SCE FUNDING LLC
8-K, 1997-12-19
ASSET-BACKED SECURITIES
Previous: MERITOR AUTOMOTIVE INC, 10-K405, 1997-12-19
Next: ITC DELTACOM INC, S-8, 1997-12-19



<PAGE>
 
                      SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C. 20549

                                 ____________


                                   FORM 8-K


                                CURRENT REPORT
                    PURSUANT TO SECTION 13 OR 15(d) OF THE
                        SECURITIES EXCHANGE ACT OF 1934



     DATE OF REPORT (DATE OF EARLIEST EVENT REPORTED):  December 11, 1997


            California Infrastructure and Economic Development Bank
                          Special Purpose Trust SCE-1
                  Rate Reduction Certificates, Series 1997-1


                                SCE Funding LLC
                   ----------------------------------------
            (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)


     Delaware                         333-30785                95-4640661
- -------------------------------------------------------------------------------
(STATE OR OTHER                 COMMISSION FILE NUMBER)    (I.R.S. EMPLOYER
JURISDICTION OF                                             IDENTIFICATION
INCORPORATION)                                                   NUMBER)
 
2244 Walnut Grove Avenue, Room 180, Rosemead, CA                       91770
- -------------------------------------------------------------------------------
       (ADDRESS OF PRINCIPAL EXECUTIVE OFFICE)                       (ZIP CODE)
 
     REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE:  (626) 302-1850
                                                        -----------------------


                        _______________________________

         (FORMER NAME OR FORMER ADDRESS, IF CHANGED SINCE LAST REPORT)

                        Exhibit Index Located on Page 2
<PAGE>
 
Items 1 through 6 and 8 are not included because they are not applicable.

Item 7.   Financial Statements, Pro Forma Financial Information and Exhibits
          ------------------------------------------------------------------

          (a)   Not applicable

          (b)   Not applicable

          (c)   Exhibits
                                                                      Sequential
                                                                        Numbered
Exhibit                                                                  Exhibit
Number                                                                      Page
- ------                                                                      ----

    1.1   Underwriting Agreement

    4.1   Note Indenture (Exhibits A-1, A-2, B and C to the Note 
          Indenture are incorporated by reference to Exhibits 10.1, 
          10.2, 4.2 and 4.3 hereof, respectively)

    4.2   Series Supplement (Exhibit A to the Series Supplement is incorporated 
          by reference to Exhibit 4.3 hereof)

    4.3   Note

    4.4   Amended and Restated Declaration and Agreement of Trust

    4.5   First Supplemental Agreement of Trust

    4.6   Rate Reduction Certificate

   10.1   Transition Property Purchase and Sale Agreement

   10.2   Transition Property Servicing Agreement

   10.3   Note Purchase Agreement

   10.4   Fee and Indemnity Agreement

   99.1   Issuance Advice Letter

                                       2
<PAGE>
 
                                   SIGNATURES

     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.


                                       SCE FUNDING LLC



                                       By:  /s/ Theodore F. Craver, Jr.
                                       -------------------------------------
                                       Theodore F. Craver, Jr.
                                       President


Dated:  December 11, 1997

                                       3

<PAGE>
 
                                                                     EXHIBIT 1.1

                                                                  EXECUTION COPY


               CALIFORNIA INFRASTRUCTURE AND ECONOMIC DEVELOPMENT
                        BANK SPECIAL PURPOSE TRUST SCE-1

                          RATE REDUCTION CERTIFICATES


                                SCE FUNDING LLC

                       SOUTHERN CALIFORNIA EDISON COMPANY


                             UNDERWRITING AGREEMENT


                                                              New York, New York
                                                                December 3, 1997


To the Representatives
  named in Schedule I
  hereto of the Under-
  writers named in
  Schedule II hereto


Ladies and Gentlemen:

          1.  Introduction.  California Infrastructure and Economic Development
              -------------                                                    
Bank Special Purpose Trust SCE-1 (the "Trust") proposes to sell to the
underwriters named in Schedule II hereto (the "Underwriters"), for whom you (the
"Representatives") are acting as representatives, the principal amount of the
certificates identified in Schedule I hereto (the "Certificates").   If the firm
or firms listed in Schedule II hereto include only the firm or firms listed in
Schedule I hereto, then the terms "Underwriters" and "Representatives", as used
herein, shall each be deemed to refer to such firm or firms.

          The Trust was formed pursuant to a declaration and agreement of trust
dated as of November 1, 1997, between the California Infrastructure and Economic
Development Bank (the "Infrastructure Bank") and Bankers Trust (Delaware), a
Delaware banking corporation, as Delaware trustee (the "Delaware Trustee"), and
the Certificates will be issued pursuant to an amended and restated declaration
and agreement of trust dated as of December 11, 1997, as supplemented by a first
supplemental agreement of trust (and as further amended and supplemented from
time to time, the "Trust Agreement"), among the Infrastructure Bank, the
Delaware Trustee and Bankers Trust Company of California, 
<PAGE>
 
                                                                               2


N.A., a national banking association, as certificate trustee (the "Certificate
Trustee"). The assets of the Trust will consist solely of the SCE Funding LLC
Notes, Series 1997-1 (the "Notes"), issued by SCE Funding LLC, a Delaware
limited liability company (the "Note Issuer"), and the proceeds thereof. The
Notes will be issued pursuant to an indenture dated as of December 11, 1997 (as
amended and supplemented from time to time, including any Series Supplement, the
"Indenture"), between the Note Issuer and Bankers Trust Company of California,
N.A., a national banking association, as note trustee (the "Note Trustee"), and
purchased by the Certificate Trustee, on behalf of the Trust, pursuant to a note
purchase agreement dated as of December 11, 1997 (the "Note Purchase
Agreement"), between the Note Issuer and the Certificate Trustee. Each Class of
Certificates will correspond to a Class of Notes and will represent fractional
undivided beneficial interests in such underlying Class of Notes and the
proceeds thereof. The Notes will be secured primarily by the Transition Property
described in the related Issuance Advice Letter. Such Transition Property will
be sold to the Note Issuer by Southern California Edison Company, a California
corporation (the "Company"), pursuant to a transition property purchase and sale
agreement dated as of December 11, 1997 (the "Sale Agreement"), between the
Company, as seller, and the Note Issuer. Other Transition Property may be sold
to the Note Issuer by the Company pursuant to an agreement substantially similar
to the Sale Agreement. The Transition Property will be serviced pursuant to a
transition property servicing agreement dated as of December 11, 1997 (as
amended and supplemented from time to time, the "Servicing Agreement"), between
the Company, as servicer, and the Note Issuer.

          Capitalized terms used and not otherwise defined herein shall have the
meanings given to them in the Indenture.

          2.  Representations and Warranties.  Each of the Company and the Note
              -------------------------------                                  
Issuer represents and warrants to, and agrees with, each Underwriter as set
forth below in this Section 2.  Certain terms used in this Section 2 are defined
in paragraph (c) hereof.

          (a)  If the offering of the Certificates is a Delayed Offering (as
     specified in Schedule I hereto), paragraph (i) below is applicable and, if
     the offering 
<PAGE>
 
                                                                               3

     of the Certificates is a Non-Delayed Offering (as so specified), paragraph
     (ii) below is applicable.

               (i)  The Note Issuer and the Notes and the Certificates meet the
          requirements for the use of Form S-3 under the Securities Act of 1933
          (the "Act"), and the Note Issuer has filed with the Securities and
          Exchange Commission (the "SEC") a registration statement (the file
          number of which is set forth in Schedule I hereto) on such Form,
          including a basic prospectus, for registration under the Act of the
          offering and sale of the Certificates.  The Note Issuer may have filed
          one or more amendments thereto, and may have used a Preliminary Final
          Prospectus, each of which has previously been furnished to you.  Such
          registration statement, as so amended, has become effective.  The
          offering of the Certificates is a Delayed Offering and, although the
          Basic Prospectus may not include all the information with respect to
          the Certificates and the offering thereof required by the Act and the
          rules thereunder to be included in the Final Prospectus, the Basic
          Prospectus includes all such information required by the Act and the
          rules thereunder to be included therein as of the Effective Date.  The
          Note Issuer will next file with the SEC pursuant to Rules 415 and
          424(b)(2) or (5) a final supplement to the form of prospectus included
          in such registration statement relating to the Certificates and the
          offering thereof.  As filed, such final prospectus supplement shall
          include all required information with respect to the Certificates and
          the offering thereof and, except to the extent the Representatives
          shall agree in writing to a modification, shall be in all substantive
          respects in the form furnished to you prior to the Execution Time or,
          to the extent not completed at the Execution Time, shall contain only
          such specific additional information and other changes (beyond that
          contained in the Basic Prospectus and any Preliminary Final
          Prospectus) as the Note Issuer has advised you, prior to the Execution
          Time, will be included or made therein.

               (ii)  The Note Issuer and the Notes and the Certificates meet the
          requirements for the use of Form S-3 under the Act and the Note Issuer
          has filed with the SEC a registration statement (the file number of
          which is set forth in Schedule I hereto) on such Form, including a
          basic 
<PAGE>
 
                                                                               4

          prospectus, for registration under the Act of the offering and sale of
          the Certificates. The Note Issuer may have filed one or more
          amendments thereto, including a Preliminary Final Prospectus, each of
          which has previously been furnished to you. The Company will next file
          with the SEC either (x) a final prospectus supplement relating to the
          Certificates in accordance with Rules 430A and 424(b)(1) or (4), or
          (y) prior to the effectiveness of such registration statement, an
          amendment to such registration statement, including the form of final
          prospectus supplement. In the case of clause (x), the Note Issuer has
          included in such registration statement, as amended at the Effective
          Date, all information (other than Rule 430A Information) required by
          the Act and the rules thereunder to be included in the Final
          Prospectus with respect to the Certificates and the offering thereof.
          As filed, such final prospectus supplement or such amendment and form
          of final prospectus supplement shall contain all Rule 430A
          Information, together with all other such required information, with
          respect to the Certificates and the offering thereof and, except to
          the extent the Representatives shall agree in writing to a
          modification, shall be in all substantive respects in the form
          furnished to you prior to the Execution Time or, to the extent not
          completed at the Execution Time, shall contain only such specific
          additional information and other changes (beyond that contained in the
          Basic Prospectus and any Preliminary Final Prospectus) as the Note
          Issuer has advised you, prior to the Execution Time, will be included
          or made therein.

          (b)  On the Effective Date, the Registration Statement did or will,
     and when the Final Prospectus is first filed (if required) in accordance
     with Rule 424(b) and on the Closing Date, the Final Prospectus (and any
     supplement thereto) will, comply in all material respects with the
     applicable requirements of the Act, the Securities Exchange Act of 1934
     (the "Exchange Act") and the Trust Indenture Act of 1939 (the "Trust
     Indenture Act") and the respective rules thereunder; on the Effective Date,
     the Registration Statement did not or will not contain any untrue statement
     of a material fact or omit to state any material fact required to be stated
     therein or necessary in order to make the statements therein not
     misleading; on the Effective Date and on the Closing Date the Indenture and
     the Trust Agreement did or will 
<PAGE>
 
                                                                               5

     comply in all material respects with the requirements of the Trust
     Indenture Act and the rules thereunder; and, on the Effective Date, the
     Final Prospectus, if not filed pursuant to Rule 424(b), did not or will
     not, and on the date of any filing pursuant to Rule 424(b) and on the
     Closing Date, the Final Prospectus (together with any supplement thereto)
     will not, include any untrue statement of a material fact or omit to state
     a material fact necessary in order to make the statements therein, in the
     light of the circumstances under which they were made, not misleading;
     provided, however, that neither the Note Issuer nor the Company makes any
     --------  -------
     representations or warranties as to (i) that part of the Registration
     Statement which shall constitute the Statements of Eligibility and
     Qualification (Forms T-1) under the Trust Indenture Act of the Note Trustee
     and the Certificate Trustee or (ii) the information contained in or omitted
     from the Registration Statement or the Final Prospectus (or any supplement
     thereto) in reliance upon and in conformity with information furnished in
     writing to the Note Issuer by or on behalf of any Underwriter through the
     Representatives specifically for inclusion in the Registration Statement or
     the Final Prospectus (or any supplement thereto).

          (c)  The terms which follow, when used in this Agreement, shall have
     the meanings indicated.  The term "the Effective Date" shall mean each date
     that the Registration Statement and any post-effective amendment or
     amendments thereto became or become effective and each date after the date
     hereof on which a document incorporated by reference in the Registration
     Statement is filed.  "Execution Time" shall mean the date and time that
     this Agreement is executed and delivered by the parties hereto.  "Basic
     Prospectus" shall mean the prospectus referred to in paragraph (a) above
     contained in the Registration Statement at the Effective Date including, in
     the case of a Non-Delayed Offering, any Preliminary Final Prospectus.
     "Preliminary Final Prospectus" shall mean any preliminary prospectus
     supplement to the Basic Prospectus which describes the Certificates and the
     offering thereof and is used prior to filing of the Final Prospectus.
     "Final Prospectus" shall mean the prospectus supplement relating to the
     Certificates that is first filed pursuant to Rule 424(b) after the
     Execution Time, together with the Basic Prospectus or, if, in the case of a
     Non-Delayed Offering, no filing pursuant to Rule 424(b) is required, shall
     mean the form of final prospectus relating to the Certificates, including
     the Basic 
<PAGE>
 
                                                                               6

     Prospectus, included in the Registration Statement at the Effective Date.
     "Registration Statement" shall mean the registration statement referred to
     in paragraph (a) above, including incorporated documents, exhibits and
     financial statements, as amended at the Execution Time (or, if not
     effective at the Execution Time, in the form in which it shall become
     effective) and, in the event any post-effective amendment thereto becomes
     effective prior to the Closing Date (as hereinafter defined), shall also
     mean such registration statement as so amended. Such term shall include any
     Rule 430A Information deemed to be included therein at the Effective Date
     as provided by Rule 430A. "Rule 415", "Rule 424", "Rule 430A" and
     "Regulation S-K" refer to such rules or regulation under the Act. "Rule
     430A Information" means information with respect to the Certificates and
     the offering thereof permitted to be omitted from the Registration
     Statement when it becomes effective pursuant to Rule 430A. Any reference
     herein to the Registration Statement, the Basic Prospectus, any Preliminary
     Final Prospectus or the Final Prospectus shall be deemed to refer to and
     include the documents incorporated by reference therein pursuant to Item 12
     of Form S-3 which were filed under the Exchange Act on or before the
     Effective Date of the Registration Statement or the issue date of the Basic
     Prospectus, any Preliminary Final Prospectus or the Final Prospectus, as
     the case may be; and any reference herein to the terms "amend", "amendment"
     or "supplement" with respect to the Registration Statement, the Basic
     Prospectus, any Preliminary Final Prospectus or the Final Prospectus shall
     be deemed to refer to and include the filing of any document under the
     Exchange Act after the Effective Date of the Registration Statement or the
     issue date of the Basic Prospectus, any Preliminary Final Prospectus or the
     Final Prospectus, as the case may be, deemed to be incorporated therein by
     reference. A "Non-Delayed Offering" shall mean an offering of securities
     which is intended to commence promptly after the effective date of a
     registration statement, with the result that, pursuant to Rules 415 and
     430A, all information (other than Rule 430A Information) with respect to
     the securities so offered must be included in such registration statement
     at the effective date thereof. A "Delayed Offering" shall mean an offering
     of securities pursuant to Rule 415 which does not commence promptly after
     the effective date of a registration statement, with the result that only
     information required pursuant to Rule 415 need be included in such
<PAGE>
 
                                                                               7

     registration statement at the effective date thereof with respect to the
     securities so offered. Whether the offering of the Certificates is a Non-
     Delayed Offering or a Delayed Offering shall be set forth in Schedule I
     hereto.

          3.  Purchase and Sale.  Subject to the terms and conditions and in
              ------------------                                            
reliance upon the representations and warranties herein set forth, the Trust
agrees to sell to each Underwriter, and each Underwriter agrees, severally and
not jointly, to purchase from the Trust, at the purchase price set forth in
Schedule I hereto the principal amount of the Certificates set forth opposite
such Underwriter's name in Schedule II hereto.

          4.  Delivery and Payment.  Delivery of and payment for the
              ---------------------                                 
Certificates shall be made on the date and at the time specified in Schedule I
hereto (or such later date not later than five business days after such
specified date as the Representatives shall designate), which date and time may
be postponed by agreement between the Representatives and the Note Issuer or as
provided in Section 9 hereof (such date and time of delivery and payment for the
Certificates being herein called the "Closing Date").  Delivery of the
Certificates shall be made to the Representatives for the respective accounts of
the several Underwriters against payment by the several Underwriters through the
Representatives of the purchase price thereof to the Trust by wire transfer of
immediately available funds.  Delivery of the Certificates shall be made at such
location as the Representatives shall reasonably designate at least one business
day in advance of the Closing Date.  The Certificates to be so delivered shall
be initially represented by Certificates registered in the name of Cede & Co.,
as nominee of The Depository Trust Company ("DTC"). The interests of beneficial
owners of the Certificates will be represented by book entries on the records of
DTC and participating members thereof.  Definitive Certificates will be
available only under limited circumstances.

          The Trust agrees to have the Certificates available for inspection,
checking and packaging by the Representatives in New York, New York, not later
than 1:00 PM on the business day prior to the Closing Date.
<PAGE>
 
                                                                               8

          5.  Covenants.
              ----------

          (a)  Covenants of the Note Issuer.  The Note Issuer covenants and
               -----------------------------                               
agrees with the several Underwriters that:

          (i)  The Note Issuer will use its best efforts to cause the
     Registration Statement, if not effective at the Execution Time, and any
     amendment thereto, to become effective.  Prior to the termination of the
     offering of the Certificates, the Note Issuer will not file any amendment
     of the Registration Statement or supplement (including the Final Prospectus
     or any Preliminary Final Prospectus) to the Basic Prospectus unless the
     Note Issuer has furnished you a copy for your review prior to filing and
     will not file any such proposed amendment or supplement to which you
     reasonably object.  Subject to the foregoing sentence, the Note Issuer will
     cause the Final Prospectus, properly completed, and any supplement thereto
     to be filed with the SEC pursuant to the applicable paragraph of Rule
     424(b) within the time period prescribed and will provide evidence
     satisfactory to the Representatives of such timely filing.  The Note Issuer
     will promptly advise the Representatives (i) when the Registration
     Statement, if not effective at the Execution Time, and any amendment
     thereto, shall have become effective, (ii) when the Final Prospectus, and
     any supplement thereto, shall have been filed with the SEC pursuant to Rule
     424(b), (iii) when, prior to termination of the offering of the
     Certificates, any amendment to the Registration Statement shall have been
     filed or become effective, (iv) of any request by the SEC for any amendment
     of the Registration Statement or supplement to the Final Prospectus or for
     any additional information, (v) of the issuance by the SEC of any stop
     order suspending the effectiveness of the Registration Statement or the
     institution or threatening of any proceeding for that purpose and (vi) of
     the receipt by the Note Issuer of any notification with respect to the
     suspension of the qualification of the Certificates for sale in any
     jurisdiction or the initiation or threatening of any proceeding for such
     purpose.  The Note Issuer will use its best efforts to prevent the issuance
     of any such stop order and, if issued, to obtain as soon as possible the
     withdrawal thereof.

          (ii)  If, at any time when a prospectus relating to the Certificates
     is required to be delivered under the 
<PAGE>
 
                                                                               9

     Act, any event occurs as a result of which the Final Prospectus as then
     supplemented would include any untrue statement of a material fact or omit
     to state any material fact necessary to make the statements therein in the
     light of the circumstances under which they were made not misleading, or if
     it shall be necessary to amend the Registration Statement or supplement the
     Final Prospectus to comply with the Act or the Exchange Act or the
     respective rules thereunder, the Note Issuer promptly will (i) prepare and
     file with the SEC, subject to the second sentence of paragraph (a) of this
     Section 5, an amendment or supplement which will correct such statement or
     omission or effect such compliance and (ii) supply any supplemented
     Prospectus to you in such quantities as you may reasonably request.

          (iii)  As soon as practicable, the Note Issuer will cause the Trust to
     make generally available to the Certificateholders and to the
     Representatives an earnings statement or statements of the Trust which will
     satisfy the provisions of Section 11(a) of the Act and Rule 158 under the
     Act.

          (iv)  The Note Issuer will furnish to the Representatives and counsel
     for the Underwriters, without charge, copies of the Registration Statement
     (including exhibits thereto) and, so long as delivery of a prospectus by an
     Underwriter or dealer may be required by the Act, as many copies of any
     Preliminary Final Prospectus and the Final Prospectus and any supplement
     thereto as the Representatives may reasonably request.  The Note Issuer
     shall furnish or cause to be furnished to the Representatives copies of all
     reports on Form SR required by Rule 463 under the Act.  The Note Issuer
     will pay the expenses of printing or other production of all documents
     relating to the offering.

          (v)  The Note Issuer will arrange for the qualification of the
     Certificates for sale under the laws of such jurisdictions as the
     Representatives may designate, will maintain such qualifications in effect
     so long as required for the distribution of the Certificates and will
     arrange for the determination of the legality of the Certificates for
     purchase by institutional investors; provided that in no event shall the
     Note Issuer be obligated to qualify to do business in any jurisdiction
     where it is not now so qualified or to take any action that would subject
     it to service of process in suits, other than those 
<PAGE>
 
                                                                              10

     arising out of the offering or sale of the Certificates, in any
     jurisdiction where it is not now so subject.

          (vi)  Until the business date set forth on Schedule I hereto, the Note
     Issuer will not, without the consent of the Representatives, offer, sell or
     contract to sell, or otherwise dispose of, directly or indirectly, or
     announce the offering of, any asset-backed securities of a trust or other
     special purpose vehicle (other than the Certificates).

          (vii)  For a period from the date of this Agreement until the
     retirement of the Certificates, or until such time as the Underwriters
     shall cease to maintain a secondary market in the Certificates, whichever
     occurs first, the Note Issuer will deliver to the Representatives the
     annual statements of compliance and the annual independent auditor's
     servicing reports furnished to the Note Issuer or the Note Trustee pursuant
     to the Servicing Agreement or the Indenture, as applicable, as soon as such
     statements and reports are furnished to the Note Issuer or the Note
     Trustee.

          (viii)  So long as any of the Certificates are outstanding, the Note
     Issuer will furnish to the Representatives (i) as soon as available, a copy
     of each report of the Trust filed with the SEC under the Exchange Act, or
     mailed to Certificateholders, (ii) a copy of any filings with the
     California Public Utility Commission pursuant to the Financing Order,
     including, but not limited to, any Advice Letters, and (iii) from time to
     time, any information concerning the Company or the Note Issuer, and, to
     the extent readily available, the Infrastructure Bank or the Trust, as the
     Representatives may reasonably request.

          (ix)  To the extent, if any, that any rating necessary to satisfy the
     condition set forth in Section 6(r) of this Agreement is conditioned upon
     the furnishing of documents or the taking of other actions by the Note
     Issuer on or after the Closing Date, the Note Issuer shall furnish such
     documents and take such other actions.
<PAGE>
 
                                                                              11

          (b)  Covenants of the Company.  The Company covenants and agrees with
               -------------------------                                       
the several Underwriters that, to the extent that the Note Issuer has not
already performed such act pursuant to Section 5(a):

          (i)  The Company will use its best efforts to cause the Registration
     Statement, if not effective at the Execution Time, and any amendment
     thereto, to become effective.  The Company will use its best efforts to
     prevent the issuance by the SEC of any stop order suspending the
     effectiveness of the Registration Statement and, if issued, to obtain as
     soon as possible the withdrawal thereof.

          (ii)  Until the business date set forth on Schedule I hereto, the
     Company will not, without the consent of the Representatives, offer, sell
     or contract to sell, or otherwise dispose of, directly or indirectly, or
     announce the offering of, any asset-backed securities of a trust or other
     special purpose vehicle (other than the Certificates).

          (iii)  So long as any of the Certificates are outstanding and the
     Company is the Servicer, the Company will furnish to the Representatives
     (i) as soon as available, a copy of each report of the Trust filed with the
     SEC under the Exchange Act, or mailed to Certificateholders, (ii) a copy of
     any filings with the California Public Utility Commission pursuant to the
     Financing Order, including, but not limited to, any Advice Letters, and
     (iii) from time to time, any information concerning the Company and, to the
     extent readily available, the Note Issuer, the Infrastructure Bank or the
     Trust, as the Representatives may reasonably request.

          (iv)  To the extent, if any, that any rating necessary to satisfy the
     condition set forth in Section 6(r) of this Agreement is conditioned upon
     the furnishing of documents or the taking of other actions by the Company
     on or after the Closing Date, the Company shall furnish such documents and
     take such other actions.

          6.  Conditions to the Obligations of the Underwriters.  The
              --------------------------------------------------     
obligations of the Underwriters to purchase the Certificates shall be subject to
the accuracy of the representations and warranties on the part of the Note
Issuer and the Company contained herein as of the Execution Time and the Closing
Date and on the part of the Company contained in Article III of the Sale
Agreement and 
<PAGE>
 
                                                                              12

in Section 6.01 of the Servicing Agreement as of the Closing Date, to the
accuracy of the statements of the Note Issuer, the Company and the Trust made in
any certificates pursuant to the provisions hereof, to the performance by the
Note Issuer, the Company and the Trust of their obligations hereunder and to the
following additional conditions:

          (a)  If the Registration Statement has not become effective prior to
     the Execution Time, unless the Representatives agree in writing to a later
     time, the Registration Statement will become effective not later than (i)
     6:00 PM New York City time, on the date of determination of the public
     offering price, if such determination occurred at or prior to 3:00 PM New
     York City time on such date, or (ii) 12:00 Noon on the business day
     following the day on which the public offering price was determined, if
     such determination occurred after 3:00 PM New York City time on such date;
     if filing of the Final Prospectus, or any supplement thereto, is required
     pursuant to Rule 424(b), the Final Prospectus, and any such supplement,
     shall have been filed in the manner and within the time period required by
     Rule 424(b); and no stop order suspending the effectiveness of the
     Registration Statement shall have been issued and no proceedings for that
     purpose shall have been instituted or threatened.

          (b)  The Representatives, the Infrastructure Bank, the California
     State Treasurer's Office, as agent for sale (the "STO") and the Trust shall
     have received opinions of counsel for the Company, portions of which may be
     delivered by Latham & Watkins, outside counsel for the Company, portions of
     which may be delivered by Kenneth S. Stewart, Esq., in-house counsel for
     the Company, portions of which may be delivered by Munger, Tolles & Olson,
     special regulatory counsel for the Company, and portions of which may be
     delivered by Richards, Layton & Finger, P.A., special Delaware counsel for
     the Company, each dated the Closing Date, in form and substance reasonably
     satisfactory to the Representatives, to the effect that:

               (i) the Company (a) has been duly incorporated and is validly
          existing as a corporation in good standing under the laws of the
          jurisdiction in which it is chartered or organized, (b) has all
          requisite corporate power and authority to own its properties, conduct
          its business as presently conducted and execute, deliver and perform
          its obligations under this Agreement, the Sale Agreement and the
          Servicing 
<PAGE>
 
                                                                              13

          Agreement, and (c) is duly qualified to do business in all
          jurisdictions (and is in good standing under the laws of all such
          jurisdictions) to the extent that such qualification and good standing
          is or shall be necessary to protect the validity and enforceability of
          this Agreement, the Basic Documents to which the Company is party and
          each other instrument or agreement necessary or appropriate to the
          proper administration of this Agreement and the transactions
          contemplated hereby;

               (ii) the Sale Agreement and the Servicing Agreement have been
          duly authorized, executed and delivered, and constitute legal, valid
          and binding instruments enforceable against the Company in accordance
          with their terms (subject, as to enforcement of remedies, to
          applicable bankruptcy, reorganization, insolvency, moratorium or other
          similar laws or equitable principles affecting creditors' rights
          generally from time to time in effect);

               (iii) to the knowledge of such counsel, there is no pending or
          threatened action, suit or proceeding before any court or governmental
          agency, authority or body or any arbitrator involving the Company or
          any of its subsidiaries of a character required to be disclosed in the
          Registration Statement which is not adequately disclosed in the Final
          Prospectus, and there is no franchise, contract or other document of a
          character required to be described in the Registration Statement or
          Final Prospectus, or to be filed as an exhibit, which is not described
          or filed as required;

               (iv) this Agreement has been duly authorized, executed and
          delivered by the Company;

               (v) no consent, approval, authorization or order of any court or
          governmental agency or body is required for the consummation of the
          transactions contemplated herein, except such as have been obtained
          under the California Government Code, the PU Code and the Act and such
          as may be required under the blue sky laws of any jurisdiction in
          connection with the purchase and distribution of the Certificates by
          the Underwriters and such other approvals (specified in such opinion)
          as have been obtained;
<PAGE>
 
                                                                              14

               (vi) neither the execution and delivery of this Agreement, the
          Sale Agreement, the Servicing Agreement, nor the consummation of the
          transactions contemplated by this Agreement, the Sale Agreement or the
          Servicing Agreement, nor the fulfillment of the terms of this
          Agreement, the Sale Agreement or the Servicing Agreement by the
          Company, will (A) conflict with, result in any breach of any of the
          terms or provisions of, or constitute (with or without notice or lapse
          of time) a default under the articles of incorporation, bylaws or
          other organizational documents of the Company, or conflict with or
          breach any of the material terms or provisions of, or constitute (with
          or without notice or lapse of time) a default under, any indenture,
          material agreement or other material instrument to which the Company
          is a party or by which the Company is bound, (B) result in the
          creation or imposition of any lien upon any properties of the Company
          pursuant to the terms of any such indenture, agreement or other
          instrument (other than as contemplated by the Basic Documents and
          Section 843(g) of the PU Code), or (C) violate any law or any order,
          rule or regulation applicable to the Company of any court or of any
          federal or state regulatory body, administrative agency or other
          governmental instrumentality having jurisdiction over the Company, or
          any of its properties; and

               (vii) upon the delivery of the fully executed Sale Agreement to
          the Note Issuer and the payment of the purchase price of the
          Transition Property by the Note Issuer to the Seller pursuant to the
          Sale Agreement, then (A) the transfer of the Transition Property by
          the Seller to the Note Issuer pursuant to the Sale Agreement conveys
          the Seller's right, title and interest in the Transition Property to
          the Note Issuer and will be treated as an absolute transfer of all of
          the Seller's right, title, and interest in the Transition Property,
          other than for federal and state income and franchise tax purposes,
          (B) such transfer of the Transition Property is perfected, (C) such
          transfer has priority over any other assignment of the Transition
          Property, and (D) the Transition Property is free and clear of all
          liens created prior to its transfer to the Note Issuer pursuant to the
          Sale Agreement.
<PAGE>
 
                                                                              15

     In rendering such opinion, such counsel may rely (A) as to matters
     involving the application of laws of any jurisdiction other than the State
     of California or the United States, to the extent deemed proper and
     specified in such opinion, upon the opinion of other counsel of good
     standing believed to be reliable and who are satisfactory to counsel for
     the Underwriters and (B) as to matters of fact, to the extent deemed
     proper, on certificates of responsible officers of the Company.  References
     to the Final Prospectus in this paragraph (b) include any supplements
     thereto at the Closing Date.

          (c)  The Representatives, the Infrastructure Bank and the STO shall
     have received opinions of counsel for the Note Issuer, portions of which
     may be delivered by Latham & Watkins, outside counsel for the Note Issuer,
     portions of which may be delivered by Kenneth S. Stewart, Esq., in-house
     counsel for the Note Issuer, portions of which may be delivered by Munger,
     Tolles & Olson, special regulatory counsel for the Note Issuer, and
     portions of which may be delivered by Richards, Layton & Finger, P.A.,
     special Delaware counsel for the Note Issuer, each dated the Closing Date,
     in form and substance reasonably satisfactory to the Representatives, to
     the effect that:

               (i) the Note Issuer has been duly formed and is validly existing
          as a limited liability company and is in good standing under the laws
          of the State of Delaware, with full power and authority to execute,
          deliver and perform its obligations under this Agreement, the Sale
          Agreement, the Servicing Agreement, the Indenture, the Note Purchase
          Agreement and the Notes;

               (ii) the Sale Agreement, the Servicing Agreement, the Indenture
     and the Note Purchase Agreement have been duly authorized, executed and
     delivered, and constitute legal, valid and binding instruments enforceable
     against the Note Issuer in accordance with their terms (subject, as to
     enforcement of remedies, to applicable bankruptcy, reorganization,
     insolvency, moratorium or other similar laws or equitable principles
     affecting creditors' rights generally from time to time in effect); and the
     Notes have been duly authorized and executed, and when authenticated in
     accordance with the provisions of the Indenture and delivered to and paid
     for by the Trust in accordance with the terms of the Note Purchase
     Agreement, will 
<PAGE>
 
                                                                              16

          constitute legal, valid and binding obligations of the Note Issuer
          entitled to the benefits of the Indenture and any related Series
          Supplement (subject, as to enforcement of remedies, to applicable
          bankruptcy, reorganization, insolvency, moratorium or other similar
          laws or equitable principles affecting creditors' rights generally
          from time to time in effect);

               (iii) the Notes, the Indenture, the Sale Agreement and the Note
          Purchase Agreement conform to the descriptions thereof contained in
          the Final Prospectus;

               (iv) the Indenture has been duly qualified under the Trust
          Indenture Act;

               (v) to the knowledge of such counsel, there is no pending or
          threatened action, suit or proceeding before any court or governmental
          agency, authority or body or any arbitrator involving the Note Issuer,
          or relating to the Notes, the Financing Order or the collection of FTA
          Payments or the use and enjoyment of transition property under the
          Statute of a character required to be disclosed in the Registration
          Statement which is not adequately disclosed in the Final Prospectus,
          and there is no franchise, contract or other document of a character
          required to be described in the Registration Statement or Final
          Prospectus, or to be filed as an exhibit, which is not described or
          filed as required; and the statements included or incorporated in the
          Final Prospectus under the headings "Energy Deregulation and New
          California Market Structure" (to the extent the Statute is described),
          "Description of the Transition Property", "The Note Issuer",
          "Servicing" (to the extent the Servicing Agreement is described) and
          "Description of the Notes" fairly summarize the matters described
          therein;

               (vi) the Registration Statement has become effective under the
          Act; any required filing of the Basic Prospectus, any Preliminary
          Final Prospectus and the Final Prospectus, and any supplements
          thereto, pursuant to Rule 424(b) has been made in the manner and
          within the time period required by Rule 424(b); to the knowledge of
          such counsel, no stop order suspending the effectiveness of the
          Registration Statement has 
<PAGE>
 
                                                                              17

          been issued, no proceedings for that purpose have been instituted or
          threatened, and the Registration Statement and the Final Prospectus
          (other than the financial statements and other financial and
          statistical information contained therein as to which such counsel
          need express no opinion) comply as to form in all material respects
          with the applicable requirements of the Act, the Exchange Act and the
          Trust Indenture Act and the respective rules thereunder; and such
          counsel has no reason to believe that at the Effective Date the
          Registration Statement contained any untrue statement of a material
          fact or omitted to state any material fact required to be stated
          therein or necessary to make the statements therein, in the light of
          the circumstances under which they were made, not misleading or that
          the Final Prospectus as of its date and the Closing Date includes any
          untrue statement of a material fact or omits to state a material fact
          necessary to make the statements therein, in the light of the
          circumstances under which they were made, not misleading (other than
          the financial statements and other financial and statistical
          information contained therein as to which such counsel need express no
          opinion);

               (vii) this Agreement has been duly authorized, executed and
          delivered by the Note Issuer;

               (viii) no consent, approval, authorization or order of any court
          or governmental agency or body is required for the consummation of the
          transactions contemplated herein, except such as have been obtained
          under the California Government Code, the PU Code and the Act and such
          as may be required under the blue sky laws of any jurisdiction in
          connection with the purchase and distribution of the Certificates by
          the Underwriters and such other approvals (specified in such opinion)
          as have been obtained;

               (ix) neither the execution and delivery of this Agreement, the
          Sale Agreement, the Servicing Agreement, the Indenture or the Note
          Purchase Agreement, nor the issue and sale of the Notes, nor the
          consummation of the transactions contemplated by this Agreement, the
          Sale Agreement, the Servicing Agreement, the Indenture or the Note
          Purchase Agreement, nor the fulfillment of the terms of this
          Agreement, the 
<PAGE>
 
                                                                              18

          Sale Agreement, the Servicing Agreement, the Indenture or the Note
          Purchase Agreement by the Note Issuer, will (A) conflict with, result
          in any breach of any of the terms or provisions of, or constitute
          (with or without notice or lapse of time) a default under the Amended
          and Restated Limited Liability Company Agreement of the Note Issuer,
          or conflict with or breach any of the material terms or provisions of,
          or constitute (with or without notice or lapse of time) a default
          under, any indenture, agreement or other instrument known to such
          counsel and to which the Note Issuer is a party or by which the Note
          Issuer is bound, (B) result in the creation or imposition of any lien
          upon any properties of the Note Issuer pursuant to the terms of any
          such indenture, agreement or other instrument (other than as
          contemplated by the Basic Documents and Section 843(g) of the PU
          Code), or (C) violate any law or any order, rule or regulation
          applicable to the Note Issuer of any court or of any federal or state
          regulatory body, administrative agency or other governmental
          instrumentality having jurisdiction over the Note Issuer, or any of
          its properties;

               (x) (A) to the extent that the provisions of Section 843 of the
          PU Code apply to the grant of a security interest by the Note Issuer
          in the Collateral pursuant to the Indenture, then upon the giving of
          value by the Note Trustee to the Note Issuer with respect to the
          Collateral, (I) the Indenture creates in favor of the Note Trustee a
          security interest in the rights of the Note Issuer in the Collateral,
          (II) such security interest is valid and enforceable against the Note
          Issuer and third parties (subject to the rights of any third parties
          holding security interests in such Collateral perfected in the manner
          described in Section 843 of the PU Code), and has attached, (III) such
          security interest is perfected, and (IV) such perfected security
          interest is of first priority.  (B) To the extent that the provisions
          of Section 843 of the PU Code do not apply to the grant of a security
          interest by the Note Issuer in the Collateral pursuant to the
          Indenture, then upon the giving of value by the Note Trustee to the
          Note Issuer with respect to the Collateral, (I) the Indenture creates
          in favor of the Note Trustee a security interest in the rights of the
          Note Issuer in the Collateral, and such security 
<PAGE>
 
                                                                              19

          interest is enforceable against the Note Issuer with respect to such
          Collateral, (II) such security interest is perfected, and (III) such
          perfected security interest is of first priority; and

               (xi) the Note Issuer is not an "investment company" or under the
          "control" of an "investment company" as such terms are defined under
          the Investment Company Act of 1940, as amended.

     In rendering such opinion, such counsel may rely (A) as to matters
     involving the application of laws of any jurisdiction other than the State
     of California or the United States, to the extent deemed proper and
     specified in such opinion, upon the opinion of other counsel of good
     standing believed to be reliable and who are satisfactory to counsel for
     the Underwriters and (B) as to matters of fact, to the extent deemed
     proper, on certificates of responsible officers of the Note Issuer and
     public officials.  References to the Final Prospectus in this paragraph (c)
     include any supplements thereto at the Closing Date.

          (d)  The Representatives, the Note Issuer, the Company, the
     Infrastructure Bank, the STO, the Trust and the Certificate Trustee shall
     have received opinions of counsel for the Trust and the Infrastructure
     Bank, portions of which may be delivered by Brown & Wood LLP, outside
     counsel for the Trust and the Infrastructure Bank, portions of which may be
     delivered by Brooke Bassett, in-house counsel for the Infrastructure Bank,
     and portions of which may be delivered by Richards, Layton & Finger, P.A.,
     special Delaware counsel for the Trust, each dated the Closing Date, in
     form and substance reasonably satisfactory to the Representatives, to the
     effect that:

               (i) the Certificates and the Trust Agreement conform to the
          descriptions thereof contained in the Final Prospectus;

               (ii) the Trust has been duly formed and is validly existing as a
          Delaware business trust and is in good standing under the laws of the
          State of Delaware, with full power and authority to execute, deliver
          and perform its obligations under this Agreement and the Certificates;

               (iii) the Infrastructure Bank has been duly formed and is validly
          existing as a public body 
<PAGE>
 
                                                                              20

          established within the state government of the State of California,
          with full power and authority to execute, deliver and perform its
          obligations under the Trust Agreement and the IED Bank Issuance
          Resolution (as defined in the Sale Agreement);

               (iv) the Trust Agreement has been duly authorized, executed and
          delivered by the Infrastructure Bank and constitutes a legal, valid
          and binding instrument enforceable against the Infrastructure Bank in
          accordance with its terms (subject, as to enforcement of remedies, to
          applicable bankruptcy, reorganization, insolvency, moratorium or other
          similar laws or equitable principles affecting creditors' rights
          generally from time to time in effect);

               (v) the Certificates have been duly authorized and executed and,
          when authenticated in accordance with the provisions of the Trust
          Agreement and delivered to and paid for by the Underwriters pursuant
          to this Agreement, will be duly issued and entitled to the benefits of
          the Trust Agreement;

               (vi) the Note Purchase Agreement has been duly authorized and
          delivered by the Trust and constitutes a legal, valid and binding
          instrument enforceable against the Trust in accordance with its terms
          (subject, as to enforcement of remedies, to applicable bankruptcy,
          reorganization, insolvency, moratorium or other similar laws or
          equitable principles affecting creditors' rights generally from time
          to time in effect);

               (vii) the IED Bank Issuance Resolution has been duly and validly
          adopted by the Infrastructure Bank, in compliance with all applicable
          laws, rules and regulations, and is in full force and effect, not
          having been amended, altered or repealed since November 10, 1997;

               (viii) pursuant to the IED Bank Issuance Resolution, the
          Infrastructure Bank has validly authorized and approved the formation
          of the Trust, the issuance of the Certificates and all other
          transactions and actions contemplated by the Basic Documents; such
          authorizations and approvals are valid and in full force and effect;
          the 
<PAGE>
 
                                                                              21

          Certificates qualify as "rate reduction bonds" under Section
          840(e) of the PU Code;

               (ix) the Trust Agreement has been duly qualified under the Trust
          Indenture Act;

               (x) to the knowledge of such counsel, there is no pending or
          threatened action, suit or proceeding before any court or governmental
          agency, authority or body or any arbitrator challenging the validity
          or enforceability of the IED Bank Issuance Resolution or actions taken
          by the Infrastructure Bank in connection therewith or otherwise
          involving the Infrastructure Bank or relating to the Certificates or
          the Trust of a character required to be disclosed in the Registration
          Statement which is not adequately disclosed in the Final Prospectus,
          and there is no franchise, contract or other document relating to the
          Infrastructure Bank, the Certificates or the Trust of a character
          required to be described in the Registration Statement or Final
          Prospectus, or to be filed as an exhibit, which is not described or
          filed as required; and the statements included or incorporated in the
          Final Prospectus under the headings "Description of the Certificates,"
          "The Trust," and "The Infrastructure Bank" fairly summarize the
          matters described therein and the statements included or incorporated
          in the Final Prospectus under the headings "Certain Federal Income Tax
          Consequences", "State Taxation" and "ERISA Considerations", to the
          extent that they constitute matters of California, Delaware or federal
          law or legal conclusions with respect thereto, provide a fair and
          accurate summary of such law or conclusions;

               (xi) to the knowledge of such counsel, the Registration Statement
          and the Final Prospectus (other than (A) the financial statements and
          other financial and statistical information contained therein and (B)
          information contained under the captions "The Note Issuer" and "The
          Seller and Servicer", in each case as to which such counsel need
          express no opinion) comply as to form in all material respects with
          the applicable requirements of the Act, the Exchange Act and the Trust
          Indenture Act and the respective rules thereunder, and such counsel
          has no reason to believe that at the Effective Date the Registration
          Statement contained any untrue statement of a material fact 
<PAGE>
 
                                                                              22

          or omitted to state any material fact required to be stated therein or
          necessary to make the statements therein, in the light of the
          circumstances under which they were made, not misleading or that the
          Final Prospectus as of its date and the Closing Date includes any
          untrue statement of a material fact or omits to state a material fact
          necessary to make the statements therein, in the light of the
          circumstances under which they were made, not misleading (other than
          (A) the financial statements and other financial and statistical
          information contained therein and (B) information contained under the
          captions "The Note Issuer" and "The Seller and Servicer", in each case
          as to which such counsel need express no opinion);

               (xii) this Agreement has been duly authorized, executed and
          delivered by the Trust;

               (xiii) no consent, approval, authorization or order of any court
          or governmental agency or body is required for the issuance of the
          Certificates, except such as have been obtained under the California
          Government Code, the PU Code and the Act and such as may be required
          under the blue sky laws of any jurisdiction in connection with the
          purchase and distribution of the Certificates by the Underwriters and
          such other approvals (specified in such opinion) as have been
          obtained;

               (xiv) neither the execution and delivery of this Agreement or the
          Trust Agreement, nor the issue and sale of the Certificates, nor the
          consummation of the transactions contemplated by this Agreement or the
          Trust Agreement, nor the fulfillment of the terms of this Agreement or
          the Trust Agreement by the Infrastructure Bank will (A) conflict with,
          result in any breach of any of the terms or provisions of, or
          constitute (with or without notice or lapse of time) a default under
          the bylaws or procedural documents of the Infrastructure Bank, or
          conflict with or breach any of the material terms or provisions of, or
          constitute (with or without notice or lapse of time) a default under,
          any indenture, agreement or other instrument known to such counsel and
          to which the Infrastructure Bank is a party or by which the
          Infrastructure Bank is bound, (B) result in the creation or imposition
          of any lien upon any properties of the Infrastructure Bank pursuant to
<PAGE>
 
                                                                              23

          the terms of any such indenture, agreement or other instrument, or (C)
          violate any law or any order, rule or regulation applicable to the
          Infrastructure Bank of any court or of any federal or state regulatory
          body, administrative agency or other governmental instrumentality
          having jurisdiction over the Infrastructure Bank, or any of its
          properties; and

               (xv) the Trust is not an "investment company" or under the
          "control" of an "investment company" as such terms are defined under
          the Investment Company Act of 1940, as amended.

     In rendering such opinion, such counsel may (A) rely as to matters
     involving the application of laws of any jurisdiction other than the State
     of California or the United States, to the extent deemed proper and
     specified in such opinion, upon the opinion of other counsel of good
     standing believed to be reliable and who are satisfactory to counsel for
     the Underwriters, (B) as to matters relating to actions taken by the
     Company, the Note Issuer, the Note Trustee, the CPUC and the Servicer,
     assume such matters which are the subject of opinions rendered by counsel
     to such parties hereunder or under the Basic Documents, and (C) rely as to
     matters of fact, to the extent deemed proper, on certificates of
     responsible officers of the Trust, the Infrastructure Bank and public
     officials.  References to the Final Prospectus in this paragraph (d)
     include any supplements thereto at the Closing Date.

          (e)  The Representatives, the Trust, the Infrastructure Bank and the
     STO shall have received an opinion of Seward & Kissel, counsel to the Note
     Trustee, dated the Closing Date, in form and substance reasonably
     satisfactory to the Representatives, to the effect that:

               (i) the Note Trustee is validly existing as a national banking
          association in good standing under the federal laws of the United
          States of America;

               (ii) the Indenture has been duly authorized, executed and
          delivered, and constitutes a legal, valid and binding instrument
          enforceable against the Note Trustee in accordance with its terms
          (subject, as to enforcement of remedies, to applicable bankruptcy,
          reorganization, insolvency, moratorium or other similar laws or
          equitable 
<PAGE>
 
                                                                              24

          principles affecting creditors' rights generally from time
          to time in effect); and

               (iii) the Notes have been duly authenticated by the Note Trustee.

          (f)  The Representatives, the Trust, the Infrastructure Bank and the
     STO shall have received an opinion of Seward & Kissel, counsel to the
     Certificate Trustee, dated the Closing Date, in form and substance
     reasonably satisfactory to the Representatives, to the effect that:

               (i) the Certificate Trustee is validly existing as a national
          banking association in good standing under the federal laws of the
          United States of America;

               (ii) the Trust Agreement and the Note Purchase Agreement have
          been duly executed by the Certificate Trustee, and the Trust Agreement
          has been duly authorized and delivered by the Certificate Trustee and
          constitutes a legal, valid and binding instrument enforceable against
          the Certificate Trustee in accordance with its terms (subject, as to
          enforcement of remedies, to applicable bankruptcy, reorganization,
          insolvency, moratorium or other similar laws or equitable principles
          affecting creditors' rights generally from time to time in effect);
          and

               (iii) the Certificate Trustee has duly executed and authenticated
          the Certificates issued on the Closing Date on behalf of the Trust;

          (g)  The Representatives, the Trust, the Infrastructure Bank, the STO
     and the Certificate Trustee shall have received an opinion of Richards,
     Layton & Finger, P.A., counsel to the Delaware Trustee, dated the Closing
     Date, in form and substance reasonably satisfactory to the Representatives,
     to the effect that:

               (i) the Delaware Trustee is duly incorporated and is validly
          existing as a banking corporation in good standing under the laws of
          the State of Delaware, with full corporate trust power and authority
          to enter into and perform its obligations under the Trust Agreement;
          and
<PAGE>
 
                                                                              25

               (ii) the Trust Agreement has been duly authorized, executed and
          delivered by the Delaware Trustee, and constitutes a legal, valid and
          binding instrument enforceable against the Delaware Trustee in
          accordance with its terms (subject, as to enforcement of remedies, to
          applicable bankruptcy, reorganization, insolvency, moratorium or other
          similar laws or equitable principles affecting creditors' rights
          generally from time to time in effect);

          (h)  The Representatives shall have received from Cravath, Swaine &
     Moore, counsel for the Underwriters, such opinion or opinions, dated the
     Closing Date, with respect to the issuance and sale of the Notes and the
     Certificates, the Indenture, the Trust Agreement, the Registration
     Statement, the Final Prospectus (together with any supplement thereto) and
     other related matters as the Representatives may reasonably require, and
     the Company, the Note Issuer and the Trust shall have furnished to such
     counsel such documents as they request for the purpose of enabling them to
     pass upon such matters.

          (i)  The Representatives, the Infrastructure Bank, the STO and the
     Note Trustee shall have received a certificate of the Note Issuer, signed
     by the President and the principal financial or accounting officer of the
     Note Issuer, dated the Closing Date, to the effect that the signers of such
     certificate have carefully examined the Registration Statement, the Final
     Prospectus, any supplement to the Final Prospectus and this Agreement and
     that:

               (i) the representations and warranties of the Note Issuer in this
          Agreement and in the Indenture are true and correct in all material
          respects on and as of the Closing Date with the same effect as if made
          on the Closing Date, and the Note Issuer has complied with all the
          agreements and satisfied all the conditions on its part to be
          performed or satisfied at or prior to the Closing Date;

               (ii) no stop order suspending the effectiveness of the
          Registration Statement has been issued and no proceedings for that
          purpose have been instituted or, to the Note Issuer's knowledge,
          threatened; and

               (iii) since the dates as of which information is given in the
          Final Prospectus (exclusive of any 
<PAGE>
 
                                                                              26

          supplement thereto), there has been no material adverse change in (x)
          the condition (financial or other), prospects, earnings, business or
          properties of the Note Issuer, whether or not arising from
          transactions in the ordinary course of business, or (y) the Transition
          Property, except as set forth in or contemplated in the Final
          Prospectus (exclusive of any supplement thereto).

          (j)  The Representatives, the Infrastructure Bank, the STO, the Note
     Trustee and the Certificate Trustee shall have received a certificate of
     the Company, signed by the Vice President and Treasurer and the principal
     financial officer of the Company, dated the Closing Date, to the effect
     that the signers of such certificate have carefully examined the
     Registration Statement, the Final Prospectus, any supplement to the Final
     Prospectus and this Agreement and that:

               (i) the representations and warranties of the Company in this
          Agreement, the Sale Agreement and the Servicing Agreement are true and
          correct in all material respects on and as of the Closing Date with
          the same effect as if made on the Closing Date, and the Company has
          complied with all the agreements and satisfied all the conditions on
          its part to be performed or satisfied at or prior to the Closing Date;

               (ii) no stop order suspending the effectiveness of the
          Registration Statement has been issued and no proceedings for that
          purpose have been instituted or, to the Company's knowledge,
          threatened; and

               (iii) since the dates as of which information is given in the
          Final Prospectus (exclusive of any supplement thereto), there has been
          no material adverse change in (x) the condition (financial or other),
          prospects, earnings, business or properties of the Company and its
          subsidiaries taken as a whole, whether or not arising from
          transactions in the ordinary course of business, or (y) the Transition
          Property, except as set forth in or contemplated in the Final
          Prospectus (exclusive of any supplement thereto).

          (k)  At the Closing Date, Arthur Andersen LLP shall have furnished to
     the Representatives (i) a letter or letters (which may refer to letters
<PAGE>
 
                                                                              27

     previously delivered to one or more of the Representatives), dated as of
     the Closing Date, in form and substance satisfactory to the
     Representatives, confirming that they are independent accountants within
     the meaning of the Act and the Exchange Act and the respective applicable
     published rules and regulations thereunder and stating in effect that they
     have performed certain specified procedures as a result of which they
     determined that certain information of an accounting, financial or
     statistical nature (which is limited to accounting, financial or
     statistical information derived from the general accounting records of the
     Company and its subsidiaries) set forth in the Registration Statement and
     the Final Prospectus, including information specified by the Underwriters
     and set forth under the captions "Prospectus Summary," "Description of the
     Transition Property," "The Seller and the Servicer," "Description of the
     Notes," and "Description of the Certificates" in the Final Prospectus,
     agrees with the accounting records of the Company and its subsidiaries,
     excluding any questions of legal interpretation, and (ii) the opinion or
     certificate, dated as of the Closing Date, in form and substance
     satisfactory to the Representatives, satisfying the requirements of Section
     2.10(7) of the Indenture.

          References to the Final Prospectus in this paragraph (k) include any
     supplement thereto at the date of the letter.

          In addition, except as provided in Schedule I hereto, at the Execution
     Time, Arthur Andersen LLP shall have furnished to the Representatives a
     letter or letters, dated as of the Execution Time, in form and substance
     satisfactory to the Representatives, to the effect set forth above.

          (l)  Subsequent to the Execution Time or, if earlier, the dates as of
     which information is given in the Registration Statement (exclusive of any
     amendment thereof) and the Final Prospectus (exclusive of any supplement
     thereto), there shall not have been any change, or any development
     involving a prospective change, in or affecting either (i) the business,
     properties or financial condition of the Company, the Note Issuer or the
     Infrastructure Bank or (ii) the Transition Property, the Notes, the
     Certificates, the Financing Order or the Statute, the effect of which is,
     in the judgment of the Representatives, so material and adverse as to make
     it impractical or inadvisable to 
<PAGE>
 
                                                                              28

     proceed with the offering or delivery of the Notes or the Certificates as
     contemplated by the Registration Statement (exclusive of any amendment
     thereof) and the Final Prospectus (exclusive of any supplement thereto).

          (m)  The Representatives, the Trust, the Infrastructure Bank and the
     STO shall have received on the Closing Date an opinion letter or letters of
     Latham & Watkins, counsel to the Company and the Note Issuer, dated the
     Closing Date, in form and substance reasonably satisfactory to the
     Representatives, (i) with respect to the characterization of the transfer
     of the Transition Property by the Company to the Note Issuer as a "true
     sale" for bankruptcy purposes and (ii) to the effect that a court would not
     order the substantive consolidation of the assets and liabilities of the
     Note Issuer with those of the Company in the event of a bankruptcy,
     reorganization or other insolvency proceeding involving the Company.

          (n)  The Representatives, the Trust, the Infrastructure Bank and the
     STO shall have received on the Closing Date an opinion letter of Brown &
     Wood LLP, outside counsel to the Infrastructure Bank and the Trust, dated
     the Closing Date, in form and substance reasonably satisfactory to the
     Representatives, to the effect that a court would not order the substantive
     consolidation of the assets and liabilities of the Infrastructure Bank with
     those of the Trust.

          (o)  The Representatives, the Trust, the Infrastructure Bank and the
     STO shall have received on the Closing Date an opinion letter or letters of
     counsel for the Company, portions of which may be delivered by Latham &
     Watkins, outside counsel for the Company, portions of which may be
     delivered by Munger, Tolles & Olson, special regulatory counsel for the
     Company, and portions of which may be delivered by Kenneth S. Stewart,
     Esq., in-house counsel for the Company, each dated the Closing Date, in
     form and substance reasonably satisfactory to the Representatives, to the
     effect that:  (i) subject to the outcome of any Petition to the California
     Supreme Court for Writ of Review filed by The Utility Reform Network, the
     Financing Order has been duly authorized and adopted by the CPUC and the
     Financing Order, giving effect to the Issuance Advice Letter, is in full
     force and effect; in reliance on the opinion of Brown & Wood LLP that the
     Certificates are "rate reduction bonds" under Section 840(e) of the PU
     Code, as of the issuance of the Certificates, the Certificates are entitled
     to 
<PAGE>
 
                                                                              29

     the protections provided in the first sentences of PU Code Sections
     841(c) and 842(d); (ii) no person may challenge the Financing Order in
     California state courts other than in a proceeding pursuant to a Petition
     for Writ of Review brought by The Utility Reform Network to the California
     Supreme Court; (iii) the likelihood of any outcome of any Petition to the
     California Supreme Court for Writ of Review filed by The Utility Reform
     Network having a material adverse effect on the payment of principal and
     interest on the Certificates on the dates and in the amounts set forth in
     the Final Prospectus is remote; and (iv) the True-Up Adjustments (as
     defined in the Servicing Agreement) are entitled under the Statute to take
     into account in determining the amount of FTA Charges for future periods
     any reduction in the amount of FTA Payments deposited in the Collection
     Account from the amount collected from Customers ("Customer Collections")
     as a result of (x) any default by the Servicer or an ESP (as defined in the
     Servicing Agreement) under the Servicing Agreement or an ESP Service
     Agreement (as defined in the Servicing Agreement) to turn over any or all
     of such Customer Collections to the Collection Account or (y) as a result
     of any surcharge, fee, offset, charge or other deduction imposed by a
     bankruptcy court in a case in which the Company is the debtor.  In
     addition, the Representatives, the Trust, the Infrastructure Bank and the
     STO shall have received on the Closing Date an opinion letter of counsel
     for the Company, dated the Closing Date, in form and substance reasonably
     satisfactory to the Representatives, to the effect that (i) the legal
     requirements for The Utility Reform Network to obtain a stay as requested
     in its Petition for Writ of Review to the California Supreme Court include
     that the proponent of the stay show that (A) great or irreparable damage
     would otherwise result to the proponent of the stay, and (B) the harm that
     would be caused from granting the stay does not outweigh the harm which
     would result from not granting the stay and (ii) the general legal
     standards for obtaining such a stay would also include a requirement that
     the proponent show that it is likely to prevail on the merits of the
     underlying claim (such opinion may note that the court has broad equitable
     discretion in granting or denying such a stay).

          (p)  The Representatives, the Infrastructure Bank, the STO, the
     Company and the Note Issuer shall have received on the Closing Date an
     opinion letter or letters of counsel for the Infrastructure Bank and the
     Trust, portions of which may be delivered by Brown & 
<PAGE>
 
                                                                              30

     Wood LLP, outside counsel for the Infrastructure Bank and the Trust, and
     portions of which may be delivered by Brooke Bassett, in-house counsel for
     the Infrastructure Bank, each dated the Closing Date, in form and substance
     reasonably satisfactory to the Representatives, to the effect that: (i)
     Proposition 218 of the initiative provisions of the Constitution of
     California does not apply to AB 1890; and (ii) any state action (whether by
     legislative, CPUC, initiative or otherwise) to revoke or limit the
     Financing Order, the Issuance Advice Letters, the Transition Property or
     the Fixed Transition Amounts in a manner which would substantially impair
     the rights of Certificateholders would be subject to a successful
     constitutional contracts clause defense.

          (q)  The Representatives, the Trust, the Infrastructure Bank, the STO
     and the Note Trustee shall have received on the Closing Date an opinion
     letter or letters of Richards, Layton & Finger, P.A., special Delaware
     counsel to the Note Issuer, dated the Closing Date, in form and substance
     reasonably satisfactory to the Representatives, to the effect that:  (i) if
     properly presented to a Delaware court, a Delaware court applying Delaware
     law, would conclude that (x) in order for a person to file a voluntary
     bankruptcy petition on behalf of the Note Issuer, the prior unanimous
     written consent of the Member and the Board of Directors (including the
     Independent Director), as provided in Section 9(j)(iii) of the Amended and
     Restated Limited Liability Company Agreement of the Note Issuer (the "LLC
     Agreement"), is required, and (y) such provision, contained in Section
     9(j)(iii) of the LLC Agreement, that requires the unanimous written consent
     of the Member and the Board of Directors (including the Independent
     Director) in order for a person to file a voluntary bankruptcy petition on
     behalf of the Note Issuer, constitutes a legal, valid and binding agreement
     of the Member and is enforceable against the Member, in accordance with its
     terms; and (ii) the LLC Agreement constitutes a legal, valid and binding
     agreement of the Member thereunder, and is enforceable against the Member
     in accordance with its terms.

          (r)  The Notes and the Certificates shall have been rated in the
     highest long-term rating category by each of the Rating Agencies.

          (s)  On or prior to the Closing Date, the Note Issuer shall have
     delivered to the Representatives 
<PAGE>
 
                                                                              31

     evidence, in form and substance reasonably satisfactory to the
     Representatives, that appropriate filings have been or are being made in
     accordance with the PU Code and other applicable law reflecting the grant
     of a security interest by the Note Issuer in the Collateral to the Note
     Trustee, including the filing of the UCC financing statements in the office
     of the Secretary of State of California.

          (t)  On or prior to the Closing Date, the Note Issuer shall have
     delivered to the Representatives evidence, in form and substance
     satisfactory to the Representatives, of the California Public Utility
     Commission's issuance of the Financing Order relating to the Transition
     Property and the related Issuance Advice Letters.

          (u)  On or prior to the Closing Date, the Company shall have delivered
     to the Representatives, the Trust, the Infrastructure Bank and the STO
     evidence, in form and substance reasonably satisfactory to the
     Representatives, that the Company has obtained a release of the Transition
     Property from the lien of the Trust Indenture dated as of October 1, 1923,
     between the Company and Harris Trust and Savings Bank and Pacific-Southwest
     Trust & Savings Bank (D.G. Donovan, successor trustee), as trustees, as
     amended and supplemented.

          (v)  Prior to the Closing Date, the Note Issuer, the Company and the
     Trust shall have furnished to the Representatives such further information,
     certificates, opinions and documents as the Representatives may reasonably
     request.

          If any of the conditions specified in this Section 6 shall not have
been fulfilled in all material respects when and as provided in this Agreement,
or if any of the opinions and certificates mentioned above or elsewhere in this
Agreement shall not be in all material respects reasonably satisfactory in form
and substance to the Representatives and counsel for the Underwriters, this
Agreement and all obligations of the Underwriters hereunder may be canceled at,
or at any time prior to, the Closing Date by the Representatives.  Notice of
such cancelation shall be given to the Note Issuer and the Trust in writing or
by telephone or telegraph confirmed in writing.

          The documents required to be delivered by this Section 6 shall be
delivered at the office of Latham & 
<PAGE>
 
                                                                              32

Watkins, 633 W. Fifth Street, Los Angeles, CA, on the Closing Date.

          7.  Reimbursement of Underwriters' Expenses.  If the sale of the
              ----------------------------------------                    
Certificates provided for herein is not consummated because any condition to the
obligations of the Underwriters set forth in Section 6 hereof is not satisfied,
because of any termination pursuant to Section 10 hereof or because of any
refusal, inability or failure on the part of the Company or the Note Issuer or
the Trust to perform any agreement herein or comply with any provision hereof
other than by reason of a default (including under Section 9) by any of the
Underwriters, the Company and the Note Issuer will, jointly and severally,
reimburse the Underwriters upon demand for all out-of-pocket expenses (including
reasonable fees and disbursements of counsel) that shall have been incurred by
them in connection with the proposed purchase and sale of the Certificates.

          8.  Indemnification and Contribution.  (a)  The Company and the Note
              ---------------------------------                               
Issuer will, jointly and severally, indemnify and hold harmless each
Underwriter, the Infrastructure Bank and the STO, the directors, officers,
members, employees and agents of each Underwriter, the Infrastructure Bank and
the STO and each person who controls any Underwriter, the Infrastructure Bank
and the STO within the meaning of either the Act or the Exchange Act against any
and all losses, claims, damages or liabilities, joint or several, to which they
or any of them may become subject under the Act, the Exchange Act or other
Federal or state statutory law or regulation, at common law or otherwise,
insofar as such losses, claims, damages or liabilities (or actions in respect
thereof) arise out of or are based upon any untrue statement or alleged untrue
statement of a material fact contained in the registration statement for the
registration of the Certificates as originally filed or in any amendment
thereof, or in the Basic Prospectus, any Preliminary Final Prospectus or the
Final Prospectus, or in any amendment thereof or supplement thereto, or arise
out of or are based upon the omission or alleged omission to state therein a
material fact required to be stated therein or necessary to make the statements
therein, in light of the circumstances under which they were made, not
misleading, and will reimburse each such indemnified party, as incurred, for any
legal or other expenses reasonably incurred by them in connection with
investigating or defending any such loss, claim, damage, liability or action;
provided, however, that neither the Company nor the Note Issuer will be liable
- --------  -------                                                             
in any such case to the extent that any such loss, claim, damage or liability
arises out of or is based upon any such untrue statement or alleged untrue
statement or omission or 
<PAGE>
 
                                                                              33

alleged omission made therein in reliance upon and in conformity with written
information furnished to the Note Issuer or the Company by or on behalf of any
Underwriter through the Representatives specifically for inclusion therein;
provided further, that with respect to any untrue statement or omission of
- -------- -------
material fact made in any Preliminary Final Prospectus, the indemnity agreement
contained in this Section 8(a) shall not inure to the benefit of any Underwriter
or any person controlling such Underwriter from whom the person asserting any
such loss, claim, damage or liability purchased the Certificates that are the
subject thereof, to the extent that any such loss, claim, damage or liability of
such Underwriter occurs under the circumstance where it shall have been
determined by a court of competent jurisdiction by final and nonappealable
judgment that (w) the Company or the Note Issuer had previously furnished copies
of the Final Prospectus to the Representatives, (x) delivery of the Final
Prospectus was required by the Act to be made to such person, (y) the untrue
statement or omission of a material fact contained in the Preliminary Final
Prospectus was corrected in the Final Prospectus and (z) there was not sent or
given to such person, at or prior to the written confirmation of the sale of
such Certificates to such person, a copy of the Final Prospectus. This indemnity
agreement will be in addition to any liability which the Company and the Note
Issuer may otherwise have.

          (b)  Each Underwriter severally agrees to indemnify and hold harmless
the Company, the Note Issuer, the Infrastructure Bank, the STO, each of their
directors (and in the case of the Infrastructure Bank or the STO, their
respective members, employees, officers or agents), each of their officers who
signs the Registration Statement, and each person who controls the Company or
the Note Issuer within the meaning of either the Act or the Exchange Act, to the
same extent as the foregoing indemnity from the Company and the Note Issuer to
each Underwriter, but only with reference to written information relating to
such Underwriter furnished to the Note Issuer or the Company by or on behalf of
such Underwriter through the Representatives specifically for inclusion in the
documents referred to in the foregoing indemnity.  This indemnity agreement will
be in addition to any liability which any Underwriter may otherwise have.  The
Note Issuer and the Company acknowledge that the statements set forth in the
last paragraph of the cover page, under the heading "Underwriting" or "Plan of
Distribution" in any Preliminary Final Prospectus or the Final Prospectus
constitute the only information furnished in writing by or on behalf of the
several Underwriters for inclusion in the documents referred to in the foregoing
<PAGE>
 
                                                                              34

indemnity, and you, as the Representatives, confirm that such statements are
correct.

          (c)  Promptly after receipt by an indemnified party under this Section
8 of notice of the commencement of any action, such indemnified party will, if a
claim in respect thereof is to be made against the indemnifying party under this
Section 8, notify the indemnifying party in writing of the commencement thereof;
but the failure so to notify the indemnifying party (i) will not relieve it from
liability under paragraph (a) or (b) above unless and to the extent it did not
otherwise learn of such action and such failure results in the forfeiture by the
indemnifying party of substantial rights and defenses and (ii) will not, in any
event, relieve the indemnifying party from any obligations to any indemnified
party other than the indemnification obligation provided in paragraph (a) or (b)
above.  The indemnifying party shall be entitled to appoint counsel of the
indemnifying party's choice at the indemnifying party's expense to represent the
indemnified party in any action for which indemnification is sought (in which
case the indemnifying party shall not thereafter be responsible for the fees and
expenses of any separate counsel retained by the indemnified party or parties
except as set forth below); provided, however, that such counsel shall be
                            --------  -------                            
reasonably satisfactory to the indemnified party.  Notwithstanding the
indemnifying party's election to appoint counsel to represent the indemnified
party in an action, the indemnified party shall have the right to employ
separate counsel (including local counsel), and the indemnifying party shall
bear the reasonable fees, costs and expenses of such separate counsel if (i) the
use of counsel chosen by the indemnifying party to represent the indemnified
party would present such counsel with a conflict of interest, (ii) the actual or
potential defendants in, or targets of, any such action include both the
indemnified party and the indemnifying party and the indemnified party shall
have reasonably concluded that there may be legal defenses available to it
and/or other indemnified parties which are different from or additional to those
available to the indemnifying party, (iii) the indemnifying party shall not have
employed counsel reasonably satisfactory to the indemnified party to represent
the indemnified party within a reasonable time after notice of the institution
of such action or (iv) the indemnifying party shall authorize the indemnified
party to employ separate counsel at the expense of the indemnifying party.  An
indemnifying party will not, without the prior written consent of the
indemnified parties, settle or compromise or consent to the entry of any
judgment with respect to any pending or threatened claim, action, suit or
proceeding in respect of which 
<PAGE>
 
                                                                              35

indemnification or contribution may be sought hereunder (whether or not the
indemnified parties are actual or potential parties to such claim or action)
unless such settlement, compromise or consent includes an unconditional release
of each indemnified party from all liability arising out of such claim, action,
suit or proceeding.

          (d)  In the event that the indemnity provided in paragraph (a) or (b)
of this Section 8 is unavailable to or insufficient to hold harmless an
indemnified party for any reason, the Company, the Note Issuer and the
Underwriters agree to contribute to the aggregate losses, claims, damages and
liabilities (including legal or other expenses reasonably incurred in connection
with investigating or defending same) (collectively "Losses") to which the Note
Issuer and one or more of the Underwriters may be subject in such proportion as
is appropriate to reflect the relative benefits received by the Note Issuer and
by the Underwriters from the offering of the Certificates and the Notes;
provided, however, that in no case shall any Underwriter (except as may be
- --------  -------                                                         
provided in any agreement among underwriters relating to the offering of the
Certificates) be responsible for any amount in excess of the underwriting
discount or commission applicable to the Certificates purchased by such
Underwriter hereunder.  If the allocation provided by the immediately preceding
sentence is unavailable for any reason, the Company, the Note Issuer and the
Underwriters shall contribute in such proportion as is appropriate to reflect
not only such relative benefits but also the relative fault of the Note Issuer
and of the Underwriters in connection with the statements or omissions which
resulted in such Losses as well as any other relevant equitable considerations.
Benefits received by the Note Issuer shall be deemed to be equal to the total
net proceeds from the offering (before deducting expenses) of the Certificates
(which shall be equal to the net proceeds from the sale of the Notes to the
Trust (before deducting expenses)), and benefits received by the Underwriters
shall be deemed to be equal to the total underwriting discounts and commissions,
in each case as set forth on the cover page of the Final Prospectus.  Relative
fault shall be determined by reference to whether any alleged untrue statement
or omission relates to information provided by the Note Issuer or the
Underwriters.  The Company, the Note Issuer and the Underwriters agree that it
would not be just and equitable if contribution were determined by pro rata
allocation or any other method of allocation which does not take account of the
equitable considerations referred to above. Notwithstanding the provisions of
this paragraph (d), no person guilty of fraudulent misrepresentation (within the
meaning of Section 11(f) of the Act) shall be entitled to 
<PAGE>
 
                                                                              36

contribution from any person who was not guilty of such fraudulent
misrepresentation. For purposes of this Section 8, each person who controls an
Underwriter within the meaning of either the Act or the Exchange Act and each
director, officer, employee and agent of an Underwriter shall have the same
rights to contribution as such Underwriter, and each person who controls the
Note Issuer or the Company within the meaning of either the Act or the Exchange
Act, each officer of the Note Issuer or the Company who shall have signed the
Registration Statement and each director of the Note Issuer or the Company shall
have the same rights to contribution as the Note Issuer or the Company, subject
in each case to the applicable terms and conditions of this paragraph (d).

          9.  Default by an Underwriter.  If any one or more Underwriters shall
              --------------------------                                       
fail to purchase and pay for any of the Certificates agreed to be purchased by
such Underwriter or Underwriters hereunder and such failure to purchase shall
constitute a default in the performance of its or their obligations under this
Agreement, the nondefaulting Underwriters shall be obligated severally to take
up and pay for (in the respective proportions which the amount of Certificates
set forth opposite their names in Schedule II hereto bears to the aggregate
amount of Certificates set forth opposite the names of all the remaining
Underwriters) the Certificates which the defaulting Underwriter or Underwriters
agreed but failed to purchase; provided, however, that in the event that the
                               --------  -------                            
aggregate amount of Certificates which the defaulting Underwriter or
Underwriters agreed but failed to purchase shall exceed 10% of the aggregate
amount of Certificates set forth in Schedule II hereto, the nondefaulting
Underwriters shall have the right to purchase all, but shall not be under any
obligation to purchase any, of the Certificates, and if such nondefaulting
Underwriters do not purchase all the Certificates, this Agreement will terminate
without liability to any nondefaulting Underwriter, the Note Issuer or the
Company.  In the event of a default by any Underwriter as set forth in this
Section 9, the Closing Date shall be postponed for such period, not exceeding
seven days, as the Representatives shall determine in order that the required
changes in the Registration Statement and the Final Prospectus or in any other
documents or arrangements may be effected.  Nothing contained in this Agreement
shall relieve any defaulting Underwriter of its liability, if any, to the Note
Issuer and the Company and any nondefaulting Underwriter for damages occasioned
by its default hereunder.

          10.  Termination.  This Agreement shall be subject to termination in
               ------------                                                   
the absolute discretion of the 
<PAGE>
 
                                                                              37

Representatives, by notice given to the Note Issuer and the Trust prior to
delivery of and payment for the Certificates, if prior to such time (i) there
shall have occurred any change, or any development involving a prospective
change, in or affecting either (A) the business, properties or financial
condition of the Note Issuer, the Infrastructure Bank or the Company or (B) the
Transition Property, the Notes, the Certificates, the Financing Order or the
Statute, the effect of which, in the judgment of the Representatives, materially
impairs the investment quality of the Certificates or makes it impractical or
inadvisable to market the Certificates, (ii) trading in the Company's Common
Stock shall have been suspended by the SEC or the New York Stock Exchange or
trading in securities generally on the New York Stock Exchange shall have been
suspended or limited or minimum prices shall have been established on such
Exchange, (iii) a banking moratorium shall have been declared either by Federal,
New York State or California State authorities or (iv) there shall have occurred
any outbreak or escalation of hostilities, declaration by the United States of a
national emergency or war or other calamity or crisis the effect of which on
financial markets is such as to make it, in the judgment of the Representatives,
impracticable or inadvisable to proceed with the offering or delivery of the
Certificates as contemplated by the Final Prospectus (exclusive of any
supplement thereto).

          11.  Representations and Warranties of Infrastructure Bank.  The
               ------------------------------------------------------     
Infrastructure Bank represents and warrants to, and agrees with, each
Underwriter, the Company and the Note Issuer that the information under the
caption "The Infrastructure Bank" in the Basic Prospectus, any Preliminary Final
Prospectus or the Final Prospectus, or in any amendment thereof or supplement
thereto does not contain any untrue statement of a material fact or omission of
a material fact required to be stated therein or necessary to make the
statements therein, in light of the circumstances under which they were made,
not misleading.

          12.  Computational Materials and ABS Term Sheets.
               --------------------------------------------

          (a)  Each Underwriter severally represents and warrants to the Note
Issuer, the Company, the Infrastructure Bank and the STO that is has not and
will not use any information that constitutes "Computational Materials," as
defined in the SEC's No-Action Letter, dated May 20, 1994, addressed to Kidder,
Peabody Acceptance Corporation I, Kidder Peabody & Co. Incorporated and Kidder
Structured Asset Corporation (as made generally applicable to registrants,
issuers and underwriters by the SEC's response 
<PAGE>
 
                                                                              38

to the request of the Public Securities Association dated May 27, 1994), with
respect to the offering of the Certificates.

          (b)  Each Underwriter severally represents and warrants to the Note
Issuer, the Company, the Infrastructure Bank and the STO that is has not and
will not use any information that constitutes "ABS Term Sheets," as defined in
the SEC's No-Action Letter, dated February 17, 1995, addressed to the Public
Securities Association, with respect to the offering of the Certificates.

          13.  Representations and Indemnities to Survive. The respective
               -------------------------------------------               
agreements, representations, warranties, indemnities and other statements of the
Company or its officers, the Note Issuer or its officers, the Trust or its
officers and of the Underwriters set forth in or made pursuant to this Agreement
will remain in full force and effect, regardless of any investigation made by or
on behalf of any Underwriter or of the Company, the Note Issuer, the Trust or
any of the officers, directors or controlling persons referred to in Section 8
hereof, and will survive delivery of and payment for the Certificates.  The
provisions of Sections 7 and 8 hereof shall survive the termination or
cancelation of this Agreement.

          14.  Notices.  All communications hereunder will be in writing and may
               --------                                                         
be given by United States mail, courier service, telegram, telex, telemessage,
telecopy, telefax, cable or facsimile (confirmed by telephone or in writing in
the case of notice by telegram, telex, telemessage, telecopy, telefax, cable or
facsimile) or any other customary means of communication, and any such
communication shall be effective when delivered, or if mailed, three days after
deposit in the United States mail with proper postage for ordinary mail prepaid,
and if sent to the Representatives, to them at the address specified in Schedule
I hereto; and if sent to the Company, to it at 2244 Walnut Grove Avenue,
Rosemead, CA 91770, Attention:  Mary C. Simpson; and if sent to the Note Issuer,
to it at 2244 Walnut Grove Avenue, Room 180, Rosemead, CA 91770, Attention:
Treasurer; and if sent to the Trust, to it c/o Bankers Trust Company of
California, N.A., as Certificate Trustee, c/o Bankers Trust Company, Corporate
Trust and Agency Services, at Four Albany Street, New York, NY 10006, Attention:
Structured Finance Group; and if sent to the Infrastructure Bank, to it c/o
California Trade and Commerce Agency, at 801 K Street, Suite 1700, Sacramento,
CA 95814, Attention:  Executive Director; and if sent to the STO, to it at 915
Capitol Mall, Room 110, Sacramento, CA 95814, Attention:  Deputy Treasurer.  The
parties hereto, by notice 
<PAGE>
 
                                                                              39

to the others, may designate additional or different addresses for subsequent
communications.

          15.  Successors.  This Agreement will inure to the benefit of and be
               -----------                                                    
binding upon the parties hereto and their respective successors and the officers
and directors and controlling persons referred to in Section 8 hereof, and no
other person will have any right or obligation hereunder.

          16.  Applicable Law.  This Agreement will be governed by and construed
               ---------------                                                  
in accordance with the laws of the State of New York.

          17.  Counterparts.  This Agreement may be signed in any number of
               -------------                                               
counterparts, each of which shall be deemed an original, which taken together
shall constitute one and the same instrument.
<PAGE>
 
                                                                              40

          If the foregoing is in accordance with your understanding of our
agreement, please sign and return to us the enclosed duplicate hereof, whereupon
this letter and your acceptance shall represent a binding agreement among the
Company, the Note Issuer, the Trust, the several Underwriters, the
Infrastructure Bank and the STO.


                                              Very truly yours,               
                                                                              
                                              SOUTHERN CALIFORNIA EDISON      
                                              COMPANY,                        
                                                                              
                                                by /s/ Theodore F. Craver, Jr.
                                                   -----------------------------
                                                  Name:  Theodore F. Craver, Jr.
                                                  Title: Vice President and 
                                                         Treasurer
                                                                              
                                                                              
                                              SCE FUNDING LLC,                
                                                                              
                                                by  /s/ Theodore F. Craver, Jr.
                                                   -----------------------------
                                                   Name: Theodore F. Craver, Jr.
                                                   Title: President
                                                                              
                                                                              
                                              CALIFORNIA INFRASTRUCTURE AND   
                                              ECONOMIC DEVELOPMENT BANK       
                                              SPECIAL PURPOSE TRUST SCE-1,    
                                                                              
                                                by California Infrastructure  
                                                   and Economic Development   
                                                   Bank, as Originator,       
                                                                              
                                                  by /s/ Christopher S. Holben
                                                    --------------------------- 
                                                    Name: Christopher S. Holben
                                                    Title: Chair
                                                                              
                                                                               
                                              CALIFORNIA INFRASTRUCTURE AND 
                                              ECONOMIC DEVELOPMENT BANK,

                                                  by /s/ Christopher S. Holben
                                                    --------------------------- 
                                                    Name: Christopher S. Holben
                                                    Title: Chair
<PAGE>
 
                                                                              41

                                 TREASURER OF THE STATE OF CALIFORNIA,

                                 by  /s/ Steven Spears
                                    ----------------------------
                                    Name:  Steven Spears
                                    Title: Deputy Treasurer


The foregoing Agreement is
hereby confirmed and accepted
as of the date specified in
Schedule I hereto.


SALOMON BROTHERS INC
LEHMAN BROTHERS INC.

  by SALOMON BROTHERS INC

    by /s/ Curtis Probst
      -----------------------
      Name:  Curtis Probst
      Title: Vice President


  by LEHMAN BROTHERS INC.

    by /s/ Stephen Peters
       ----------------------
      Name: Stephen Peters
      Title:  Managing Director


For themselves and the other
several Underwriters, if any,
named in Schedule II to the
foregoing Agreement.
<PAGE>
 
                                   SCHEDULE I


Underwriting Agreement dated December 3, 1997

Registration Statement No. 333-30785

Representative(s):

     Salomon Brothers Inc
     7 World Trade Center
     New York, NY 10048

     Lehman Brothers Inc.
     Three World Financial Center
     200 Vesey Street
     New York, NY 10285

Title, Purchase Price and Description of Certificates:

 
     Title: California Infrastructure and Economic Development Bank Special
            Purpose Trust SCE-1 $2,463,000,000 Rate Reduction Certificates,
            Series 1997-1
 
     Principal amount, Price to Public, Underwriting Discounts and Commissions
     and Proceeds to Trust:

<TABLE> 
<CAPTION> 
                                                                                                  Underwriting   
                                                       Total Principal                            Discounts and      Proceeds to    
                                                       Amount of Class        Price to Public      Commissions          Trust       
                                                     -------------------     -----------------    -------------     ---------------
<S>                                                  <C>                     <C>                  <C>               <C>
Per Class A-1                                            $   246,300,000            99.99253%          0.24566%            99.74687%
Certificate

Per Class A-2                                            $   307,251,868            99.99648%          0.35000%            99.64648%
Certificate

Per Class A-3                                            $   247,840,798            99.99420%          0.40000%            99.59420%
Certificate

Per Class A-4                                            $   246,030,125            99.97864%          0.45000%            99.52864%
Certificate

Per Class A-5                                            $   360,644,658            99.97756%          0.50000%            99.47756%
Certificate

Per Class A-6                                            $   739,988,148            99.95681%          0.55000%            99.40681%
Certificate

Per Class A-7                                            $   314,944,403            99.93859%          0.65000%            99.28859%
Certificate                                              ---------------   -----------------    --------------    ----------------- 

   Total                                                 $ 2,463,000,000   $2,462,309,922.42    $11,699,237.60    $2,450,610,684.82
</TABLE>
<PAGE>
 
                                                                               2

Plus the Underwriters will be reimbursed by the Note Issuer for:
- ----                                                            
     $382,300 of expenses,
     consisting of $259,000
     of out-of-pocket expenses and
     $123,300 for Underwriters Counsel

     Original Issue Discount (if any):  $690,077.58

     Redemption provisions:  Optional Redemption and 
                             Mandatory Redemption as set
                             forth in Article X of the 
                             Indenture
     Other provisions:

Closing Date, Time and Location:  December 11, 1997, 
                                  6:00 a.m., Pacific 
                                  Standard Time, Los 
                                  Angeles, CA

Type of Offering:  Delayed Offering

Date referred to in Section 5(a)(vi) after which the Company and the Note Issuer
  may offer or sell asset-backed securities in a trust or special purpose
  vehicle without the consent of the Representative(s):  December 31, 1997
<PAGE>
 
                                  SCHEDULE II
<TABLE>
<CAPTION>
                                     Principal Amount of Certificates to be Purchased
                                ---------------------------------------------------------
                                 Class A-1      Class A-2      Class A-3      Class A-4    
Underwriters                    Certificates   Certificates   Certificates   Certificates  
- ------------                    ------------   ------------   ------------   ------------  
<S>                             <C>            <C>            <C>            <C>           
Salomon Brothers Inc            $135,465,000   $168,988,527   $136,312,438   $135,316,570  
Lehman Brothers Inc.              61,575,000     76,812,967     61,960,200     61,507,531  
Chase Securities Inc.             12,315,000     15,362,593     12,392,040     12,301,506  
Goldman, Sachs & Co.              12,315,000     15,362,593     12,392,040     12,301,506  
Paine Webber Incorporated         12,315,000     15,362,593     12,392,040     12,301,506  
Artemis Capital Group, Inc.        4,105,000      5,120,865      4,130,680      4,100,502  
Blaylock & Partners, L.P.          4,105,000      5,120,865      4,130,680      4,100,502  
Utendahl Capital Partners,         4,105,000      5,120,865      4,130,680      4,100,502  
 L.P.                           ------------   ------------   ------------   ------------  
Total........................   $246,300,000   $307,251,868   $247,840,798   $246,030,125  
                                ============   ============   ============   ============  
<CAPTION>                                                                                  
                                       Principal Amount of Certificates to be Purchased
                                 -----------------------------------------------------------
                                  Class A-5     Class A-6      Class A-7     
Underwriters                     Certificates   Certificates   Certificates      Total
- ------------                     ------------   ------------   ------------   --------------
<S>                              <C>            <C>            <C>            <C> 
Salomon Brothers Inc             $198,354,562   $406,993,480   $173,219,423   $1,354,650,000
Lehman Brothers Inc.               90,161,165    184,997,036     78,736,101      615,750,000
Chase Securities Inc.              18,032,233     36,999,408     15,747,220      123,150,000
Goldman, Sachs & Co.               18,032,233     36,999,408     15,747,220      123,150,000
Paine Webber Incorporated          18,032,233     36,999,408     15,747,220      123,150,000
Artemis Capital Group, Inc.         6,010,744     12,333,136      5,249,073       41,050,000
Blaylock & Partners, L.P.           6,010,744     12,333,136      5,249,073       41,050,000
Utendahl Capital Partners,          6,010,744     12,333,136      5,249,073       41,050,000
 L.P.                            ------------   ------------   ------------   --------------
Total........................    $360,644,658   $739,988,148   $314,944,403   $2,463,000,000
                                 ============   ============   ============   ==============
</TABLE>                                       
                               

<PAGE>
 
                                                                     EXHIBIT 4.1

                                                                [Execution Copy]

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


                               SCE FUNDING LLC,

                                  Note Issuer

                                      and

                  BANKERS TRUST COMPANY OF CALIFORNIA, N.A.,

                                 Note Trustee

                        ______________________________

                                   INDENTURE

                         Dated as of December 11, 1997

                        ______________________________

                              Issuable in Series


- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
<PAGE>
 
                               TABLE OF CONTENTS
<TABLE>
<CAPTION>

                                                                                         Page
                                                                                         ----
<S>                 <C>                                                                   <C>
ARTICLE I.   DEFINITIONS AND INCORPORATION BY REFERENCE.................................... 2

     SECTION 1.01   Definitions............................................................ 2
     SECTION 1.02   Incorporation by Reference of Trust Indenture Act......................11
     SECTION 1.03   Rules Of Construction..................................................12

ARTICLE II.  THE NOTES.....................................................................12

     SECTION 2.01   The Form...............................................................12
     SECTION 2.02   Denominations; Notes Issuable In Series................................13
     SECTION 2.03   Execution, Authentication and Delivery.................................14
     SECTION 2.04   Temporary Notes........................................................14
     SECTION 2.05   Registration; Registration of Transfer and Exchange....................15
     SECTION 2.06   Mutilated, Destroyed, Lost or Stolen Notes.............................16
     SECTION 2.07   Persons Deemed Owner...................................................17
     SECTION 2.08   Payment of Principal, Premium, if any, and Interest; Interest on
                    Overdue Principal; Principal, Premium, if any, and Interest Rights
                    Preserved..............................................................17
     SECTION 2.09   Cancellation...........................................................18
     SECTION 2.10   Amount Unlimited; Authentication and Delivery of Notes.................18
     SECTION 2.11   Release of Collateral..................................................23

ARTICLE III. COVENANTS.....................................................................24

     SECTION 3.01   Payment of Principal, Premium, if any, and Interest....................24
     SECTION 3.02   Maintenance of Office or Agency........................................24
     SECTION 3.03   Money for Payments To Be Held in Trust.................................24
     SECTION 3.04   Existence..............................................................25
     SECTION 3.05   Protection of Collateral...............................................26
     SECTION 3.06   Opinions as to Collateral..............................................26
     SECTION 3.07   Performance of Obligations; Servicing; SEC Filings.....................27
     SECTION 3.08   Negative Covenants.....................................................29
     SECTION 3.09   Annual Statement as to Compliance......................................29
     SECTION 3.10   Note Issuer May Consolidate, etc., Only on Certain Terms...............30
     SECTION 3.11   Successor or Transferee................................................31
     SECTION 3.12   No Other Business......................................................32
     SECTION 3.13   No Borrowing...........................................................32
     SECTION 3.14   Servicer's Obligations.................................................32
     SECTION 3.15   Guarantees, Loans, Advances and Other Liabilities......................32
     SECTION 3.16   Capital Expenditures...................................................32
     SECTION 3.17   Non-Routine True-Up Adjustment.........................................32
     SECTION 3.18   Restricted Payments....................................................32
</TABLE> 

                                       i
<PAGE>
 
<TABLE> 

<S>                 <C>                                                                   <C>
     SECTION 3.19   Notice of Events of Default............................................33
     SECTION 3.20   Further Instruments and Acts...........................................33
     SECTION 3.21   Purchase of Subsequent Transition Property.............................33

ARTICLE IV.  SATISFACTION AND DISCHARGE; DEFEASANCE........................................34

     SECTION 4.01   .......................................................................34
     SECTION 4.02   Conditions to Defeasance...............................................36
     SECTION 4.03   Application of Trust Money.............................................37
     SECTION 4.04   Repayment of Moneys Held by Paying Agent...............................37

ARTICLE V.   REMEDIES......................................................................37

     SECTION 5.01   Events of Default......................................................37
     SECTION 5.02   Acceleration of Maturity; Rescission and Annulment.....................38
     SECTION 5.03   Collection of Indebtedness and Suits for Enforcement by Note Trustee...39
     SECTION 5.04   Remedies; Priorities...................................................41
     SECTION 5.05   Optional Preservation of the Collateral................................42
     SECTION 5.06   Limitation of Suits....................................................42
     SECTION 5.07   Unconditional Rights of Noteholders To Receive Principal, Premium, if
                    any, and Interest......................................................43
     SECTION 5.08   Restoration of Rights and Remedies.....................................43
     SECTION 5.09   Rights and Remedies Cumulative.........................................44
     SECTION 5.10   Delay or Omission Not a Waiver.........................................44
     SECTION 5.11   Control by Noteholders.................................................44
     SECTION 5.12   Waiver of Past Defaults................................................45
     SECTION 5.13   Undertaking for Costs..................................................45
     SECTION 5.14   Waiver of Stay or Extension Laws.......................................45
     SECTION 5.15   Action on Notes........................................................45
     SECTION 5.16   Performance and Enforcement of Certain Obligations.....................46

ARTICLE VI.  THE NOTE TRUSTEE..............................................................46

     SECTION 6.01   Duties of Note Trustee.................................................46
     SECTION 6.02   Rights of Note Trustee.................................................47
     SECTION 6.03   Individual Rights of Note Trustee......................................48
     SECTION 6.04   Note Trustee's Disclaimer..............................................48
     SECTION 6.05   Notice of Defaults.....................................................48
     SECTION 6.06   Reports by Note Trustee to Holders.....................................49
     SECTION 6.07   Compensation and Indemnity.............................................49
     SECTION 6.08   Replacement of Note Trustee............................................50
     SECTION 6.09   Successor Note Trustee by Merger.......................................51
     SECTION 6.10   Appointment of Co-Trustee or Separate Trustee..........................51
     SECTION 6.11   Eligibility; Disqualification..........................................52
     SECTION 6.12   Preferential Collection of Claims Against Note Issuer..................52
</TABLE> 

                                      ii
<PAGE>
 
<TABLE> 

<S>                 <C>                                                                   <C>
     SECTION 6.13   Representations and Warranties of Note Trustee.........................52

ARTICLE VII. NOTEHOLDERS' LISTS AND REPORTS................................................53

     SECTION 7.01   Note Issuer To Furnish Note Trustee Names and Addresses of Noteholders.53
     SECTION 7.02   Preservation of Information; Communications to Noteholders.............53
     SECTION 7.03   Reports by Note Issuer.................................................53
     SECTION 7.04   Reports by Note Trustee................................................54

ARTICLE VIII ACCOUNTS, DISBURSEMENTS AND RELEASES..........................................54

     SECTION 8.01   Collection of Money....................................................54
     SECTION 8.02   Collection Account.....................................................54
     SECTION 8.03   General Provisions Regarding the Collection Account....................57
     SECTION 8.04   Release of Collateral..................................................58
     SECTION 8.05   Opinion of Counsel.....................................................59
     SECTION 8.06   Reports by Independent Accountants.....................................59

ARTICLE IX.  SUPPLEMENTAL INDENTURES.......................................................59

     SECTION 9.01   Supplemental Indentures Without Consent of Noteholders.................59
     SECTION 9.02   Supplemental Indentures with Consent of Noteholders....................61
     SECTION 9.03   Execution of Supplemental Indentures...................................62
     SECTION 9.04   Effect of Supplemental Indenture.......................................62
     SECTION 9.05   Conformity with Trust Indenture Act....................................63
     SECTION 9.06   Reference in Notes to Supplemental Indentures..........................63

ARTICLE X.   REDEMPTION OF NOTES...........................................................63

     SECTION 10.01  Optional Redemption by Note Issuer.....................................63
     SECTION 10.02  Form of Optional Redemption Notice.....................................63
     SECTION 10.03  Notes Payable on Optional Redemption Date or Payment Date..............64
     SECTION 10.04  Mandatory Redemption by Note Issuer....................................64
     SECTION 10.05  Form of Mandatory Redemption Notice....................................64
     SECTION 10.06  Notes Payable on Mandatory Redemption Date or Payment Date.............65

ARTICLE XI.  MISCELLANEOUS.................................................................65

     SECTION 11.01  Compliance Certificates and Opinions, etc..............................65
     SECTION 11.02  Form of Documents Delivered to Note Trustee............................67
     SECTION 11.03  Acts of Noteholders....................................................68
     SECTION 11.04  Notices, etc., to Note Trustee, Note Issuer, Infrastructure Bank and
                    Rating Agencies........................................................68
     SECTION 11.05  Notices to Noteholders; Waiver.........................................69
     SECTION 11.06  [Intentionally omitted]................................................69
</TABLE> 

                                      iii
<PAGE>
 
<TABLE> 

<S>                 <C>                                                                   <C>
     SECTION 11.07  Conflict with Trust Indenture Act......................................69
     SECTION 11.08  Effect of Headings and Table of Contents...............................70
     SECTION 11.09  Successors and Assigns.................................................70
     SECTION 11.10  Separability...........................................................70
     SECTION 11.11  Benefits of Indenture..................................................70
     SECTION 11.12  Legal Holidays.........................................................70
     SECTION 11.13  GOVERNING LAW..........................................................70
     SECTION 11.14  Counterparts...........................................................70
     SECTION 11.15  Recording of Indenture.................................................70
     SECTION 11.16  Trust Obligation.......................................................70
     SECTION 11.17  [Intentionally Omitted]................................................71
     SECTION 11.18  No Recourse to Note Issuer.............................................71
     SECTION 11.19  Inspection.............................................................71
</TABLE>
 
EXHIBIT A-1 -- FORM OF SALE AGREEMENT
EXHIBIT A-2 -- FORM OF SERVICING AGREEMENT
EXHIBIT B   -- FORM OF  SERIES SUPPLEMENT
EXHIBIT C   -- FORM OF  NOTES

                                      iv
<PAGE>
 
          INDENTURE dated as of December 11, 1997, between SCE FUNDING LLC, a
Delaware limited liability company (the "Note Issuer"), and Bankers Trust
Company of California, N.A., a national banking association, as trustee (the
"Note Trustee").

          The Note Issuer has duly authorized the execution and delivery of this
Indenture to provide for one or more Series of Notes, issuable as provided in
this Indenture.  Each such Series of Notes will be issued only under a separate
Series Supplement to this Indenture duly executed and delivered by the Note
Issuer and the Note Trustee.  The Note Issuer is entering into this Indenture,
and the Note Trustee is accepting the trusts created hereby, for good and
valuable consideration, the receipt and sufficiency of which are hereby
acknowledged.

                                GRANTING CLAUSE

          The Note Issuer hereby Grants to the Note Trustee at the Closing Date,
as Note Trustee for the benefit of the Holders of the Notes from time to time
issued and outstanding, all of the Note Issuer's right, title and interest in
and to (a) the Transition Property transferred by the Seller to the Note Issuer
pursuant to the Sale Agreement and all proceeds thereof, (b) any Subsequent
Transition Property transferred by the Seller to the Note Issuer pursuant to
each Subsequent Sale Agreement and all proceeds thereof, (c) the Sale Agreement
and each Subsequent Sale Agreement, (d) the Servicing Agreement, (e) the
Collection Account (including all subaccounts thereof) and all amounts or
investment property on deposit therein or credited thereto from time to time,
(f) all other property of whatever kind owned from time to time by the Note
Issuer, (g) all present and future claims, demands, causes and choses in action
in respect of any or all of the foregoing and all payments on or under and all
proceeds of every kind and nature whatsoever in respect of any or all of the
foregoing, including all proceeds of the conversion, voluntary or involuntary,
into cash or other liquid property, all cash proceeds, accounts, accounts
receivable, notes, drafts, acceptances, chattel paper, checks, deposit accounts,
insurance proceeds, condemnation awards, rights to payment of any and every
kind, and other forms of obligations and receivables, instruments and other
property which at any time constitute all or part of or are included in the
proceeds of any of the foregoing and (h) all proceeds of the foregoing
(collectively, the "Collateral"; it being understood that the following do not
constitute Collateral:  (i) the cash contributed to the Note Issuer by the
Seller which is not held in the Capital Subaccount, including cash that has been
released to the Note Issuer pursuant to Section 8.02(d) following retirement of
a Series of Notes, (ii) net investment earnings which have been released to the
Note Issuer pursuant to Section 8.02(d), (iii) the Overcollateralization Amount
with respect to a Series of Notes that has been released to the Note Issuer
pursuant to Section 8.02(d) following retirement of such Series of Notes) and
(iv) amounts deposited with the Note Issuer on the Closing Date for payments of
costs of issuance with respect to the Notes or the Certificates as set forth on
the flow of funds memorandum delivered on the Closing Date (together with any
interest earnings thereon), it being understood that such amounts described in
clauses (i) and (iv) above shall not be subject to Section 3.15.

          The foregoing Grant is made in trust to secure the payment of
principal of and premium, if any, interest on, and any other amounts owing in
respect of, the Notes equally and ratably without prejudice, priority or
distinction, except as expressly provided in this Indenture, 
<PAGE>
 
and to secure compliance with the provisions of this Indenture with respect to
the Notes, all as provided in this Indenture.

          The Note Trustee, as trustee on behalf of the Holders of the Notes,
acknowledges such grant, accepts the trusts hereunder in accordance with the
provisions hereof and agrees to perform its duties herein required.

                                  ARTICLE I.

                  DEFINITIONS AND INCORPORATION BY REFERENCE
                  ------------------------------------------

          SECTION 1.01. Definitions. Except as otherwise specified herein or as
                        -----------     
the context may otherwise require, the following terms have the respective
meanings set forth below for all purposes of this Indenture.

          "Act" has the meaning specified in Section 11.03(a).
           ---                                                

          "Actual FTA Collections" means, with respect to any Collection Period,
           ----------------------
FTA Collections actually received with respect to such Collection Period.

          "Administrative Services Agreement" means the Administrative Services
           ---------------------------------                                   
Agreement dated as of December 11, 1997, as the same may be amended and
supplemented from time to time, between the Administrator and the Note Issuer.

          "Administrator" means Southern California Edison Company, or any
           -------------                                                  
successor Administrator under the Administrative Services Agreement.

          "Affiliate" means, with respect to any specified Person, any other
           ---------                                                        
Person controlling or controlled by or under common control with such specified
Person.  For the purposes of this definition, "control" when used with respect
to any specified Person means the power to direct the management and policies of
such Person, directly or indirectly, whether through the ownership of voting
securities, by contract or otherwise; and the terms "controlling" and
"controlled" have meanings correlative to the foregoing.

          "Authorized Officer" means, with respect to the Note Issuer, any
           ------------------                                             
officer of the Note Issuer who is authorized to act for the Note Issuer in
matters relating to the Note Issuer and who is identified on the list of
Authorized Officers delivered by the Note Issuer to the Note  Trustee on the
Closing Date (as such list may be modified or supplemented from time to time
thereafter).

          "Basic Documents" means this Indenture, the Trust Agreement, the Sale
           ---------------                                                     
Agreement, the Servicing Agreement, the Administrative Services  Agreement, the
Note Purchase Agreement, the DTC Agreement, the Fee and Indemnity Agreement, the
Underwriting Agreement and all other documents and certificates delivered in
connection therewith and, with respect to any subsequent Series of Notes and
Certificates, the comparable documents for each of the foregoing.

                                       2
<PAGE>
 
          "Business Day" means any day other than a Saturday, a Sunday or a day
           ------------                                                        
on which banking institutions or trust companies in New York, New York or
Rosemead, California are authorized or obligated by law, regulation or executive
order to remain closed.

          "Capital Subaccount" has the meaning set forth in Section 8.02(a).
           ------------------                                               

          "Certificate Trustee" means the Person acting as certificate trustee
           -------------------                                                
under the Trust Agreement.

          "Certificates" has the meaning set forth in the Trust Agreement.
           ------------                                                   

          "Class" means, with respect to any Series, any one of the classes of
           -----                                                              
Notes of that Series.

          "Closing Date" means December 11, 1997.
           ------------                          

          "Code" means the Internal Revenue Code of 1986, as amended from time
           ----                                                               
to time, and Treasury Regulations promulgated thereunder.

          "Collateral" has the meaning specified in the Granting Clause of this
           ----------                                                          
Indenture.

          "Collection Account" has the meaning specified in Section 8.02(a).
           ------------------                                               

          "Collection Period" means each Servicer Month immediately preceding
           -----------------                                                 
the respective Remittance Date.

          "Corporate Trust Office" means the principal office of the Note
           ----------------------                                        
Trustee at which at any particular time its corporate trust business shall be
administered, which office at the date of the execution of this  Indenture is
located at Bankers Trust of California, N.A., c/o Bankers Trust Company, Four
Albany Street, New York, NY 10006, Attention:  Structured Finance Group, or at
such other address as the Note Trustee may designate from time to time by notice
to the Noteholders and the Note Issuer, or the principal corporate trust office
of any successor Note Trustee (the address of which the successor Note Trustee
will notify the Noteholders and the Note Issuer).

          "Covenant Defeasance Option" has the meaning specified in Section
           --------------------------                                      
4.01(b).

          "Default" means any occurrence that is, or with notice or the lapse of
           -------                                                              
time or both would become, an Event of Default.

          "Delaware Trustee" means the Person acting as Delaware trustee under
           ----------------                                                   
the Trust Agreement.

          "DTC Agreement" has the meaning set forth in the Trust Agreement.
           -------------                                                   

          "Duff & Phelps" means Duff & Phelps Credit Rating Co. or its
           -------------                                              
successor.

                                       3
<PAGE>
 
          "Eligible Deposit Account" means either (a) a segregated account with
           ------------------------                                            
an Eligible Institution or (b) a segregated trust account with the corporate
trust department of a depository institution organized under the laws of the
United States of America or any one of the states thereof or the District of
Columbia (or any domestic branch of a foreign bank), having corporate trust
powers and acting as trustee for funds deposited in such account, so long as any
of the securities of such depository institution shall have a credit rating from
each Rating Agency in one of its generic rating categories which signifies
investment grade.

          "Eligible Institution" means (a) the corporate trust department of the
           --------------------                                                 
Note Trustee; provided that an account with the Note Trustee will only be an
Eligible Deposit Account if it is a segregated trust account or (b) a depository
institution organized under the laws of the United States of America or any
State (or any domestic branch of a foreign bank), which (i) has either (A) a
long-term unsecured debt rating of AAA by Standard & Poor's and A2 by Moody's or
(B) a certificate of deposit rating of A-1+ by Standard & Poor's and P-1 by
Moody's, or any other long-term, short-term or certificate of deposit rating
acceptable to the Rating Agencies and (ii) whose deposits are insured by the
FDIC.  If so qualified under clause (b) above, the Note Trustee may be
considered an Eligible Institution for the purposes of clause (a) of this
definition.

          "Eligible Investments" mean instruments or investment property which
           --------------------                                               
evidence:

               (a) direct obligations of, and obligations fully and
          unconditionally guaranteed as to timely payment by, the United States
          of America;

               (b) demand deposits, time deposits,  certificates of deposit or
          bankers' acceptances of depository institutions meeting the
          requirements of clause (b) of the definition of Eligible Institutions;

               (c) commercial paper (other than commercial paper of the Seller)
          having, at the time of the investment or contractual commitment to
          invest therein, a rating from each of the Rating Agencies from which a
          rating is available in the highest investment category granted
          thereby;

               (d) investments in money market funds having a rating from each
          of the Rating Agencies from which a rating is available in the highest
          investment category granted thereby (including funds for which the
          Note Trustee or any of its Affiliates is investment manager or
          advisor);

               (e) repurchase obligations with respect to any security that is a
          direct obligation of, or fully guaranteed by, the United States of
          America or any agency or instrumentality thereof the obligations of
          which are backed by the full faith and credit of the United States of
          America, in either case entered into with depository institutions
          meeting the requirements of clause (b) of the definition of Eligible
          Institutions; and

               (f) any other investment permitted by each of the Rating
          Agencies.

                                       4
<PAGE>
 
          "Estimated FTA Collections" means the amount of FTA Payments the
           -------------------------                                      
Servicer is required to remit to the Collection Account on or before the
twentieth day of each calendar month (or, if such twentieth day is not a
Business Day, the Business Day immediately following such twentieth day)
pursuant to Section 6(e) of Annex I to the Servicing Agreement.

          "Event of Default" has the meaning specified in Section 5.01.
           ----------------                                            

          "Exchange Act" means the Securities Exchange Act of 1934, as amended.
           ------------                                                        

          "FDIC" means the Federal Deposit Insurance Corporation or any
           ----                                                        
successor.

          "Fee and Indemnity Agreement" has the meaning set forth in the Trust
           ---------------------------                                        
Agreement.

          "Final Maturity Date" means, with respect to any Series or Class of
           -------------------                                               
Notes, the Final Maturity Date therefor, as specified in the related Series
Supplement.

          "Fitch" means Fitch Investors Service, L.P. or its successor.
           -----                                                       

          "FTA Collections" means FTA Payments received by the Servicer which
           ---------------                                                   
are remitted to the Collection Account.

          "FTA Payments" means the payments made by Customers based on the FTA
           ------------                                                       
Charges.

          "General Subaccount" has the meaning set forth in Section 8.02(a).
           ------------------                                               

          "Grant" means mortgage, pledge, bargain, sell, warrant, alienate,
           -----                                                           
remise, release, convey, assign, transfer, create, and grant a lien upon and a
security interest in and right of set-off against, deposit, set over and confirm
pursuant to this Indenture.  A Grant of the Collateral or of any other agreement
or instrument shall include all rights, powers and options (but none of the
obligations) of the Granting party thereunder, including the immediate and
continuing right to claim for, collect, receive and give receipt for payments in
respect of the Collateral and all other moneys payable thereunder, to give and
receive notices and other communications, to make waivers or other agreements,
to exercise all rights and options, to bring Proceedings in the name of the
Granting party or otherwise and generally to do and receive anything that the
Granting party is or may be entitled to do or receive thereunder or with respect
thereto.

          "Holder" or Noteholder" means the Person in whose name a Note is
           ------                                                         
registered on the Note Register.

          "Indenture" or "this Indenture" means this instrument as originally
           ---------                                                         
executed and, as from time to time supplemented or amended by one or more
indentures supplemental hereto entered into pursuant to the applicable
provisions hereof, as so supplemented or amended, or both, and shall include the
forms and terms of the Notes established hereunder.

                                       5
<PAGE>
 
          "Independent" means, when used with respect to any specified Person,
           -----------                                                        
that the Person (a) is in fact independent of the Note Issuer, any other obligor
upon the Notes, the Seller, the Servicer and any Affiliate of any of the
foregoing Persons, (b) does not have any direct financial interest or any
material indirect financial interest in the Note Issuer, any such other obligor,
the Seller, the Servicer or any Affiliate of any of the foregoing Persons and
(c) is not connected with the Note Issuer, any such other obligor, the Seller,
the Servicer or any Affiliate of any of the foregoing Persons as an officer,
employee, promoter, underwriter, trustee, partner, director or person performing
similar functions.

          "Independent Certificate" means a certificate or opinion to be
           -----------------------                                      
delivered to the Note Trustee under the circumstances described in, and
otherwise complying with, the applicable requirements of Section 11.01, made by
an Independent appraiser or other expert appointed by an Issuer Order and
consented to by the Note Trustee, and such opinion or certificate shall state
that the signer has read the definition of "Independent" in this Indenture and
that the signer is Independent within the meaning thereof.

          "Infrastructure Bank" means the California Infrastructure and Economic
           -------------------                                                  
Development Bank or any successor in interest.

          "Issuer Order" and "Issuer Request" means a written order or request
           ------------                                                       
signed in the name of the Note Issuer by any one of its Authorized Officers and
delivered to the Note Trustee.

          "Legal Defeasance Option" has the meaning specified in Section
           -----------------------                                      
4.01(b).

          "Mandatory Redemption Date" has the meaning specified in Section
           -------------------------                                      
10.04.

          "Mandatory Redemption Price" has the meaning specified in Section
           --------------------------                                      
10.04.

          "Minimum Denomination" means, with respect to any Note, the minimum
           --------------------                                              
denomination therefor specified in the applicable Series Supplement, which
minimum denomination shall be not less than $1,000 and, except as otherwise
provided in such Series Supplement, integral multiples thereof.

          "Moody's" means Moody's Investors Service Inc. or its successor.
           -------                                                        

          "Note Interest Rate" means, with respect to any Series or Class, the
           ------------------                                                 
rate at which interest accrues on the Notes of such Series or Class, as
specified in the related Series Supplement.

          "Note Issuer" means the party named as such in this Indenture until a
           -----------                                                         
successor replaces it and, thereafter, means the successor and, for purposes of
any provision contained herein and required by the TIA, each other obligor on
the Notes.

          "Note Purchase Agreement" has the meaning set forth in the Trust
           -----------------------                                        
Agreement.

          "Note Register" and "Note Registrar" have the respective meanings
           -------------       --------------                              
specified in Section 2.05.

                                       6
<PAGE>
 
          "Note Trustee" means Bankers Trust Company of California, N.A., a
           ------------                                                    
national banking association, as Note Trustee under this Indenture, or any
successor Note Trustee under this Indenture.

          "Notes" has the meaning specified in Section 2.02.
           -----                                            

          "Officer's Certificate" means a certificate signed by any Authorized
           ---------------------                                              
Officer of the Note Issuer, under the circumstances described in, and otherwise
complying with, the applicable requirements of Section 11.01, and delivered to
the Note Trustee.  Unless otherwise specified, any reference in this Indenture
to an Officer's Certificate shall be to an Officer's Certificate of any
Authorized Officer of the Note Issuer.

          "Operating Expenses" means all fees, costs and expenses of the Note
           ------------------                                                
Issuer, including all amounts owed by the Note Issuer to the Note Trustee, the
Certificate Trustee, the Delaware Trustee and the Infrastructure Bank, the
Servicing Fee, the Quarterly Administration Fee, any fees, costs and expenses
payable or reimbursable by the Note Issuer to the Administrator and legal and
accounting fees, costs and expenses of the Note Issuer and the Trust.

          "Opinion of Counsel" means one or more written opinions of counsel who
           ------------------                                                   
may, except as otherwise expressly provided in this Indenture, be employees of
or counsel to the Note Issuer and who shall be satisfactory to the Note Trustee,
and which opinion or opinions shall be addressed to the Note Trustee as trustee,
shall comply with any applicable requirements of Section 11.01, and shall be in
form and substance satisfactory to the Note Trustee.

          "Optional Redemption Date" means, with respect to any Series, the
           ------------------------                                        
Payment Date specified by the Note Issuer for the redemption of the Notes of
such Series pursuant to Section 10.01.

          "Optional Redemption Price" has the meaning specified in Section
           -------------------------                                      
10.01.

          "Outstanding" means, as of the date of determination, all Notes
           -----------                                                   
theretofore authenticated and delivered under this Indenture except:

          (i) Notes theretofore canceled by the Note Registrar or delivered to
     the Note Registrar for cancellation;

          (ii) Notes or portions thereof the payment for which money in the
     necessary amount has been theretofore deposited with the Note Trustee or
     any Paying Agent in trust for the Holders of such Notes (provided, however,
                                                              --------  ------- 
     that if such Notes are to be redeemed, notice of such redemption has been
     duly given pursuant to this Indenture or provision therefor, satisfactory
     to the Note Trustee, made); and

          (iii) Notes in exchange for or in lieu of other Notes which have been
     authenticated and delivered pursuant to this Indenture unless proof
     satisfactory to the Note Trustee is presented that any such Notes are held
     by a bona fide purchaser;

                                       7
<PAGE>
 
provided that in determining whether the Holders of the requisite Outstanding
- --------                                                                     
Amount of the Notes or any Series or Class thereof have given any request,
demand, authorization, direction, notice, consent or waiver hereunder or under
any Basic Document, Notes owned by the Note Issuer, any other obligor upon the
Notes, the Seller or any Affiliate of any of the foregoing Persons shall be
disregarded and deemed not to be Outstanding, except that, in determining
whether the Note Trustee shall be protected in relying upon any such request,
demand, authorization, direction, notice, consent or waiver, only Notes that the
Note Trustee actually knows to be so owned shall be so disregarded.  Notes so
owned that have been pledged in good faith may be regarded as Outstanding if the
pledgee establishes to the satisfaction of the Note Trustee the pledgee's right
so to act with respect to such Notes and that the pledgee is not the Note
Issuer, any other obligor upon the Notes, the Seller or any Affiliate of any of
the foregoing Persons.

          "Outstanding Amount" means the aggregate principal amount of all Notes
           ------------------                                                   
or, if the context requires, all Notes of a Series or Class, Outstanding at the
date of determination.

          "Overcollateralization Subaccount" has the meaning specified in
           --------------------------------                              
Section 8.02(a).

          "Paying Agent" means the Note Trustee or any other Person that meets
           ------------                                                       
the eligibility standards for the Note Trustee specified in Section 6.11 and is
authorized by the Note Issuer to make  payment of principal of or premium, if
any, or interest on the Notes on behalf of the Note Issuer.

          "Payment Date" means, with respect to any Series or Class, the March
           ------------                                                       
25, June 25, September 25 and December 26 of each year, provided that if any
such date is not a Business Day, the Payment Date shall be the Business Day
immediately succeeding such date.

          "Person" means any individual, corporation, limited liability company,
           ------                                                               
estate, partnership, joint venture, association, joint stock company, trust
(including any beneficiary thereof), unincorporated organization or government
or any agency or political subdivision thereof.

          "Predecessor Note" means, with respect to any particular Note, every
           ----------------                                                   
previous Note evidencing all or a portion of the same debt as that evidenced by
such particular Note; and, for the purpose of this definition, any Note
authenticated and delivered under Section 2.06 in lieu of a mutilated, lost,
destroyed or stolen Note shall be deemed to evidence the same debt as the
mutilated, lost, destroyed or stolen Note.

          "Proceeding" means any suit in equity, action at law or other judicial
           ----------                                                           
or administrative proceeding.

          "Quarterly Administration Fee" shall mean $25,000 per calendar
           ----------------------------                                 
quarter.

          "Quarterly Interest" means, with respect to any Payment Date and any
           ------------------                                                 
Series of Notes, the quarterly interest for such Payment Date and Series as
specified in the related Series Supplement.

                                       8
<PAGE>
 
          "Quarterly Principal" means, with respect to any Payment Date and any
           -------------------                                                 
Series of Notes, the excess, if any, of the Outstanding Amount of such Series of
Notes over the outstanding principal balance specified for such Payment Date on
the applicable Expected Amortization Schedule.

          "Rating Agency" means Moody's, Standard & Poor's, Fitch and Duff &
           -------------                                                    
Phelps.  If no such organization or successor is any longer in existence,
"Rating Agency" shall be a nationally recognized statistical rating organization
or other comparable Person designated by the Note Issuer, notice of which
designation shall be given to the Note Trustee, the Certificate Trustee and the
Servicer.

          "Rating Agency Condition" means, with respect to any action, that each
           -----------------------                                              
Rating Agency shall have been given ten days prior notice thereof and that each
of the Rating Agencies shall have notified the Servicer, the Note Issuer and the
Note Trustee in writing that such action will not result in a reduction or
withdrawal of the then current rating by such Rating Agency of either any Series
or Class of the Notes or any Series or Class of the Certificates.

          "Record Date" means, with respect to a Payment Date, Optional
           -----------                                                 
Redemption Date or Mandatory Redemption Date, the close of business on the last
day of the calendar month preceding the calendar month in which such Payment
Date, Optional Redemption Date or Mandatory Redemption Date occurs.

          "Registered Holder" means the Person in whose name a Note is
           -----------------                                          
registered on the Note Register on the applicable Record Date.

          "Remittance Date" means the twentieth day of each calendar month or,
           ---------------                                                    
if such day is not a Business Day, the next succeeding Business Day.

          "Repurchase Date" has the meaning specified in the Sale Agreement.
           ---------------                                                  

          "Required Capital Level" means, as of any Payment Date, the sum of
           ----------------------                                           
0.50% of the initial principal amount of each then-outstanding Series of Notes
issued pursuant to this Indenture prior to that Payment Date, less $100,000 in
the aggregate for all Series of Notes.

          "Required Overcollateralization Level" means, as of any Payment Date,
           ------------------------------------                                
the amount required to be on deposit in the Overcollateralization Subaccount as
specified in a Series Supplement.

          "Reserve Subaccount" has the meaning specified in Section 8.02(a).
           ------------------                                               

          "Responsible Officer" means any officer within the Corporate Trust
           -------------------                                              
Office, including any Managing Director, Vice President, Assistant Vice
President, Secretary, Assistant Secretary or Assistant Treasurer or any other
officer of the Note Trustee customarily performing functions similar to those
performed by any of the above designated officers and also, with respect to a
particular matter, any other officer to whom such matter is referred because of
such officer's knowledge and familiarity with the particular subject.

                                       9
<PAGE>
 
          "Sale Agreement" means the Transition Property Purchase and Sale
           --------------                                                 
Agreement dated as of December 11, 1997, between the Note Issuer and the Seller,
in the form of Exhibit A-1, as amended and supplemented from time to time.

          "Scheduled Maturity Date" means, with respect to any Series or Class
           -----------------------                                            
of Notes, the Scheduled Maturity Date therefor, as specified in the related
Series Supplement.

          "SEC" means the Securities and Exchange Commission.
           ---                                               

          "Securities Act" means the Securities Act of 1933, as amended.
           --------------                                               

          "Series" means each series of Notes issued and authenticated pursuant
           ------                                                              
to this Indenture and a related Series Supplement.

          "Series Issuance Date" means, with respect to any Series, the date on
           --------------------                                                
which the Notes of such Series are to be originally issued in accordance with
Section 2.10 and the related Series Supplement.

          "Series Supplement" means an indenture supplemental to this Indenture
           -----------------                                                   
that authorizes a particular Series of Notes.

          "Servicer Business Day" means any Business Day on which the Servicer's
           ---------------------                                                
offices in the State of California are open for business.

          "Servicer Month" means each of the periods created by dividing the
           --------------                                                   
calendar year into twelve consecutive periods of approximately 21 Servicer
Business Days each.

          "Servicing Agreement" means the Transition Property Servicing
           -------------------                                         
Agreement dated as of December 11, 1997, between the Note Issuer and the
Servicer, in the form of Exhibit A-2, as amended and supplemented from time to
time.

          "Standard & Poor's" means Standard & Poor's , a division of The
           -----------------                                             
McGraw-Hill Companies, Inc. or its successor.

          "State" means any one of the 50 states of the United States of America
           -----                                                                
or the District of Columbia.

          "Successor Servicer" has the meaning specified in Section 3.07(e).
           ------------------                                               

          "Trust" has the meaning set forth in the Trust Agreement.
           -----                                                   

          "Trust Agreement" means the Amended and Restated Declaration and
           ---------------                                                
Agreement of Trust dated as of December 11, 1997, among the Infrastructure Bank,
the Delaware Trustee and the Certificate Trustee, as the same may be further
amended and supplemented from time to time.

                                       10
<PAGE>
 
          "Trust Indenture Act" or "TIA" means the Trust Indenture Act of 1939
           -------------------                                                
as in force on the date hereof, unless otherwise specifically provided.

          "UCC" means, unless the context otherwise requires, the Uniform
           ---                                                           
Commercial Code, as in effect in the relevant jurisdiction, as amended from time
to time.

          "U.S. Government Obligations" means direct obligations (or
           ---------------------------                              
certificates representing an ownership interest in such obligations) of the
United States of America (including any agency or instrumentality thereof) for
the payment of which the full faith and credit of the United States of America
is pledged and which are not callable at the Note Issuer's option.

          (b)  Except as otherwise specified herein or as the context may
otherwise require, the following terms have the respective meanings set forth in
the Servicing Agreement as in effect on the Closing Date for all purposes of
this Indenture, and the definitions of such terms are equally applicable both to
the singular and plural forms of such terms:

<TABLE>
<CAPTION>
                                        Section of
              Term                  Servicing Agreement
              ----                  -------------------
                                  
<S>                                 <C>
Advice Letters...................   Section 1.01
Annual Adjustment Filing Date....   Section 1.01
CPUC.............................   Section 1.01
CPUC Regulations.................   Section 1.01
Excess Remittance................   Section 1.01
Expected Amortization Schedule...   Section 1.01
Financing Order..................   Section 1.01
FTA Charges......................   Section 1.01
Non-Routine True-Up Adjustment...   Section 1.01
Overcollateralization Amount.....   Section 1.01
Principal Balance................   Section 1.01
Projected Principal Balance......   Section 1.01
PU Code..........................   Section 1.01
Remittance Shortfall.............   Section 1.01
Seller...........................   Section 1.01
Servicer.........................   Section 1.01
Servicer Default.................   Section 1.01
Servicing Fee....................   Section 1.01
Subsequent Sale Agreement........   Section 1.01
Subsequent Sale Date.............   Section 1.01
Subsequent Transition Property...   Section 1.01
Transition Property..............   Section 1.01
</TABLE>

     SECTION 1.02.     Incorporation by Reference of Trust Indenture Act.  
                       -------------------------------------------------
Whenever this Indenture refers to a provision of the TIA, the provision is
incorporated by reference in and 

                                       11
<PAGE>
 
made a part of this Indenture. The following TIA terms used in this Indenture
have the following meanings:

          "indenture securities" means the Notes.

          "indenture security holder" means a Noteholder.

          "indenture to be qualified" means this Indenture.

          "indenture trustee" or "institutional trustee" means the Note Trustee.

          "obligor" on the indenture securities means the Note Issuer and any
     other obligor on the indenture securities.

          All other TIA terms used in this Indenture that are defined by the
TIA, defined by TIA reference to another statute or defined by SEC rule have the
meanings assigned to them by such definitions.

          SECTION 1.03. Rules Of Construction.  Unless the context otherwise 
                        ---------------------
requires:

          (i) a term has the meaning assigned to it;

          (ii) an accounting term not otherwise defined has the meaning assigned
     to it in accordance with generally accepted accounting principles as in
     effect from time to time;

          (iii)  "or" is not exclusive;

          (iv) "including" means including without limitation;

          (v) words in the singular include the plural and words in the plural
     include the singular; and

          (vi) the words "herein," "hereof," "hereunder" and other words of
     similar import refer to this Indenture as a whole and not to any particular
     Article, Section or other subdivision.

                                  ARTICLE II.

                                   THE NOTES
                                   ---------

          SECTION 2.01. The Form.  The Notes and the Note Trustee's certificate
                        --------
of authentication shall be in substantially the forms set forth in Exhibit B,
with such appropriate insertions, omissions, substitutions and other variations
as are required or permitted by this Indenture or by the related Series
Supplement and may have such letters, numbers or other marks of identification
and such legends or endorsements placed thereon as may, consistently herewith,
be determined by the officers executing such Notes, as evidenced by their
execution of such 

                                       12
<PAGE>
 
Notes. Any portion of the text of any Note may be set forth on the reverse
thereof, with an appropriate reference thereto on the face of the Note.

          The Notes shall be typewritten, printed, lithographed or engraved or
produced by any combination of these methods (with or without steel engraved
borders), all as determined by the officers executing such Notes, as evidenced
by their execution of such Notes.

          Each Note shall be dated the date of its authentication.  The terms of
the Notes set forth in Exhibit B are part of the terms of this Indenture.

          SECTION 2.02. Denominations; Notes Issuable In Series.  The Notes
                        ---------------------------------------
shall be issuable as registered definitive Notes in the Minimum Denomination
specified in the applicable Series Supplement and, except as otherwise provided
in such Series Supplement, in integral multiples thereof.

          The Notes may, at the election of and as authorized by an Authorized
Officer of the Note Issuer, be issued in one or more Series (each comprised of
one or more Classes), and shall be designated generally as the "Notes" of the
Note Issuer, with such further particular designations added or incorporated in
such title for the Notes of any particular Series or Class as an Authorized
Officer of the Note Issuer may determine.  Each Note shall bear upon its face
the designation so selected for the Series or Class to which it belongs.  All
Notes of the same Series shall be identical in all respects except for the
denominations thereof, unless such Series is comprised of one or more Classes,
in which case all Notes of the same Class shall be identical in all respects
except for the denominations thereof.  All Notes of a particular Series or, if
such Series is comprised of one or more Classes, all Notes of a particular Class
thereof, in each case issued under this Indenture, shall be in all respects
equally and ratably entitled to the benefits hereof without preference,
priority, or distinction on account of the actual time or times of
authentication and delivery, all in accordance with the terms and provisions of
this Indenture.

          Each Series of Notes shall be created by a Series Supplement
authorized by an Authorized Officer of the Note Issuer and establishing the
terms and provisions of such Series.  The several Series and Classes thereof may
differ as between Series and Classes, in respect of any of the following
matters:

          (1) designation of the Series and, if applicable, the Classes thereof;

          (2)  the principal amount;

          (3)  the Note Interest Rate;

          (4)  the Payment Dates;

          (5)  the Scheduled Maturity Date;

          (6)  the Final Maturity Date;

          (7)  the Series Issuance Date;

                                       13
<PAGE>
 
          (8) the place or places for the payment of interest, principal and
     premium, if any;

          (9)  the Minimum Denominations;

          (10) the provisions for optional redemption by the Note Issuer;

          (11) the Expected Amortization Schedule;

          (12) provisions with respect to the definitions set forth in Article
     One hereof; and

          (13) any other provisions expressing or referring to the terms and
     conditions upon which the Notes of the applicable Series or Class are to be
     issued under this Indenture that are not in conflict with the provisions of
     this Indenture and as to which the Rating Agency Condition is satisfied.

          SECTION 2.03. Execution, Authentication and Delivery.  The Notes shall
                        --------------------------------------
be executed on behalf of the Note Issuer by any of its Authorized Officers. The
signature of any such Authorized Officer on the Notes may be manual or
facsimile.

          Notes bearing the manual or facsimile signature of individuals who
were at any time Authorized Officers of the Note Issuer shall bind the Note
Issuer, notwithstanding that such individuals or any of them have ceased to hold
such offices prior to the authentication and delivery of such Notes or did not
hold such offices at the date of such Notes.

          At any time and from time to time after the execution and delivery of
this Indenture, the Note Issuer may deliver Notes executed by the Note Issuer to
the Note Trustee pursuant to an Issuer Order for authentication; and the Note
Trustee shall authenticate and deliver such Notes as in this Indenture provided
and not otherwise.

          Each Note shall be dated the date of its authentication.

          No Note shall be entitled to any benefit under this Indenture or be
valid or obligatory for any purpose, unless there appears on such Note a
certificate of authentication substantially in the form provided for herein
executed by the Note Trustee by the manual signature of one of its authorized
signatories, and such certificate upon any Note shall be conclusive evidence,
and the only evidence, that such Note has been duly authenticated and delivered
hereunder.

          SECTION 2.04. Temporary Notes.  Pending the preparation of definitive
                       ---------------
Notes, the Note Issuer may execute, and upon receipt of an Issuer Order the Note
Trustee shall authenticate and deliver, temporary Notes which are printed,
lithographed, typewritten, mimeographed or otherwise produced, of the tenor of
the definitive Notes in lieu of which they are issued and with such variations
not inconsistent with the terms of this Indenture as the officers executing such
Notes may determine, as evidenced by their execution of such Notes.

                                       14
<PAGE>
 
          If temporary Notes are issued, the Note Issuer will cause definitive
Notes to be prepared without unreasonable delay.  After the preparation of
definitive Notes, the temporary Notes shall be exchangeable for definitive Notes
upon surrender of the temporary Notes at the office or agency of the Note Issuer
to be maintained as provided in Section 3.02, without charge to the Holder.
Upon surrender for cancellation of any one or more temporary Notes, the Note
Issuer shall execute and the Note Trustee shall authenticate and deliver in
exchange therefor a like principal amount of definitive Notes of Minimum
Denominations.  Until so exchanged, the temporary Notes shall in all respects be
entitled to the same benefits under this Indenture as definitive Notes.

          SECTION 2.05. Registration; Registration of Transfer and Exchange.  
                        ---------------------------------------------------
The Note Issuer shall cause to be kept a register (the "Note Register") in
which, subject to such reasonable regulations as it may prescribe, the Note
Issuer shall provide for the registration of Notes and the registration of
transfers of Notes. The Note Trustee shall be "Note Registrar" for the purpose
of registering Notes and transfers of Notes as herein provided. Upon any
resignation of any Note Registrar, the Note Issuer shall promptly appoint a
successor or, if it elects not to make such an appointment, assume the duties of
Note Registrar.

          If a Person other than the Note Trustee is appointed by the Note
Issuer as Note Registrar, the Note Issuer will give the Note Trustee prompt
written notice of the appointment of such Note Registrar and of the location,
and any change in the location, of the Note Register, and the Note Trustee shall
have the right to inspect the Note Register at all reasonable times and to
obtain copies thereof, and the Note Trustee shall have the right to rely upon a
certificate executed on behalf of the Note Registrar by a Responsible Officer
thereof as to the names and addresses of the Holders of the Notes and the
principal amounts and number of such Notes.

          Upon surrender for registration of transfer of any Note at the office
or agency of the Note Issuer to be maintained as provided in Section 3.02, the
Note Issuer shall execute, and the Note Trustee shall authenticate and the
Noteholder shall obtain from the Note Trustee, in the name of the designated
transferee or transferees, one or more new Notes in any Minimum Denominations,
of a like Series (and, if applicable, Class) and aggregate principal amount.

          At the option of the Holder, Notes may be exchanged for other Notes in
any Minimum Denominations, of a like Series (and, if applicable, Class) and
aggregate principal amount, upon surrender of the Notes to be exchanged at such
office or agency.  Whenever any Notes are so surrendered for exchange, the Note
Issuer shall execute, and the Note Trustee shall authenticate and the Noteholder
shall obtain from the Note Trustee, the Notes which the Noteholder making the
exchange is entitled to receive.

          All Notes issued upon any registration of transfer or exchange of
Notes shall be the valid obligations of the Note Issuer, evidencing the same
debt, and entitled to the same benefits under this Indenture, as the Notes
surrendered upon such registration of transfer or exchange.

          Every Note presented or surrendered for registration of transfer or
exchange shall be duly endorsed by, or be accompanied by (a) a written
instrument of transfer in form 

                                       15
<PAGE>
 
satisfactory to the Note Trustee duly executed by, the Holder thereof or such
Holder's attorney duly authorized in writing, with such signature guaranteed by
an institution which is a member of one of the following recognized Signature
Guaranty Programs: (i) The Securities Transfer Agent Medallion Program (STAMP);
(ii) The New York Stock Exchange Medallion Program (MSP); (iii) The Stock
Exchange Medallion Program (SEMP); or (iv) in such other guarantee program
acceptable to the Note Trustee, and (b) such other documents as the Note Trustee
may require.

          No service charge shall be made to a Holder for any registration of
transfer or exchange of Notes, but the Note Issuer may require payment of a sum
sufficient to cover any tax or other governmental charge that may be imposed in
connection with any registration of transfer or exchange of Notes, other than
exchanges pursuant to Section 2.04 or 9.06 not involving any transfer.

          The preceding provisions of this Section notwithstanding, the Note
Issuer shall not be required to make and the Note Registrar need not register
transfers or exchanges of Notes selected for redemption or of any Note for a
period of 15 days preceding the due date for any payment with respect to the
Note.

          SECTION 2.06. Mutilated, Destroyed, Lost or Stolen Notes.  If (i) any
                        ------------------------------------------
mutilated Note is surrendered to the Note Trustee, or the Note Trustee receives
evidence to its satisfaction of the destruction, loss or theft of any Note, and
(ii) there is delivered to the Note Trustee such security or indemnity as may be
required by it to hold the Note Issuer and the Note Trustee harmless, then, in
the absence of notice to the Note Issuer, the Note Registrar or the Note Trustee
that such Note has been acquired by a protected purchaser, the Note Issuer shall
execute and, upon its request, the Note Trustee shall authenticate and deliver,
in exchange for or in lieu of any such mutilated, destroyed, lost or stolen
Note, a replacement Note of like Series (and, if applicable, Class), tenor and
principal amount, bearing a number not contemporaneously outstanding; provided,
however, that if any such destroyed, lost or stolen Note, but not a mutilated
Note, shall have become or within seven days shall be due and payable, or shall
have been called for redemption, instead of issuing a replacement Note, the Note
Issuer may pay such destroyed, lost or stolen Note when so due or payable or
upon the Optional Redemption Date or Mandatory Redemption Date, as applicable,
without surrender thereof. If, after the delivery of such replacement Note or
payment of a destroyed, lost or stolen Note pursuant to the proviso to the
preceding sentence, a protected purchaser of the original Note in lieu of which
such replacement Note was issued presents for payment such original Note, the
Note Issuer and the Note Trustee shall be entitled to recover such replacement
Note (or such payment) from the Person to whom it was delivered or any Person
taking such replacement Note from such Person to whom such replacement Note was
delivered or any assignee of such Person, except a protected purchaser, and
shall be entitled to recover upon the security or indemnity provided therefor to
the extent of any loss, damage, cost or expense incurred by the Note Issuer or
the Note Trustee in connection therewith.

          Upon the issuance of any replacement Note under this Section, the Note
Issuer may require the payment by the Holder of such Note of a sum sufficient to
cover any tax or other 

                                       16
<PAGE>
 
governmental charge that may be imposed in relation thereto and any other
reasonable expenses (including the fees and expenses of the Note Trustee)
connected therewith.

          Every replacement Note issued pursuant to this Section in replacement
of any mutilated, destroyed, lost or stolen Note shall constitute an original
additional contractual obligation of the Note Issuer, whether or not the
mutilated, destroyed, lost or stolen Note shall be at any time enforceable by
anyone, and shall be entitled to all the benefits of this Indenture equally and
proportionately with any and all other Notes duly issued hereunder.

          The provisions of this Section are exclusive and shall preclude (to
the extent lawful) all other rights and remedies with respect to the replacement
or payment of mutilated, destroyed, lost or stolen Notes.

          SECTION 2.07. Persons Deemed Owner.  Prior to due presentment for
                        --------------------
registration of transfer of any Note, the Note Issuer, the Note Trustee and any
agent of the Note Issuer or the Note Trustee may treat the Person in whose name
any Note is registered (as of the day of determination) as the owner of such
Note for the purpose of receiving payments of principal of and premium, if any,
and interest on such Note and for all other purposes whatsoever, whether or not
such Note be overdue, and neither the Note Issuer, the Note Trustee nor any
agent of the Note Issuer or the Note Trustee shall be affected by notice to the
contrary.

          SECTION 2.08. Payment of Principal, Premium, if any, and Interest;
                        ----------------------------------------------------
Interest on Overdue Principal; Principal, Premium, if any, and Interest Rights
- ------------------------------------------------------------------------------
Preserved.
- ---------

          (a)  The Notes shall accrue interest as provided in the  related
Series Supplement which shall be substantially in the form of Exhibit B
hereto, at the applicable Note Interest Rate specified therein, and such
interest shall be payable on each Payment Date as specified therein.  Any
installment of interest, principal or premium, if any, payable on any Note which
is punctually paid or duly provided for by the Note Issuer on the applicable
Payment Date shall be paid to the Person in whose name such Note (or one or more
Predecessor Notes) is registered on the Record Date for such Payment Date, by
check mailed first-class, postage prepaid to such Person's address as it appears
on the Note Register on such Record Date or in such other manner as may be
provided in the related Series Supplement, except that with respect to Notes
registered on the Record Date in the name of the Certificate Trustee payments
will be made by wire transfer in immediately available funds to the account
designated by the Certificate Trustee and except for the final installment of
principal and premium, if any, payable with respect to such Note on a Payment
Date which shall be payable as provided below.  The funds represented by any
such checks returned undelivered shall be held in accordance with Section 3.03
hereof.

          (b) The principal of each Note of each Series (and, if applicable,
Class) shall be  paid, to the extent funds are available therefor in the
Collection Account, in installments on each Payment Date specified in the
related Series Supplement.  Notwithstanding the foregoing, the entire unpaid
principal amount of the Notes of a Series shall be due and payable, if not
previously paid, on the date on which an Event of Default shall have occurred
and be continuing with respect to such Series, if the Note Trustee or the
Holders of the Notes representing not less than a majority of the Outstanding
Amount of the Notes of all Series have declared the Notes to 

                                       17
<PAGE>
 
be immediately due and payable in the manner provided in Section 5.02. All
payments of principal and premium, if any, on the Notes of any Series shall be
made pro rata to the Noteholders entitled thereto. The Note Trustee shall notify
the Person in whose name a Note is registered at the close of business on the
Record Date preceding the Payment Date on which the Note Issuer expects that the
final installment of principal of and premium, if any, and interest on such Note
will be paid. Such notice shall be mailed no later than five days prior to such
final Payment Date and shall specify that such final installment will be payable
only upon presentation and surrender of such Note and shall specify the place
where such Note may be presented and surrendered for payment of such
installment. Notices in connection with redemptions of Notes shall be mailed to
Noteholders as provided in Section 10.02.

          (c) If the Note Issuer defaults in a payment of interest on the Notes
of any Series when due, the Note Issuer shall pay such defaulted interest (plus
interest on such defaulted interest at the applicable Note Interest Rate to the
extent lawful).  The Note Issuer may pay such defaulted interest (plus interest
on such defaulted interest) to the Persons who are Noteholders on a subsequent
special record date, which date shall be at least five Business Days prior to
the payment date.  The Note Issuer shall fix or cause to be fixed any such
special record date and payment date, and, at least 20 days before any such
special record date, the Note Issuer shall mail to each affected Noteholder a
notice that states the special record date, the payment date and the amount of
defaulted interest (plus interest on such defaulted interest) to be paid.

          SECTION 2.09. Cancellation.  All Notes surrendered for payment,
                        ------------
registration of transfer, exchange or redemption shall, if surrendered to any
Person other than the Note Trustee, be delivered to the Note Trustee and shall
be promptly canceled by the Note Trustee. The Note Issuer may at any time
deliver to the Note Trustee for cancellation any Notes previously authenticated
and delivered hereunder which the Note Issuer may have acquired in any manner
whatsoever, and all Notes so delivered shall be promptly canceled by the Note
Trustee. No Notes shall be authenticated in lieu of or in exchange for any Notes
canceled as provided in this Section, except as expressly permitted by this
Indenture. All canceled Notes may be held or disposed of by the Note Trustee in
accordance with its standard retention or disposal policy as in effect at the
time.

          SECTION 2.10. Amount Unlimited; Authentication and Delivery of Notes.
                       ------------------------------------------------------
The aggregate principal amount of Notes that may be authenticated and delivered
under this Indenture is unlimited.

          Notes of a new Series may from time to time be executed by the Note
Issuer and delivered to the Note Trustee for authentication and thereupon the
same shall be authenticated and delivered by the Note Trustee upon Issuer
Request and upon delivery by the Note Issuer to the Note Trustee, and receipt by
the Note Trustee, or the causing to occur by the Note Issuer, of the following;
provided, however, that compliance with such conditions and delivery of such
documents shall only be required in connection with the original issuance of a
Note or Notes of such Series:

                                       18
<PAGE>
 
          (1) Note Issuer Action.  An Issuer Order authorizing and directing the
              ------------------                                                
     execution, authentication and delivery of the Notes by the Note Trustee and
     specifying the principal amount of Notes to be authenticated.

          (2) Authorizations.  (a)  An Opinion of Counsel that no authorization,
              --------------                                                    
     approval or consent of any governmental body or bodies at the time having
     jurisdiction in the premises is required for the valid issuance,
     authentication and delivery of such Notes, except for such registrations as
     are required under the Blue Sky and securities laws of any State or such
     authorizations, approvals or consents of governmental bodies that have been
     obtained and copies of which have been delivered with such Opinion of
     Counsel.

          (b) An Opinion of Counsel that no authorization, approval or consent
     of any governmental body or bodies at the time having jurisdiction in the
     premises is required for the valid execution and delivery by the Note
     Issuer of each of the Basic Documents to which the Note Issuer is a party,
     except for such authorizations, approvals or consents of governmental
     bodies that have been obtained and copies of which have been delivered with
     such Opinion of Counsel.

          (3) Authorizing Certificate.  A certificate of an Authorized Officer
              -----------------------                                         
     of the Note Issuer certifying that (i) the Note Issuer has duly authorized
     the execution and delivery of this Indenture and the related Series
     Supplement and the execution, authentication and  delivery of the Notes of
     such Series and (ii) that the Series Supplement for such Series of Notes
     shall be in the form attached thereto, which Series Supplement shall
     comply with the requirements of Section 2.02 hereof.

          (4) The Collateral.  The Note Issuer shall have caused all Collateral
              --------------                                                   
     to have been Granted to the Note Trustee or, if requested by the Note
     Trustee, its nominee and will have caused all related filings with the CPUC
     pursuant to the PU Code and other filings in connection with such Grant to
     have been duly made.

          (5) Certificates of the Note Issuer and the Seller.  (a) An Officer's
              ----------------------------------------------                   
     Certificate from the Note Issuer, dated as of the Series Issuance Date:

               (i)  to the effect that the Note Issuer is not in Default under
          this Indenture and that the issuance of the Notes applied for will not
          result in any Default or in any breach of any of the terms, conditions
          or provisions of or constitute a default under any indenture,
          mortgage, deed of trust or other agreement or instrument to which the
          Note Issuer is a party or by which it or its property is bound or any
          order of any court or administrative agency entered in any Proceeding
          to which the Note Issuer is a party or by which it or its property may
          be bound or to which it or its property may be subject; and that all
          conditions precedent provided in this Indenture relating to the
          authentication and delivery of the Notes applied for have been
          complied with;

               (ii) to the effect that the Note Issuer has not assigned any
          interest or participation in the Collateral except for the lien of
          this Indenture; the Note Issuer 

                                       19
<PAGE>
 
          has the power and right to Grant the Collateral to the Note Trustee as
          security hereunder; and the Note Issuer, subject to the terms of this
          Indenture, has Granted to the Note Trustee all of its right, title and
          interest in and to such Collateral free and clear of any lien,
          mortgage, pledge, charge, security interest, adverse claim or other
          encumbrance arising as a result of actions of the Note Issuer or
          through the Note Issuer, except the lien of this Indenture;

               (iii)  to the effect that the Note Issuer has appointed the firm
          of Independent certified public accountants as contemplated in Section
          8.06 hereof;

               (iv)   to the effect that attached thereto are duly executed,
          true and complete copies of the Sale Agreement or Subsequent Sale
          Agreement, as applicable, and the Servicing Agreement; and

               (v)    stating that all filings with the CPUC pursuant to the PU
          Code  and all UCC financing statements with respect to the Collateral
          which are required to be filed by the terms of the Sale Agreement or
          Subsequent Sale Agreement, as applicable, the Servicing Agreement or
          this Indenture have been filed as required.

          (b) An Officer's Certificate (as defined in the Sale Agreement) from
     the Seller, dated as of the Series Issuance Date, to the effect that, in
     the case of the Transition Property immediately prior to the conveyance
     thereof to the Note Issuer pursuant to the Sale Agreement:

               (i)    the Seller was the owner of such Transition Property, free
          and clear of any lien, mortgage, pledge, charge, security interest,
          adverse claim or other encumbrance (subject to any statutory lien in
          favor of the  holders of the rate reduction bonds issued pursuant to
          the Financing Order and the trustee or the representative for such
          holders pursuant to Section 843(g) of the PU Code); the Seller had not
          assigned any interest or participation in such Transition Property and
          the proceeds thereof other than to the Note Issuer pursuant to the
          Sale Agreement (or, if assigned, it has been released); the Seller has
          the power and right to convey such Transition Property and the
          proceeds thereof to the Note Issuer; and the Seller, subject to the
          terms of the Sale Agreement, has validly conveyed to the Note Issuer
          all of its right, title and interest in and to such Transition
          Property and the proceeds thereof, free and clear of any lien,
          mortgage, pledge, charge, security interest, adverse claim or other
          encumbrance; and

               (ii)   the attached copies of the Financing Order and Issuance
          Advice Letter creating such Transition Property are true and correct.

          (6) Opinion of Counsel.  Unless otherwise specified in a Series
              ------------------                                         
     Supplement, an Opinion of Counsel, portions of which may be delivered by
     counsel for the Note Issuer, portions of which may be delivered by counsel
     for the Seller and the Servicer, and portions of which may be delivered by
     counsel for the Trust, dated the Series Issuance 

                                       20
<PAGE>
 
     Date, in each case subject to the customary exceptions, qualifications and
     assumptions contained therein, to the collective effect that:

          (a) the Indenture has been duly qualified under the Trust Indenture
     Act and either the Series Supplement has been duly qualified under the
     Trust Indenture Act or no such qualification of the Series Supplement is
     necessary;

          (b) all instruments furnished to the Note Trustee pursuant to this
     Indenture conform to the requirements set forth in this Indenture and
     constitute all of the documents required to be delivered hereunder for the
     Note Trustee to authenticate and deliver the Notes applied for, and all
     conditions precedent provided for in this Indenture relating to the
     authentication and delivery of the Notes have been complied with;

          (c) the Note Issuer has the power and authority to execute and deliver
     the Series Supplement and  this Indenture and to issue the Notes, and each
     of the Series Supplement and this Indenture, and the Notes have been duly
     authorized and the Note Issuer is duly formed and is validly existing in
     good standing under the laws of the jurisdiction of its organization;

          (d) the Series Supplement and the Indenture have been duly authorized,
     executed and delivered by the Note Issuer;

          (e) the Notes applied for have been duly authorized and executed and,
     when authenticated in accordance with the provisions of the Indenture and
     delivered  against payment of the purchase price therefor, will constitute
     valid and binding obligations of the Note Issuer, entitled to the benefits
     of the Indenture and the related Series Supplement;

          (f) this Indenture, the Sale Agreement or the Subsequent Sale
     Agreement, as applicable, the Servicing Agreement and the related Series
     Supplement are valid and binding agreements of the Note Issuer, enforceable
     in accordance with their respective terms, except as such enforceability
     may be subject to bankruptcy, insolvency, reorganization and other similar
     laws affecting the rights of creditors generally and general principles of
     equity (regardless of whether such enforceability is considered in a
     proceeding in equity or at law);

          (g) (I) to the extent that the provisions of Section 843 of the PU
     Code apply to the grant of a security interest by the Note Issuer in the
     Collateral pursuant to this Indenture, then upon the giving of value by the
     Note Trustee to the Note Issuer with respect to the Collateral, (A) this
     Indenture creates in favor of the Note Trustee a security interest in the
     rights of the Note Issuer in the Collateral, (B) such security interest is
     valid and enforceable against the Note Issuer and third parties (subject to
     the rights of any third parties holding security interests in such
     Collateral perfected in the manner described in Section 843 of the PU
     Code), and has attached,  (C) such security interest is perfected, and (D)
     such perfected security interest is of first priority (subject to any
     statutory lien in favor of the holders of the rate reduction bonds issued
     pursuant to the Financing Order 

                                       21
<PAGE>
 
     and the trustee or the representative for such holders pursuant to Section
     843(g) of the PU Code). (II) To the extent that the provisions of Section
     843 of the PU Code do not apply to the grant of a security interest by the
     Note Issuer in the Collateral pursuant to this Indenture, then upon the
     giving of value by the Note Trustee to the Note Issuer with respect to the
     Collateral, (A) this Indenture creates in favor of the Note Trustee a
     security interest in the rights of the Note Issuer in the Collateral, and
     such security interest is enforceable against the Note Issuer with respect
     to such Collateral, (B) such security interest is perfected, and (C) such
     perfected security interest is of first priority (subject to any statutory
     lien in favor of the holders of the rate reduction bonds issued pursuant to
     the Financing Order and the trustee or the representative for such holders
     pursuant to Section 843(g) of the PU Code);

          (h) either (A) the Registration Statement covering the Notes and the
     Certificates is effective under the Securities Act and, to the best of such
     counsel's knowledge and information, no stop order suspending the
     effectiveness of such Registration Statement has been issued under the
     Securities Act and no proceedings for that purpose have been initiated or
     are pending or threatened by the SEC or (B) the Notes or the Certificates
     are exempt from the registration requirements under the Securities Act;

          (i) the Note Issuer is not now and, assuming that the Note Issuer uses
     the proceeds of the sale of the Notes for the purpose of acquiring
     Transition Property in accordance with the terms of the Sale Agreement,
     following the sale of the Notes to the Trust and the Certificates to the
     underwriter, underwriters, placement agent or agents or similar Person,
     neither the Note Issuer nor the Trust will be required to be registered
     under the Investment Company Act of 1940, as amended;

          (j) the Sale Agreement is a valid and binding agreement of the Seller
     enforceable against the Seller in accordance with its terms except as such
     enforceability may be subject to bankruptcy, insolvency, reorganization and
     other similar laws affecting the rights of creditors generally and general
     principles of equity (regardless of whether such enforcement is considered
     in a proceeding in equity or at law);

          (k) the Servicing Agreement is a valid and binding agreement of the
     Servicer enforceable against the Servicer in accordance with its terms
     except as such enforceability may be subject to bankruptcy, insolvency,
     reorganization and other similar laws affecting the rights of creditors
     generally and general principles of equity (regardless of whether such
     enforcement is considered in a proceeding in equity or at law);

          (l) upon the delivery of the fully executed Sale Agreement to the Note
     Issuer and the payment of the purchase price of the Transition Property by
     the Note Issuer to the Seller pursuant to the Sale Agreement, then (I) the
     transfer of the Transition Property by the Seller to the Note Issuer
     pursuant to the Sale Agreement conveys the Seller's right, title and
     interest in the Transition Property to the Note Issuer and will be treated
     under state law as an absolute transfer of all of the Seller's right,
     title, and interest in the Transition Property, other than for federal and
     state income and franchise tax purposes, 

                                       22
<PAGE>
 
     (II) such transfer of the Transition Property is perfected, (III) such
     transfer has priority over any other assignment of the Transition Property
     and (IV) the Transition Property is free and clear of all liens created
     prior to its transfer to the Note Issuer pursuant to the Sale Agreement;
     and

          (m)  such other matters as the Note Trustee may reasonably require.

          (7)  Accountant's Certificate or Opinion.  Unless otherwise specified
               -----------------------------------                             
     in a Series Supplement, a certificate or opinion, addressed to the Note
     Issuer and the Note Trustee complying with the requirements of Section
     11.01(a) hereof, of a firm of Independent certified public accountants of
     recognized national reputation to the effect that (a) such accountants are
     Independent with respect to the Note Issuer within the meaning of the
     Indenture, and are independent public accountants within the meaning of the
     standards of The American Institute of Certified Public Accountants, and
     (b) with respect to the Collateral, they have made such calculations as
     they deemed necessary for the purpose and determined that, based on the
     assumptions used in calculating the initial FTA Charges or, if applicable,
     the most recent revised FTA Charges, as of the Series Issuance Date for
     such Series (after giving effect to the issuance of such Series and the
     application of the proceeds therefrom) such FTA Charges are sufficient to
     pay (a) Operating Expenses when incurred, plus (b) the
     Overcollateralization Amount, plus (c) interest on each Series of Notes at
     their respective Note Interest Rates when due, plus (d) principal of each
     Series of Notes in accordance with the Expected Amortization Schedule.

          (8)  Rating Agency Condition.  The Note Trustee shall receive evidence
               -----------------------                                          
     reasonably satisfactory to it that the Rating Agency Condition will be
     satisfied with respect to the issuance of such new Series.

          (9)  Requirements of Series Supplement.  Such other funds, accounts,
               ---------------------------------                              
     documents  certificates, agreements, instruments or opinions as may be
     required by the terms of the Series Supplement creating such Series.

          (10) Other Requirements.  Such other documents, certificates,
               ------------------                                      
     agreements, instruments or opinions as the Note Trustee may reasonably
     require.

          SECTION 2.11. Release of Collateral.  Subject to Section 11.01, the
                        ---------------------
Note Trustee shall release property from the lien of this Indenture only as
specified in Section 8.02(d) or upon receipt of an Issuer Request accompanied by
an Officer's Certificate, an Opinion of Counsel and Independent Certificates in
accordance with TIA (S)(S)314(c) and 314(d)(l) or an Opinion of Counsel in lieu
of such Independent Certificates to the effect that the TIA does not require any
such Independent Certificates.

                                       23
<PAGE>
 
                                 ARTICLE III.

                                   COVENANTS
                                   ---------

          SECTION 3.01. Payment of Principal, Premium, if any, and Interest.  
                        ---------------------------------------------------
The Note Issuer will duly and punctually pay the principal of and premium, if
any, and interest on the Notes in accordance with the terms of the Notes and
this Indenture. Amounts properly withheld under the Code by any Person from a
payment to any Noteholder of interest or principal or premium, if any, shall be
considered as having been paid by the Note Issuer to such Noteholder for all
purposes of this Indenture.

          SECTION 3.02. Maintenance of Office or Agency.  The Note Issuer will
                        -------------------------------
maintain in the Borough of Manhattan, The City of New York, an office or agency
where Notes may be surrendered for registration of transfer or exchange. The
Note Issuer hereby initially appoints the Note Trustee to serve as its agent for
the foregoing purposes. The Note Issuer will give prompt written notice to the
Note Trustee of the location, and of any change in the location, of any such
office or agency. If at any time the Note Issuer shall fail to maintain any such
office or agency or shall fail to furnish the Note Trustee with the address
thereof, such surrenders may be made at the Corporate Trust Office, and the Note
Issuer hereby appoints the Note Trustee as its agent to receive all such
surrenders.

          SECTION 3.03. Money for Payments To Be Held in Trust.  As provided in
                        --------------------------------------
Section 8.02(a), all payments of amounts due and payable with respect to any
Notes that are to be made from amounts withdrawn from the Collection Account
pursuant to Section 8.02(d) shall be made on behalf of the Note Issuer by the
Note Trustee or by another Paying Agent, and no amounts so withdrawn from the
Collection Account for payments of Notes shall be paid over to the Note Issuer
except as provided in this Section and Section 8.02.

          The Note Issuer will cause each Paying Agent other than the Note
Trustee to execute and deliver to the Note Trustee an instrument in which such
Paying Agent shall agree with the Note Trustee (and if the Note Trustee acts as
Paying Agent, it hereby so agrees), subject to the provisions of this Section,
that such Paying Agent will:

          (i)    hold all sums held by it for the payment of amounts due with
     respect to the Notes in trust for the benefit of the Persons entitled
     thereto until such sums shall be paid to such Persons or otherwise disposed
     of as herein provided and pay such sums to such Persons as herein provided;

          (ii)   give the Note Trustee notice of any default by the Note Issuer
     of which it has actual knowledge (or any other obligor upon the Notes) in
     the making of any payment required to be made with respect to the Notes;

          (iii)  at any time during the continuance of any such default, upon
     the written request of the Note Trustee, forthwith pay to the Note Trustee
     all sums so held in trust by such Paying Agent;

                                       24
<PAGE>
 
          (iv)   immediately resign as a Paying Agent and forthwith pay to the
     Note Trustee all sums held by it in trust for the payment of Notes if at
     any time it ceases to meet the standards required to be met by a Paying
     Agent at the time of its appointment; and

          (v)    comply with all requirements of the Code with respect to the
     withholding from any payments made by it on any Notes of any applicable
     withholding taxes imposed thereon and with respect to any applicable
     reporting requirements in connection therewith.

          The Note Issuer may at any time, for the purpose of obtaining the
satisfaction and discharge of this Indenture or for any other purpose, by Issuer
Order direct any Paying Agent to pay to the Note Trustee all sums held in trust
by such Paying Agent, such sums to be held by the Note Trustee upon the same
trusts as those upon which the sums were held by such Paying Agent; and upon
such payment by any Paying Agent to the Note Trustee, such Paying Agent shall be
released from all further liability with respect to such money.

          Subject to applicable laws with respect to escheat of funds, any money
held by the Note Trustee or any Paying Agent in trust for the payment of any
amount due with respect to any Note and remaining unclaimed for two years after
such amount has become due and payable shall be discharged from such trust and
be paid to the Note Issuer on Issuer Request; and, subject to Section 11.18, the
Holder of such Note shall thereafter, as an unsecured general creditor, look
only to the Note Issuer for payment thereof (but only to the extent of the
amounts so paid to the Note Issuer), and all liability of the Note Trustee or
such Paying Agent with respect to such trust money shall thereupon cease;
provided, however, that the Note Trustee or such Paying Agent, before being
required to make any such repayment, may at the expense of the Note Issuer cause
to be published once, in a newspaper published in the English language,
customarily published on each Business Day and of general circulation in The
City of New York, notice that such money remains unclaimed and that, after a
date specified therein, which shall not be less than 30 days from the date of
such publication, any unclaimed balance of such money then remaining will be
repaid to the Note Issuer.  The Note Trustee may also adopt and employ, at the
expense of the Note Issuer, any other reasonable means of notification of such
repayment (including mailing notice of such repayment to Holders whose Notes
have been called but have not been surrendered for redemption or whose right to
or interest in moneys due and payable but not claimed is determinable from the
records of the Note Trustee or of any Paying Agent, at the last address of
record for each such Holder).

          SECTION 3.04. Existence.  The Note Issuer will keep in full effect its
                        ---------
existence, rights and franchises as a limited liability company under the laws
of the State of Delaware (unless it becomes, or any successor Note Issuer
hereunder is or becomes, organized under the laws of any other State or of the
United States of America, in which case the Note Issuer will keep in full effect
its existence, rights and franchises under the laws of such other jurisdiction)
and will obtain and preserve its qualification to do business in each
jurisdiction in which such qualification is or shall be necessary to protect the
validity and enforceability of this 

                                       25
<PAGE>
 
Indenture, the Notes, the Collateral and each other instrument or agreement
included in the Collateral.

          SECTION 3.05. Protection of Collateral.  The Note Issuer will from
                        ------------------------
time to time execute and deliver all such supplements and amendments hereto and
all such filings with the CPUC pursuant to the PU Code, financing statements,
continuation statements, instruments of further assurance and other instruments,
and will take such other action necessary or advisable to:

          (i)    maintain or preserve the lien and security interest (and the
     priority thereof) of this Indenture or carry out more effectively the
     purposes hereof;

          (ii)   perfect, publish notice of or protect the validity of any Grant
     made or to be made by this Indenture;

          (iii)  enforce any of the Collateral;

          (iv)   preserve and defend title to the Collateral and the rights of
     the Note Trustee and the Noteholders in such Collateral against the claims
     of all Persons and parties, including the challenge by any party to the
     validity or enforceability of the Financing Order, any Advice Letter or the
     Transition Property or any proceeding relating thereto and institute any
     action or proceeding necessary to compel performance by the CPUC or the
     State of California of any of its obligations or duties under the PU Code,
     the Financing Order or any Advice Letter; or

          (v)    pay any and all taxes levied or assessed upon all or any part
     of the Collateral.

The Note Issuer hereby designates the Note Trustee its agent and attorney-in-
fact to execute any filings with the CPUC, financing statement, continuation
statement or other instrument required by the Note Trustee pursuant to this
Section, it being understood that the Note Trustee shall have no such
obligation.

          SECTION 3.06. Opinions as to Collateral.  (a) On the Series Issuance
                        -------------------------
Date for each Series, the Note Issuer shall furnish to the Note Trustee an
Opinion of Counsel either stating that, in the opinion of such counsel, such
action has been taken with respect to the recording and filing of this
Indenture, any indentures supplemental hereto, and any other requisite
documents, and with respect to the execution and filing of any filings with the
CPUC pursuant to the PU Code, financing statements and continuation statements,
as are necessary to perfect and make effective the lien and security interest of
this Indenture and reciting the details of such action, or stating that, in the
opinion of such counsel, no such action is necessary to make such lien and
security interest effective.

          (b) On or before September 30 in each calendar year, while any Series
is outstanding, beginning at least three months after the issuance of the first
Series of the Notes, the Note Issuer shall furnish to the Note Trustee an
Opinion of Counsel either stating that, in the 

                                       26
<PAGE>
 
opinion of such counsel, such action has been taken with respect to the
recording, filing, re-recording and refiling of this Indenture, any indentures
supplemental hereto and any other requisite documents and with respect to the
execution and filing of any filings with the CPUC pursuant to the PU Code,
financing statements and continuation statements as is necessary to maintain the
lien and security interest created by this Indenture and reciting the details of
such action or stating that in the opinion of such counsel no such action is
necessary to maintain such lien and security interest. Such Opinion of Counsel
shall also describe the recording, filing, re-recording and refiling of this
Indenture, any indentures supplemental hereto and any other requisite documents
and the execution and filing of any filings with the CPUC, financing statements
and continuation statements that will, in the opinion of such counsel, be
required to maintain the lien and security interest of this Indenture until
September 30 in the following calendar year.

          (c) Prior to the effectiveness of any Subsequent Sale Agreement or any
amendment to the Sale Agreement, the Note Issuer shall furnish to the Note
Trustee an Opinion of Counsel either (A) stating that, in the opinion of such
counsel, all filings, including filings with the CPUC pursuant to the PU Code,
have been executed and filed that are necessary fully to preserve and protect
the interest of the Note Issuer and the Note Trustee in the Transition Property
and the proceeds thereof, and reciting the details of such filings or referring
to prior Opinions of Counsel in which such details are given, or (B) stating
that, in the opinion of such counsel, no such action shall be necessary to
preserve and protect such interest.

          SECTION 3.07. Performance of Obligations; Servicing; SEC Filings.  (a)
                        --------------------------------------------------
The Note Issuer (i) will diligently pursue any and all actions to enforce its
rights under each instrument or agreement included in the Collateral and (ii)
will not take any action and will use its best efforts not to permit any action
to be taken by others that would release any Person from any of such Person's
covenants or obligations under any such instrument or agreement or that would
result in the amendment, hypothecation, subordination, termination or discharge
of, or impair the validity or effectiveness of, any such instrument or
agreement, except, in each case, as expressly provided in this Indenture, the
Sale Agreement, the Servicing Agreement or such other instrument or agreement.

          (b) The Note Issuer may contract with other Persons to assist it in
performing its duties under this Indenture, and any performance of such duties
by a Person identified to the Note Trustee in an Officer's Certificate of the
Note Issuer shall be deemed to be action taken by the Note Issuer.  Initially,
the Note Issuer has contracted with the Servicer to assist the Note Issuer in
performing its duties under this Indenture.

          (c) The Note Issuer will punctually perform and observe all of its
obligations and agreements contained in this Indenture, the Basic Documents and
in the instruments and agreements included in the Collateral, including filing
or causing to be filed all filings with the CPUC pursuant to the PU Code, UCC
financing statements and continuation statements required to be filed by it by
the terms of this Indenture, the Sale Agreement and the Servicing Agreement in
accordance with and within the time periods provided for herein and therein.
Except as otherwise expressly permitted therein, the Note Issuer shall not
waive, amend, modify, 

                                       27
<PAGE>
 
supplement or terminate any Basic Document or any provision thereof without the
written consent of the Note Trustee (which consent shall not be withheld if (i)
the Note Trustee shall have received an Officer's Certificate stating that such
waiver, amendment, modification, supplement or termination shall not adversely
affect in any material respect the interests of the Noteholders or the holders
of Certificates and (ii) the Rating Agency Condition shall have been satisfied
with respect thereto) or the Holders of at least a majority of the Outstanding
Amount of Notes of all Series.

          (d) If the Note Issuer shall have knowledge of the occurrence of a
Servicer Default under the Servicing Agreement, the Note Issuer shall promptly
give written notice thereof to the Note Trustee, the Infrastructure Bank and the
Rating Agencies, and shall specify in such notice the action, if any, the Note
Issuer is taking with respect of such default.  If a Servicer Default shall
arise from the failure of the Servicer to perform any of its duties or
obligations under the Servicing Agreement with respect to the Transition
Property or the FTA Charges, the Note Issuer shall take all reasonable steps
available to it to remedy such failure.

          (e) As promptly as possible after the giving of notice of termination
to the Servicer and the Rating Agencies of the Servicer's rights and powers
pursuant to Section 7.01 of the Servicing Agreement, the Note Issuer shall
appoint a successor Servicer (the "Successor Servicer") with the Note Trustee's
prior written consent thereto (which consent shall not be unreasonably
withheld), and such Successor Servicer shall accept its appointment by a written
assumption in a form acceptable to the Note Issuer and the Note Trustee.  A
Person shall qualify as a Successor Servicer only if such Person satisfies the
requirements of the Servicing Agreement.  If within 30 days after the delivery
of the notice referred to above, the Note Issuer shall not have obtained such a
new Servicer, the Note Trustee may petition the CPUC or a court of competent
jurisdiction to appoint a Successor Servicer.  In connection with any such
appointment, the Note Issuer may make such arrangements for the compensation of
such successor as it and such successor shall agree, subject to the limitations
set forth below and in the Servicing Agreement, and in accordance with Section
5.02 of the Servicing Agreement, the Note Issuer shall enter into an agreement
with such successor for the servicing of the Transition Property (such agreement
to be in form and substance satisfactory to the Note Trustee).

          (f) Upon any termination of the Servicer's rights and powers pursuant
to the Servicing Agreement, the Note Trustee shall promptly notify the Note
Issuer, the Noteholders, the Infrastructure Bank and the Rating Agencies.  As
soon as a Successor Servicer is appointed, the Note Issuer shall notify the Note
Trustee, the Noteholders and the Rating Agencies of such appointment, specifying
in such notice the name and address of such Successor Servicer.

          (g) Without derogating from the absolute nature of the assignment
granted to the Note Trustee under this Indenture or the rights of the Note
Trustee hereunder, the Note Issuer agrees that it will not, without the prior
written consent of the Note Trustee or the Holders of at least a majority in
Outstanding Amount of the Notes of all Series, amend, modify, waive, supplement,
terminate or surrender, or agree to any amendment, modification, supplement,
termination, waiver or surrender of, the terms of any Collateral or the Basic
Documents, or waive timely performance or observance by the Seller or the
Servicer under the Sale Agreement or the 

                                       28
<PAGE>
 
Servicing Agreement, respectively. If any such amendment, modification,
supplement or waiver shall be so consented to by the Note Trustee or such
Holders, the Note Issuer agrees to execute and deliver, in its own name and at
its own expense, such agreements, instruments, consents and other documents as
shall be necessary or appropriate in the circumstances. The Note Issuer agrees
that no such amendment, modification, supplement or waiver shall adversely
affect the rights of the Holders of the Notes outstanding at the time of any
such amendment, modification, supplement or waiver.

          (h) The Note Issuer shall file with the SEC such periodic reports, if
any, as are required from time to time under Section 13 of the Exchange Act.

          (i) The Note Issuer shall make all filings required under the Statute
relating to the transfer of the ownership or security interest in the Transition
Property other than those required to be made by the Seller pursuant to the
Basic Documents.

          SECTION 3.08. Negative Covenants.  So long as any Notes are 
                        ------------------
Outstanding, the Note Issuer shall not:

          (i)    except as expressly permitted by this Indenture, sell,
     transfer, exchange or otherwise dispose of any of the properties or assets
     of the Note Issuer, including those included in the Collateral, unless
     directed to do so by the Note Trustee in accordance with Article V;

          (ii)   claim any credit on, or make any deduction from the principal
     or premium, if any, or interest payable in respect of, the Notes (other
     than amounts properly withheld from such payments under the Code) or assert
     any claim against any present or former Noteholder by reason of the payment
     of the taxes levied or assessed upon any part of the Collateral;

          (iii)  terminate its existence or dissolve or liquidate in whole or in
     part; or

          (iv)   (A) permit the validity or effectiveness of this Indenture to
     be impaired, or permit the lien of this Indenture to be amended,
     hypothecated, subordinated, terminated or discharged, or permit any Person
     to be released from any covenants or obligations with respect to the Notes
     under this Indenture except as may be expressly permitted hereby, (B)
     permit any lien, charge, excise, claim, security interest, mortgage or
     other encumbrance (other than the lien of this Indenture and any statutory
     lien under Section 843(g) of the PU Code) to be created on or extend to or
     otherwise arise upon or burden the Collateral or any part thereof or any
     interest therein or the proceeds thereof or (C) subject to any statutory
     lien under Section 843(g) of the PU Code, permit the lien of this Indenture
     not to constitute a valid first priority security interest in the
     Collateral.

          SECTION 3.09. Annual Statement as to Compliance.  The Note Issuer will
                        ---------------------------------
deliver to the Note Trustee, the Certificate Trustee and the Rating Agencies not
later than September 30 of each year (commencing with September 30, 1998), an
Officer's Certificate stating, as to the Authorized Officer signing such
Officer's Certificate, that

                                       29
<PAGE>
 
          (i)    a review of the activities of the Note Issuer during the
     preceding twelve months ended June 30 and of performance under this
     Indenture has been made under such Authorized Officer's supervision; and

          (ii)   to the best of such Authorized Officer's knowledge, based on
     such review, the Note Issuer has complied with all conditions and covenants
     under this Indenture throughout such twelve month period, or, if there has
     been a default in the compliance of any such condition or covenant,
     specifying each such default known to such Authorized Officer and the
     nature and status thereof.

          SECTION 3.10. Note Issuer May Consolidate, etc., Only on Certain
                        --------------------------------------------------
Terms. (a) The Note Issuer shall not consolidate or merge with or into any other
- -----
Person, unless

          (i)    the Person (if other than the Note Issuer) formed by or
     surviving such consolidation or merger shall be a Person organized and
     existing under the laws of the United States of America or any State and
     shall expressly assume, by an indenture supplemental hereto, executed and
     delivered to the Note Trustee, in form and substance satisfactory to the
     Note Trustee, the due and punctual payment of the principal of and premium,
     if any, and interest on all Notes and the performance or observance of
     every agreement and covenant of this Indenture on the part of the Note
     Issuer to be performed or observed, all as provided herein and in the
     applicable Series Supplement or Series Supplements;

          (ii)   immediately after giving effect to such transaction, no Default
     or Event of Default shall have occurred and be continuing;

          (iii)  the Rating Agency Condition shall have been satisfied with
     respect to such transaction;

          (iv)   the Note Issuer shall have received an Opinion of Counsel (and
     shall have delivered copies thereof to the Note Trustee) to the effect that
     such transaction will not have any material adverse tax consequence to the
     Note Issuer, the Trust, any Noteholder or any Certificateholder;

          (v)    any action as is necessary to maintain the lien and security
     interest created by this Indenture shall have been taken; and

          (vi)   the Note Issuer shall have delivered to the Note Trustee an
     Officer's Certificate and an Opinion of Counsel each stating that such
     consolidation or merger and such supplemental indenture comply with this
     Section 3.10 and that all conditions precedent herein provided for relating
     to such transaction have been complied with (including any filing required
     by the Exchange Act).

          (b) Except as specifically provided herein, the Note Issuer shall not
convey or transfer any of its properties or assets, including those included in
the Collateral, to any Person, unless

                                       30
<PAGE>
 
          (i)    the Person that acquires by conveyance or transfer the
     properties and assets of the Note Issuer the conveyance or transfer of
     which is hereby restricted shall (A) be a United States citizen or a Person
     organized and existing under the laws of the United States of America or
     any State, (B) expressly assumes, by an indenture supplemental hereto,
     executed and delivered to the Note Trustee, in form and substance
     satisfactory to the Note Trustee, the due and punctual payment of the
     principal of and premium, if any, and interest on all Notes and the
     performance or observance of every agreement and covenant of this Indenture
     on the part of the Note Issuer to be performed or observed, all as provided
     herein and in the applicable Series Supplement or Series Supplements, (C)
     expressly agrees by means of such supplemental indenture that all right,
     title and interest so conveyed or transferred shall be subject and
     subordinate to the rights of Holders of the Notes, (D) unless otherwise
     provided in the supplemental indenture referred to in clause (B) above,
     expressly agrees to indemnify, defend and hold harmless the Note Issuer
     against and from any loss, liability or expense arising under or related to
     this Indenture and the Notes and (E) expressly agrees by means of such
     supplemental indenture that such Person (or if a group of Persons, then one
     specified Person) shall make all filings with the SEC (and any other
     appropriate Person) required by the Exchange Act in connection with the
     Notes;

          (ii)   immediately after giving effect to such transaction, no Default
     or Event of Default shall have occurred and be continuing;

          (iii)  the Rating Agency Condition shall have been satisfied with
     respect to such transaction;

          (iv)   the Note Issuer shall have received an Opinion of Counsel (and
     shall have delivered copies thereof to the Note Trustee) to the effect that
     such transaction will not have any material adverse tax consequence to the
     Note Issuer, the Trust, any Noteholder or any Certificateholder;

          (v)    any action as is necessary to maintain the lien and security
     interest created by this Indenture shall have been taken; and

          (vi)   the Note Issuer shall have delivered to the Note Trustee an
     Officer's Certificate and an Opinion of Counsel each stating that such
     conveyance or transfer and such supplemental indenture comply with this
     Section 3.10 and that all conditions precedent herein provided for relating
     to such transaction have been complied with (including any filing required
     by the Exchange Act).

          SECTION 3.11. Successor or Transferee.  (a) Upon any consolidation or
                        -----------------------
merger of the Note Issuer in accordance with Section 3.10(a), the Person formed
by or surviving such consolidation or merger (if other than the Note Issuer)
shall succeed to, and be substituted for, and may exercise every right and power
of, the Note Issuer under this Indenture with the same effect as if such Person
had been named as the Note Issuer herein.

                                       31
<PAGE>
 
          (b) Except as set forth in Section 6.07, upon a conveyance or transfer
of all the assets and properties of the Note Issuer pursuant to Section 3.10(b),
SCE Funding LLC will be released from every covenant and agreement of this
Indenture to be observed or performed on the part of the Note Issuer with
respect to the Notes immediately upon the delivery of written notice to the Note
Trustee stating that SCE Funding LLC is to be so released.

          SECTION 3.12. No Other Business.  The Note Issuer shall not engage in
                        -----------------
any business other than financing, purchasing, owning and managing the
Transition Property in the manner contemplated by this Indenture and the Basic
Documents and activities incidental thereto.

          SECTION 3.13. No Borrowing.  The Note Issuer shall not issue, incur,
                        ------------
assume, guarantee or otherwise become liable, directly or indirectly, for any
indebtedness except for the Notes.

          SECTION 3.14. Servicer's Obligations.  The Note Issuer shall enforce
                        ----------------------
the Servicer's compliance with all of the Servicer's material obligations under
the Servicing Agreement.

          SECTION 3.15. Guarantees, Loans, Advances and Other Liabilities.  
                        -------------------------------------------------
Except as otherwise contemplated by the Sale Agreement, the Servicing Agreement
or this Indenture, the Note Issuer shall not make any loan or advance or credit
to, or guarantee (directly or indirectly or by an instrument having the effect
of assuring another's payment or performance on any obligation or capability of
so doing or otherwise), endorse or otherwise become contingently liable,
directly or indirectly, in connection with the obligations, stocks or dividends
of, or own, purchase, repurchase or acquire (or agree contingently to do so) any
stock, obligations, assets or securities of, or any other interest in, or make
any capital contribution to, any other Person.

          SECTION 3.16. Capital Expenditures.  Other than expenditures in an
                        --------------------
aggregate amount not to exceed $25,000 in any calendar year, the Note Issuer
shall not make any expenditure (by long-term or operating lease or otherwise)
for capital assets (either realty or personalty).

          SECTION 3.17. Non-Routine True-Up Adjustment.  The Note Issuer agrees
                        ------------------------------
that it shall not consent to a Non-Routine True-Up Adjustment pursuant to
Section 4.01(c) of the Servicing Agreement unless the Rating Agency Condition
shall have been satisfied.

          SECTION 3.18. Restricted Payments.  The Note Issuer shall not,
                        -------------------
directly or indirectly, (i) pay any dividend or make any distribution (by
reduction of capital or otherwise), whether in cash, property, securities or a
combination thereof, to any owner of a beneficial interest in the Note Issuer or
otherwise with respect to any ownership or equity interest or security in or of
the Note Issuer, (ii) redeem, purchase, retire or otherwise acquire for value
any such ownership or equity interest or security or (iii) set aside or
otherwise segregate any amounts for any such purpose; provided, however, that,
if no Event of Default shall have occurred and be continuing, the Note Issuer
may make, or cause to be made, any such distributions to any owner of a
beneficial interest in the Note Issuer or otherwise with respect to any
ownership or equity 

                                       32
<PAGE>
 
interest or security in or of the Note Issuer using funds distributed to the
Note Issuer pursuant to Section 8.02(d) to the extent that such distributions
would not cause the book value of the remaining equity in the Note Issuer to
decline below 0.5 percent of the original principal amount of all Series of
Notes which remain outstanding. The Note Issuer will not, directly or
indirectly, make payments to or distributions from the Collection Account except
in accordance with this Indenture and the Basic Documents.

         SECTION 3.19. Notice of Events of Default.  The Note Issuer agrees to
                       ---------------------------
give the Note Trustee and the Rating Agencies prompt written notice of each
Event of Default hereunder and each default on the part of the Seller or the
Servicer of its obligations under the Sale Agreement or the Servicing Agreement,
respectively.

          SECTION 3.20. Further Instruments and Acts.  Upon request of the Note
                        ----------------------------
Trustee, the Note Issuer will execute and deliver such further instruments and
do such further acts as may be reasonably necessary or proper to carry out more
effectively the purpose of this Indenture.

          SECTION 3.21. Purchase of Subsequent Transition Property.  (a) The
                        ------------------------------------------
Note Issuer may from time to time purchase Subsequent Transition Property from
the Seller pursuant to a Subsequent Sale Agreement, subject to the conditions
specified in paragraph (b) below.

          (b) The Note Issuer shall be permitted to purchase from the Seller
Subsequent Transition Property and the proceeds thereof only upon the
satisfaction of each of the following conditions on or prior to the related
Subsequent Sale Date:

          (i)    the Seller shall have provided the Note Issuer, the Note
     Trustee and the Rating Agencies with written notice, which shall be given
     not later than 10 days prior to the related Subsequent Sale Date,
     specifying the Subsequent Sale Date for such Subsequent Transition Property
     and the aggregate amount of the FTA Charges related to such Subsequent
     Transition Property, and shall have provided any information reasonably
     requested by any of the foregoing Persons with respect to the Subsequent
     Transition Property then being conveyed to the Note Issuer;

          (ii)   the Seller and the Note Issuer shall have delivered to the Note
     Trustee a duly executed Subsequent Sale Agreement in substantially the form
     of the Sale Agreement;

          (iii)  as of such Subsequent Sale Date, the Seller was not insolvent
     and will not have been made insolvent by such transfer and the Seller is
     not aware of any pending insolvency with respect to itself;

          (iv)   the Rating Agency Condition shall have been satisfied with
     respect to such conveyance;

          (v)    such conveyance will not result in an adverse tax consequence
     to the Note Issuer, the Trust, the Noteholders or the Certificateholders;

                                       33
<PAGE>
 
          (vi)   as of such Subsequent Sale Date, no breach by the Seller of its
     representations, warranties or covenants in the Sale Agreement and no
     Servicer Default shall exist;

          (vii)  as of such Subsequent Sale Date, the Note Issuer shall have
     sufficient funds available to pay the purchase price for the Subsequent
     Transition Property to be conveyed on such date and all conditions to the
     issuance of one or more Series of Notes intended to provide such funds set
     forth in Section 2.10 of this Indenture shall have been satisfied;

          (viii) the Note Issuer shall have delivered to the Note Trustee an
     Officer's Certificate confirming the satisfaction of each condition
     precedent specified in this paragraph (b);

          (ix)   (A) the Note Issuer shall have delivered to the Rating Agencies
     any Opinions of Counsel requested by the Rating Agencies and (B) the Note
     Issuer shall have delivered to the Note Trustee the Opinion of Counsel
     required by Section 3.06(c) of this Indenture; and

          (x)    subject to any statutory lien under  Section 843(g) of the PU
     Code, the Seller and the Note Issuer shall have taken any action required
     to maintain the first perfected ownership interest of the Note Issuer in
     the Transition Property and the proceeds thereof, and the Note Issuer shall
     have taken any action required to maintain first perfected security
     interest of the Note Trustee in the Transition Property and the proceeds
     thereof.

                                  ARTICLE IV.

                     SATISFACTION AND DISCHARGE; DEFEASANCE
                     --------------------------------------

          SECTION 4.01. (a) Satisfaction and Discharge of Indenture; Defeasance.
                            --------------------------------------------------- 
This Indenture shall cease to be of further effect with respect to the Notes of
any Series and the Note Trustee, on reasonable demand of and at the expense of
the Note Issuer, shall execute proper instruments acknowledging satisfaction and
discharge of this Indenture with respect to the Notes of such Series, when

               (A)  either

                    (1) all Notes of such Series theretofore authenticated and
               delivered (other than (i) Notes that have been destroyed, lost or
               stolen and that have been replaced or paid as provided in Section
               2.06 and (ii) Notes for whose payment money has theretofore been
               deposited in trust or segregated and held in trust by the Note
               Issuer and thereafter repaid to the Note Issuer or discharged
               from such trust, as provided in Section 3.03) have been delivered
               to the Note Trustee for cancellation; or

                                       34
<PAGE>
 
                    (2) vocably deposited or caused to be irrevocably deposited
               with the Note Trustee cash, in trust for such purpose, in an
               amount sufficient to pay and discharge the entire indebtedness on
               such Notes not theretofore delivered to the Note Trustee for
               cancellation on the Scheduled Maturity Date therefor;

               (B) the Note Issuer has paid or caused to be paid all other sums
          payable hereunder by the Note Issuer with respect to such Series; and

               (C) the Note Issuer has delivered to the Note Trustee an
          Officer's Certificate, an Opinion of Counsel and (if required by the
          TIA or the Note Trustee) an Independent Certificate from a firm of
          certified public accountants, each meeting the applicable requirements
          of Section 11.01(a) and each stating that all conditions precedent
          herein provided for relating to the satisfaction and discharge of this
          Indenture with respect to Notes of such Series have been complied
          with.

          (b) Subject to Sections 4.01(c) and 4.02, the Note Issuer at any time
may terminate (i) all its obligations under this Indenture with respect to the
Notes of any Series ("Legal Defeasance Option") or (ii) its obligations under
Sections 3.04, 3.05, 3.06, 3.07, 3.08, 3.09, 3.10, 3.12, 3.13, 3.14, 3.15, 3.16,
3.17 and 3.18 and the operation of Section 5.01(iv) ("Covenant Defeasance
Option") with respect to any Series of Notes.  The Note Issuer may exercise the
Legal Defeasance Option with respect to any Series of Notes notwithstanding its
prior exercise of the Covenant Defeasance Option with respect to such Series.

          If the Note Issuer exercises the Legal Defeasance Option with respect
to any Series, the maturity of the Notes of such Series may not be accelerated
because of an Event of Default.  If the Note Issuer exercises the Covenant
Defeasance Option with respect to any Series, the maturity of the Notes of such
Series may not be accelerated because of an Event of Default specified in
Section 5.01(iv).

          Upon satisfaction of the conditions set forth herein to the exercise
of the Legal Defeasance Option or the Covenant Defeasance Option with respect to
any Series of Notes the Note Trustee, on reasonable demand of and at the expense
of the Note Issuer, shall execute proper instruments acknowledging satisfaction
and discharge of the obligations that are terminated pursuant to such exercise.

          (c) Notwithstanding Sections 4.01(a) and 4.01(b) above, (i) rights of
registration of transfer and exchange, (ii) substitution of mutilated,
destroyed, lost or stolen Notes, (iii) rights of Noteholders to receive payments
of principal, premium, if any, and interest, (iv) Sections 4.03 and 4.04, (v)
the rights, obligations and immunities of the Note Trustee hereunder (including
the rights of the Note Trustee under Section 6.07 and the obligations of the
Note Trustee under Section 4.03) and (vi) the rights of Noteholders as
beneficiaries hereof with respect to the property deposited with the Note
Trustee payable to all or any of them, shall survive until the Notes of the
Series as to which this Indenture or certain obligations hereunder 

                                       35
<PAGE>
 
have be satisfied and discharged pursuant to Section 4.01(a) or 4.01(b) have
been paid in full. Thereafter, the obligations in Sections 6.07 and 4.04 with
respect to such Series shall survive.

          SECTION 4.02. Conditions to Defeasance.  The Note Issuer may exercise
                        ------------------------
the Legal Defeasance Option or the Covenant Defeasance Option with respect to
any Series of Notes only if:

          (a) the Note Issuer irrevocably deposits or causes to be deposited in
     trust with the Note Trustee cash or U.S. Government Obligations for the
     payment of principal of and premium, if any, and interest on such Notes to
     the Scheduled Maturity Dates, Optional Redemption Date or Mandatory
     Redemption Date therefor, as applicable;

          (b) the Note Issuer delivers to the Note Trustee a certificate from a
     nationally recognized firm of Independent accountants expressing its
     opinion that the payments of principal and interest when due and without
     reinvestment on the deposited U.S. Government Obligations plus any
     deposited cash without investment will provide cash at such times and in
     such amounts (but, in the case of the Legal Defeasance Option only, not
     more than such amounts) as will be sufficient to pay in respect of the
     Notes of such Series (i) subject to clause (ii), principal in accordance
     with the Expected Amortization Schedule therefor, (ii) if such Series is to
     be redeemed, the Optional Redemption Price or Mandatory Redemption Price,
     as applicable, therefor on the Optional Redemption Date or Mandatory
     Redemption Date, as applicable, therefor and (iii) interest when due;

          (c) in the case of the Legal Defeasance Option, 91 days pass after the
     deposit is made and during the 91-day period no Default specified in
     Section 5.01(v) or (vi) occurs which is continuing at the end of the
     period;

          (d) no Default has occurred and is continuing on the day of such
     deposit and after giving effect thereto;

          (e) in the case of an exercise of the Legal Defeasance Option, the
     Note Issuer shall have delivered to the Note Trustee an Opinion of Counsel
     stating that (i) the Note Issuer has received from, or there has been
     published by, the Internal Revenue Service a ruling, or (ii) since the date
     of execution of this Indenture, there has been a change in the applicable
     Federal income tax law, in either case to the effect that, and based
     thereon such opinion shall confirm that, the Holders of the Notes of such
     Series will not recognize income, gain or loss for Federal income tax
     purposes as a result of such legal defeasance and will be subject to
     Federal income tax on the same amounts, in the same manner and at the same
     times as would have been the case if such legal defeasance had not
     occurred;

          (f) in the case of an exercise of the Covenant Defeasance Option, the
     Note Issuer shall have delivered to the Note Trustee an Opinion of Counsel
     to the effect that the Holders of the Notes of such Series will not
     recognize income, gain or loss for Federal income tax purposes as a result
     of such covenant defeasance and will be subject to Federal income tax on
     the same amounts, in the same manner and at the same times as would have
     been the case if such covenant defeasance had not occurred; and

                                       36
<PAGE>
 
          (g) the Note Issuer delivers to the Note Trustee an Officer's
     Certificate and an Opinion of Counsel, each stating that all conditions
     precedent to the satisfaction and discharge of the Notes of such Series to
     the extent contemplated by this Article IV have been complied with.

          Before or after a deposit pursuant to this Section 4.02 with respect
to any Series of Notes, the Note Issuer may make arrangements satisfactory to
the Note Trustee for the redemption of such Notes at a future date in accordance
with Article X.

          SECTION 4.03. Application of Trust Money.  All moneys or U.S.
                        --------------------------
Government Obligations deposited with the Note Trustee pursuant to Section 4.01
or 4.02 hereof shall be held in trust and applied by it, in accordance with the
provisions of the Notes and this Indenture, to the payment, either directly or
through any Paying Agent, as the Note Trustee may determine, to the Holders of
the particular Notes for the payment or redemption of which such moneys have
been deposited with the Note Trustee, of all sums due and to become due thereon
for principal, premium, if any, and interest; but such moneys need not be
segregated from other funds except to the extent required herein or in the
Servicing Agreement or required by law.

          SECTION 4.04. Repayment of Moneys Held by Paying Agent.  In connection
                        ----------------------------------------
with the satisfaction and discharge of this Indenture or the Covenant Defeasance
Option or Legal Defeasance Option with respect to the Notes of any Series, all
moneys then held by any Paying Agent other than the Note Trustee under the
provisions of this Indenture with respect to such Notes shall, upon demand of
the Note Issuer, be paid to the Note Trustee to be held and applied according to
Section 3.03 and thereupon such Paying Agent shall be released from all further
liability with respect to such moneys.

                                  ARTICLE V.

                                   REMEDIES
                                   --------

          SECTION 5.01. Events of Default.  "Event of Default" with respect to
                        -----------------
any Series, wherever used herein, means any one of the following events
(whatever the reason for such Event of Default and whether it shall be voluntary
or involuntary or be effected by operation of law or pursuant to any judgment,
decree or order of any court or any order, rule or regulation of any
administrative or governmental body):

          (i)    default in the payment of any interest on any Note when the
     same becomes due and payable, and such default shall continue for a period
     of five days; or

          (ii)   default in the payment of the then unpaid principal of any Note
     of any Series on the Final Maturity Date for such Series; or

          (iii)  default in the payment of the Optional Redemption Price for any
     Note on the Optional Redemption Date therefor, or a default in the payment
     of the Mandatory Redemption Price for the Notes on the Mandatory Redemption
     Date;

                                       37
<PAGE>
 
          (iv)   default in the observance or performance of any covenant or
     agreement of the Note Issuer made in this Indenture (other than a covenant
     or agreement, a default in the observance or performance of which is
     elsewhere in this Section specifically dealt with), or any representation
     or warranty of the Note Issuer made in this Indenture or in any certificate
     or other writing delivered pursuant hereto or in connection herewith
     proving to have been incorrect in any material respect as of the time when
     the same shall have been made, and such default shall continue or not be
     cured, or the circumstance or condition in respect of which such
     misrepresentation or warranty was incorrect shall not have been eliminated
     or otherwise cured, for a period of 30 days after there shall have been
     given, by registered or certified mail, to the Note Issuer by the Note
     Trustee or to the Note Issuer and the Note Trustee by the Holders of at
     least 25 percent of the Outstanding Amount of the Notes of such Series, a
     written notice specifying such default or incorrect representation or
     warranty and requiring it to be remedied and stating that such notice is a
     "Notice of Default" hereunder; or

          (v)    the filing of a decree or order for relief by a court having
     jurisdiction in the premises in respect of the Note Issuer or any
     substantial part of the Collateral in an involuntary case under any
     applicable Federal or state bankruptcy, insolvency or other similar law now
     or hereafter in effect, or appointing a receiver, liquidator, assignee,
     custodian, trustee, sequestrator or similar official of the Note Issuer or
     for any substantial part of the Collateral, or ordering the winding-up or
     liquidation of the Note Issuer's affairs, and such decree or order shall
     remain unstayed and in effect for a period of 60 consecutive days; or

          (vi)   the commencement by the Note Issuer of a voluntary case under
     any applicable Federal or state bankruptcy, insolvency or other similar law
     now or hereafter in effect, or the consent by the Note Issuer to the entry
     of an order for relief in an involuntary case under any such law, or the
     consent by the Note Issuer to the appointment or taking possession by a
     receiver, liquidator, assignee, custodian, trustee, sequestrator or similar
     official of the Note Issuer or for any substantial part of the Collateral,
     or the making by the Note Issuer of any general assignment for the benefit
     of creditors, or the failure by the Note Issuer generally to pay its debts
     as such debts become due, or the taking of action by the Note Issuer in
     furtherance of any of the foregoing.

          The Note Issuer shall deliver to a Responsible Officer of the Note
Trustee and the Rating Agencies, within five days after an Authorized Officer
has knowledge of the occurrence thereof, written notice in the form of an
Officer's Certificate of any event which with the giving of notice and the lapse
of time would become an Event of Default under clause (iv), its status and what
action the Note Issuer is taking or proposes to take with respect thereto.

          SECTION 5.02. Acceleration of Maturity; Rescission and Annulment.  If
                        --------------------------------------------------
an Event of Default should occur and be continuing with respect to any Series,
then and in every such case the Note Trustee or the Holders of Notes
representing not less than a majority of the Outstanding Amount of the Notes of
all Series may declare all the Notes to be immediately due and payable, by a
notice in writing to the Note Issuer (and to the Note Trustee if given by

                                       38
<PAGE>
 
Noteholders), and upon any such declaration the unpaid principal amount of the
Notes of all Series, together with accrued and unpaid interest thereon through
the date of acceleration, shall become immediately due and payable.

          At any time after such declaration of acceleration of maturity has
been made and before a judgment or decree for payment of the money due has been
obtained by the Note Trustee as hereinafter in this Article V provided, the
Holders of Notes representing a majority of the Outstanding Amount of the Notes
of all Series, by written notice to the Note Issuer and the Note Trustee, may
rescind and annul such declaration and its consequences if:

          (i)    the Note Issuer has paid or deposited with the Note Trustee a
     sum sufficient to pay

               (A) all payments of principal of and premium, if any, and
          interest on all Notes of all Series and all other amounts that would
          then be due hereunder or upon such Notes if the Event of Default
          giving rise to such acceleration had not occurred; and

               (B) all sums paid or advanced by the Note Trustee hereunder and
          the reasonable compensation, expenses, disbursements and advances of
          the Note Trustee and its agents and counsel; and

          (ii)   all Events of Default with respect to all Series, other than
     the nonpayment of the principal of the Notes of all Series that has become
     due solely by such acceleration, have been cured or waived as provided in
     Section 5.12.

          No such rescission shall affect any subsequent default or impair any
right consequent thereto.

          SECTION 5.03. Collection of Indebtedness and Suits for Enforcement by
                        -------------------------------------------------------
Note Trustee.  (a)  The Note Issuer covenants that if (i) default is made in the
- ------------
payment of any interest on any Note of a Series when the same becomes due and
payable, and such default continues for a period of five days, (ii) default is
made in the payment of the then unpaid principal of any Note of any Series on
the Final Maturity Date for such Note or (iii) default is made in the payment of
the Optional Redemption Price or Mandatory Redemption Price, as applicable, for
any Note on the Optional Redemption Date or Mandatory Redemption Date, as
applicable, therefor, the Note Issuer will, upon demand of the Note Trustee, pay
to it, for the benefit of the Holders of the Notes of such Series, the whole
amount then due and payable on such Notes for principal, premium, if any, and
interest, with interest upon the overdue principal and premium, if any, and, to
the extent payment at such rate of interest shall be legally enforceable, upon
overdue installments of interest, at the respective rate borne by the Notes of
such Series or the applicable Class of such Series and in addition thereto such
further amount as shall be sufficient to cover the costs and expenses of
collection, including the reasonable compensation, expenses, disbursements and
advances of the Note Trustee and its agents and counsel.

                                       39
<PAGE>
 
          (b) Subject to Section 11.18, in case the Note Issuer shall fail
forthwith to pay such amounts upon such demand, the Note Trustee, in its own
name and as trustee of an express trust, may institute a Proceeding for the
collection of the sums so due and unpaid, and may prosecute such Proceeding to
judgment or final decree, and may enforce the same against the Note Issuer or
other obligor upon such Notes and collect in the manner provided by law out of
the property of the Note Issuer or other obligor upon such Notes, wherever
situated, the moneys adjudged or decreed to be payable.

          (c) If an Event of Default occurs and is continuing with respect to
any Series, the Note Trustee may, as more particularly provided in Section 5.04,
in its discretion, proceed to protect and enforce its rights and the rights of
the Noteholders of such Series, by such appropriate Proceedings as the Note
Trustee shall deem most effective to protect and enforce any such rights,
whether for the specific enforcement of any covenant or agreement in this
Indenture or in aid of the exercise of any power granted herein, or to enforce
any other proper remedy or legal or equitable right vested in the Note Trustee
by this Indenture or by law.

          (d) In case there shall be pending, relative to the Note Issuer or any
other obligor upon the Notes or any Person having or claiming an ownership
interest in the Collateral, Proceedings under Title 11 of the United States Code
or any other applicable Federal or state bankruptcy, insolvency or other similar
law, or in case a receiver, assignee or trustee in bankruptcy or reorganization,
liquidator, sequestrator or similar official shall have been appointed for or
taken possession of the Note Issuer or its property or such other obligor or
Person, or in case of any other comparable judicial Proceedings relative to the
Note Issuer or other obligor upon the Notes of any Series, or to the creditors
or property of the Note Issuer or such other obligor, the Note Trustee,
irrespective of whether the principal of any Notes of any Series shall then be
due and payable as therein expressed or by declaration or otherwise and
irrespective of whether the Note Trustee shall have made any demand pursuant to
the provisions of this Section, shall be entitled and empowered, by intervention
in such Proceedings or otherwise:

          (i)    to file and prove a claim or claims for the whole amount of
     principal, premium, if any, and interest owing and unpaid in respect of the
     Notes and to file such other papers or documents as may be necessary or
     advisable in order to have the claims of the Note Trustee (including any
     claim for reasonable compensation to the Note Trustee and each predecessor
     Note Trustee, and their respective agents, attorneys and counsel, and for
     reimbursement of all expenses and liabilities incurred, and all advances
     made, by the Note Trustee and each predecessor Note Trustee, except as a
     result of negligence or bad faith) and of the Noteholders allowed in such
     Proceedings;

          (ii)   unless prohibited by applicable law and regulations, to vote on
     behalf of the Holders of Notes in any election of a trustee, a standby
     trustee or Person performing similar functions in any such Proceedings; and

                                       40
<PAGE>
 
          (iii)  to collect and receive any moneys or other property payable or
     deliverable on any such claims and to distribute all amounts received with
     respect to the claims of the Noteholders and of the Note Trustee on their
     behalf;

and any trustee, receiver, liquidator, custodian or other similar official in
any such Proceeding is hereby authorized by each of such Noteholders to make
payments to the Note Trustee, and, in the event that the Note Trustee shall
consent to the making of payments directly to such Noteholders, to pay to the
Note Trustee such amounts as shall be sufficient to cover reasonable
compensation to the Note Trustee, each predecessor Note Trustee and their
respective agents, attorneys and counsel, and all other expenses and liabilities
incurred, and all advances made, by the Note Trustee and each predecessor Note
Trustee except as a result of negligence or bad faith.

          (e) Nothing herein contained shall be deemed to authorize the Note
Trustee to authorize or consent to or vote for or accept or adopt on behalf of
any Noteholder any plan of reorganization, arrangement, adjustment or
composition affecting the Notes or the rights of any Holder thereof or to
authorize the Note Trustee to vote in respect of the claim of any Noteholder in
any such proceeding except, as aforesaid, to vote for the election of a trustee
in bankruptcy or similar Person.

          (f) All rights of action and of asserting claims under this Indenture,
or under any of the Notes of any Series, may be enforced by the Note Trustee
without the possession of any of the Notes of such Series or the production
thereof in any trial or other Proceedings relative thereto, and any such action
or proceedings instituted by the Note Trustee shall be brought in its own name
as trustee of an express trust, and any recovery of judgment, subject to the
payment of the expenses, disbursements and compensation of the Note Trustee,
each predecessor Note Trustee and their respective agents and attorneys, shall
be for the ratable benefit of the Holders of the Notes of such Series.

          (g) In any Proceedings brought by the Note Trustee (and also any
Proceedings involving the interpretation of any provision of this Indenture to
which the Note Trustee shall be a party), the Note Trustee shall be held to
represent all the Holders of the Notes, and it shall not be necessary to make
any Noteholder a party to any such Proceedings.

          SECTION 5.04. Remedies; Priorities.  (a) If an Event of Default shall
                        --------------------
have occurred and be continuing with respect to a Series, the Note Trustee may
do one or more of the following (subject to Section 5.05):

          (i)    institute Proceedings in its own name and as trustee of an
     express trust for the collection of all amounts then payable on the Notes
     of such Series or under this Indenture with respect thereto, whether by
     declaration or otherwise, enforce any judgment obtained, and collect from
     the Note Issuer and any other obligor upon such Notes moneys adjudged due;

          (ii)   institute Proceedings from time to time for the complete or
     partial foreclosure of this Indenture with respect to the Collateral;

                                       41
<PAGE>
 
          (iii)  exercise any remedies of a secured party under the UCC or the
     PU Code and take any other appropriate action to protect and enforce the
     rights and remedies of the Note Trustee and the Holders of the Notes of
     such Series; and

          (iv)   sell the Collateral or any portion thereof or rights or
     interest therein, at one or more public or private sales called and
     conducted in any manner permitted by law;

provided, however, that the Note Trustee may not sell or otherwise liquidate any
- --------  -------                                                               
portion of the Collateral following an Event of Default, other than an Event of
Default described in Section 5.01(i), (ii) or (iii), with respect to any Series
unless (A) the Holders of 100 percent of the Outstanding Amount of the Notes of
all Series consent thereto, (B) the proceeds of such sale or liquidation
distributable to the Noteholders of all Series are sufficient to discharge in
full all amounts then due and unpaid upon such Notes for principal, premium, if
any, and interest after taking into account payment of all amounts due prior
thereto pursuant to the priorities set forth in Section 8.02(d) or (C) the Note
Trustee determines that the Collateral will not continue to provide sufficient
funds for all payments on the Notes of all Series as they would have become due
if the Notes had not been declared due and payable, and the Note Trustee obtains
the consent of Holders of 66-2/3 percent of the Outstanding Amount of the Notes
of all Series.  In determining such sufficiency or insufficiency with respect to
clause (B) and (C), the Note Trustee may, but need not, obtain and conclusively
rely upon an opinion of an Independent investment banking or accounting firm of
national reputation as to the feasibility of such proposed action and as to the
sufficiency of the Collateral for such purpose.

          (b) If the Note Trustee collects any money pursuant to this Article V,
it shall pay out such money in accordance with the priorities set forth in
Section 8.02(d).

          SECTION 5.05. Optional Preservation of the Collateral.  If the Notes
                        ---------------------------------------
of all Series have been declared to be due and payable under Section 5.02
following an Event of Default and such declaration and its consequences have not
been rescinded and annulled, the Note Trustee may, but need not, elect to
maintain possession of the Collateral. It is the desire of the parties hereto
and the Noteholders that there be at all times sufficient funds for the payment
of principal of and premium, if any, and interest on the Notes, and the Note
Trustee shall take such desire into account when determining whether or not to
maintain possession of the Collateral. In determining whether to maintain
possession of the Collateral, the Note Trustee may, but need not, obtain and
conclusively rely upon an opinion of an Independent investment banking or
accounting firm of national reputation as to the feasibility of such proposed
action and as to the sufficiency of the Collateral for such purpose.

          SECTION 5.06. Limitation of Suits.  No Holder of any Note of any
                        -------------------
Series shall have any right to institute any Proceeding, judicial or otherwise,
with respect to this Indenture, or for the appointment of a receiver or trustee,
or for any other remedy hereunder, unless:

          (i)    such Holder previously has given written notice to the Note
     Trustee of a continuing Event of Default with respect to such Series;

                                       42
<PAGE>
 
          (ii)   the Holders of not less than 25 percent of the Outstanding
     Amount of the Notes of all Series have made written request to the Note
     Trustee to institute such Proceeding in respect of such Event of Default in
     its own name as Note Trustee hereunder;

          (iii)  such Holder or Holders have offered to the Note Trustee
     indemnity satisfactory to it against the costs, expenses and liabilities to
     be incurred in complying with such request;

          (iv)   the Note Trustee for 60 days after its receipt of such notice,
     request and offer of indemnity has failed to institute such Proceedings;
     and

          (v)    no direction inconsistent with such written request has been
     given to the Note Trustee during such 60-day period by the Holders of a
     majority of the Outstanding Amount of the Notes of all Series;

it being understood and intended that no one or more Holders of Notes shall have
any right in any manner whatever by virtue of, or by availing of, any provision
of this Indenture to affect, disturb or prejudice the rights of any other
Holders of Notes or to obtain or to seek to obtain priority or preference over
any other Holders or to enforce any right under this Indenture, except in the
manner herein provided.

          In the event the Note Trustee shall receive conflicting or
inconsistent requests and indemnity from two or more groups of Holders of Notes,
each representing less than a majority of the Outstanding Amount of the Notes of
all Series, the Note Trustee in its sole discretion may determine what action,
if any, shall be taken, notwithstanding any other provisions of this Indenture.

     SECTION 5.07.     Unconditional Rights of Noteholders To Receive Principal,
                       ---------------------------------------------------------
Premium, if any, and Interest.  Notwithstanding any other provisions in this
- -----------------------------
Indenture, the Holder of any Note shall have the right, which is absolute and
unconditional, (a) to receive payment of (i) the interest, if any, on such Note
on or after the due dates thereof expressed in such Note or in this Indenture,
(ii) the unpaid principal, if any, of such Notes on or after the Final Maturity
Date therefor or (iii) in the case of redemption, receive payment of the unpaid
principal and premium, if any, and interest, if any, on such Note on or after
the Optional Redemption Date or Mandatory Redemption Date, as applicable,
therefor and (b) to institute suit for the enforcement of any such payment, and
such right shall not be impaired without the consent of such Holder.

          SECTION 5.08. Restoration of Rights and Remedies.  If the Note Trustee
                        ----------------------------------
or any Noteholder has instituted any Proceeding to enforce any right or remedy
under this Indenture and such Proceeding has been discontinued or abandoned for
any reason or has been determined adversely to the Note Trustee or to such
Noteholder, then and in every such case the Note Issuer, the Note Trustee and
the Noteholders shall, subject to any determination in such Proceeding, be
restored severally and respectively to their former positions hereunder, and
thereafter all rights

                                       43
<PAGE>
 
and remedies of the Note Trustee and the Noteholders shall continue as though no
such Proceeding had been instituted.

          SECTION 5.09. Rights and Remedies Cumulative.  No right or remedy
                        ------------------------------
herein conferred upon or reserved to the Note Trustee or to the Noteholders is
intended to be exclusive of any other right or remedy, and every right and
remedy shall, to the extent permitted by law, be cumulative and in addition to
every other right and remedy given hereunder or now or hereafter existing at law
or in equity or otherwise. The assertion or employment of any right or remedy
hereunder, or otherwise, shall not prevent the concurrent assertion or
employment of any other appropriate right or remedy.

          SECTION 5.10. Delay or Omission Not a Waiver.  No delay or omission of
                        ------------------------------
the Note Trustee or any Noteholder to exercise any right or remedy accruing upon
any Default or Event of Default shall impair any such right or remedy or
constitute a waiver of any such Default or Event of Default or an acquiescence
therein. Every right and remedy given by this Article V or by law to the Note
Trustee or to the Noteholders may be exercised from time to time, and as often
as may be deemed expedient, by the Note Trustee or by the Noteholders, as the
case may be.

          SECTION 5.11. Control by Noteholders.  The Holders of a majority of
                        ----------------------
the Outstanding Amount of the Notes of all Series (or, if less than all Series
or Classes are affected, the affected Series or Class or Classes) shall have the
right to direct the time, method and place of conducting any Proceeding for any
remedy available to the Note Trustee with respect to the Notes of such Series or
Class or Classes or exercising any trust or power conferred on the Note Trustee
with respect to such Series or Class or Classes; provided that
                                                 --------     

          (i)    such direction shall not be in conflict with any rule of law or
     with this Indenture;

          (ii)   subject to the express terms of Section 5.04, any direction to
     the Note Trustee to sell or liquidate the Collateral shall be by the
     Holders of Notes representing not less than 100 percent of the Outstanding
     Amount of the Notes of all Series;

          (iii)  if the conditions set forth in Section 5.05 have been satisfied
     and the Note Trustee elects to retain the Collateral pursuant to such
     Section, then any direction to the Note Trustee by Holders of Notes
     representing less than 100 percent of the Outstanding Amount of the Notes
     of all Series to sell or liquidate the Collateral shall be of no force and
     effect; and

          (iv)   the Note Trustee may take any other action deemed proper by the
     Note Trustee that is not inconsistent with such direction;

provided, however, that, subject to Section 6.01, the Note Trustee need not take
- --------  -------                                                               
any action that it determines might involve it in liability or might materially
adversely affect the rights of any Noteholders not consenting to such action.

                                       44
<PAGE>
 
          SECTION 5.12. Waiver of Past Defaults.  Prior to the declaration of
                        -----------------------
the acceleration of the maturity of the Notes of all Series as provided in
Section 5.02, the Holders of Notes of not less than a majority of the
Outstanding Amount of the Notes of all Series may waive any past Default or
Event of Default and its consequences except a Default (a) in payment of
principal of or premium, if any, or interest on any of the Notes or (b) in
respect of a covenant or provision hereof which cannot be modified or amended
without the consent of the Holder of each Note of all Series or Classes
affected. In the case of any such waiver, the Note Issuer, the Note Trustee and
the Holders of the Notes shall be restored to their former positions and rights
hereunder, respectively; but no such waiver shall extend to any subsequent or
other Default or impair any right consequent thereto.

          Upon any such waiver, such Default shall cease to exist and be deemed
to have been cured and not to have occurred, and any Event of Default arising
therefrom shall be deemed to have been cured and not to have occurred, for every
purpose of this Indenture; but no such waiver shall extend to any subsequent or
other Default or Event of Default or impair any right consequent thereto.

          SECTION 5.13. Undertaking for Costs.  All parties to this Indenture
                        ---------------------
agree, and each Holder of any Note by such Holder's acceptance thereof shall be
deemed to have agreed, that any court may in its discretion require, in any suit
for the enforcement of any right or remedy under this Indenture, or in any suit
against the Note Trustee for any action taken, suffered or omitted by it as Note
Trustee, the filing by any party litigant in such suit of an undertaking to pay
the costs of such suit, and that such court may in its discretion assess
reasonable costs, including reasonable attorneys' fees, against any party
litigant in such suit, having due regard to the merits and good faith of the
claims or defenses made by such party litigant; but the provisions of this
Section shall not apply to (a) any suit instituted by the Note Trustee, (b) any
suit instituted by any Noteholder, or group of Noteholders, in each case holding
in the aggregate more than 10 percent of the Outstanding Amount of the Notes of
a Series or (c) any suit instituted by any Noteholder for the enforcement of the
payment of (i) interest on any Note on or after the due dates expressed in such
Note and in this Indenture, (ii) the unpaid principal, if any, of any Note on or
after the Final Maturity Date therefor or (iii) in the case of redemption, the
unpaid principal of and premium, if any, and interest on any Note on or after
the Optional Redemption Date or Mandatory Redemption Date, as applicable,
therefor.

          SECTION 5.14. Waiver of Stay or Extension Laws.  The Note Issuer
                        --------------------------------
covenants (to the extent that it may lawfully do so) that it will not at any
time insist upon, or plead or in any manner whatsoever, claim or take the
benefit or advantage of, any stay or extension law wherever enacted, now or at
any time hereafter in force, that may affect the covenants or the performance of
this Indenture; and the Note Issuer (to the extent that it may lawfully do so)
hereby expressly waives all benefit or advantage of any such law, and covenants
that it will not hinder, delay or impede the execution of any power herein
granted to the Note Trustee, but will suffer and permit the execution of every
such power as though no such law had been enacted.

          SECTION 5.15. Action on Notes.  The Note Trustee's right to seek and
                        ---------------
recover judgment on the Notes or under this Indenture shall not be affected by
the seeking, obtaining or

                                       45
<PAGE>
 
application of any other relief under or with respect to this Indenture. Neither
the lien of this Indenture nor any rights or remedies of the Note Trustee or the
Noteholders shall be impaired by the recovery of any judgment by the Note
Trustee against the Note Issuer or by the levy of any execution under such
judgment upon any portion of the Collateral or upon any of the assets of the
Note Issuer.

          SECTION 5.16. Performance and Enforcement of Certain Obligations.  (a)
                        --------------------------------------------------
Promptly following a request from the Note Trustee to do so and at the Note
Issuer's expense, the Note Issuer agrees to take all such lawful action as the
Note Trustee may request to compel or secure the performance and observance by
the Seller and the Servicer, as applicable, of each of their obligations to the
Note Issuer under or in connection with the Sale Agreement and the Servicing
Agreement, respectively, in accordance with the terms thereof, and to exercise
any and all rights, remedies, powers and privileges lawfully available to the
Note Issuer under or in connection with the Sale Agreement and the Servicing
Agreement, respectively, to the extent and in the manner directed by the Note
Trustee, including the transmission of notices of default on the part of the
Seller or the Servicer thereunder and the institution of legal or administrative
actions or proceedings to compel or secure performance by the Seller or the
Servicer of each of their obligations under the Sale Agreement and the Servicing
Agreement, respectively.

          (b) If an Event of Default has occurred, the Note Trustee may, and, at
the direction (which direction shall be in writing or by telephone (confirmed in
writing promptly thereafter)) of the Holders of 66-2/3 percent of the
Outstanding Amount of the Notes of all Series shall, subject to Article VI,
exercise all rights, remedies, powers, privileges and claims of the Note Issuer
against the Seller or the Servicer under or in connection with the Sale
Agreement and the Servicing Agreement, respectively, including the right or
power to take any action to compel or secure performance or observance by the
Seller or the Servicer of each of their obligations to the Note Issuer
thereunder and to give any consent, request, notice, direction, approval,
extension or waiver under the Sale Agreement or the Servicing Agreement,
respectively, and any right of the Note Issuer to take such action shall be
suspended.

                                  ARTICLE VI.

                               THE NOTE TRUSTEE
                               ----------------

          SECTION 6.01. Duties of Note Trustee.  (a) If an Event of Default has
                        ----------------------
occurred and is continuing, the Note Trustee shall exercise the rights and
powers vested in it by this Indenture and use the same degree of care and skill
in their exercise as a prudent person would exercise or use under the
circumstances in the conduct of such person's own affairs.

          (b) Except during the continuance of an Event of Default:

          (i)    the Note Trustee undertakes to perform such duties and only
     such duties as are specifically set forth in this Indenture and no implied
     covenants or obligations shall be read into this Indenture against the Note
     Trustee; and

                                       46
<PAGE>
 
          (ii)   in the absence of bad faith on its part, the Note Trustee may
     conclusively rely, as to the truth of the statements and the correctness of
     the opinions expressed therein, upon certificates or opinions furnished to
     the Note Trustee and conforming to the requirements of this Indenture;
     however, the Note Trustee shall examine the certificates and opinions to
     determine whether or not they conform to the requirements of this
     Indenture.

          (c) The Note Trustee may not be relieved from liability for its own
negligent action, its own negligent failure to act or its own wilful misconduct,
except that:

          (i)    this paragraph does not limit the effect of paragraph (b) of
     this Section;

          (ii)   the Note Trustee shall not be liable for any error of judgment
     made in good faith by a Responsible Officer unless it is proved that the
     Note Trustee was negligent in ascertaining the pertinent facts; and

          (iii)  the Note Trustee shall not be liable with respect to any action
     it takes or omits to take in good faith in accordance with a direction
     received by it pursuant to Section 5.11.

          (d) Every provision of this Indenture that in any way relates to the
Note Trustee is subject to paragraphs (a), (b) and (c) of this Section.

          (e) The Note Trustee shall not be liable for interest on any money
received by it except as the Note Trustee may agree in writing with the Note
Issuer.

          (f) Money held in trust by the Note Trustee need not be segregated
from other funds except to the extent required by law or the terms of this
Indenture, the Sale Agreement and the Servicing Agreement.

          (g) No provision of this Indenture shall require the Note Trustee to
expend or risk its own funds or otherwise incur financial liability in the
performance of any of its duties hereunder or in the exercise of any of its
rights or powers, if it shall have reasonable grounds to believe that repayments
of such funds or indemnity satisfactory to it against such risk or liability is
not reasonably assured to it.

          (h) Every provision of this Indenture relating to the conduct or
affecting the liability of or affording protection to the Note Trustee shall be
subject to the provisions of this Section and to the provisions of the TIA.

          (i) In the event that the Trustee is also acting as Paying Agent or
Note Registrar hereunder, this Article VI shall also be afforded to such Paying
Agent or Note Registrar.

          SECTION 6.02. Rights of Note Trustee.  (a) The Note Trustee may
                        ----------------------
conclusively rely and shall be fully protected in relying on any document
believed by it to be 

                                       47
<PAGE>
 
genuine and to have been signed or presented by the proper person. The Note
Trustee need not investigate any fact or matter stated in the document.

          (b) Before the Note Trustee acts or refrains from acting, it may
require an Officer's Certificate or an Opinion of Counsel.  The Note Trustee
shall not be liable for any action it takes or omits to take in good faith in
reliance on the Officer's Certificate or Opinion of Counsel.

          (c) The Note Trustee may execute any of the trusts or powers hereunder
or perform any duties hereunder either directly or by or through agents or
attorneys or a custodian or nominee, and the Note Trustee shall not be
responsible for any misconduct or negligence on the part of, or for the
supervision of, any such agent, attorney, custodian or nominee appointed with
due care by it hereunder.

          (d) The Note Trustee shall not be liable for any action it takes or
omits to take in good faith which it believes to be authorized or within its
rights or powers; provided, however, that the Note Trustee's conduct does not
constitute wilful misconduct, negligence or bad faith.

          (e) The Note Trustee may consult with counsel, and the advice or
opinion of counsel with respect to legal matters relating to this Indenture and
the Notes shall be full and complete authorization and protection from liability
in respect to any action taken, omitted or suffered by it hereunder in good
faith and in accordance with the advice or opinion of such counsel.

          SECTION 6.03. Individual Rights of Note Trustee.  The Note Trustee in
                        ---------------------------------
its individual or any other capacity may become the owner or pledgee of Notes
and may otherwise deal with the Note Issuer or its affiliates with the same
rights it would have if it were not Note Trustee. Any Paying Agent, Note
Registrar, co-registrar or co-paying agent may do the same with like rights.
However, the Note Trustee must comply with Sections 6.11 and 6.12.

          SECTION 6.04. Note Trustee's Disclaimer.  The Note Trustee shall not
                        -------------------------
be responsible for and makes no representation as to the validity or adequacy of
this Indenture or the Notes, it shall not be accountable for the Note Issuer's
use of the proceeds from the Notes, and it shall not be responsible for any
statement of the Note Issuer in the Indenture or in any document issued in
connection with the sale of the Notes or in the Notes other than the Note
Trustee's certificate of authentication.

          SECTION 6.05. Notice of Defaults.  If a Default occurs and is
                        ------------------
continuing with respect to any Series and if it is actually known to a
Responsible Officer of the Note Trustee, the Note Trustee shall mail to each
Holder of Notes of all Series notice of the Default within 90 days after it
occurs. Except in the case of a Default in payment of principal of and premium,
if any, or interest on any Note, the Note Trustee may withhold the notice if and
so long as a committee of its Responsible Officers in good faith determines that
withholding the notice is in the interests of Noteholders.

                                       48
<PAGE>
 
          SECTION 6.06. Reports by Note Trustee to Holders.
                        ----------------------------------

          (a) So long as the Note Trustee is the Note Registrar and Paying
Agent, it shall deliver to each Noteholder such information in its possession as
may be required to enable such holder to prepare its Federal and state income
tax returns.

          (b) With respect to each Series of Notes, on or prior to each Payment
Date therefor, the Note Trustee will deliver to each Holder of Notes on such
Payment Date a statement as provided and prepared by the Servicer which will
include (to the extent applicable) the following information (and any other
information so specified in the applicable Series Supplement) as to the Notes of
such Series with respect to such Payment Date or the period since the previous
Payment Date, as applicable:

          (i)    the amount of the distribution to Noteholders allocable to
     principal;

          (ii)   the amount of the distribution to Noteholders allocable to
     interest;

          (iii)  the aggregate outstanding  Principal Balance of the Notes,
     after giving effect to payments allocated to principal reported under (i)
     above; and

          (iv)   the Principal Balance and the Projected Principal Balance as of
     such Payment Date, after giving effect to distributions to be made on such
     Payment Date.

          (c) The Note Issuer shall send a copy of each of the Certificate of
Compliance delivered to it pursuant to Section 3.03 of the Servicing Agreement
and the Annual Accountant's Report delivered to it pursuant to Section 3.04 of
the Servicing Agreement to the Rating Agencies.  A copy of such certificate and
report may be obtained by any Noteholder by a request in writing to the Note
Trustee.

          SECTION 6.07. Compensation and Indemnity.  The Note Issuer shall pay
                        --------------------------
to the Note Trustee from time to time reasonable compensation for its services.
The Note Trustee's compensation shall not be limited by any law on compensation
of a trustee of an express trust. The Note Issuer shall reimburse the Note
Trustee for all reasonable out-of-pocket expenses incurred or made by it,
including costs of collection, in addition to the compensation for its services.
Such expenses shall include the reasonable compensation and expenses,
disbursements and advances of the Note Trustee's agents, counsel, accountants
and experts. The Note Issuer shall indemnify the Note Trustee and its officers,
directors, employees and agents against any and all loss, liability or expense
(including attorneys' fees and expenses) incurred by it in connection with the
administration of this trust and the performance of its duties hereunder. The
Note Trustee shall notify the Note Issuer as soon as is reasonably practicable
of any claim for which it may seek indemnity. Failure by the Note Trustee to so
notify the Note Issuer shall not relieve the Note Issuer of its obligations
hereunder. The Note Issuer shall defend the claim and the Note Trustee may have
separate counsel and the Note Issuer shall pay the fees and expenses of such
counsel. The Note Issuer need not reimburse any expense or indemnify against any
loss, liability or expense incurred by the Note Trustee through the Note
Trustee's own wilful misconduct, negligence or bad faith.

                                       49
<PAGE>
 
          The Note Issuer's payment obligations to the Note Trustee pursuant to
this Section shall survive the discharge of this Indenture or the earlier
resignation or removal of the Note Trustee.  When the Note Trustee incurs
expenses after the occurrence of a Default specified in Section 5.01(v) or (vi)
with respect to the Note Issuer, the expenses are intended to constitute
expenses of administration under Title 11 of the United States Code or any other
applicable Federal or state bankruptcy, insolvency or similar law.

          SECTION 6.08. Replacement of Note Trustee.  The Note Trustee may
                        ---------------------------
resign at any time by so notifying the Note Issuer, provided that no such
resignation shall be effective until either (a) the Collateral has been
completely liquidated and the proceeds of the liquidation distributed to the
Noteholders or (b) a successor trustee having the qualifications set forth in
Section 6.11 has been designated and has accepted such trusteeship. The Holders
of a majority in Outstanding Amount of the Notes of all Series may remove the
Note Trustee by so notifying the Note Trustee and may appoint a successor Note
Trustee. The Note Issuer shall remove the Note Trustee if:

          (i)    the Note Trustee fails to comply with Section 6.11;

          (ii)   the Note Trustee is adjudged a bankrupt or insolvent;

          (iii)  a receiver or other public officer takes charge of the Note
     Trustee or its property; or

          (iv)   the Note Trustee otherwise becomes incapable of acting.

          If the Note Trustee resigns or is removed or if a vacancy exists in
the office of Note Trustee for any reason (the Note Trustee in such event being
referred to herein as the retiring Note Trustee), the Note Issuer shall promptly
appoint a successor Note Trustee.

          A successor Note Trustee shall deliver a written acceptance of its
appointment to the retiring Note Trustee and to the Note Issuer.  Thereupon the
resignation or removal of the retiring Note Trustee shall become effective, and
the successor Note Trustee shall have all the rights, powers and duties of the
Note Trustee under this Indenture.  The successor Note Trustee shall mail a
notice of its succession to Noteholders.  The retiring Note Trustee shall
promptly transfer all property held by it as Note Trustee to the successor Note
Trustee.

          If a successor Note Trustee does not take office within 60 days after
the retiring Note Trustee resigns or is removed, the retiring Note Trustee, the
Note Issuer or the Holders of a majority in Outstanding Amount of the Notes of
all Series may petition any court of competent jurisdiction for the appointment
of a successor Note Trustee.

          If the Note Trustee fails to comply with Section 6.11, any Noteholder
may petition any court of competent jurisdiction for the removal of the Note
Trustee and the appointment of a successor Note Trustee.

                                       50
<PAGE>
 
          Notwithstanding the replacement of the Note Trustee pursuant to this
Section, the Note Issuer's obligations under Section 6.07 shall continue for the
benefit of the retiring Note Trustee.

          SECTION 6.09. Successor Note Trustee by Merger.  If the Note Trustee
                        --------------------------------
consolidates with, merges or converts into, or transfers all or substantially
all its corporate trust business or assets to, another corporation or banking
association, the resulting, surviving or transferee corporation without any
further act shall be the successor Note Trustee.

          In case at the time such successor or successors by merger, conversion
or consolidation to the Note Trustee shall succeed to the trusts created by this
Indenture any of the Notes shall have been authenticated but not delivered, any
such successor to the Note Trustee may adopt the certificate of authentication
of any predecessor trustee, and deliver such Notes so authenticated; and in case
at that time any of the Notes shall not have been authenticated, any successor
to the Note Trustee may authenticate such Notes either in the name of any
predecessor hereunder or in the name of the successor to the Note Trustee; and
in all such cases such certificates shall have the full force which it is
anywhere in the Notes or in this Indenture provided that the certificate of the
Note Trustee shall have.

          SECTION 6.10. Appointment of Co-Trustee or Separate Trustee.  (a)
                        ---------------------------------------------
Notwithstanding any other provisions of this Indenture, at any time, for the
purpose of meeting any legal requirement of any jurisdiction in which any part
of the Trust may at the time be located, the Note Trustee shall have the power
and may execute and deliver all instruments to appoint one or more Persons to
act as a co-trustee or co-trustees, or separate trustee or separate trustees, of
all or any part of the Trust, and to vest in such Person or Persons, in such
capacity and for the benefit of the Noteholders, such title to the Trust, or any
part hereof, and, subject to the other provisions of this Section, such powers,
duties, obligations, rights and trusts as the Note Trustee may consider
necessary or desirable. No co-trustee or separate trustee hereunder shall be
required to meet the terms of eligibility as a successor trustee under Section
6.11 and no notice to Noteholders of the appointment of any co-trustee or
separate trustee shall be required under Section 6.08 hereof.

          (b) Every separate trustee and co-trustee shall, to the extent
permitted by law, be appointed and act subject to the following provisions and
conditions:

          (i)    all rights, powers, duties and obligations conferred or imposed
     upon the Note Trustee shall be conferred or imposed upon and exercised or
     performed by the Note Trustee and such separate trustee or co-trustee
     jointly (it being understood that such separate trustee or co-trustee is
     not authorized to act separately without the Note Trustee joining in such
     act), except to the extent that under any law of any jurisdiction in which
     any particular act or acts are to be performed the Note Trustee shall be
     incompetent or unqualified to perform such act or acts, in which event such
     rights, powers, duties and obligations (including the holding of title to
     the Collateral or any portion thereof in any such jurisdiction) shall be
     exercised and performed singly by such separate trustee or co-trustee, but
     solely at the direction of the Note Trustee;

                                       51
<PAGE>
 
          (ii)   no trustee hereunder shall be personally liable by reason of
     any act or omission of any other trustee hereunder; and

          (iii)  the Note Trustee may at any time accept the resignation of or
     remove any separate trustee or co-trustee.

          (c) Any notice, request or other writing given to the Note Trustee
shall be deemed to have been given to each of the then separate trustees and co-
trustees, as effectively as if given to each of them.  Every instrument
appointing any separate trustee or co-trustee shall refer to this Indenture and
the conditions of this Article VI.  Each separate trustee and co-trustee, upon
its acceptance of the trusts conferred, shall be vested with the estates or
property specified in its instrument of appointment, either jointly with the
Note Trustee or separately, as may be provided therein, subject to all the
provisions of this Indenture, specifically including every provision of this
Indenture relating to the conduct of, affecting the liability of, or affording
protection to, the Note Trustee.  Every such instrument shall be filed with the
Note Trustee.

          (d) Any separate trustee or co-trustee may at any time constitute the
Note Trustee, its agent or attorney-in-fact with full power and authority, to
the extent not prohibited by law, to do any lawful act under or in respect of
this Indenture on its behalf and in its name.  If any separate trustee or co-
trustee shall die, become incapable of acting, resign or be removed, all of its
estates, properties, rights, remedies and trusts shall vest in and be exercised
by the Note Trustee, to the extent permitted by law, without the appointment of
a new or successor trustee.

          SECTION 6.11. Eligibility; Disqualification.  The Note Trustee shall
                        -----------------------------
at all times satisfy the requirements of TIA (S) 310(a) and Section 26(a)(i) of
the Investment Company Act of 1940. The Note Trustee shall have a combined
capital and surplus of at least $50,000,000 as set forth in its most recent
published annual report of condition and it shall have a long term debt rating
of A (or the equivalent thereof) or better by all of the Rating Agencies from
which a rating is available. The Note Trustee shall comply with TIA (S) 310(b),
including the optional provision permitted by the second sentence of TIA (S)
310(b)(9); provided, however, that there shall be excluded from the operation of
TIA (S) 310(b)(1) any indenture or indentures under which other securities of
the Note Issuer are outstanding if the requirements for such exclusion set forth
in TIA (S) 310(b)(1) are met.

          SECTION 6.12. Preferential Collection of Claims Against Note Issuer.  
                        -----------------------------------------------------
The Note Trustee shall comply with TIA (S) 311(a), excluding any
creditor relationship listed in TIA (S) 311(b). A Note Trustee who has resigned
or been removed shall be subject to TIA (S) 311(a) to the extent indicated.

          SECTION 6.13. Representations and Warranties of Note Trustee.  The
                        ----------------------------------------------
Note Trustee hereby represents and warrants that:

          (a) the Note Trustee is a national banking association validly
     existing and in good standing under the laws of the United States; and

                                       52
<PAGE>
 
          (b) the Note Trustee has full power, authority and legal right to
     execute, deliver and perform this Indenture and the Basic Documents to
     which the Note Trustee is a party and has taken all necessary action to
     authorize the execution, delivery and performance by it of this Indenture
     and such Basic Documents.

                                 ARTICLE VII.

                        NOTEHOLDERS' LISTS AND REPORTS
                        ------------------------------

          SECTION 7.01. Note Issuer To Furnish Note Trustee Names and Addresses
                        -------------------------------------------------------
of Noteholders.  The Note Issuer will furnish or cause to be furnished to the
- --------------
Note Trustee (a) not more than five days after the earlier of (i) each Record
Date with respect to each Series and (ii) three months after the last Record
Date with respect to each Series, a list, in such form as the Note Trustee may
reasonably require, of the names and addresses of the Holders of Notes of such
Series as of such Record Date, (b) at such other times as the Note Trustee may
request in writing, within 30 days after receipt by the Note Issuer of any such
request, a list of similar form and content as of a date not more than 10 days
prior to the time such list is furnished; provided, however, that so long as the
Note Trustee is the Note Registrar, no such list shall be required to be
furnished.

          SECTION 7.02. Preservation of Information; Communications to
                        ----------------------------------------------
Noteholders.  (a) The Note Trustee shall preserve, in as current a form as is
- -----------
reasonably practicable, the names and addresses of the Holders of Notes
contained in the most recent list furnished to the Note Trustee as provided in
Section 7.01 and the names and addresses of Holders of Notes received by the
Note Trustee in its capacity as Note Registrar. The Note Trustee may destroy any
list furnished to it as provided in such Section 7.01 upon receipt of a new list
so furnished.

          (b) Noteholders may communicate pursuant to TIA (S) 312(b) with other
Noteholders with respect to their rights under this Indenture or under the
Notes.

          (c) The Note Issuer, the Note Trustee and the Note Registrar shall
have the protection of TIA (S) 312(c).

          SECTION 7.03. Reports by Note Issuer.  (a)  The Note Issuer shall:
                        ----------------------

          (i)    so long as the Note Issuer is required to file such documents
     with the SEC, file with the Note Trustee, within 15 days after the Note
     Issuer is required to file the same with the SEC, copies of the annual
     reports and of the information, documents and other reports (or copies of
     such portions of any of the foregoing as the SEC may from time to time by
     rules and regulations prescribe) which the Note Issuer may be required to
     file with the SEC pursuant to Section 13 or 15(d) of the Exchange Act;

          (ii)   file with the Note Trustee and the SEC in accordance with rules
     and regulations prescribed from time to time by the SEC such additional
     information, documents and reports with respect to compliance by the Note
     Issuer with the conditions and covenants of this Indenture as may be
     required from time to time by such rules and 

                                       53
<PAGE>
 
     regulations; and

          (iii)  supply to the Note Trustee (and the Note Trustee shall transmit
     by mail to all Noteholders described in TIA (S) 313(c)) such summaries of
     any information, documents and reports required to be filed by the Note
     Issuer pursuant to clauses (i) and (ii) of this Section 7.03(a) as may be
     required by rules and regulations prescribed from time to time by the SEC.

          (b) Unless the Note Issuer otherwise determines, the fiscal year of
the Note Issuer shall end on December 31 of each year.

          SECTION 7.04. Reports by Note Trustee.  If required by TIA (S) 313(a),
                        -----------------------
within 60 days after September 30 of each year, commencing with the year after
the issuance of the Notes of any Series, the Note Trustee shall mail to each
Holder of Notes of such Series as required by TIA (S) 313(c) a brief report
dated as of such date that complies with TIA (S) 313(a). The Note Trustee also
shall comply with TIA (S) 313(b); provided, however, that the initial report so
issued shall be delivered not more than 12 months after the initial issuance of
each Series.

          A copy of each report at the time of its mailing to Noteholders shall
be filed by the Note Trustee with the SEC and each stock exchange, if any, on
which the Notes are listed.  The Note Issuer shall notify the Note Trustee if
and when the Notes are listed on any stock exchange.

                                 ARTICLE VIII.

                      ACCOUNTS, DISBURSEMENTS AND RELEASES
                      ------------------------------------

          SECTION 8.01. Collection of Money.  Except as otherwise expressly
                        -------------------
provided herein, the Note Trustee may demand payment or delivery of, and shall
receive and collect, directly and without intervention or assistance of any
fiscal agent or other intermediary, all money and other property payable to or
receivable by the Note Trustee pursuant to this Indenture. The Note Trustee
shall apply all such money received by it as provided in this Indenture. Except
as otherwise expressly provided in this Indenture, if any default occurs in the
making of any payment or performance under any agreement or instrument that is
part of the Collateral, the Note Trustee may take such action as may be
appropriate to enforce such payment or performance, subject to Article VI,
including the institution and prosecution of appropriate Proceedings. Any such
action shall be without prejudice to any right to claim a Default or Event of
Default under this Indenture and any right to proceed thereafter as provided in
Article V.

          SECTION 8.02. Collection Account.  (a) Prior to the Series Issuance
                        ------------------
Date for the first Series issued hereunder, the Note Issuer shall open, at the
Note Trustee's Corporate Trust Office, or at another Eligible Institution, one
or more segregated trust accounts in the Note Trustee's name for the deposit of
Estimated FTA Collections (collectively, the "Collection Account"). The
Collection Account will consist of four subaccounts: a general subaccount (the
"General Subaccount"), a reserve subaccount (the "Reserve Subaccount"), a
subaccount for the Overcollateralization Amount (the "Overcollateralization
Subaccount") and a capital subaccount 

                                       54
<PAGE>
 
(the "Capital Subaccount"). All amounts in the Collection Account not allocated
to any other subaccount shall be allocated to the General Subaccount. Prior to
the initial Payment Date, all amounts in the Collection Account (other than
funds deposited into the Capital Subaccount, up to the Required Capital Level)
shall be allocated to the General Subaccount. All references to the Collection
Account shall be deemed to include reference to all subaccounts contained
therein. Withdrawals from and deposits to each of the foregoing subaccounts of
the Collection Account shall be made as set forth in Section 8.02(d) and (e).
The Collection Account shall at all times be maintained in an Eligible Deposit
Account and only the Note Trustee shall have access to the Collection Account
for the purpose of making deposits in and withdrawals from the Collection
Account in accordance with this Indenture. Funds in the Collection Account shall
not be commingled with any other moneys. All moneys deposited from time to time
in the Collection Account, all deposits therein pursuant to this Indenture, and
all investments made in Eligible Investments with such moneys, including all
income or other gain from such investments, shall be held by the Note Trustee in
the Collection Account as part of the Collateral as herein provided.

          (b) The Note Trustee shall have sole dominion and exclusive control
over all moneys in the Collection Account and shall apply such amounts therein
as provided in this Section 8.02.  The Note Trustee shall also pay from the
Collection Account  any amounts requested to be paid by the Servicer pursuant to
Section 6.11(d)(ii) of the Servicing Agreement.

          (c) FTA Collections shall be deposited in the General Subaccount as
provided in Section 6.11 of the Servicing Agreement.  All deposits to and
withdrawals from the Collection Account and all allocations to the subaccounts
of the Collection Account shall be made by the Note Trustee in accordance with
the written instructions provided by the Servicer in the Monthly Servicer's
Certificate and the Quarterly Servicer's Certificate, as applicable.

          (d) On each Payment Date for any Series of Notes, the Note Trustee
shall apply all amounts on deposit in the Collection Account, including all net
earnings thereon, to pay the following amounts, in accordance with the Quarterly
Servicer's Certificate, in the following priority:

          (i)    all amounts owed by the Note Issuer to the Note Trustee
     (including legal fees and expenses) shall be paid to the Note Trustee
     (subject to Section 6.07) and all amounts owed to the Certificate Trustee
     and the Delaware Trustee under the Trust Agreement shall be paid to the
     Certificate Trustee and Delaware Trustee, as appropriate;

          (ii)   the Servicing Fee for such Payment Date and all unpaid
     Servicing Fees for prior Payment Dates shall be paid to the Servicer;

          (iii)  the Quarterly Administration Fee and all unpaid Quarterly
     Administration Fees from prior Payment Dates shall be paid to the
     Administrator;

          (iv)   so long as no Default or Event of Default shall have occurred
     and be continuing or would result from such payment, all other Operating
     Expenses shall be paid to the Persons entitled thereto or, if such have
     been previously paid by the Note Issuer, to 

                                       55
<PAGE>
 
     the Note Issuer in reimbursement thereof; provided that the amount paid on
     each Payment Date pursuant to this clause (iv) shall not exceed $100,000;

          (v)    any overdue Quarterly Interest (together with, to the extent
     lawful, interest on such overdue Quarterly Interest at the applicable Note
     Interest Rate) and then Quarterly Interest for such Payment Date with
     respect to each Series of Notes shall be paid to the Noteholders of such
     Series of Notes;

          (vi)   principal due and payable on the Notes of any Series as a
     result of an Event of Default or on the Final Maturity Date of the Notes of
     such Series, shall be paid to the Noteholders of such Series of Notes;

          (vii)  Quarterly Principal for such Payment Date with respect to each
     Series of Notes shall be paid to the Noteholders of such Series of Notes;

          (viii) unpaid Operating Expenses shall be paid to the Persons
     entitled thereto or, if such have been previously paid by the Note Issuer,
     to the Note Issuer in reimbursement thereof;

          (ix)   the amount, if any, by which the Required Overcollateralization
     Level exceeds the amount in the Overcollateralization Subaccount as of such
     Payment Date shall be allocated to the Overcollateralization Subaccount;

          (x)    the amount, if any, by which the Required Capital Level with
     respect to all Outstanding Series of Notes exceeds the amount in the
     Capital Subaccount as of such Payment Date shall be allocated to the
     Capital Subaccount;

          (xi)   funds up to the amount of net earnings on amounts in the
     Collection Account for the prior quarter without cumulation shall be paid
     to the Note Issuer, free from the lien of this Indenture;

          (xii)  if any Series of Notes has been paid in full as of such Payment
     Date, the amount by which the amount in the Overcollateralization
     Subaccount exceeds the aggregate Required Overcollateralization Level with
     respect to all Series of Notes remaining outstanding shall be paid to the
     Note Issuer, free from the lien of this Indenture;

          (xiii) if any Series of Notes has been paid in full as of such
     Payment Date, the amount by which the amount in the Capital Subaccount
     exceeds the aggregate Required Capital Level with respect to all Series of
     Notes remaining outstanding shall be paid to the Note Issuer, free from the
     lien of this Indenture;

          (xiv)  the balance, if any, shall be allocated to the Reserve
     Subaccount for distribution on subsequent Payment Dates; and

                                       56
<PAGE>
 
          (xv) after principal of and premium, if any, and interest on all Notes
     of all Series, and all of the other foregoing amounts, have been paid in
     full, the balance, if any, shall be paid to the Note Issuer, free from the
     lien of this Indenture.

All payments to the Noteholders of a Series pursuant to clauses (v), (vi) and
(vii) above or, in the case of clause (vi), if there is more than one Series of
Notes outstanding all payments to the Noteholders of all Series, shall be made
to such holders pro rata based on the respective principal amounts of Notes of
such Series held by such Holders, unless, in the case of a Series comprised of
two or more Classes, the Series Supplement for such Series provides otherwise.
Payments in respect of principal of and premium, if any, and interest on any
Class of Notes will be made on a pro rata basis among all the Noteholders of
such Class.

          (e) If on any Payment Date funds on deposit in the General Subaccount
are insufficient to make the payments contemplated by clauses (i) through (vii)
of Section 8.02(d) above, the Note Trustee shall (i) first, draw from amounts on
deposit in the Reserve Subaccount, (ii) second, draw from amounts on deposit in
the Overcollateralization Subaccount and (iii) third, draw from amounts on
deposit in the Capital Subaccount, in each case, up to the amount of such
shortfall in order to make the payments contemplated by clauses (i) through
(vii) of Section 8.02(d).  In addition, if on any Payment Date funds on deposit
in the General Subaccount are insufficient to make the allocations contemplated
by clauses (ix) and (x) above, the Note Trustee shall draw from amounts on
deposit in the Reserve Subaccount to make such allocations notwithstanding the
fact that on such Payment Date the allocation contemplated by clause (viii)
above  may not have been fully satisfied.

          (f) On any Mandatory Redemption Date, the Note Trustee shall pay to
the Noteholders the Mandatory Redemption Price.

          SECTION 8.03. General Provisions Regarding the Collection Account.  
                        ---------------------------------------------------
(a) So long as no Default or Event of Default shall have occurred and be
continuing, all or a portion of the funds in the Collection Account shall be
invested in Eligible Investments and reinvested by the Note Trustee upon Issuer
Order; provided, however, that (i) such Eligible Investments shall not mature
later than the Business Day prior to the next Payment Date for the related
Series of Notes, (ii) such Eligible Investments shall not be sold, liquidated or
otherwise disposed of at a loss prior to the maturity thereof and (iii) if such
Eligible Investments have a maturity of one month or less, such Eligible
Investments (or the provider thereof) must have a long-term unsecured debt
rating of at least A2 by Moody's (or the equivalent thereof by the other Rating
Agencies) or a short-term rating of at least P-1 by Moody's (or the equivalent
thereof by the other Rating Agencies), and if such Eligible Investments have a
maturity of greater than one month, such Eligible Investments (or the provider
thereof) must have a long-term unsecured debt rating of at least A1 by Moody's
(or the equivalent thereof by the other Rating Agencies) and a short-term rating
of at least P-1 by Moody's (or the equivalent thereof by the other Rating
Agencies). All income or other gain from investments of moneys deposited in the
Collection Account shall be deposited by the Note Trustee in the Collection
Account, and any loss resulting from such investments shall be charged to the
Collection Account. The Note Issuer will not direct the Note Trustee to make any
investment of any funds or to sell any investment held in the 

                                       57
<PAGE>
 
Collection Account unless the security interest Granted and perfected in such
account will continue to be perfected in such investment or the proceeds of such
sale, in either case without any further action by any Person, and, in
connection with any direction to the Note Trustee to make any such investment or
sale, if requested by the Note Trustee, the Note Issuer shall deliver to the
Note Trustee an Opinion of Counsel, acceptable to the Note Trustee, to such
effect. In no event shall the Note Trustee be liable for the selection of
Eligible Investments or for investment losses incurred thereon. The Note Trustee
shall have no liability in respect of losses incurred as a result of the
liquidation of any Eligible Investment prior to its stated maturity or the
failure of the Note Issuer to provide timely written investment direction. The
Note Trustee shall have no obligation to invest or reinvest any amounts held
hereunder in the absence of written investment direction pursuant to an Issuer
Order.

          (b) Subject to Section 6.01(c), the Note Trustee shall not in any way
be held liable by reason of any insufficiency in the Collection Account
resulting from any loss on any Eligible Investment included therein except for
losses attributable to the Note Trustee's failure to make payments on such
Eligible Investments issued by the Note Trustee, in its commercial capacity as
principal obligor and not as trustee, in accordance with their terms.

          (c) If (i) the Note Issuer shall have failed to give written
investment directions for any funds on deposit in the Collection Account to the
Note Trustee by 11:00 a.m. Eastern Time (or such other time as may be agreed by
the Note Issuer and Note Trustee) on any Business Day; or (ii) a Default or
Event of Default shall have occurred and be continuing with respect to the Notes
of any Series but the Notes of such Series shall not have been declared due and
payable pursuant to Section 5.02; then the Note Trustee shall, to the fullest
extent practicable, invest and reinvest funds in the Collection Account in one
or more investments which qualify as investments in money market funds described
under paragraph (d) of the definition of Eligible Investments.

          SECTION 8.04. Release of Collateral.  (a) The Note Trustee may, and
                        ---------------------
when required by the provisions of this Indenture shall, execute instruments to
release property from the lien of this Indenture, or convey the Note Trustee's
interest in the same, in a manner and under circumstances that are not
inconsistent with the provisions of this Indenture. No party relying upon an
instrument executed by the Note Trustee as provided in this Article VIII shall
be bound to ascertain the Note Trustee's authority, inquire into the
satisfaction of any conditions precedent or see to the application of any
moneys.

          (b) The Note Trustee shall, at such time as there are no Notes
Outstanding, release any remaining portion of the Collateral that secured the
Notes from the lien of this Indenture and release to the Note Issuer or any
other Person entitled thereto any funds then on deposit in the Collection
Account.  The Note Trustee shall release property from the lien of this
Indenture pursuant to this Section 8.04(b) only upon receipt of an Issuer
Request accompanied by an Officer's Certificate, an Opinion of Counsel and (if
required by the TIA) Independent Certificates in accordance with TIA (S)(S)
314(c) and 314(d)(1) meeting the applicable requirements of Section 11.01.

                                       58
<PAGE>
 
          SECTION 8.05. Opinion of Counsel.  The Note Trustee shall receive at
                        ------------------
least seven days' notice when requested by the Note Issuer to take any action
pursuant to Section 8.04(a), accompanied by copies of any instruments involved,
and the Note Trustee shall also require, as a condition to such action, an
Opinion of Counsel, in form and substance satisfactory to the Note Trustee,
stating the legal effect of any such action, outlining the steps required to
complete the same, and concluding that all conditions precedent to the taking of
such action have been complied with and such action will not materially and
adversely impair the security for the Notes or the rights of the Noteholders in
contravention of the provisions of this Indenture; provided, however, that such
Opinion of Counsel shall not be required to express an opinion as to the fair
value of the Collateral. Counsel rendering any such opinion may rely, without
independent investigation, on the accuracy and validity of any certificate or
other instrument delivered to the Note Trustee in connection with any such
action.

          SECTION 8.06. Reports by Independent Accountants.  As of the Closing
                        ----------------------------------
Date, the Note Issuer shall appoint a firm of Independent certified public
accountants of recognized national reputation for purposes of preparing and
delivering the reports or certificates of such accountants required by this
Indenture and the related Series Supplements. In the event such firm requires
the Note Trustee to agree to the procedures performed by such firm, the Note
Issuer shall direct the Note Trustee in writing to so agree; it being understood
and agreed that the Note Trustee will deliver such letter of agreement in
conclusive reliance upon the direction of the Note Issuer, and the Note Trustee
makes no independent inquiry or investigation to, and shall have no obligation
or liability in respect of, the sufficiency, validity or correctness of such
procedures. Upon any resignation by such firm the Note Issuer shall provide
written notice thereof to the Note Trustee and shall promptly appoint a
successor thereto that shall also be a firm of Independent certified public
accountants of recognized national reputation. If the Note Issuer shall fail to
appoint a successor to a firm of Independent certified public accountants that
has resigned within 15 days after such resignation, the Note Trustee shall
promptly notify the Note Issuer of such failure in writing. If the Note Issuer
shall not have appointed a successor within 10 days thereafter the Note Trustee
shall promptly appoint a successor firm of Independent certified public
accountants of recognized national reputation; provided that the Note Trustee
shall have no liability with respect to such appointment if the Note Trustee
acted with due care with respect thereto. The fees of such Independent certified
public accountants and its successor shall be payable by the Note Issuer.

                                  ARTICLE IX.

                            SUPPLEMENTAL INDENTURES
                            -----------------------

          SECTION 9.01. Supplemental Indentures Without Consent of Noteholders.
                        ------------------------------------------------------
(a) Without the consent of the Holders of any Notes but with prior notice to the
Rating Agencies, the Note Issuer and the Note Trustee, when authorized by an
Issuer Order, at any time and from time to time, may enter into one or more
indentures supplemental hereto (which shall conform to the provisions of the
Trust Indenture Act as in force at the date of the execution thereof), in form
satisfactory to the Note Trustee, for any of the following purposes:

                                       59
<PAGE>
 
          (i)    to correct or amplify the description of any property at any
     time subject to the lien of this Indenture, or better to assure, convey and
     confirm unto the Note Trustee any property subject or required to be
     subjected to the lien of this Indenture, or to subject to the lien of this
     Indenture additional property;

          (ii)   to evidence the succession, in compliance with the applicable
     provisions hereof, of another person to the Note Issuer, and the assumption
     by any such successor of the covenants of the Note Issuer herein and in the
     Notes contained;

          (iii)  to add to the covenants of the Note Issuer, for the benefit of
     the Holders of the Notes, or to surrender any right or power herein
     conferred upon the Note Issuer;

          (iv)   to convey, transfer, assign, mortgage or pledge any property to
     or with the Note Trustee;

          (v)    to cure any ambiguity, to correct or supplement any provision
     herein or in any supplemental indenture which may be inconsistent with any
     other provision herein or in any supplemental indenture or to make any
     other provisions with respect to matters or questions arising under this
     Indenture or in any supplemental indenture; provided that such action shall
     not adversely affect the interests of the Holders of the Notes or holders
     of the Certificates;

          (vi)   to evidence and provide for the acceptance of the appointment
     hereunder by a successor trustee with respect to the Notes and to add to or
     change any of the provisions of this Indenture as shall be necessary to
     facilitate the administration of the trusts hereunder by more than one
     trustee, pursuant to the requirements of Article VI;

          (vii)  to modify, eliminate or add to the provisions of this Indenture
     to such extent as shall be necessary to effect the qualification of this
     Indenture under the TIA or under any similar Federal statute hereafter
     enacted and to add to this Indenture such other provisions as may be
     expressly required by the TIA; or

          (viii) to set forth the terms of any Series that has not theretofore
     been authorized by a Series Supplement.

          The Note Trustee is hereby authorized to join in the execution of any
such supplemental indenture and to make any further appropriate agreements and
stipulations that may be therein contained.

          (b) The Note Issuer and the Note Trustee, when authorized by an Issuer
Order, may, also without the consent of any of the Holders of the Notes, enter
into an indenture or indentures supplemental hereto for the purpose of adding
any provisions to, or changing in any manner or eliminating any of the
provisions of, this Indenture or of modifying in any manner the rights of the
Holders of the Notes under this Indenture; provided, however, that (i) such
action shall not, as evidenced by an Opinion of Counsel, adversely affect in any
material respect the 

                                       60
<PAGE>
 
interests of the Noteholders or the holders of Certificates and (ii) the Rating
Agency Condition shall have been satisfied with respect thereto.

          SECTION 9.02. Supplemental Indentures with Consent of Noteholders.  
                        ---------------------------------------------------
The Note Issuer and the Note Trustee, when authorized by an Issuer Order, also
may, with prior notice to the Rating Agencies and with the consent of the
Holders of not less than a majority of the Outstanding Amount of the Notes of
each Series or Class to be affected, by Act of such Holders delivered to the
Note Issuer and the Note Trustee, enter into an indenture or indentures
supplemental hereto for the purpose of adding any provisions to, or changing in
any manner or eliminating any of the provisions of, this Indenture or of
modifying in any manner the rights of the Holders of the Notes under this
Indenture; provided, however, that no such supplemental indenture shall, without
the consent of the Holder of each Outstanding Note of each Series or Class
affected thereby:

          (i)    change the date of payment of any installment of principal of
     or premium, if any, or interest on any Note, or reduce the principal amount
     thereof, the interest rate thereon or premium, if any, with respect
     thereto, change the provisions of this Indenture and the related applicable
     Series Supplement relating to the application of collections on, or the
     proceeds of the sale of, the Collateral to payment of principal of or
     premium, if any, or interest on the Notes, or change any place of payment
     where, or the coin or currency in which, any Note or the interest thereon
     is payable, or impair the right to institute suit for the enforcement of
     the provisions of this Indenture requiring the application of funds
     available therefor, as provided in Article V, to the payment of any such
     amount due on the Notes on or after the respective due dates thereof (or,
     in the case of optional or mandatory redemption, on or after the Optional
     Redemption Date or Mandatory Redemption Date, as applicable);

          (ii)   reduce the percentage of the Outstanding Amount of the Notes or
     of a Series or Class thereof, the consent of the Holders of which is
     required for any such supplemental indenture, or the consent of the Holders
     of which is required for any waiver of compliance with certain provisions
     of this Indenture or certain defaults hereunder and their consequences
     provided for in this Indenture;

          (iii)  modify or alter the provisions of the proviso to the definition
     of the term "Outstanding";

          (iv)   reduce the percentage of the Outstanding Amount of the Notes
     required to direct the Note Trustee to direct the Note Issuer to sell or
     liquidate the Collateral pursuant to Section 5.04;

          (v)    modify any provision of this Section except to increase any
     percentage specified herein or to provide that certain additional
     provisions of this Indenture or the Basic Documents cannot be modified or
     waived without the consent of the Holder of each Outstanding Note affected
     thereby;

                                       61
<PAGE>
 
          (vi)   modify any of the provisions of this Indenture in such manner
     as to affect the calculation of the amount of any payment of interest,
     principal or premium, if any, due on any Note on any Payment Date
     (including the calculation of any of the individual components of such
     calculation) or to affect the rights of the Holders of Notes to the benefit
     of any provisions for the mandatory redemption of the Notes contained
     herein; or

          (vii)  permit the creation of any lien ranking prior to or on a parity
     with the lien of this Indenture with respect to any part of the Collateral
     or, except as otherwise permitted or contemplated herein, terminate the
     lien of this Indenture on any property at any time subject hereto or
     deprive the Holder of any Note of the security provided by the lien of this
     Indenture.

          The Note Trustee may in its discretion determine whether or not any
Notes or Certificates of a Series or Class would be affected by any supplemental
indenture and any such determination shall be conclusive upon the Holders of all
Notes and holders of all Certificates of such Series or Class, whether
theretofore or thereafter authenticated and delivered hereunder.  The Note
Trustee shall not be liable for any such determination made in good faith.

          It shall not be necessary for any Act of Noteholders under this
Section to approve the particular form of any proposed supplemental indenture,
but it shall be sufficient if such Act shall approve the substance thereof.

          Promptly after the execution by the Note Issuer and the Note Trustee
of any supplemental indenture pursuant to this Section, the Note Issuer shall
mail to the Rating Agencies and the Holders of the Notes to which such amendment
or supplemental indenture relates a notice setting forth in general terms the
substance of such supplemental indenture.  Any failure of the Note Trustee to
mail such notice, or any defect therein, shall not, however, in any way impair
or affect the validity of any such supplemental indenture.

          SECTION 9.03. Execution of Supplemental Indentures.  In executing, or
                        ------------------------------------
permitting the additional trusts created by, any supplemental indenture
permitted by this Article IX or the modifications thereby of the trusts created
by this Indenture, the Note Trustee shall be entitled to receive, and subject to
Sections 6.01 and 6.02, shall be fully protected in relying upon, an Opinion of
Counsel stating that the execution of such supplemental indenture is authorized
or permitted by this Indenture. The Note Trustee may, but shall not be obligated
to, enter into any such supplemental indenture that affects the Note Trustee's
own rights, duties, liabilities or immunities under this Indenture or otherwise.

          SECTION 9.04. Effect of Supplemental Indenture.  Upon the execution of
                        --------------------------------
any supplemental indenture pursuant to the provisions hereof, this Indenture
shall be and be deemed to be modified and amended in accordance therewith with
respect to each Series or Class of Notes affected thereby, and the respective
rights, limitations of rights, obligations, duties, liabilities and immunities
under this Indenture of the Note Trustee, the Note Issuer and the Holders of the
Notes shall thereafter be determined, exercised and enforced hereunder subject
in all respects to such modifications and amendments, and all the terms and
conditions of any such 

                                       62
<PAGE>
 
supplemental indenture shall be and be deemed to be part of the terms and
conditions of this Indenture for any and all purposes.

          SECTION 9.05. Conformity with Trust Indenture Act.  Every amendment of
                        -----------------------------------
this Indenture and every supplemental indenture executed pursuant to this
Article IX shall conform to the requirements of the Trust Indenture Act as then
in effect so long as this Indenture shall then be qualified under the Trust
Indenture Act.

          SECTION 9.06. Reference in Notes to Supplemental Indentures.  Notes
                        ---------------------------------------------
authenticated and delivered after the execution of any supplemental indenture
pursuant to this Article IX may, and if required by the Note Trustee shall, bear
a notation in form approved by the Note Trustee as to any matter provided for in
such supplemental indenture. If the Note Issuer or the Note Trustee shall so
determine, new Notes so modified as to conform, in the opinion of the Note
Trustee and the Note Issuer, to any such supplemental indenture may be prepared
and executed by the Note Issuer and authenticated and delivered by the Note
Trustee in exchange for Outstanding Notes.

                                   ARTICLE X.

                              REDEMPTION OF NOTES
                              -------------------

          SECTION 10.01. Optional Redemption by Note Issuer.  The Note Issuer
                         ----------------------------------
may, at its option, redeem all, but not less than all, of the Notes of a Series
on any Payment Date if, after giving effect to payments that would otherwise be
made on such Payment Date, the Outstanding Amount of any such Series of Notes
has been reduced to less than five percent of the initial principal balance
thereof on any Redemption Date at a price equal to the outstanding principal
amount of the Notes to be redeemed plus accrued and unpaid interest thereon at
the Note Interest Rate to the Optional Redemption Date (such price being called
the "Optional Redemption Price"). If the Note Issuer shall elect to redeem the
Notes of a Series pursuant to this Section 10.01, it shall furnish written
notice (which notice shall state all items listed in Section 10.02) of such
election to the Note Trustee and the Rating Agencies not later than 25 days
prior to the Optional Redemption Date and shall deposit with the Note Trustee
not later than one Business Day prior to the Optional Redemption Date the
Optional Redemption Price of the Notes to be redeemed whereupon all such Notes
shall be due and payable on the Optional Redemption Date upon the furnishing of
a notice complying with Section 10.02 hereof to each Holder of the Notes of such
Series pursuant to this Section 10.01.

          SECTION 10.02. Form of Optional Redemption Notice.  Unless otherwise
                         ----------------------------------
specified in the Series Supplement relating to a Series of Notes, notice of
redemption under Section 10.01 hereof shall be given by the Note Trustee by
first-class mail, postage prepaid, mailed not less than five days nor more than
25 days prior to the applicable Optional Redemption Date to each Holder of Notes
to be redeemed, as of the close of business on the Record Date preceding the
applicable Optional Redemption Date at such Holder's address appearing in the
Note Register.

          All notices of redemption shall state:

                                       63
<PAGE>
 
          (1)  the Optional Redemption Date;

          (2) the Optional Redemption Price; and

          (3) the place where such Notes are to be surrendered for payment of
     the Optional Redemption Price (which shall be the office or agency of the
     Note Issuer to be maintained as provided in Section 3.02 hereof).

          Notice of redemption of the Notes to be redeemed shall be given by the
Note Trustee in the name and at the expense of the Note Issuer.  Failure to give
notice of redemption, or any defect therein, to any Holder of any Note selected
for redemption shall not impair or affect the validity of the redemption of any
other Note.

          SECTION 10.03. Notes Payable on Optional Redemption Date or Payment
                         ----------------------------------------------------
Date.  Notice of redemption having been given as provided in Section 10.02
- ----
hereof, the Notes to be redeemed shall on the Optional Redemption Date become
due and payable at the Optional Redemption Price and (unless the Note Issuer
shall default in the payment of the Optional Redemption Price) no interest shall
accrue on the Optional Redemption Price for any period after the date to which
accrued interest is calculated for purposes of calculating the Optional
Redemption Price.

          SECTION 10.04. Mandatory Redemption by Note Issuer.  If the Seller is
                         -----------------------------------
required to repurchase the Transition Property pursuant to Section 5.01(b) of
the Sale Agreement, the Note Issuer shall be required to redeem all outstanding
Series of Notes on or before the fifth Business Day following the Repurchase
Date (such date of mandatory redemption, the "Mandatory Redemption Date") for a
purchase price equal to the then outstanding principal amount of the Notes plus
accrued and unpaid interest thereon at the Note Interest Rate to the Mandatory
Redemption Date (such price being called the "Mandatory Redemption Price"). If
the Note Issuer is required to redeem the Notes pursuant to this Section 10.04,
it shall furnish written notice (which notice shall state all items listed in
Section 10.05) of such redemption to the Note Trustee and the Rating Agencies
not later than one Business Day before such Repurchase Date and shall deposit
with the Note Trustee, not later than one Business Day prior to the Mandatory
Redemption Date, the Mandatory Redemption Price of the Notes to be redeemed
whereupon all such Notes shall be due and payable on the Mandatory Redemption
Date upon the furnishing of a notice complying with Section 10.05 hereof to each
Holder of the Notes of all such Series pursuant to this Section 10.04.

          SECTION 10.05. Form of Mandatory Redemption Notice.  Notice of
                         -----------------------------------
redemption under Section 10.04 hereof shall be given by the Note Trustee by
first-class mail, postage prepaid, mailed not less than five days prior to the
Mandatory Redemption Date to each Holder of Notes to be redeemed, as of the
close of business on the Record Date preceding the Mandatory Redemption Date at
such Holder's address appearing in the Note Register.

          All notices of redemption shall state:

          (1)  the Mandatory Redemption Date;

                                       64
<PAGE>
 
          (2) the Mandatory Redemption Price; and

          (3) the place where such Notes are to be surrendered for payment of
     the Mandatory Redemption Price (which shall be the office or agency of the
     Note Issuer to be maintained as provided in Section 3.02 hereof).

          Notice of  redemption of the Notes to be redeemed shall be given by
the Note Trustee in the name and at the expense of the Note Issuer.  Failure to
give notice of redemption, or any defect therein, to any Holder of any Note
selected for redemption shall not impair or  affect the validity of the
redemption of any other Note.

          SECTION 10.06. Notes Payable on Mandatory Redemption Date or Payment
                         -----------------------------------------------------
Date.  Notice of redemption having been given as provided in Section 10.05
- ----
hereof, the Notes to be redeemed shall on the Mandatory Redemption Date become
due and payable at the Mandatory Redemption Price and (unless the Note Issuer
shall default in the payment of the Mandatory Redemption Price) no interest
shall accrue on the Mandatory Redemption price for any period after the date to
which accrued interest is calculated for purposes of calculating the Mandatory
Redemption Price.

                                  ARTICLE XI.

                                 MISCELLANEOUS
                                 -------------

          SECTION 11.01. Compliance Certificates and Opinions, etc.  (a) Upon
                         -----------------------------------------
any application or request by the Note Issuer to the Note Trustee to take any
action under any provision of this Indenture, the Note Issuer shall furnish to
the Note Trustee (i) an Officer's Certificate stating that all conditions
precedent, if any, provided for in this Indenture relating to the proposed
action have been complied with, (ii) an Opinion of Counsel stating that in the
opinion of such counsel all such conditions precedent, if any, have been
complied with and (iii) (if required by the TIA) an Independent Certificate from
a firm of certified public accountants meeting the applicable requirements of
this Section, except that, in the case of any such application or request as to
which the furnishing of such documents is specifically required by any provision
of this Indenture, no additional certificate or opinion need be furnished.

          Every certificate or opinion with respect to compliance with a
condition or covenant provided for in this Indenture shall include:

          (i)    a statement that each signatory of such certificate or opinion
     has read or has caused to be read such covenant or condition and the
     definitions herein relating thereto;

          (ii)   a brief statement as to the nature and scope of the examination
     or investigation upon which the statements or opinions contained in such
     certificate or opinion are based;

                                       65
<PAGE>
 
          (iii)  a statement that, in the opinion of each such signatory, such
     signatory has made such examination or investigation as is necessary to
     enable such signatory to express an informed opinion as to whether or not
     such covenant or condition has been complied with; and

          (iv)   a statement as to whether, in the opinion of each such
     signatory, such condition or covenant has been complied with.

          (b) (i) Prior to the deposit of any Collateral or other property or
     securities with the Note Trustee that is to be made the basis for the
     release of any property or securities subject to the lien of this
     Indenture, the Note Issuer shall, in addition to any obligation imposed in
     Section 11.01(a) or elsewhere in this Indenture, furnish to the Note
     Trustee an Officer's Certificate certifying or stating the opinion of each
     person signing such certificate as to the fair value (within 90 days of
     such deposit) to the Note Issuer of the Collateral or other property or
     securities to be so deposited.

          (ii)   Whenever the Note Issuer is required to furnish to the Note
     Trustee an Officer's Certificate certifying or stating the opinion of any
     signer thereof as to the matters described in clause (i) above, the Note
     Issuer shall also deliver to the Note Trustee an Independent Certificate as
     to the same matters, if the fair value to the Note Issuer of the securities
     to be so deposited and of all other such securities made the basis of any
     such withdrawal or release since the commencement of the then-current
     fiscal year of the Note Issuer, as set forth in the certificates delivered
     pursuant to clause (i) above and this clause (ii), is ten percent or more
     of the Outstanding Amount of the Notes of all Series, but such a
     certificate need not be furnished with respect to any securities so
     deposited, if the fair value thereof to the Note Issuer as set forth in the
     related Officer's Certificate is less than $25,000 or less than one percent
     of the Outstanding Amount of the Notes of all Series.

          (iii)  Whenever any property or securities are to be released from the
     lien of this Indenture other than pursuant to Section 8.02(d), the Note
     Issuer shall also furnish to the Note Trustee an Officer's Certificate
     certifying or stating the opinion of each person signing such certificate
     as to the fair value (within 90 days of such release) of the property or
     securities proposed to be released and stating that in the opinion of such
     person the proposed release will not impair the security under this
     Indenture in contravention of the provisions hereof.

          (iv)   Whenever the Note Issuer is required to furnish to the Note
     Trustee an Officer's Certificate certifying or stating the opinion of any
     signer thereof as to the matters described in clause (iii) above, the Note
     Issuer shall also furnish to the Note Trustee an Independent Certificate as
     to the same matters if the fair value of the property or securities and of
     all other property with respect to such Series, or securities released from
     the lien of this Indenture (other than pursuant to Section 8.02(d) hereof)
     since the commencement of the then-current calendar year, as set forth in
     the certificates required by clause (iii) above and this clause (iv),
     equals 10 percent or more of the Outstanding 

                                       66
<PAGE>
 
     Amount of the Notes of all Series, but such certificate need not be
     furnished in the case of any release of property or securities if the fair
     value thereof as set forth in the related Officer's Certificate is less
     than $25,000 or less than one percent of the then Outstanding Amount of the
     Notes of all Series.

          (v)    Notwithstanding Section 2.11 or any other provision of this
     Section, the Note Issuer may (A) collect, liquidate, sell or otherwise
     dispose of the Transition Property and the FTA Charges as and to the extent
     permitted or required by the Basic Documents and (B) make cash payments out
     of the Collection Account as and to the extent permitted or required by the
     Basic Documents.

          SECTION 11.02. Form of Documents Delivered to Note Trustee.  In any
                         -------------------------------------------
case where several matters are required to be certified by, or covered by an
opinion of, any specified Person, it is not necessary that all such matters be
certified by, or covered by the opinion of, only one such Person, or that they
be so certified or covered by only one document, but one such Person may certify
or give an opinion with respect to some matters and one or more other such
Persons as to other matters, and any such Person may certify or give an opinion
as to such matters in one or several documents.

          Any certificate or opinion of an Authorized Officer of the Note Issuer
may be based, insofar as it relates to legal matters, upon a certificate or
opinion of, or representations by, counsel, unless such officer knows, or in the
exercise of reasonable care should know, that the certificate or opinion or
representations with respect to the matters upon which his or her certificate or
opinion is based are erroneous.  Any such certificate of an Authorized Officer
or Opinion of Counsel may be based, insofar as it relates to factual matters,
upon a certificate or opinion of, or representations by, an officer or officers
of the Servicer, the Seller, the Note Issuer or the Administrator, stating that
the information with respect to such factual matters is in the possession of the
Servicer, the Seller, the Note Issuer or the Administrator, unless such counsel
knows, or in the exercise of reasonable care should know, that the certificate
or opinion or representations with respect to such matters are erroneous.

          Whenever in this Indenture, in connection with any application or
certificate or report to the Note Trustee, it is provided that the Note Issuer
shall deliver any document as a condition of the granting of such application,
or as evidence of the Note Issuer's compliance with any term hereof, it is
intended that the truth and accuracy, at the time of the granting of such
application or at the effective date of such certificate or report (as the case
may be), of the facts and opinions stated in such document shall in such case be
conditions precedent to the right of the Note Issuer to have such application
granted or to the sufficiency of such certificate or report.  The foregoing
shall not, however, be construed to affect the Note Trustee's right to rely upon
the truth and accuracy of any statement or opinion contained in any such
document as provided in Article VI.

          Where any Person is required to make, give or execute two or more
applications, requests, consents, certificates, statements, opinions or other
instruments under this Indenture, they may, but need not, be consolidated and
form one instrument.

                                       67
<PAGE>
 
          SECTION 11.03. Acts of Noteholders.  (a) Any request, demand,
                         -------------------
authorization, direction, notice, consent, waiver or other action provided by
this Indenture to be given or taken by Noteholders may be embodied in and
evidenced by one or more instruments of substantially similar tenor signed by
such Noteholders in person or by agents duly appointed in writing; and except as
herein otherwise expressly provided such action shall become effective when such
instrument or instruments are delivered to the Note Trustee, and, where it is
hereby expressly required, to the Note Issuer. Such instrument or instruments
(and the action embodied therein and evidenced thereby) are herein sometimes
referred to as the "Act" of the Noteholders signing such instrument or
instruments. Proof of execution of any such instrument or of a writing
appointing any such agent shall be sufficient for any purpose of this Indenture
and (subject to Section 6.01) conclusive in favor of the Note Trustee and the
Note Issuer, if made in the manner provided in this Section.

          (b) The fact and date of the execution by any person of any such
instrument or writing may be proved in any manner that the Note Trustee deems
sufficient.

          (c) The ownership of Notes shall be proved by the Note Register.

          (d) Any request, demand, authorization, direction, notice, consent,
waiver or other action by the Holder of any Notes shall bind the Holder of every
Note issued upon the registration thereof or in exchange therefor or in lieu
thereof, in respect of anything done, omitted or suffered to be done by the Note
Trustee or the Note Issuer in reliance thereon, whether or not notation of such
action is made upon such Note.

          SECTION 11.04. Notices, etc., to Note Trustee, Note Issuer,
                         --------------------------------------------
Infrastructure Bank and Rating Agencies.  (a) Any request, demand,
- ---------------------------------------
authorization, direction, notice, consent, waiver or Act of Noteholders or other
documents provided or permitted by this Indenture to be made upon, given or
furnished to or filed with:

          (i)    the Note Trustee by any Noteholder or by the Note Issuer shall
     be sufficient for every purpose hereunder if made, given, furnished or
     filed in writing by facsimile transmission, first-class mail or overnight
     delivery service to or with the Note Trustee at its Corporate Trust Office,
     or

          (ii)   the Note Issuer by the Note Trustee or by any Noteholder shall
     be sufficient for every purpose hereunder if in writing and mailed, first-
     class, postage prepaid, to the Note Issuer addressed to: SCE Funding LLC,
     at 2244 Walnut Grove Avenue, Room 180, Rosemead, CA 91770, Attention:
     Treasurer or at any other address previously furnished in writing to the
     Note Trustee by the Note Issuer. The Note Issuer shall promptly transmit
     any notice received by it from the Noteholders to the Note Trustee.

          (b) Notices required to be given to the Rating Agencies or the
Infrastructure Bank by the Note Issuer or the Note Trustee shall be in writing,
personally delivered or mailed by certified mail, return receipt requested to
(i) in the case of Moody's, to:  Moody's Investors Service, Inc., ABS Monitoring
Department, 99 Church Street, New York, New York 10007, 

                                       68
<PAGE>
 
(ii) in the case of Standard & Poor's, to: Standard & Poor's Corporation, 26
Broadway (10th Floor), New York, New York 10004, Attention of Asset Backed
Surveillance Department and (iii) in the case of Fitch, to Fitch Investors
Service, L.P., One State Street Plaza, New York, NY 10004, Attention of
Commercial Asset-Backed Securities, (iv) in the case of Duff & Phelps, to Duff &
Phelps Credit Rating Co., 17 State Street, 12th Floor, New York, NY 10004,
Attention of Asset-Backed Monitoring Group and (v) in the case of the
Infrastructure Bank, to California Infrastructure and Economic Development Bank,
c/o California Trade and Commerce Agency, 801 K Street, Suite 1700, Sacramento,
CA 95814, Attention: Executive Director.

          SECTION 11.05. Notices to Noteholders; Waiver.  Where this Indenture
                         ------------------------------
provides for notice to Noteholders of any event, such notice shall be
sufficiently given (unless otherwise herein expressly provided) if in writing
and mailed, first-class, postage prepaid to each Noteholder affected by such
event, at such Noteholder's address as it appears on the Note Register, not
later than the latest date, and not earlier than the earliest date, prescribed
for the giving of such notice. In any case where notice to Noteholders is given
by mail, neither the failure to mail such notice nor any defect in any notice so
mailed to any particular Noteholder shall affect the sufficiency of such notice
with respect to other Noteholders, and any notice that is mailed in the manner
herein provided shall conclusively be presumed to have been duly given.

          Where this Indenture provides for notice in any manner, such notice
may be waived in writing by any Person entitled to receive such notice, either
before or after the event, and such waiver shall be the equivalent of such
notice.  Waivers of notice by Noteholders shall be filed with the Note Trustee
but such filing shall not be a condition precedent to the validity of any action
taken in reliance upon such a waiver.

          In case, by reason of the suspension of regular mail service as a
result of a strike, work stoppage or similar activity, it shall be impractical
to mail notice of any event of Noteholders when such notice is required to be
given pursuant to any provision of this Indenture, then any manner of giving
such notice as shall be satisfactory to the Note Trustee shall be deemed to be a
sufficient giving of such notice.

          Where this Indenture provides for notice to the Rating Agencies,
failure to give such notice shall not affect any other rights or obligations
created hereunder, and shall not under any circumstance constitute a Default or
Event of Default.

          SECTION 11.06. [Intentionally omitted]

          SECTION 11.07. Conflict with Trust Indenture Act.  If any provision
                         ---------------------------------
hereof limits, qualifies or conflicts with another provision hereof that is
required to be included in this Indenture by any of the provisions of the Trust
Indenture Act, such required provision shall control.

          The provisions of TIA (S)(S) 310 through 317 that impose duties on any
person (including the provisions automatically deemed included herein unless
expressly excluded by this Indenture) are a part of and govern this Indenture,
whether or not physically contained herein.

                                       69
<PAGE>
 
          SECTION 11.08. Effect of Headings and Table of Contents.  The Article
                         ----------------------------------------
and Section headings herein and the Table of Contents are for convenience only
and shall not affect the construction hereof.

          SECTION 11.09. Successors and Assigns.  All covenants and agreements
                         ----------------------
in this Indenture and the Notes by the Note Issuer shall bind its successors and
assigns, whether so expressed or not.

          All agreements of the Note Trustee in this Indenture shall bind its
successors.

          SECTION 11.10. Separability.  In case any provision in this Indenture
                         ------------
or in the Notes shall be invalid, illegal or unenforceable, the validity,
legality, and enforceability of the remaining provisions shall not in any way be
affected or impaired thereby.

          SECTION 11.11. Benefits of Indenture.  Nothing in this Indenture or in
                         ---------------------
the Notes, express or implied, shall give to any Person, other than the parties
hereto and their successors hereunder, and the Noteholders, and any other party
secured hereunder, and any other Person with an ownership interest in any part
of the Collateral, any benefit or any legal or equitable right, remedy or claim
under this Indenture.

          SECTION 11.12. Legal Holidays.  In any case where the date on which
                         --------------
any payment is due shall not be a Business Day, then (notwithstanding any other
provision of the Notes or this Indenture) payment need not be made on such date,
but may be made on the next succeeding Business Day with the same force and
effect as if made on the date on which nominally due, and no interest shall
accrue for the period from and after any such nominal date.

          SECTION 11.13. GOVERNING LAW.  THIS INDENTURE 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.

          SECTION 11.14. Counterparts.  This Indenture may be executed in any
                         ------------
number of counterparts, each of which so executed shall be deemed to be an
original, but all such counterparts shall together constitute but one and the
same instrument.

          SECTION 11.15. Recording of Indenture.  If this Indenture is subject
                         ----------------------
to recording in any appropriate public recording offices, such recording is to
be effected by the Note Issuer and at its expense accompanied by an Opinion of
Counsel (which may be counsel to the Note Trustee or any other counsel
reasonably acceptable to the Note Trustee) to the effect that such recording is
necessary either for the protection of the Noteholders or any other Person
secured hereunder or for the enforcement of any right or remedy granted to the
Note Trustee under this Indenture.

          SECTION 11.16. Trust Obligation.  No recourse may be taken, directly
                         ----------------
or indirectly, with respect to the obligations of the Note Issuer or the Note
Trustee on the Notes or 

                                       70
<PAGE>
 
under this Indenture or any certificate or other writing delivered in connection
herewith or therewith, against (i) the Note Trustee in its individual capacity,
(ii) any owner of a beneficial interest in the Note Issuer or (iii) any partner,
owner, beneficiary, agent, officer, director or employee of the Note Trustee in
its individual capacity, any holder of a beneficial interest in the Note Issuer
or the Note Trustee or of any successor or assign of the Note Trustee in its
individual capacity, except as any such Person may have expressly agreed (it
being understood that the Note Trustee has no such obligations in its individual
capacity).

          SECTION 11.17. [Intentionally Omitted].

          SECTION 11.18. No Recourse to Note Issuer.  Notwithstanding any
                         --------------------------
provision of this Indenture or any Series Supplement to the contrary,
Noteholders shall have no recourse against the Note Issuer, but shall look only
to the Collateral, with respect to any amounts due to the Noteholders hereunder.

          SECTION 11.19. Inspection.  The Note Issuer agrees that, on reasonable
                         ----------
prior notice, it will permit any representative of the Note Trustee, during the
Note Issuer's normal business hours, to examine all the books of account,
records, reports, and other papers of the Note Issuer, to make copies and
extracts therefrom, to cause such books to be audited by Independent certified
public accountants, and to discuss the Note Issuer's affairs, finances and
accounts with the Note Issuer's officers, employees, and Independent certified
public accountants, all at such reasonable times and as often as may be
reasonably requested. The Note Trustee shall and shall cause its representatives
to hold in confidence all such information except to the extent disclosure may
be required by law (and all reasonable applications for confidential treatment
are unavailing) and except to the extent that the Note Trustee may reasonably
determine that such disclosure is consistent with its obligations hereunder.
Notwithstanding anything herein to the contrary, the foregoing shall not be
construed to prohibit (i) disclosure of any and all information that is or
becomes publicly known, or information obtained by the Note Trustee from sources
other than the Note Issuer, provided such parties are rightfully in possession
of such information, (ii) disclosure of any and all information (A) if required
to do so by any applicable statute, law, rule or regulation, (B) pursuant to any
subpoena, civil investigative demand or similar demand or request of any court
or regulatory authority exercising its proper jurisdiction, (C) in any
preliminary or final offering circular, registration statement or contract or
other document pertaining to the transactions contemplated by this Indenture or
the Basic Documents approved in advance by the Note Issuer or (D) to any
affiliate, independent or internal auditor, agent, employee or attorney of the
Note Trustee having a need to know the same, provided that such parties agree to
be bound by the confidentiality provisions contained in this Section 11.19, or
(iii) any other disclosure authorized by the Note Issuer.

                                       71
<PAGE>
 
          IN WITNESS WHEREOF, the Note Issuer and the Note Trustee have caused
this Indenture to be duly executed by their respective officers, thereunto duly
authorized and duly attested, all as of the day and year first above written.

                       SCE FUNDING LLC,



                       By: /s/ Mary C. Simpson
                          -------------------------------
                          Name:  Mary C. Simpson
                          Title: Vice President and Treasuer


                       BANKERS TRUST COMPANY OF 
                       CALIFORNIA, N.A., not in its individual 
                       capacity but solely as Note Trustee,



                       By: /s/ Peter Becker
                          ----------------------------
                          Name:  Peter Becker
                          Title: Assistant Secretary
 

<PAGE>
 
STATE OF CALIFORNIA,      )
                          ) ss.:
COUNTY OF [LOS ANGELES],  )


     On the 10 day of December, 1997, before me, Nahum Rios a Notary Public in 
and for said county and state, personally appeared Mary C. Simpson (or proved to
me on the basis of satisfactory evidence) to be the person and officer whose 
name is subscribed to the within instrument and acknowledged to me that she 
executed the same in her authorized capacity, and that by her signature on the 
instrument SCE Funding LLC, a Delaware limited liability company and the entity 
upon which the person acted, executed this instrument.

     WITNESS my hand and official seal.

[NOTARY PUBLIC SEAL]

                                       /s/ Nahum Rios
                                       --------------------------------
                                       Notary Public
                                       My commission expires: November 13, 2001

This loose certificate to be attached to document SCE Funding LLC, and Bankers 
Trust Company of California, N.A. INDENTURE, 71 pages Dated as of December 11, 
1997.
<PAGE>
 
CALIFORNIA ALL-PURPOSE ACKNOWLEDGMENT
- --------------------------------------------------------------------------------

STATE OF CALIFORNIA       )
                          ) ss.
COUNTY OF LOS ANGELES     )

On December 10, 1997, before me,       Abedonia Marie Fagan
  ------------------            -------------------------------------, 
                                     (Name And Title Of Officer)
personally appeared Peter Becker,
                   -------------

          personally known to me
          -OR-
     [X]  proved to me on the basis of satisfactory evidence to be the person
          whose name is subscribed to the within instrument and acknowledged to
          me that he executed the same in his authorized capacity, and that by
          his signature on the instrument the person, or the entity upon behalf
          of which the person acted, executed the instrument.

                           WITNESS my hand and official seal.

                           /s/ Abedonia Marie Fagan
                           --------------------------------
                           Signature Of Notary


[SEAL OF NOTARY PUBLIC APPEARS HERE]

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

<PAGE>
 
                                                                     EXHIBIT 4.2

                                                            EXECUTION COPY

                    SERIES SUPPLEMENT dated as of December 11, 1997 (this
               "Supplement"), by and between SCE FUNDING LLC, a Delaware limited
               liability company (the "Note Issuer"), and BANKERS TRUST COMPANY
               OF CALIFORNIA, N.A., a national banking association (the "Note
               Trustee"), as Note Trustee under the Indenture dated as of
               December 11, 1997, between the Note Issuer and the Note Trustee
               (the "Indenture").


                             PRELIMINARY STATEMENT

          Section 9.01 of the Indenture provides, among other things, that the
Note Issuer and the Note Trustee may at any time and from time to time enter
into one or more indentures supplemental to the Indenture for the purposes of
authorizing the issuance by the Note Issuer of a Series of Notes and specifying
the terms thereof.  The Note Issuer has duly authorized the creation of a Series
of Notes with an initial aggregate principal amount of $2,463,000,000 to be
known as the Note Issuer's Notes, Series 1997-1 (the "Series 1997-1 Notes"), and
the Note Issuer and the Note Trustee are executing and delivering this
Supplement in order to provide for the Series 1997-1 Notes.

          All terms used in this Supplement that are defined in the Indenture,
either directly or by reference therein, have the meanings assigned to them
therein, except to the extent such terms are defined or modified in this
Supplement or the context clearly requires otherwise.  In the event that any
term or provision contained herein shall conflict with or be inconsistent with
any term or provision contained in the Indenture, the terms and provisions of
this Supplement shall govern.

          SECTION 1.  Designation.  The Series 1997-1 Notes shall be designated
                      -----------                                              
generally as the Note Issuer's Notes, Series 1997-1 and further denominated as
Classes A-1 through A-7.
<PAGE>
 
                                                                               2


          SECTION 2.  Initial Principal Amount; Note Interest Rate; Scheduled
                      -------------------------------------------------------
Maturity Date; Final Maturity Date. The Notes of each Class of the Series 1997-1
- ----------------------------------                                              
shall have the initial principal amount, bear interest at the rates per annum
and shall have Scheduled Maturity Dates and Final Maturity Dates as set forth
below:

<TABLE>
<CAPTION>
 
             Initial        Note
            Principal     Interest        Scheduled              Final
Class        Amount         Rate        Maturity Date        Maturity Date
- -----        ------         ----        -------------        -------------
<S>        <C>            <C>         <C>                  <C>
A-1        $246,300,000       5.98%   December 26, 1998    December 26, 2000

A-2        $307,251,868       6.14%     March 25, 2000       March 25, 2002

A-3        $247,840,798       6.17%     March 25, 2001       March 25, 2003

A-4        $246,030,125       6.22%     March 25, 2002       March 25, 2004

A-5        $360,644,658       6.28%   September 25, 2003   September 25, 2005

A-6        $739,988,148       6.38%   September 25, 2006   September 25, 2008

A-7        $314,944,403       6.42%   December 26, 2007    December 26, 2009
 
</TABLE>

  The Note Interest Rate shall be computed on the basis of a 360-day year of
twelve 30-day months.

     SECTION 3.  Authentication Date; Payment Dates; Expected Amortization
                 ---------------------------------------------------------
Schedule for Principal; Quarterly Interest; Required Overcollateralization
- --------------------------------------------------------------------------
Level; No Premium. (a)  Authentication Date.  The Series 1997-1 Notes that are
- -----------------       -------------------                                   
authenticated and delivered by the Note Trustee to or upon the order of the Note
Issuer on December 11, 1997 (the "Series Issuance Date") shall have as their
date of authentication December 11, 1997.

     (b)  Payment Dates.  The Payment Dates for the Series 1997-1 Notes are the
          -------------                                                        
March 25, June 25, September 25 and December 26 of each year or, if any such
date is not a Business Day, the next succeeding Business Day, commencing on
March 25, 1998 and continuing until the earlier of repayment of the Series 1997-
1 Notes in full and the Final Maturity Date for Class A-7 of the Series 1997-1
Notes.
<PAGE>
 
                                                                               3

     (c)  Expected Amortization Schedule for Principal. Unless an Event of
          --------------------------------------------                    
Default shall have occurred and be continuing, on each Payment Date, the Note
Trustee shall distribute to the Noteholders of record as of the related Record
Date amounts payable pursuant to Section 8.02(d)(vii) of the Indenture as
principal, in the following order and priority: (1) to the holders of the Class
A-1 Notes, until the Outstanding Amount of such Class of Notes thereof has been
reduced to zero; (2) to the holders of the Class A-2 Notes, until the
Outstanding Amount of such Class of Notes thereof has been reduced to zero; (3)
to the holders of the Class A-3 Notes, until the Outstanding Amount of such
Class of Notes thereof has been reduced to zero; (4) to the holders of the Class
A-4 Notes, until the Outstanding Amount of such Class of Notes thereof has been
reduced to zero; (5) to the holders of the Class A-5 Notes until the Outstanding
Amount of such Class of Notes thereof has been reduced to zero; (6) to the
holders of the Class A-6 Notes, until the Outstanding Amount of such Class of
Notes thereof has been reduced to zero; and (7) to the holders of the Class A-7
Notes until the Outstanding Amount of such Class of Notes thereof has been
reduced to zero; provided, however, that in no event shall a principal payment
                 --------  -------                                            
pursuant to this Section 3(c) on any Class on a Payment Date be greater than the
amount necessary to reduce the Outstanding Amount of such Class of Notes below
the amount specified in the Expected Amortization Schedule which is attached as
Schedule A hereto for such Class and Payment Date.

     (d)  Quarterly Interest.  Quarterly Interest will be payable on each Class
          ------------------                                                   
of the Series 1997-1 Notes on each Payment Date in an amount equal to one-fourth
of the product of (i) the applicable Note Interest Rate and (ii) the Outstanding
Amount of the related Class of Notes as of the close of business on the
preceding Payment Date after giving effect to all payments of principal made to
the holders of the related Class of Series 1997-1 Notes on such preceding
Payment Date; provided, however, that with respect to the initial Payment Date
              --------  -------                                               
or, if no payment has yet been made, 
<PAGE>
 
                                                                               4

interest on the outstanding principal balance will accrue from and including the
Series Issuance Date to, but excluding, the following Payment Date.

     (e)  Required Overcollateralization Level.  The Required
          -------------------------------------              
Overcollateralization Level for any Payment Date shall be as set forth in
Schedule B hereto.

     (f) No Premium.  No premium will be payable in connection with the early
         -----------                                                         
redemption of the Series 1997-1 Notes.

     SECTION 4.  Minimum Denominations.  The Series 1997-1 Notes shall be
                 ---------------------                                   
issuable in the Minimum Denomination and integral multiples of $1 in excess
thereof.

     SECTION 5. Certain Defined Terms.  Article One of the Indenture provides
                ---------------------                                        
that the meanings of certain defined terms used in the Indenture shall, when
applied to the Notes of a particular Series, be as defined in Article One but
with such additional provisions as are specified in the related Supplement.
Additionally, Article Two of the Indenture provides that with respect to a
particular Series of Notes, certain terms will have the meanings specified in
the related Supplement.  With respect to the Series 1997-1 Notes, the following
definitions shall apply:

     "Minimum Denomination" shall mean $1,000.
      --------------------                    

     "Note Interest Rate" has the meaning set forth in Section 2 of this
      ------------------                                                
Supplement.

     "Payment Date" has the meaning set forth in Section 3(b) of this
      ------------                                                   
Supplement.

     "Quarterly Interest" has the meaning set forth in Section 3(d) of this
      ------------------                                                   
Supplement.

     "Series Issuance Date" has the meaning set forth in Section 3(a) of this
      --------------------                                                   
Supplement.
<PAGE>
 
                                                                               5

     SECTION 6.  Delivery and Payment for the Series 1997-1 Notes; Form of the
                 -------------------------------------------------------------
Series 1997-1 Notes.  The Note Trustee shall deliver the Series 1997-1 Notes to
- -------------------                                                            
the Note Issuer when authenticated in accordance with Section 2.03 of the
Indenture.  The Series 1997-1 Notes of each Class shall be in the form of
Exhibits A-1 through A-7 hereto.

     SECTION 7.  Ratification of Agreement.  As supplemented by this Supplement,
                 -------------------------                                      
the Indenture is in all respects ratified and confirmed and the Indenture, as so
supplemented by this Supplement, shall be read, taken, and construed as one and
the same instrument.

     SECTION 8.  Counterparts.  This Supplement may be executed in any number of
                 ------------                                                   
counterparts, each of which so executed shall be deemed to be an original, but
all of such counterparts shall together constitute but one and the same
instrument.

     SECTION 9.  Governing Law.  This Supplement 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.

     SECTION 10.   Trust Obligation.  No recourse may be taken, directly or
                   -----------------                                       
indirectly, with respect to the obligations of the Note Issuer or the Note
Trustee on the Notes or under this Supplement or any certificate or other
writing delivered in connection herewith or therewith, against (i) the Note
Trustee in its individual capacity, (ii) any owner of a beneficial interest in
the Note Issuer or (iii) any partner, owner, beneficiary, agent, officer,
director, employee or agent of the Note Trustee in its individual capacity, any
holder of a beneficial interest in the Note Issuer or the Note Trustee or of any
successor or assign of the Note Trustee in its individual capacity, except as
any such Person may have expressly agreed (it 
<PAGE>
 
                                                                               6

being understood that the Note Trustee has no such obligations in its individual
capacity).
<PAGE>
 
                                                                               7

     IN WITNESS WHEREOF, the Note Issuer and the Note Trustee have caused this
Supplement to be duly executed by their respective officers thereunto duly
authorized as of the first day of the month and year first above written.



                                       SCE FUNDING LLC, as Note   
                                       Issuer,

                                         by /s/ Mary C. Simpson    
                                            ___________________________
                                            Name: Mary C. Simpson
                                            Title: Vice President and Treasurer


                                       BANKERS TRUST COMPANY OF 
                                       CALIFORNIA, N.A., not in its individual 
                                       capacity but solely as Note Trustee,

                                         by /s/ Peter Becker
                                           ____________________________
                                           Name: Peter Becker
                                           Title: Assistant Secretary
<PAGE>
 
                                                                      SCHEDULE A
 
                        EXPECTED AMORTIZATION SCHEDULE
                        ------------------------------

                         Outstanding Principal Balance
<TABLE> 
<CAPTION> 
                                 
Payment Date         Class A-1       Class A-2       Class A-3       Class A-4       Class A-5       Class A-6       Class A-7 
<S>                 <C>             <C>             <C>             <C>             <C>             <C>             <C> 
Series Issuance
Date............    $246,300,000    $307,251,868    $247,840,798    $246,030,125    $360,644,658    $739,988,148    $314,944,403
Mar. 1998 ......     233,946,234     307,251,868     247,840,798     246,030,125     360,644,658     739,988,148     314,944,403 
June 1998 ......     168,997,335     307,251,868     247,840,798     246,030,125     360,644,658     739,988,148     314,944,403
Sept. 1998 .....      90,521,184     307,251,868     247,840,798     246,030,125     360,644,658     739,988,148     314,944,403 
Dec. 1998 ......               0     307,251,868     247,840,798     246,030,125     360,644,658     739,988,148     314,944,403
Mar. 1999 ......               0     236,721,177     247,840,798     246,030,125     360,644,658     739,988,148     314,944,403
June 1999 ......               0     187,492,228     247,840,798     246,030,125     360,644,658     739,988,148     314,944,403
Sept. 1999 .....               0     128,971,996     247,840,798     246,030,125     360,644,658     739,988,148     314,944,403
Dec. 1999 ......               0      60,951,868     247,840,798     246,030,125     360,644,658     739,988,148     314,944,403 
Mar. 2000 ......               0               0     247,840,798     246,030,125     360,644,658     739,988,148     314,944,403 
June 2000 ......               0               0     195,613,979     246,030,125     360,644,658     739,988,148     314,944,403
Sept. 2000 .....               0               0     133,803,734     246,030,125     360,644,658     739,988,148     314,944,403
Dec. 2000 ......               0               0      62,492,666     246,030,125     360,644,658     739,988,148     314,944,403
Mar. 2001 ......               0               0               0     246,030,125     360,644,658     739,988,148     314,944,403
June 2001 ......               0               0               0     193,862,722     360,644,658     739,988,148     314,944,403
Sept. 2001 .....               0               0               0     132,583,324     360,644,658     739,988,148     314,944,403
Dec. 2001 ......               0               0               0      62,222,791     360,644,658     739,988,148     314,944,403
Mar. 2002 ......               0               0               0               0     360,644,658     739,988,148     314,944,403
June 2002 ......               0               0               0               0     308,049,532     739,988,148     314,944,403
Sept. 2002 .....               0               0               0               0     246,682,598     739,988,148     314,944,403
Dec. 2002 ......               0               0               0               0     176,567,449     739,988,148     314,944,403
Mar. 2003 ......               0               0               0               0     114,327,016     739,988,148     314,944,403
June 2003 ......               0               0               0               0      61,360,183     739,988,148     314,944,403
Sept. 2003 .....               0               0               0               0               0     739,988,148     314,944,403
Dec. 2003 ......               0               0               0               0               0     670,255,597     314,944,403
Mar. 2004 ......               0               0               0               0               0     608,060,054     314,944,403
June 2004 ......               0               0               0               0               0     554,713,399     314,944,403 
Sept. 2004 .....               0               0               0               0               0     493,339,630     314,944,403
Dec. 2004 ......               0               0               0               0               0     423,955,597     314,944,403
Mar. 2005 ......               0               0               0               0               0     361,783,962     314,944,403
June 2005 ......               0               0               0               0               0     308,048,831     314,944,403
Sept. 2005 .....               0               0               0               0               0     246,667,779     314,944,403
Dec. 2005 ......               0               0               0               0               0     177,655,597     314,944,403
Mar. 2006 ......               0               0               0               0               0     115,517,428     314,944,403 
June 2006 ......               0               0               0               0               0      61,391,525     314,944,403
Sept. 2006 .....               0               0               0               0               0               0     314,944,403
Dec. 2006 ......               0               0               0               0               0               0     246,300,000
Mar. 2007 ......               0               0               0               0               0               0     184,194,745
June 2007 ......               0               0               0               0               0               0     129,682,197
Sept. 2007 .....               0               0               0               0               0               0      68,280,823  
Dec. 2007 ......               0               0               0               0               0               0               0

<CAPTION> 
Payment Date            Series 1997-1
<S>                     <C>   
Series Issuance
Date...........         $2,463,000,000
Mar. 1998 .....          2,450,646,234
June 1998 .....          2,385,697,335
Sept. 1998 ....          2,307,221,184
Dec. 1998 .....          2,216,700,000
Mar. 1999 .....          2,146,169,309
June 1999 .....          2,096,940,360
Sept. 1999 ....          2,038,420,128
Dec. 1999 .....          1,970,400,000 
Mar. 2000 .....          1,909,448,132
June 2000 .....          1,857,221,313
Sept. 2000 ....          1,795,411,068
Dec. 2000 .....          1,724,100,000       
Mar. 2001 .....          1,661,607,334
June 2001 .....          1,609,439,931
Sept. 2001 ....          1,548,160,533
Dec. 2001 .....          1,477,800,000
Mar. 2002 .....          1,415,577,209       
June 2002 .....          1,362,982,083
Sept. 2002 ....          1,301,615,149
Dec. 2002 .....          1,231,500,000
Mar. 2003 .....          1,169,259,567       
June 2003 .....          1,116,292,734
Sept. 2003 ....          1,054,932,551
Dec. 2003 .....            985,200,000
Mar. 2004 .....            923,004,457
June 2004 .....            869,657,802
Sept. 2004 ....            808,284,033
Dec. 2004 .....            738,900,000     
Mar. 2005 .....            676,728,365
June 2005 .....            622,993,234     
Sept. 2005 ....            561,612,182
Dec. 2005 .....            492,600,000
Mar. 2006 .....            430,461,831
June 2006 .....            376,335,928
Sept. 2006 ....            314,944,403
Dec. 2006 .....            246,300,000     
Mar. 2007 .....            184,194,745
June 2007 .....            129,682,197
Sept. 2007 ....             68,280,823
Dec. 2007 .....                      0
</TABLE> 

<PAGE>
 
                                                                      SCHEDULE B

                 REQUIRED OVERCOLLATERALIZATION LEVEL SCHEDULE
<TABLE> 
<CAPTION> 

                         Required                                       Required
Payment Date    Overcollateralization Level     Payment Date    Overcollateralization Level
<S>                   <C>                       <C>                   <C> 
 Mar. 1998            $     307,875              Mar. 2003            $   6,465,375
 June 1998            $     615,750              June 2003            $   6,773,250
 Sept. 1998           $     923,625              Sept. 2003           $   7,081,125
 Dec. 1998            $   1,231,500              Dec. 2003            $   7,389,000
 Mar. 1999            $   1,539,375              Mar. 2004            $   7,696,875
 June 1999            $   1,847,250              June 2004            $   8,004,750
 Sept. 1999           $   2,155,125              Sept. 2004           $   8,312,625
 Dec. 1999            $   2,463,000              Dec. 2004            $   8,620,500
 Mar. 2000            $   2,770,875              Mar. 2005            $   8,928,375
 June 2000            $   3,078,750              June 2005            $   9,236,250
 Sept. 2000           $   3,386,625              Sept. 2005           $   9,544,125
 Dec. 2000            $   3,694,500              Dec. 2005            $   9,852,000
 Mar. 2001            $   4,002,375              Mar. 2006            $  10,159,875
 June 2001            $   4,310,250              June 2006            $  10,467,750
 Sept. 2001           $   4,618,125              Sept. 2006           $  10,775,625
 Dec. 2001            $   4,926,000              Dec. 2006            $  11,083,500
 Mar. 2002            $   5,233,875              Mar. 2007            $  11,391,375
 June 2002            $   5,541,750              June 2007            $  11,669,250
 Sept. 2002           $   5,849,625              Sept. 2007           $  12,007,125
 Dec. 2002            $   6,157,500              Dec. 2007            $  12,315,000
</TABLE> 

<PAGE>
 
                                                                       EXHIBIT A


                                 Form of Note
                                 ------------


<PAGE>
 
                                                                     EXHIBIT 4.3

                                 FORM OF NOTE


REGISTERED                                                         $____________
No. ______


                      SEE REVERSE FOR CERTAIN DEFINITIONS

                                                              CUSIP NO. ________


          THE PRINCIPAL OF THIS  CLASS A - [ ] NOTE WILL BE PAID IN INSTALLMENTS
AS SET FORTH HEREIN.  ACCORDINGLY, THE OUTSTANDING PRINCIPAL AMOUNT OF THIS
CLASS A - [ ] NOTE AT ANY TIME MAY BE LESS THAN THE AMOUNT SHOWN ON THE FACE
HEREOF.


                                SCE FUNDING LLC

                    NOTES, SERIES 1997 - 1, Class A - [ ].


    INTEREST                ORIGINAL PRINCIPAL                FINAL MATURITY  
      RATE                        AMOUNT                          DATE        
      ----                        ------                          ----         


          SCE Funding LLC, a limited liability company organized and existing
under the laws of the State of Delaware (herein referred to as the "Note
Issuer"), for value received, hereby promises to pay to California
Infrastructure and Economic Development Bank Special Purpose Trust SCE-1, or
registered assigns, the Original Principal Amount shown above in quarterly
installments on the Payment Dates and in the amounts specified on the reverse
hereof or, if less, the amounts determined pursuant to Section 8.02 of the
Indenture, in each year, commencing on the date determined as provided on the
reverse hereof and ending on or before the Final Maturity Date and to pay
interest, at the Interest Rate shown above, on each March 25, June 25, September
25 and December 26 or if any such day is not a Business Day, the next succeeding
Business Day, commencing on March 25, 1998 and continuing until the earlier of
the payment of the principal hereof and the Final Maturity Date
<PAGE>
 
                                                                               2


(each a "Payment Date"), on the principal amount of this Class A -[ ] Note.
Interest on this Class A - [ ] Note will accrue for each Payment Date from the
most recent Payment Date on which interest has been paid to but excluding such
Payment Date or, if no interest has yet been paid, from December 11, 1997.
Interest will be computed on the basis of a 360-day year of twelve 30-day
months.  Such principal of and interest on this Class A - [ ] Note shall be paid
in the manner specified on the reverse hereof.

          The principal of and interest on this Class A -[ ] Note are payable in
such coin or currency of the United States of America as at the time of payment
is legal tender for payment of public and private debts.  All payments made by
the Note Issuer with respect to this Class A - [ ] Note shall be applied first
to interest due and payable on this Class A - [ ] Note as provided above and
then to the unpaid principal of and premium, if any, on this Class A - [ ] Note,
all in the manner set forth in Section 8.02 of the Indenture.

          Reference is made to the further provisions of this Class A - [ ] Note
set forth on the reverse hereof, which shall have the same effect as though
fully set forth on the face of this Class A - [ ] Note.

          Unless the certificate of authentication hereon has been executed by
the Note Trustee whose name appears below by manual signature, this Class A - [
] Note shall not be entitled to any benefit under the Indenture referred to on
the reverse hereof, or be valid or obligatory for any purpose.
<PAGE>
 
                                                                               3


          IN WITNESS WHEREOF, the Note Issuer has caused this instrument to be
signed, manually or in facsimile, by its Authorized Officer.

Date:  December 11, 1997

                                   SCE FUNDING LLC
                                 
                                 
                                      by _______________________
                                    Name:
                                    Title:
<PAGE>
 
                                                                               4

                  NOTE TRUSTEE'S CERTIFICATE OF AUTHENTICATION

Dated: December 11, 1997

          This is one of the Class A - [ ] Notes of the Series 1997-1 Notes,
designated above and referred to in the within-mentioned Indenture.


                                            BANKERS TRUST COMPANY OF 
                                            CALIFORNIA, N.A.,
                                            not in its individual capacity but
                                            solely as Note Trustee,

                                              by __________________________
                                                 Authorized Signatory
<PAGE>
 
                                                                               5

                              [REVERSE OF NOTE]


          This Series 1997-1, Class A - [ ] Note is one of a duly authorized
issue of Notes of the Note Issuer, designated as its Notes (herein called the
"Notes"), issued and to be issued in one or more Series, which Series are
issuable in one or more Classes, and this Series 1997-1 Note, in which this
Class A - [ ] Note represents an interest, consists of 7 Classes, including this
Class A - [ ] Note (herein called the "Class A - [ ] Notes"), all issued and to
be issued under an Indenture dated as of December 11, 1997, and a Series
Supplement thereto (such Indenture and Series Supplement, each as supplemented
or amended, are herein referred to collectively as the "Indenture"), each
between the Note Issuer and Bankers Trust Company of California, N.A., as Note
Trustee (the "Note Trustee", which term includes any successor trustee under the
Indenture), to which Indenture and all indentures supplemental thereto reference
is hereby made for a statement of the respective rights and obligations
thereunder of the Note Issuer, the Note Trustee and the Holders of the Notes.
All terms used in this Class A - [ ] Note that are defined in the Indenture, as
supplemented or amended, shall have the meanings assigned to them in the
Indenture.

          The Class A - [ ] Notes, the other Classes of Series 1997-1
Notes and any other Series of Notes issued by the Note Issuer are and will be
equally and ratably secured by the collateral pledged as security therefor as
provided in the Indenture.

          The principal of this Class A - [ ] Note shall be payable on each
Payment Date only to the extent that amounts in the Collection Account are
available therefor, and only until the outstanding principal balance thereof on
such Payment Date (after giving effect to all payments of principal, if any,
made on such Payment Date) has been reduced to the principal balance specified
in the Expected Amortization Schedule which is attached to the related Series
Supplement as Schedule A, unless payable earlier
<PAGE>
 
                                                                               6


either because (x) an Event of Default shall have occurred and be continuing and
the Note Trustee or the Holders of Notes representing not less than a majority
of the Outstanding Amount of the Notes of all Series have declared the Notes of
all Series to be immediately due and payable in accordance with Section 5.02 of
the Indenture, (y) the Note Issuer, at its option, shall have called for the
redemption of the Series 1997-1 Notes pursuant to Section 10.01 of the Indenture
or (z) the Note Issuer shall have called for the redemption of the Series 1997-1
Notes pursuant to Section 10.04 of the Indenture if the Seller is required to
repurchase the Transition Property pursuant to Section 5.01(b) of the Sale
Agreement. However, actual principal payments may be made in lesser than
expected amounts and at later than expected times as determined pursuant to
Section 8.02 of the Indenture. The entire unpaid principal amount of this Class
A - [ ] Note shall be due and payable on the earlier of the Final Maturity Date
hereof, the Optional Redemption Date, if any, and the Mandatory Redemption Date,
if any, herefor. Notwithstanding the foregoing, the entire unpaid principal
amount of the Notes shall be due and payable, if not then previously paid, on
the date on which an Event of Default shall have occurred and be continuing and
the Note Trustee or the Holders of the Notes representing not less than a
majority of the Outstanding Amount of the Notes of all Series have declared the
Notes of all Series to be immediately due and payable in the manner provided in
Section 5.02 of the Indenture. All principal payments on the Class A - [ ] Notes
shall be made pro rata to the Class A - [ ] Noteholders entitled thereto based
on the respective principal amounts of the Class A - [ ] Notes held by them.

          Payments of interest on this Class A - [ ] Note due and payable on
each Payment Date, together with the installment of principal or premium, if
any, shall be made by check mailed first-class, postage prepaid, to the Person
whose name appears as the Registered Holder of this Class A - [ ] Note (or one
or more Predecessor Notes) on the Note Register as of the close of business on
the Record Date or in such other manner as may be provided in the related Series
Supplement, except that with respect to Notes 
<PAGE>
 
                                                                               7

registered on the Record Date in the name of the Certificate Trustee, payments
will be made by wire transfer in immediately available funds to the account
designated by the Certificate Trustee and except for the final installment of
principal and premium, if any, payable with respect to this Class A - [ ] Note
on a Payment Date which shall be payable as provided below.  Such checks shall
be mailed to the Person entitled thereto at the address of such Person as it
appears on the Note Register as of the applicable Record Date without requiring
that this Class A - [ ] Note be submitted for notation of payment. Any reduction
in the principal amount of this Class A - [ ] Note (or any one or more
Predecessor Notes) effected by any payments made on any Payment Date shall be
binding upon all future Holders of this Class A - [ ] Note and of any Note
issued upon the registration of transfer hereof or in exchange hereof or in lieu
hereof, whether or not noted hereon. If funds are expected to be available, as
provided in the Indenture, for payment in full of the then remaining unpaid
principal amount of this Class A - [ ] Note on a Payment Date, then the Note
Trustee, in the name of and on behalf of the Note Issuer, will notify the Person
who was the Registered Holder hereof as of the Record Date preceding such
Payment Date by notice mailed no later than five days prior to such final
Payment Date and shall specify that such final installment will be payable only
upon presentation and surrender of this Class A - [ ] Note and shall specify the
place where this Class A - [ ] Note may be presented and surrendered for payment
of such installment.

          The Note Issuer shall pay interest on overdue installments of interest
at the Note Interest Rate to the extent lawful.

          As provided in the Indenture, the Class A - [ ] Notes may be redeemed,
in whole but not in part, at the option of the Note Issuer on any Payment Date
at the Optional Redemption Price if, after giving effect to payments that would
otherwise be made on such Payment Date, the Outstanding Amount of the Class A -
[ ] Notes has been reduced to less than five percent of the initial principal
balance thereof.  In addition, as provided in the Indenture, if the Seller is
required to repurchase the Transition Property 
<PAGE>
 
                                                                               8


pursuant to Section 5.01(b) of the Sale Agreement, the Note Issuer will be
required to redeem all outstanding Series of Notes, including the Class A - [ ]
Notes, on or before the fifth Business Day following the Repurchase Date (as
defined in the Sale Agreement).

          As provided in the Indenture and subject to certain limitations set
forth therein, the transfer of this Class A - [ ] Note may be registered on the
Note Register upon surrender of this Class A - [ ] Note for registration of
transfer at the office or agency designated by the Note Issuer pursuant to the
Indenture, duly endorsed by, or accompanied by (a) a written instrument of
transfer in form satisfactory to the Note Trustee duly executed by the Holder
hereof or his attorney duly authorized in writing, with such signature
guaranteed by an institution which is a member of one of the following
recognized Signature Guaranty Programs: (i) The Securities Transfer Agent
Medallion Program (STAMP); (ii) The New York Stock Exchange Medallion Program
(MSP); (iii) The Stock Exchange Medallion Program (SEMP); or (iv) in such other
guarantee program acceptable to the Note Trustee, and (b) such other documents
as the Note Trustee may require, and thereupon one or more new Class A - [ ]
Notes of Minimum Denominations and in the same aggregate principal amount will
be issued to the designated transferee or transferees. No service charge will be
charged for any registration of transfer or exchange of this Class A - [ ] Note,
but the transferor may be required to pay a sum sufficient to cover any tax or
other governmental charge that may be imposed in connection with any such
registration of transfer or exchange, other than exchanges pursuant to Section
2.04 or 9.06 of the Indenture not involving any transfer.

          Each Noteholder, by acceptance of a Note, covenants and agrees that no
recourse may be taken, directly or indirectly, with respect to the obligations
of the Note Issuer or the Note Trustee on the Notes or under the Indenture or
any certificate or other writing delivered in connection therewith, against (i)
the Note Trustee in its individual capacity, (ii) any owner of a beneficial
interest in the Note Issuer or (iii) any partner, owner, beneficiary, agent,
officer, director or employee of the Note Trustee in 
<PAGE>
 
                                                                               9

its individual capacity, any holder of a beneficial interest in the Note Issuer
or the Note Trustee or of any successor or assign of the Note Trustee in its
individual capacity, except as any such Person may have expressly agreed (it
being understood that the Note Trustee has no such obligations in its individual
capacity).

          Prior to the due presentment for registration of transfer of this
Class A - [ ] Note, the Note Issuer, the Note Trustee and any agent of the Note
Issuer or the Note Trustee may treat the Person in whose name this Class A -
[ ] Note is registered (as of the day of determination) as the owner hereof for
the purpose of receiving payments of principal of and premium, if any, and
interest on this Class A - [ ] Note and for all other purposes whatsoever,
whether or not this Class A - [ ] Note be overdue, and neither the Note Issuer,
the Note Trustee nor any such agent shall be affected by notice to the contrary.

          The Indenture permits, with certain exceptions as therein provided,
the amendment thereof and the modification of the rights and obligations of the
Note Issuer and the rights of the Holders of the Notes under the Indenture at
any time by the Note Issuer with the consent of the Holders of Notes
representing a majority of the Outstanding Amount of all Notes at the time
Outstanding of each Series or Class to be affected. The Indenture also contains
provisions permitting the Holders of Notes representing specified percentages of
the Outstanding Amount of the Notes of all Series, on behalf of the Holders of
all the Notes, to waive compliance by the Note Issuer with certain provisions of
the Indenture and certain past defaults under the Indenture and their
consequences. Any such consent or waiver by the Holder of this Class A - [ ]
Note (or any one of more Predecessor Notes) shall be conclusive and binding upon
such Holder and upon all future Holders of this Class A - [ ] Note and of any
Note issued upon the registration of transfer hereof or in exchange hereof or in
lieu hereof whether or not notation of such consent or waiver is made upon this
Class A - [ ] Note. The Indenture also permits the Note Trustee to amend or
waive certain terms and conditions set forth in 
<PAGE>
 
                                                                              10

the Indenture without the consent of Holders of the Notes issued thereunder.

         The term "Note Issuer" as used in this Class A -[ ] Note includes any
successor to the Note Issuer under the Indenture.

         The Note Issuer is permitted by the Indenture, under certain
circumstances, to merge or consolidate, subject to the rights of the Note
Trustee and the Holders of Notes under the Indenture.

          The Class A - [ ] Notes are issuable only in registered form in
denominations as provided in the Indenture and the related Series Supplement,
subject to certain limitations therein set forth.

          This Class A - [ ] Note, the Indenture and the related Series
Supplement 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 and thereunder shall
be determined in accordance with such laws.

          No reference herein to the Indenture and no provision of this Class A
- - [ ] Note or of the Indenture shall alter or impair the obligation of the Note
Issuer, which is absolute and unconditional, to pay the principal of and
interest on this Class A - [ ] Note at the times, place, and rate, and in the
coin or currency herein prescribed.

          The Holder of this Class A - [ ] Note by the acceptance hereof agrees
that, notwithstanding any provision of the Indenture or the related Series
Supplement to the contrary, the Holder shall have no recourse against the Note
Issuer, but shall look only to the Collateral, with respect to any amounts due
to the Holder under this Class A - [ ] Note.
<PAGE>
 
                                                                              11


                                   ASSIGNMENT


Social Security or taxpayer I.D. or other identifying number of assignee _______

 
          FOR VALUE RECEIVED, the undersigned hereby sells, assigns and
transfers unto _________________________________________________________________

________________________________________________________________________________
                         (name and address of assignee)

the within Class A - [ ] Note and all rights thereunder, and hereby irrevocably
constitutes and appoints ___________________________, attorney, to transfer said
Class A - [ ] Note on the books kept for registration thereof, with full power
of substitution in the premises.

Dated: _______________                              ___________________________*
                                                    Signature Guaranteed:

______________________                              ____________________________



_______________________
     *NOTE: The signature to this assignment must correspond with the name of
the registered owner as it appears on the face of the within Class A - [ ] Note
in every particular, without alteration, enlargement or any change whatsoever.

<PAGE>
 
                                                                     EXHIBIT 4.4

                                                                  EXECUTION COPY


================================================================================

            AMENDED AND RESTATED DECLARATION AND AGREEMENT OF TRUST

                                  by and among


            California Infrastructure and Economic Development Bank,
                                 as Originator,

                           Bankers Trust (Delaware),
                              as Delaware Trustee,

                                      and

                   Bankers Trust Company of California, N.A.,
                             as Certificate Trustee


                         Dated as of December 11, 1997

================================================================================
<PAGE>
 
                               TABLE OF CONTENTS
<TABLE>
<CAPTION>
                                                                                                 Page

                                   ARTICLE I

                                  DEFINITIONS
<S>                <C>                                                                           <C>
Section 1.01.      Definitions..................................................................    1
Section 1.02.      Compliance Certificates and Opinions.........................................   11
Section 1.03.      Form of Documents Delivered to Certificate Trustee...........................   12
Section 1.04.      Acts of Certificateholders...................................................   13

                                   ARTICLE II

                      ORGANIZATION; ACQUISITION OF NOTES;
                       ORIGINAL ISSUANCE OF CERTIFICATES

Section 2.01.      Name; Declaration and Statement of Intent; Office; Operations................   15
Section 2.02.      Trust Property...............................................................   15
Section 2.03.      Tax Treatment; Construction..................................................   16
Section 2.04.      Purpose and Powers...........................................................   16
Section 2.05.      Acquisition and Acceptance of Notes by Certificate Trustee...................   16
Section 2.06.      Issuance of Certificates.....................................................   16
Section 2.07.      Representations and Warranties of the Originator.............................   19
Section 2.08.      Execution of Basic Documents.................................................   20

                                  ARTICLE III

                                THE CERTIFICATES

Section 3.01.      Form, Denomination and Execution of Certificates.............................   21
Section 3.02.      Authentication of Certificates...............................................   21
Section 3.03.      Temporary Certificates.......................................................   22
Section 3.04.      Registration of Transfer and Exchange of Certificates........................   22
Section 3.05.      Certificateholders' Lists and Reports by Certificate Trustee.................   23
Section 3.06.      Mutilated, Destroyed, Lost or Stolen Certificates............................   24
Section 3.07.      Persons Deemed Owners........................................................   24
Section 3.08.      Cancellation.................................................................   25
Section 3.09.      Limitation of Liability for Payments.........................................   25
Section 3.10.      Book-Entry and Definitive Certificates.......................................   25
</TABLE>

                                       i
<PAGE>
 
                                   ARTICLE IV

                DISTRIBUTIONS; STATEMENTS TO CERTIFICATEHOLDERS
<TABLE> 
<CAPTION> 
                                                                                                 Page
                                                                                                 ----
<S>                <C>                                                                            <C> 
Section 4.01.      Certificate Accounts.........................................................   28
Section 4.02.      Distributions from Certificate Accounts......................................   28
Section 4.03.      Statements to Certificateholders.............................................   30
Section 4.04.      Investment of Special Payment Moneys.........................................   31
Section 4.05.      Reduction in Principal.......................................................   32

                                                  ARTICLE V

                                                   DEFAULT

Section 5.01.      Events of Default............................................................   33
Section 5.02.      Incidents of Sale of Notes...................................................   34
Section 5.03.      Judicial Proceedings Instituted by Certificate Trustee; Certificate
                    Trustee May Bring Suit......................................................   34
Section 5.04.      Control by Certificateholders................................................   34
Section 5.05.      Waiver of Past Defaults......................................................   35
Section 5.06.      Right of Certificateholders To Receive Payments Not To Be Impaired...........   36
Section 5.07.      Certificateholders May Not Bring Suit Except Under Certain Conditions........   36
Section 5.08.      Remedies Cumulative..........................................................   37

                                                  ARTICLE VI

                                           THE CERTIFICATE TRUSTEE

Section 6.01.      Notice of Defaults...........................................................   38
Section 6.02.      Certain Rights of Certificate Trustee........................................   38
Section 6.03.      Not Responsible for Recitals or Issuance of Certificates.....................   40
Section 6.04.      May Hold Certificates........................................................   40
Section 6.05.      Money Held in Trust..........................................................   40
Section 6.06.      Compensation and Reimbursement; Indemnification..............................   40
Section 6.07.      Corporate Certificate Trustee Required; Eligibility..........................   41
Section 6.08.      Resignation and Removal; Appointment of Successor............................   41
Section 6.09.      Acceptance of Appointment by Successor.......................................   43
Section 6.10.      Merger, Conversion, Consolidation or Succession to Business..................   44
Section 6.11.      Maintenance of Agencies......................................................   44
Section 6.12.      Money for Certificate Payments To Be Held in Trust...........................   45
Section 6.13.      Registration of Notes in Certificate Trustee's Name..........................   46
</TABLE>

                                      ii
<PAGE>
 
<TABLE> 
<CAPTION> 
                                                                                                 Page
                                                                                                 ----
<S>                <C>                                                                            <C>
Section 6.14.      Representations and Warranties of Certificate Trustee........................   46
Section 6.15.      Withholding Taxes; Information Reporting.....................................   47

                                  ARTICLE VII

                              THE DELAWARE TRUSTEE


Section 7.01.      Appointment..................................................................  48
Section 7.02.      Duties and Responsibilities..................................................  48
Section 7.03.      Acceptance of the Trusts.....................................................  48
Section 7.04.      Limitation of Liability......................................................  48
Section 7.05.      Other Protections............................................................  49
Section 7.06.      Compensation and Reimbursement; Indemnification..............................  49
Section 7.07.      Resignation..................................................................  50

                                  ARTICLE VIII

                         SUPPLEMENTAL TRUST AGREEMENTS


Section 8.01.      Supplemental Trust Agreements Without Consent of Certificateholders..........  51
Section 8.02.      Supplemental Trust Agreements With Consent of Certificateholders.............  51
Section 8.03.      Documents Affecting Immunity or Indemnity....................................  52
Section 8.04.      Execution of Supplemental Trust Agreements...................................  53
Section 8.05.      Effect of Supplemental Trust Agreements......................................  53
Section 8.06.      Conformity with Trust Indenture Act..........................................  53
Section 8.07.      Reference in Certificates to Supplemental Trust Agreements...................  53

                                   ARTICLE IX

              AMENDMENTS AND SUPPLEMENTS TO NOTES, NOTE INDENTURE
                           AND OTHER BASIC DOCUMENTS

Section 9.01.      Amendments and Supplements to Notes, Note Indenture and Other Basic Documents  54

                                   ARTICLE X

                              TERMINATION OF TRUST

Section 10.01.     Termination of the Trust.....................................................  55
</TABLE>

                                      iii
<PAGE>
 
                                 ARTICLE XI

                            MISCELLANEOUS PROVISIONS
<TABLE> 
<CAPTION> 
                                                                                                 Page
                                                                                                 ----
<S>                <C>                                                                            <C>
Section 11.01.     Pledge of State of California; Certificates and Notes Not
                    Obligation of State of California, Originator, or Seller...................  57
Section 11.02.     Limitation on Rights of Certificateholders..................................  57
Section 11.03.     [Intentionally Omitted].....................................................  58
Section 11.04.     Certificates Nonassessable and Fully Paid...................................  58
Section 11.05.     Notices.....................................................................  58
Section 11.06.     Governing Law...............................................................  60
Section 11.07.     Severability of Provisions..................................................  60
Section 11.08.     Conflict With Trust Indenture Act...........................................  61
Section 11.09.     Effect of Headings and Table of Contents....................................  61
Section 11.10.     Successors and Assigns; Delegation..........................................  61
Section 11.11.     Benefits of Trust Agreement.................................................  61
Section 11.12.     Legal Holidays..............................................................  61
Section 11.13.     Counterparts................................................................  61
 
Exhibit A--Form of Certificate................................................................. A-1
</TABLE>
                                      iv
<PAGE>
 
     AMENDED AND RESTATED DECLARATION AND AGREEMENT OF TRUST, dated as of
December 11, 1997 (the "Trust Agreement"), by and among Bankers Trust
(Delaware), as Delaware Trustee, Bankers Trust Company of California, N.A., as
Certificate Trustee, and the California Infrastructure and Economic Development
Bank, as Originator.

     WHEREAS, the Delaware Trustee and the Originator entered into a Declaration
and Agreement of Trust, dated as of November 7, 1997 (the "Declaration and
Agreement of Trust"), creating the California Infrastructure and Economic
Development Bank Special Purpose Trust SCE-1, a not-for-profit business trust
organized under the laws of the State of Delaware (the "Trust"); and

     WHEREAS, pursuant to Section 1(b) of the Declaration and Agreement of
Trust, the Delaware Trustee filed a certificate of trust with the Secretary of
State on November 7, 1997; and

     WHEREAS, pursuant to Section 1(c) of the Declaration and Agreement of
Trust, the Delaware Trustee, the Originator and the Certificate Trustee desire
to enter into this Trust Agreement in order to provide for the operation of the
Trust; and

     WHEREAS, the Note Issuer (as herein defined) intends to issue notes (the
"Notes") of one or more series or classes from time to time pursuant to the Note
Indenture (as herein defined); and

     WHEREAS, it is contemplated that the Trust shall purchase the Notes of each
series pursuant to the Note Purchase Agreement (as herein defined) or a
Subsequent Note Purchase Agreement (as herein defined) relating to such Notes;
and

     WHEREAS, in order to finance the purchase of the Notes of one or more
series or classes from the Note Issuer, the Trust shall issue pursuant to this
Trust Agreement rate reduction certificates (the "Certificates"), each of which
shall represent a fractional undivided beneficial interest in a corresponding
series and class of Notes and the proceeds thereof, together with payments made
on any related Swap (as defined herein);

     NOW THEREFORE, in consideration of the mutual agreements herein contained,
and of other good and valuable consideration, the receipt and adequacy of which
are hereby acknowledged, the parties hereto agree as follows:

                                   ARTICLE I

                                  DEFINITIONS

     Section 1.01.  Definitions.  (a)  For all purposes of this Trust Agreement,
                    -----------                                                 
except as otherwise expressly provided or unless the context otherwise requires:

          (i) the terms used herein that are defined in this Article have the
     meanings assigned to them in this Article, and include the plural as well
     as the singular;

                                       1
<PAGE>
 
          (ii) Whenever this Trust Agreement refers to a provision of the Trust
     Indenture Act, the provision is incorporated by reference in and made a
     part of this Trust Agreement.  The following Trust Indenture Act terms have
     the following corresponding terms and meanings when used in this Trust
     Agreement:

     "Commission" means the Securities and Exchange Commission.

     "indenture securities" means the Certificates.

     "indenture security holder" means a Certificateholder.

     "indenture to be qualified" means this Trust Agreement.

     "indenture trustee" or "institutional trustee" means the Certificate
Trustee.

     "obligor" on the indenture securities means the Originator and any other
obligor on the indenture securities.

     All other Trust Indenture Act terms used in this Trust Agreement that are
defined by the Trust Indenture Act, defined by Trust Indenture Act reference to
another statute or defined by Commission rule have the meaning assigned to them
by such definitions.

          (iii)  all references in this Trust Agreement to designated
     "Articles", "Sections" and other subdivisions are to the designated
     Articles, Sections and other subdivisions of this Trust Agreement;

          (iv) the words "include", "including" and similar terms shall be
     construed as if followed by the phrase "without limitation"; and

          (v) the words "herein", "hereof" and "hereunder" and other words of
     similar import refer to this Trust Agreement as a whole and not to any
     particular Article, Section or other subdivision.

     "Act", when used with respect to any Certificateholder, has the meaning
specified in Section 1.04.

     "Authentication Agent" means the authentication agent appointed pursuant to
Section 6.11(b).

     "Authorized Agent" means any Paying Agent or Registrar.

     "Authorized Officer" means, with respect to any entity, any officer of such
entity who is authorized to act for such entity in matters relating to such
entity and who is identified on the list of Authorized Officers delivered by
such entity to the Certificate Trustee on the Initial Closing Date (as such list
may be modified or supplemented from time to time thereafter).

                                       2
<PAGE>
 
     "Avoidable Tax" has the meaning set forth in Section 6.08(f).

     "Book-Entry Certificates" means, with respect to any Certificate, a
beneficial interest in such Certificate, ownership and transfers of which shall
be made through book entries by a Clearing Agency as described in Section 3.10.

     "Business Trust Statute" shall mean Chapter 38 of Title 12 of the Delaware
Code, 12 Del. C., (S) 3801 et seq., as the same may be amended from time to time
         -------           ------                                               
and any successor statute.

     "Certificate Account" means, with respect to any Series or Class of
Certificates, the account or accounts created and maintained with respect to
such Series or Class of Certificates pursuant to Section 4.01(a).

     "Certificate Business Day" or "Business Day" means any day other than a
Saturday, a Sunday or a day on which banking institutions or trust companies in
New York, New York or San Francisco, California are authorized or obligated by
law, regulation or executive order to remain closed.

     "Certificate Owner" means the Person who owns a Book-Entry Certificate.

     "Certificate Trustee" means Bankers Trust Company of California, N.A., as
Certificate Trustee under this Trust Agreement, and its successors in interest,
and any successor Certificate Trustee appointed as provided herein.

     "Certificate Trustee Expenses" has the meaning set forth in Section 6.06.

     "Certificate Trustee Indemnified Persons" has the meaning set forth in
Section 6.06.

     "Certificateholder" or "Holder" means the Person in whose name a
Certificate is registered on the Register.

     "Certificates" has the meaning set forth in the preamble to this Trust
Agreement.

     "Class" means, with respect to any Series of Certificates, any one of the
classes of Certificates of that Series; and, with respect to any Series of
Notes, any one of the classes of Notes of that Series.

     "Clearing Agency" means an organization registered as a "clearing agency"
pursuant to Section 17A of the Exchange Act.

     "Clearing Agency Participant" means a broker, dealer, bank, other financial
institution or other Person for whom from time to time a Clearing Agency effects
book entry transfers and pledges of securities deposited with the Clearing
Agency.

     "Corporate Trust Office" means the principal office of the Certificate
Trustee or the Delaware Trustee, as the case may be, at which at any particular
time its corporate trust

                                       3
<PAGE>
 
business shall be administered which office of the Certificate Trustee at the
date of the execution of this Trust Agreement is located at Bankers Trust
Company of California, N.A., c/o Bankers Trust Company, Four Albany Street, New
York, New York 10006, Attention: Structured Finance Group and which office of
the Delaware Trustee at the date of the execution of this Trust Agreement is
located at E.A. Delle Donne Corporate Center, Montgomery Building, 1011 Centre
Road, Suite 200, Wilmington, Delaware 19805-1266, or at any other time at such
other address as the Certificate Trustee or the Delaware Trustee may designate
from time to time by notice given pursuant to Section 11.05.

     "Declaration and Agreement of Trust" has the meaning set forth in the
preamble to this Trust Agreement.

     "Definitive Certificates" has the meaning set forth in Section 3.10(a).

     "Delaware Trustee" means Bankers Trust (Delaware), as Delaware Trustee
under this Trust Agreement, and its successors in interest, and any successor
Delaware Trustee appointed as provided herein.

     "Delaware Trustee Expenses" has the meaning set forth in Section 7.06.

     "Delaware Trustee Indemnified Persons" has the meaning set forth in Section
7.06.

     "Distribution Date" means, with respect to any Series or Class of
Certificates, a Payment Date with respect to the Notes.

     "DTC Agreement" means the agreement between the Certificate Trustee on
behalf of the Trust and The Depository Trust Company, as the initial Clearing
Agency, dated as of December 11, 1997, relating to the Certificates, as the same
may be amended and supplemented from time to time.

     "Eligible Institution" means (a) the corporate trust department of the
Certificate Trustee; provided, that an account with the Certificate Trustee will
                     --------                                                   
only be an eligible deposit account if it is a segregated trust account, or (b)
a depository institution organized under the laws of the United States of
America or any State (or any domestic branch of a foreign bank), that (i) has
either (A) a long-term unsecured debt rating of AAA by Standard & Poor's and A2
by Moody's or (B) a certificate of deposit rating of A-1+ by Standard & Poor's
and P-1 by Moody's, or any other long-term, short-term or certificate of deposit
rating acceptable to the Rating Agencies and (ii) whose deposits are insured by
the FDIC.

     "Eligible Investments" means instruments or investment property that
evidence:

          (i) direct obligations of, and obligations fully and unconditionally
     guaranteed as to timely payment by, the United States of America;

          (ii) demand deposits, time deposits, certificates of deposit or
     bankers' acceptances of depository institutions meeting the requirements of
     clause (b) of the definition of Eligible Institutions;

                                       4
<PAGE>
 
          (iii)  commercial paper (other than commercial paper of the Seller)
     having, at the time of the investment or contractual commitment to invest
     therein, a rating from each of the Rating Agencies in the highest
     investment category granted thereby;

          (iv) investments in money market funds having a rating from each of
     the Rating Agencies in the highest investment category granted thereby
     (including funds for which the Certificate Trustee or any of its Affiliates
     is investment manager or advisor);

          (v) repurchase obligations with respect to any security that is a
     direct obligation of, or fully guaranteed by, the United States of America
     or any agency or instrumentality thereof the obligations of which are
     backed by the full faith and credit of the United States of America, in
     either case entered into with depository institutions meeting the
     requirements of clause (b) of the definition of Eligible Institution; and

          (vi) any other investment permitted by each of the Rating Agencies.

     "Event of Default" means, with respect to any Series or Class of
Certificates, (i) a Note Event of Default with respect to the corresponding
Series or Class of Notes, or (ii) a breach by the State of California of the
State Pledge described in Section 11.01(a).

     "FDIC" means the Federal Deposit Insurance Corporation, and its successors.

     "Fee and Indemnity Agreement" means the fee and indemnity agreement dated
as of December 11, 1997, among the Note Issuer, the Note Trustee, the
Originator, the Delaware Trustee and the Certificate Trustee.

     "Initial Closing Date" means December 11, 1997.

     "London Banking Day" means any day on which dealings in deposits in U.S.
dollars are transacted in the London interbank market.

     "Minimum Denomination" means, with respect to any Certificate, the minimum
denomination therefor specified in the applicable Trust Supplement, which
minimum denomination shall not be less than $1,000.

     "Note Event of Default" means, with respect to any Series or Class of
Notes, any Event of Default (as such term is defined in the Note Indenture) with
respect to such Series or Class of Notes.

     "Note Indenture" means the Indenture dated as of December 11, 1997, between
the Note Issuer and the Note Trustee, as amended and supplemented from time to
time, including by any Series Supplement.

                                       5
<PAGE>
 
     "Note Issuer" means SCE Funding LLC, a Delaware limited liability company,
and its successors in interest.

     "Note Purchase Agreement" means the Note Purchase Agreement dated as of
December 11, 1997, between the Note Issuer and the Trust, as the same may be
amended or supplemented from time to time to accommodate the issuance of
additional Series or Classes of Notes and Certificates.

     "Note Trustee" means the institution acting as Note Trustee under the Note
Indenture.

     "Notes" has the meaning set forth in the preamble to this Trust Agreement.

     "Officer's Certificate" means a certificate signed by any Authorized
Officer of the Originator, under the circumstances described in, and otherwise
complying with, the applicable requirements of Section 1.02, and delivered to
the Certificate Trustee.

     "Opinion of Counsel" means one or more written opinions of counsel who may,
except as otherwise expressly provided in this Trust Agreement, be employees of
or counsel to the Originator and who shall be satisfactory to the Certificate
Trustee and the Delaware Trustee, if applicable, and which opinion or opinions
shall be addressed to the Certificate Trustee, as trustee, and the Delaware
Trustee, as trustee, if applicable, shall comply with any applicable
requirements of Section 1.02, and shall be in form and substance satisfactory to
the Certificate Trustee.

     "Original Principal Amount" means, with respect to any Certificate, the
amount set forth as such on the face of such Certificate on the date of its
issuance.

     "Originator" means the California Infrastructure and Economic Development
Bank, a public body established within the state government of the State of
California, and its successors in interest.

     "Outstanding" means, as of the date of determination, all Certificates
theretofore authenticated and delivered under this Trust Agreement except:

          (i) Certificates theretofore canceled by the Registrar or delivered to
     the Registrar for cancellation;

          (ii) Certificates or portions thereof the payment for which money in
     the necessary amount has been theretofore deposited with the Certificate
     Trustee or any Paying Agent in trust for the Holders of such Certificates
     (provided, however, that if such Certificates are to be redeemed, notice of
     -------------------                                                        
     such redemption has been duly given pursuant to this Trust Agreement or
     provision therefor, satisfactory to the Certificate Trustee, has been
     made); and

          (iii)  Certificates in exchange for or in lieu of other Certificates
     that have been authenticated and delivered pursuant to this Trust Agreement
     unless proof satisfactory to

                                       6
<PAGE>
 
     the Certificate Trustee is presented that any such Certificates are held by
     a protected purchaser;

provided that in determining whether the Holders of the requisite Outstanding
- --------                                                                     
Amount of the Certificates or any Series or Class thereof have given any
request, demand, authorization, direc tion, notice, consent or waiver hereunder
or under any Basic Document, Certificates owned by the Note Issuer, the
Originator, the Seller, the Swap Counterparty (if applicable) or any Affiliate
of any of the foregoing Persons shall be disregarded and deemed not to be
Outstanding, except that, in determining whether the Certificate Trustee shall
be protected in relying upon any such request, demand, authorization, direction,
notice, consent or waiver, only Certificates that a Responsible Officer of the
Certificate Trustee actually knows to be so owned shall be so disregarded.
Certificates so owned that have been pledged in good faith may be regarded as
Outstanding if the pledgee establishes to the satisfaction of the Certificate
Trustee the pledgee's right so to act with respect to such Certificates and that
the pledgee is not the Note Issuer, any other obligor upon the Certificates, the
Originator, the Seller, the Swap Counterparty (if applicable) or any Affiliate
of any of the foregoing Persons.

     "Outstanding Amount" means the aggregate principal amount of all
Certificates, or, if the context requires, all Certificates of a Series or
Class, Outstanding at the date of determination.

     "Paying Agent" means the Certificate Trustee or any other Person that meets
the eligibility standards specified in Section 6.11(b) and is authorized by the
Originator (with the prior written approval of the Note Issuer) to make
distributions of principal of or interest with respect to the Certificates.

     "Payment" means, with respect to any Series or Class of Notes, any payment
(other than a Special Payment but including any Redemption Payment) of principal
of or interest thereon.

     "Payment Date" means, with respect to any Series or Class of Notes, the
date or dates specified as Payment Dates therefor in the applicable Series
Supplement.

     "Record Date" means, with respect to any Distribution Date, the Business
Day immediately preceding such Distribution Date or, if Definitive Certificates
are issued, the last day of the calendar month preceding the calendar month in
which such Distribution Date occurs.

     "Redemption Payment" means, with respect to any Series or Class of Notes,
any payment of principal of and interest on the Notes of such Series or Class
due from the Note Issuer upon the early redemption of such Series or Class of
Notes, other than any such payment due by reason of the occurrence of a Note
Event of Default with respect to such Series or Class of Notes.

     "Register" has the meaning set forth in Section 3.04.

     "Registrar" means, initially, the Certificate Trustee, pursuant to Section
3.04, and any successor registrar appointed pursuant to Section 6.11(b).

                                       7
<PAGE>
 
     "Request" means a written request by the Originator setting forth the
subject matter of the request accompanied by an Officer's Certificate and an
Opinion of Counsel as provided in Section 1.02.

     "Responsible Officer" means, when used with respect to a Trustee, any
officer within the Corporate Trust Office of the related Trustee including any
Managing Director, Vice President, Assistant Vice President, Secretary,
Assistant Secretary or Assistant Treasurer or any other officer of the related
Trustee customarily performing functions similar to those performed by any of
the above designated officers and also, with respect to a particular matter, any
other officer to whom such matter is referred because of such officer's
knowledge of and familiarity with the particular subject.

     "Sale Agreement" means the Transition Property Purchase and Sale Agreement
dated as of December 11, 1997, between the Seller and the Note Issuer, as
amended and supplemented from time to time.

     "Scheduled Final Distribution Date" means, with respect to any Series or
Class of Certificates, the Scheduled Maturity Date of the related Series and
Class of Notes.

     "Secretary of State" shall mean the Secretary of State of the State of
Delaware.

     "Securities Act" means the Securities Act of 1933, as amended.

     "Seller" means Southern California Edison Company, in its capacity as
seller under the Sale Agreement, including its successors in interest.

     "Series," when referring to Certificates, means each series of Certificates
issued and authenticated pursuant to this Trust Agreement and a related Trust
Supplement, and, when referring to Notes, means each series of Notes issued and
authenticated pursuant to the Note Indenture and a related Series Supplement.

     "Servicer" means Southern California Edison Company, in its capacity as
servicer under the Servicing Agreement, including its successors in interest,
until a successor Person shall have become the servicer pursuant to the
Servicing Agreement, and thereafter "Servicer" shall mean such successor Person.

     "Servicing Agreement" means the Transition Property Servicing Agreement
dated as of December 11, 1997, between the Servicer and the Note Issuer, as
amended and supplemented from time to time.

     "Special Distribution Date" means, with respect to the distribution of any
Special Payment with respect to any Series or Class of Notes, the later of (i)
the date receipt of such Special Payment is confirmed by the Certificate Trustee
and (ii) the date that is the earlier of (A) if the Certificate Trustee shall
have received such Special Payment without prior notice thereof, 20 days after
such receipt is confirmed or (B) unless such Special Payment represents the
proceeds of a sale of such Notes by the Certificate Trustee (in which event the
Special Payment Date for such

                                       8
<PAGE>
 
proceeds shall be the earliest date for which it is practicable for the
Certificate Trustee to give the 20-day notice required by Section 4.02(d)), the
date that is 20 days after the Certificate Trustee receives notice from the Note
Issuer of the anticipated payment of such Special Payment, provided that in the
event of the repurchase of the Transition Property by the Seller, the Special
Distribution Date shall mean a date not later than five Business Days after
receipt of such proceeds.

     "Special Payment" means, with respect to any Series or Class of Notes, (i)
any payment of principal of or interest on (including any interest accruing upon
default), or any other amount in respect of, the Notes of such Series or Class
(including a payment under any Swap) that is not actually paid within five days
of the Payment Date applicable thereto or (ii) any proceeds from the sale of
such Notes by the Certificate Trustee pursuant to Article V hereof or the
repurchase of the Transition Property by the Seller pursuant to Article V of the
Sale Agreement.

     "Special Record Date" means, with respect to any Special Distribution Date,
the close of business on the 15th day (whether or not a Business Day) preceding
such Special Distribution Date.

     "State Pledge" has the meaning set forth in Section 11.01(a).

     "Subsequent Closing Date" means any date (other than the Initial Closing
Date) specified in a Trust Supplement on which Certificates of any Series or
Class are issued.

     "Subsequent Note Purchase Agreement" means any agreement substantially
similar to the Note Purchase Agreement executed in connection with the purchase
of a Series or Class of Notes on a Subsequent Closing Date.

     "Swap" means an interest rate swap, cap, floor, collar or other hedging
transaction that may be entered into by the Trust, at the direction of the
Originator, for the purpose of managing interest rate risk with respect to a
specified Series or Class of Certificates that are being issued concurrently
with the execution of the Swap.

     "Swap Counterparty" means the entity that is a party to a Swap with the
Trust.

     "Swap Payment" means the payments made by the Trust to the Swap
Counterparty pursuant to any Swap, subject to any netting of payments provided
in the applicable Swap.

     "Swap Revenues" means the payments paid by a Swap Counterparty to the Trust
pursuant to any Swap, subject to any netting of payments provided in the
applicable Swap.

     "Termination Date" means, with respect to any Series or Class of
Certificates, the Final Maturity Date of the related Series and/or Class of
Notes.

     "Trust" means the trust created by this Trust Agreement, the estate of
which consists of the Trust Property.

                                       9
<PAGE>
 
     "Trust Agreement" means this Trust Agreement, as the same shall be amended
or supplemented from time to time.

     "Trust Indenture Act", except as otherwise provided in Section 8.06, means
the Trust Indenture Act of 1939 as in force at the date as of which this
instrument was executed.

     "Trust Property" means, with respect to any Series or Class of
Certificates, (i) the Series or Class of Notes corresponding to such Series or
Class of Certificates held as the property of the Trust and all monies at any
time paid thereon and all monies due and to become due thereunder, all rights of
the Certificate Trustee or the Trust, as holder of such Series or Class of
Notes, in and to the Collateral and any proceeds thereof, funds from time to
time deposited in the Certificate Account for such Series or Class of
Certificates and any proceeds from the sale by the Certificate Trustee pursuant
to Article V hereof of Notes of such Series or Class and (ii) any Swap executed
in connection with such Series or Class of Certificates together with any Swap
Revenues payable to the Trust with respect thereto.

     "Trust Supplement" means a supplement to this Trust Agreement that provides
for the issuance of a particular Series of Certificates.

     "Trustee" means the Certificate Trustee and/or the Delaware Trustee, as the
context may require.

     "Underwriters" means the underwriters who purchase Certificates of any
Series or Class from the Trust and sell such Certificates in a public offering.

     (b) Except as otherwise specified herein or as the context may otherwise
require, the following terms have the respective meanings set forth in the Note
Indenture as in effect on the Initial Closing Date for all purposes of this
Trust Agreement.

                                       10
<PAGE>
 
<TABLE>
<CAPTION>
 
 
                                          Section of
Term                                    Note Indenture
- ----                                  -----------------
<S>                                    <C>
 
Administrative Services Agreement...   1.01(a)
Administrator.......................   1.01(a)
Advice Letters......................   1.01(b)
Affiliate...........................   1.01(a)
Basic Documents.....................   1.01(a)
Capital Subaccount..................   1.01(a)
Collateral..........................   1.01(a)
Commission..........................   1.01(a)
Duff & Phelps.......................   1.01(a)
Exchange Act........................   1.01(a)
Expected Amortization Schedule......   1.01(a)
FDIC................................   1.01(a)
Final Maturity Date.................   1.01(a)
Financing Order.....................   1.01(b)
Fitch...............................   1.01(b)
FTA Charge..........................   1.01(b)
Moody's.............................   1.01(a)
Person..............................   1.01(a)
PU Code.............................   1.01(b)
Rating Agency.......................   1.01(a)
Rating Agency Condition.............   1.01(a)
Series Issuance Date................   1.01(a)
Series Supplement...................   1.01(a)
Standard & Poor's...................   1.01(a)
State...............................   1.01(a)
Transition Property.................   1.01(b)
</TABLE>
     (c) When reference is made herein to the Certificates of any Series or
Class, such reference shall mean the Certificates of such Series if there exists
only one Series, or the Certificates of any Class within a Series, if such
Series of Certificates contains more than one Class.

     Section 1.02.  Compliance Certificates and Opinions.  Upon any application
                    ------------------------------------                       
or request by the Originator to the Certificate Trustee to take any action under
any provision of this Trust Agreement, the Originator shall furnish to the
Certificate Trustee an Officer's Certificate stating that, in the opinion of the
signer thereof, all conditions precedent, if any, provided for in this Trust
Agreement relating to the proposed action have been complied with and an Opinion
of Counsel stating that in the opinion of such counsel all such conditions
precedent, if any, have been complied with, except that in the case of any such
application or request as to which the furnishing of such documents is
specifically required by any provision of this Trust Agreement relating to such
particular application or request, no additional certificate or opinion need be
furnished.  Any such application or request by the Originator to the Certificate
Trustee shall also

                                       11
<PAGE>
 
be accompanied by evidence reasonably satisfactory to the Certificate Trustee
that the Note Issuer has given its prior written approval of such application or
request.

     Every certificate or opinion with respect to compliance with a condition or
covenant provided for in this Trust Agreement shall include:

          (a) a statement that each signatory of such certificate or opinion has
     read or caused to be read such covenant or condition and the definitions
     herein relating thereto;

          (b) a brief statement as to the nature and scope of the examination or
     investigation upon which the statements or opinions contained in such
     certificate or opinion are based;

          (c) a statement that, in the opinion of each such signatory, such
     signatory has made such examination or investigation as is necessary to
     enable such signatory to express an informed opinion as to whether or not
     such covenant or condition has been complied with; and

          (d) a statement as to whether, in the opinion of each such signatory,
     such condition or covenant has been complied with.

     Section 1.03.  Form of Documents Delivered to Certificate Trustee.  In any
                    --------------------------------------------------         
case where several matters are required to be certified by, or covered by an
opinion of, any specified Person, it is not necessary that all such matters be
certified by, or covered by the opinion of, only one such Person, or that they
be so certified or covered by only one document, but one such Person may certify
or give an opinion with respect to some matters and one or more other such
Persons as to other matters, and any such Person may certify or give an opinion
as to such matters in one or several documents.

     Any certificate or opinion of an Authorized Officer of the Originator may
be based, insofar as it relates to legal matters, upon a certificate or opinion
of, or representations by, counsel, unless such officer knows, or in the
exercise of reasonable care should know, that the certificate or opinion or
representations with respect to the matters upon which his certificate or
opinion is based are erroneous.  Any such certificate of an Authorized Officer
or Opinion of Counsel may be based, insofar as it relates to factual matters,
upon a certificate or opinion of, or representations by, an officer or officers
of the Servicer, the Seller, the Note Issuer or the Administrator, stating that
the information with respect to such factual matters is in the possession of the
Servicer, the Seller, the Note Issuer or the Administrator, as the case may be,
unless such counsel knows, or in the exercise of reasonable care should know,
that the certificate or opinion or representations with respect to such matters
are erroneous.

     Whenever in this Trust Agreement, in connection with any application or
certificate or report to the Certificate Trustee, it is provided that the
Originator shall deliver any document as a condition of the granting of such
application, or as evidence of the Originator's compliance with any term hereof,
it is intended that the truth and accuracy, at the time of the granting of such
application or at the effective date of such certificate or report (as the case
may be), of the

                                       12
<PAGE>
 
facts and opinions stated in such document shall in such case be conditions
precedent to the right of the Originator to have such application granted or to
the sufficiency of such certificate or report.  The foregoing shall not,
however, be construed to affect the Originator's right to rely upon the truth
and accuracy of any statement or opinion contained in any such document as
provided in Article VI.

     Where any Person is required to make, give or execute two or more
applications, requests, consents, certificates, statements, opinions or other
instruments under this Trust Agreement, they may, but need not, be consolidated
and form one instrument.

     Section 1.04.  Acts of Certificateholders.  (a)  Any request, demand,
                    --------------------------                            
authorization, direction, notice, consent, waiver or other action provided by
this Trust Agreement to be given or taken by Certificateholders may be embodied
in and evidenced by one or more instruments of substantially similar tenor
signed by such Certificateholders in person or by agents duly appointed in
writing; and except as herein otherwise expressly provided such request, demand,
authorization, direction, notice, consent, waiver or other action shall become
effective when such instrument or instruments are delivered to the Certificate
Trustee, and, where it is hereby expressly required, to the Originator and the
Note Trustee.  Such instrument or instruments (and the action embodied therein
and evidenced thereby) are herein sometimes referred to as the "Act" of the
Certificateholders signing such instrument or instruments.  Proof of execution
of any such instrument or of a writing appointing any such agent shall be
sufficient for any purpose of this Trust Agreement and (subject to Article VI)
conclusive in favor of the Certificate Trustee, the Originator and the Note
Trustee, if made in the manner provided in this Section.

     (b) The fact and date of the execution by any Person of any such instrument
or writing may be proved in any manner that the Certificate Trustee deems
sufficient.

     (c) The ownership of Certificates shall be proved by the Register.

     (d) Any request, demand, authorization, direction, notice, consent, waiver
or other action by the Holder of any Certificates shall bind the Holder of every
Certificate issued upon the registration thereof or in exchange therefor or in
lieu thereof, in respect of anything done, omitted or suffered to be done by the
Certificate Trustee, the Originator or the Note Trustee in reliance thereon,
whether or not notation of such action is made upon such Certificate.

     (e) The Originator may at its option by delivery of an Officer's
Certificate to the Certificate Trustee set a record date to determine the
Holders of any Series or Class of Certifi cates entitled to give any consent,
request, demand, authorization, direction, notice, waiver or other Act.
Notwithstanding Section 316(c) of the Trust Indenture Act, such record date
shall be the record date specified in such Officer's Certificate, which shall be
the date not more than 30 days prior to the first solicitation of
Certificateholders in connection therewith.  If such a record date is fixed,
such consent, request, demand, authorization, direction, notice, waiver or other
Act may be given before or after such record date, but only the Holders of
record of Certificates of the applicable Series or Class at the close of
business on such record date shall be deemed to be Certificateholders of such
Series or Class for the purposes of determining whether Holders of the requisite
aggregate Outstanding Amount of Certificates of such Series or Class

                                       13
<PAGE>
 
have authorized or agreed or consented to such consent, request, demand,
authorization, direction, notice, waiver or other Act, and for that purpose the
aggregate Outstanding Amount of Certificates of such Series or Class shall be
computed as of such record date; provided that no such consent, request, demand,
                                 --------                                       
authorization, direction, notice, waiver or other Act by the Holders of
Certificates of such Series or Class on such record date shall be deemed
effective unless it shall become effective pursuant to the provisions of this
Trust Agreement not later than one year after the record date.

     (f) Except as otherwise provided in the definition of Outstanding,
Certificates of any Series or Class owned by or pledged to any Person shall have
an equal and proportional benefit under the provisions of this Trust Agreement,
without preference, priority or distinction as among all of the Certificates of
that Series or Class.

                                       14
<PAGE>
 
                                   ARTICLE II

                      ORGANIZATION; ACQUISITION OF NOTES;
                       ORIGINAL ISSUANCE OF CERTIFICATES

     Section 2.01.  Name; Declaration and Statement of Intent; Office;
                    --------------------------------------------------
Operations.  (a) The Trust created hereby shall be known as the "California
- ----------                                                                 
Infrastructure and Economic Development Bank Special Purpose Trust - SCE-1," in
which name the Delaware Trustee and the Certificate Trustee may engage in the
transactions contemplated hereby.  It is the intention of the parties hereto
that the Trust constitute a not-for-profit business trust under the Business
Trust Statute and that this Trust Agreement constitute the governing instrument
of such business trust.  Effective as of the date hereof, the Delaware Trustee
and the Certificate Trustee declare themselves co-trustees for the Trust.

     (b) The office of the Trust shall be in care of the Delaware Trustee at its
Corporate Trust Office or at such other address in Delaware as the Delaware
Trustee may designate by written notice to the Originator, the Certificate
Trustee, the Note Issuer and the Certificateholders, and the Trust shall conduct
its business in such office separate and apart from that of the Originator and
its affiliates.

     (c) The Certificate Trustee, as trustee on behalf of the
Certificateholders, accepts the trust created hereby in accordance with the
provisions hereof, accepts appointment as Certificate Trustee, as Paying Agent
and as Registrar hereunder, and agrees to perform its duties as herein required.

     Section 2.02.  Trust Property.  (a) All bank accounts and other Trust
                    --------------                                        
Property shall be established by the Certificate Trustee on behalf of the Trust
and held and maintained by the Certificate Trustee on behalf of the Trust at its
Corporate Trust Office or at another Eligible Institution.  The Trust shall use
separate stationery and other business forms and shall maintain separate records
and books of account from those of the Originator.  The Trust's assets shall not
be commingled with those of the Originator, and the Trust shall act solely in
its own name through its duly authorized agents in the conduct of its business.

     (b) The Trust and the Originator each covenant and agree to hold itself out
to the public under its own name as a separate and distinct entity and will each
conduct its business so as not to mislead others as to its identity.  The Trust
shall cause the preparation of its financial documents separate and apart from
those of the Originator.

     (c) Except as otherwise contemplated by the Basic Documents, the Trust will
not engage in any business transactions with the Originator.

     (d) The Certificate Trustee hereby declares that it shall hold the Trust
Property in trust upon and subject to the conditions set forth herein for the
use and benefit of the Certificate holders.  The Certificate Trustee hereby
acknowledges that it has deposited the sum of $1 in the Certificate Account on
November 7, 1997, such sum constituting the initial Trust Property contributed
by the Originator.

                                       15
<PAGE>
 
     Section 2.03.  Tax Treatment; Construction.  (a)  It is the intention of
                    ---------------------------                              
the parties hereto that the Trust shall be treated as a "grantor trust" for
federal income tax purposes and all transactions contemplated by this Trust
Agreement will be reported consistent with such treatment.

     (b) The provisions of this Trust Agreement shall be construed, and the
affairs of the Trust shall be conducted, so as to achieve treatment of the Trust
as a "grantor trust" for federal income tax purposes.

     Section 2.04.  Purpose and Powers.  The Trust is constituted solely for the
                    ------------------                                          
purpose of making the investment in the Notes and issuing the Certificates,
applying the proceeds of the Notes to the payment of the Certificates and
entering into and performing its obligations under the Basic Documents to which
it is a party, and, except as set forth herein, neither Trustee is authorized or
empowered to acquire any other investments or engage in any other activities on
behalf of the Trust (although the Trust may enter into a Swap with respect to a
Series or Class of Certificates as set forth in the related any Trust
Supplement) and, in particular, neither Trustee is authorized or empowered to do
anything that would cause the Trust to fail to qualify as a "grantor trust" for
federal income tax purposes.

     Section 2.05.  Acquisition and Acceptance of Notes by Certificate Trustee.
                    ----------------------------------------------------------  
The Certificate Trustee, upon the execution and delivery of this Trust
Agreement, hereby acknowledges its acceptance of all right, title, and interest
in and to the Notes acquired from time to time pursuant to the Note Purchase
Agreement and any Subsequent Note Purchase Agreement and hereby declares that it
will hold such right, title and interest in each Series or Class of Notes,
together with all other property constituting the Trust Property relating to
each such Series or Class of Notes, for the benefit of all present and future
holders of the corresponding Series or Class of Certificates.

     Section 2.06.  Issuance of Certificates.  On the Initial Closing Date and
                    ------------------------                                  
on each Subsequent Closing Date, the Trust, subject to the provisions of the
Trust Supplement relating to the Series or Class of Certificates to be issued
and to the provisions of the Note Purchase Agreement or any Subsequent Note
Purchase Agreement, as the case may be, shall issue, and the Certificate Trustee
shall execute on behalf of the Trust and authenticate and deliver, in fully
registered form only, the Certificates of the Series or Class corresponding to
the Series or Class of Notes issued on such Initial Closing Date or Subsequent
Closing Date, as the case may be, all in accordance with the Note Purchase
Agreement or Subsequent Note Purchase Agreement, as the case may be.  Each
Certificate represents a fractional undivided beneficial interest in a
corresponding Series or Class of Notes and the proceeds thereof, together with
payments made on any related Swap.  Prior to the execution and authentication of
the Certificates of any Series or Class, the Certificate Trustee shall have
received the following:

     (a) The Series or Class of Notes, duly executed by the Note Issuer and
authenticated by the Note Trustee, corresponding to the Series or Class of
Certificates to be issued;

     (b) A certificate of an Authorized Officer of the Note Issuer to the effect
that all conditions required to be satisfied under Section 2.10 of the Note
Indenture for the issuance of

                                       16
<PAGE>
 
such Series or Class of Notes and all conditions required to be satisfied under
the Note Purchase Agreement or any Subsequent Note Purchase Agreement (as the
case may be) for the purchase of the Notes by the Trust have been satisfied,
together with executed copies of all documents, certificates, opinions, orders
or approvals establishing satisfaction of such conditions;

     (c) An order of an Authorized Officer of the Originator (i) directing the
Delaware Trustee and the Certificate Trustee to execute any Trust Supplement to
be executed in connection with such Series or Class of Certificates, and the
Series or Class of Certificates to be issued hereunder or thereunder, (ii)
directing the Certificate Trustee on behalf of the Trust to execute the Note
Purchase Agreement and (iii) directing the Certificate Trustee to execute on
behalf of the Trust, authenticate, as Authentication Agent, and deliver such
Series or Class of such Certificates to the Underwriters named in said order for
the purchase price specified therein and directing the application of the
proceeds thereof;

     (d)  [Reserved.]

     (e) An Opinion of Counsel, portions of which may be delivered by counsel to
the Originator and portions of which may be delivered by counsel to the Delaware
Trustee, the Certificate Trustee, the Originator or the Trust, dated the Initial
Closing Date or the related Subsequent Closing Date, as the case may be, in each
case subject to the customary exceptions, qualifications and assumptions
contained therein (which may include, for the purpose of the Initial Closing
Date, the assumption that the Financing Order has been duly authorized by the
CPUC and is in full force and effect), to the effect that:

             (i) this Trust Agreement and any Trust Supplement have been duly
     authorized, executed and delivered by the parties hereto;

             (ii) this Trust Agreement and any Trust Supplement are valid and
     binding agreements of the parties hereto, enforceable in accordance with
     their respective terms except as enforcement thereof may be subject to or
     limited by bankruptcy, insolvency, moratorium, reorganization, fraudulent
     conveyance or other similar laws relating to or affecting the enforcement
     of creditors' rights generally, by general equitable principles (regardless
     of whether such enforceability is considered in a proceeding in equity or
     at law) and the limitations on legal remedies against public agencies in
     the State of California;

             (iii)  all instruments furnished to the Delaware Trustee or the
     Certificate Trustee as conditions precedent to the delivery of the
     Certificates conform to the requirements of the Trust Agreement and
     constitute all documents required to be delivered thereunder to authorize
     the Certificate Trustee to execute, authenticate and deliver the
     Certificates;

             (iv) the Certificates to be issued have been duly authorized and
     executed and, when authenticated in accordance with the provisions of this
     Trust Agreement and any Trust Supplement and delivered, will be validly
     issued by the Trust and entitled to the benefits of this Trust Agreement
     and any Trust Supplement;

                                       17
<PAGE>
 
             (v) the Note Purchase Agreement, including any supplements or
     amendments thereto entered into in connection with the issuance of any
     Series or Class of Notes, has been duly executed and delivered by the Trust
     and constitutes the legal, valid and binding agreement of the Trust,
     enforceable against the Trust in accordance with its terms;

             (vi) the Trust is a duly organized and validly existing business
     trust under the Business Trust Statute and is in good standing;

             (vii)  this Trust Agreement and any Trust Supplement to be executed
     in connection with such Series or Class of Certificates have been duly
     qualified under the Trust Indenture Act or no such qualification is
     necessary;

             (viii)  the Trust constitutes a "special purpose trust" under
     Section 63010 of the California Government Code and a "financing entity"
     under Section 840 of the PU Code, and the Certificates constitute "rate
     reduction bonds" under Section 840 of the PU Code and the Holders of the
     Certificates are entitled to the rights and benefits thereunder;

             (ix) the issuance of the Series or Class of Certificates shall not
     adversely affect the status of the Trust as a grantor trust not taxable as
     a corporation for federal income tax purposes; and

             (x) such other matters as the Certificate Trustee or the Delaware
     Trustee may reasonably require.

     (f)  [Reserved.]

     (g) Sufficient funds to pay the purchase price for the related Series or
Class of Notes, as specified in Section 1(b) of the Note Purchase Agreement;

     (h) The Rating Agency Condition shall have been satisfied with respect to
the issuance of the Series or Class of Certificates and the execution of any
related Swap; and

     (i) If any Swap is to be executed in connection with the issuance of any
Series or Class of Certificates:

          (i)  a Trust Supplement providing the following:

               (A) the form of the Swap to be executed by the Trust, together
          with a direction to the Certificate Trustee from the Originator to
          execute and deliver the Swap on behalf of the Trust upon the
          satisfaction of any conditions set forth in such Trust Supplement;

               (B) a description of the manner by which interest will be
          calculated on the Series or Class of Certificates to which the Swap
          relates, together with the form of such Series or Class of
          Certificates;

                                       18
<PAGE>
 
               (C) the form of the Certificate for such Series or Class;

               (D) such other matters as the Originator may reasonably deem
          appropriate, or the Certificate Trustee or Delaware Trustee may
          reasonably request, and that are not inconsistent with the provisions
          hereof; and

          (ii) the Originator shall provide evidence satisfactory to the
     Certificate Trustee that the Rating Agency Condition will be satisfied with
     respect to the issuance of such Series or Class of Certificates.

     Section 2.07.  Representations and Warranties of the Originator.  The
                    ------------------------------------------------      
Originator will represent and warrant, as of each Series Issuance Date, the
following:

          (a) the Originator has full power and authority, and has taken all
     action necessary, to execute and deliver this Trust Agreement and any Trust
     Supplement and to fulfill its obligations under, and to consummate the
     transactions contemplated by, this Trust Agreement and any Trust
     Supplement;

          (b) the making and performance by the Originator of this Trust
     Agreement and any Trust Supplement and all documents required to be
     executed and delivered by it hereunder do not and will not violate any law
     or regulation of the jurisdiction of its organization or any other law or
     regulation applicable to it or violate any provision of, or constitute,
     with or without notice or lapse of time, a default under, or result in the
     creation or imposition of any lien on any properties included in the Trust
     Property pursuant to, any mortgage, indenture, contract, agreement or other
     undertaking to which it is a party;

          (c) this Trust Agreement and any Trust Supplement have been duly
     executed and delivered by the Originator and constitute its legal, valid
     and binding obligations, enforceable in accordance with their terms;

          (d) all consents, licenses, approvals, authorizations, exemptions,
     registrations, filings, opinions and declarations from or with any agency,
     department, administrative authority, statutory corporation or judicial
     entity necessary for the validity or enforceability of its obligations
     under this Trust Agreement and any Trust Supplement have been obtained, and
     no governmental authorizations other than any already obtained are required
     in connection with the execution, delivery and performance of this Trust
     Agreement and any Trust Supplement; and

          (e) the representations and warranties in Section 11.01 are true and
     correct.

                                       19
<PAGE>
 
          Section 2.08.  Execution of Basic Documents.  The Certificate Trustee
                         ----------------------------                          
is hereby authorized and directed to execute and deliver on behalf of the Trust
each of the Basic Documents to which the Trust is a party, in each case in the
form presented to it by the Originator.  The execution and delivery of the
Underwriting Agreement by the Originator on behalf of the Trust is hereby
ratified and confirmed in all respects.

                                       20
<PAGE>
 
                                  ARTICLE III

                                THE CERTIFICATES

     Section 3.01.  Form, Denomination and Execution of Certificates.  The
                    ------------------------------------------------      
Certificates of each Series shall be issued in registered form without coupons
and shall be substantially in the form attached hereto as Exhibit A, with the
following filled in: (a) the designation of such Series and, if applicable, the
Classes thereof, which shall be the same designation as the related Series or
Class or Classes of Notes, (b) the Certificate number or numbers thereof, (c)
the date of authentication thereof, which shall be the same as the Series
Issuance Date of the related Series or Class or Classes of Notes, and (d) the
Original Principal Amount thereof, which shall equal, in the aggregate, the
principal amount of the related Series of Notes; and with such omissions,
variations and insertions as are permitted by this Trust Agreement or any Trust
Supplement, and may have such letters, numbers or other marks of identification
and such legends or endorsements printed, lithographed or engraved thereon as
may be required to comply with the rules of any securities exchange on which any
Class or Classes of the Certificates of such Series may be listed or to conform
to any usage in respect thereof, or as may, consistently herewith, be prescribed
by the Certificate Trustee or by the Originator (with the prior written approval
of the Note Issuer), and as evidenced by the execution and authentication of
such Certificates.

     Except as provided in Section 3.10, the definitive Certificates of each
Series or Class shall be printed, lithographed or engraved or produced by any
combination of these methods or may be produced in any other manner permitted by
the rules of any securities exchange on which the Certificates of such Series or
Class may be listed, as evidenced by an order by an Authorized Officer of the
Originator, relating to the authentication and execution of such Certificates by
the Certificate Trustee on behalf of the Trust.

     The Certificates of each Series or Class shall be issued in Minimum
Denominations.

     The Certificates shall be executed on behalf of the Trust by the
Certificate Trustee by manual or facsimile signature of a Responsible Officer of
the Certificate Trustee.  Certificates bearing the manual or facsimile signature
of an individual who was, at the time when such signature was affixed,
authorized to sign on behalf of the Trust shall be validly issued by the Trust,
notwithstanding that such individual has ceased to be so authorized prior to the
authentication and delivery of such Certificates or did not hold such office at
the date of such Certificates.  No Certificate shall be entitled to any benefit
under this Trust Agreement, or be valid for any purpose, unless there appears on
such Certificate a certificate of authentication substantially in the form set
forth in Exhibit A hereto, executed by the Certificate Trustee (or any
Authentication Agent) by manual signature, and such certificate of
authentication upon any Certificate shall be conclusive evidence, and the only
evidence, that such Certificate has been duly authenticated and delivered
hereunder.  All Certificates shall be dated the date of their authentication.

     Section 3.02.  Authentication of Certificates.  The Certificate Trustee
                    ------------------------------                          
shall duly authenticate and deliver Certificates of each Series or Class in
authorized denominations equaling

                                       21
<PAGE>
 
in the aggregate for each Series or Class of Certificates the aggregate Original
Principal Amount of the Notes of such Series or Class.

     Section 3.03.  Temporary Certificates.  Pending the preparation of
                    ----------------------                             
definitive Certificates of any Series or Class, the Certificate Trustee on
behalf of the Trust may execute, and the Certificate Trustee or any
Authentication Agent upon written order of the Originator shall authenticate and
deliver, temporary Certificates of such Series or Class that are printed,
lithographed, typewritten or otherwise produced, in any denomination, containing
substantially the same terms and provisions as set forth in Exhibit A, except
for such appropriate insertions, omissions, substitutions and other variations
relating to their temporary nature as the Trust may determine, as evidenced by
the execution of such temporary Certificates by the Certificate Trustee on
behalf of the Trust.

     If temporary Certificates of any Series or Class are issued, the Trust will
cause definitive Certificates of such Series or Class to be prepared without
unreasonable delay.  After the preparation of definitive Certificates of such
Series or Class, the temporary Certificates shall be exchangeable for definitive
Certificates of such Series or Class upon surrender of the temporary
Certificates at the Corporate Trust Office of the Certificate Trustee, or at the
office or agency of the Certificate Trustee maintained in accordance with
Section 6.11, without charge to the Holder.  Upon surrender for cancellation of
any one or more temporary Certificates, the Certificate Trustee, on behalf of
the Trust, shall execute, and the Certificate Trustee shall authenticate and
deliver in exchange therefor definitive Certificates (of the same Series or
Class as the temporary Certificates surrendered) of authorized denominations of
a like aggregate Original Principal Amount.  Until so exchanged, such temporary
Certificates shall in all respects be entitled to the same benefits under this
Trust Agreement as definitive Certificates of the same Series or Class.

     Section 3.04.  Registration of Transfer and Exchange of Certificates.  The
                    -----------------------------------------------------      
Certificate Trustee shall cause to be kept at the office or agency to be
maintained by it in accordance with the provisions of Section 6.11 a register
(the "Register") in which, subject to such reasonable regulations as it may
prescribe, the Certificate Trustee shall provide for the registration of
Certificates and of transfers and exchanges of Certificates as herein provided.
The Certificate Trustee shall initially be the registrar (the "Registrar") for
the purpose of registering Certificates and transfers and exchanges of
Certificates as herein provided.

     Subject to this Section 3.04, upon surrender for registration of transfer
of any Certificate at the Corporate Trust Office or such other office or agency
maintained by the Certificate Trustee in accordance with Section 6.11, the
Certificate Trustee, on behalf of the Trust, shall execute, and the Certificate
Trustee shall authenticate and deliver, in the name of the designated
transferee, one or more new Certificates (of the same Series or Class as the
Certificates surrendered for registration of transfer) in authorized
denominations of a like aggregate Original Principal Amount; provided, however,
                                                             --------  ------- 
that if any such surrendered Certificate shall have become or within seven days
shall be due and payable or shall have been called for redemption, instead of
issuing a replacement Certificate, the Certificate Trustee may pay such
surrendered Certificate when so due and payable or upon the Special Distribution
Date without surrender thereof.

                                       22
<PAGE>
 
     At the option of a Certificateholder, Certificates may be exchanged for
other Certificates (of the same Series or Class as the Certificates surrendered
for registration of exchange) of authorized denominations of a like aggregate
Original Principal Amount, upon surrender of the Certificates to be exchanged at
any such office or agency.  Whenever any Certificates are so surrendered for
exchange, the Certificate Trustee, on behalf of the Trust, shall execute, and
the Certificate Trustee shall authenticate and deliver the Certificates that the
Certificateholder making the exchange is entitled to receive.

     Every Certificate presented or surrendered for registration of transfer or
exchange shall be duly endorsed or accompanied by a written instrument of
transfer in form satisfactory to the Certificate Trustee and the Registrar duly
executed by the Certificateholder thereof or its attorney duly authorized in
writing.

     No service charge shall be made to a Certificateholder for any registration
of transfer or exchange of Certificates, but the Certificate Trustee shall
require payment of a sum sufficient to cover any tax or governmental charge that
may be imposed in connection with any transfer or exchange of Certificates.

     All Certificates surrendered for registration of transfer or exchange shall
be canceled and subsequently destroyed by the Certificate Trustee in accordance
with its customary practices.

     Section 3.05.  Certificateholders' Lists and Reports by Certificate
                    ----------------------------------------------------
Trustee.
- --------

     (a) The Trust To Furnish Certificate Trustee with Names and Addresses of
         --------------------------------------------------------------------
Certificateholders.  The Registrar, on behalf of the Trust, will furnish to the
- -------------------                                                            
Certificate Trustee within 15 days after each Record Date, and at such other
times as the Certificate Trustee may request in writing, within 30 days after
receipt by the Trust of any such request, a list, in such form as the
Certificate Trustee may reasonably require, of all information in the possession
or control of the Trust as to the names and addresses of the Certificateholders,
in each case as of a date not more than 15 days prior to the time such list is
furnished; provided, however, that so long as the Certificate Trustee is the
           ------------------                                               
sole Registrar, no such list need be furnished; and provided further, however,
                                                    --------------------------
that no such list need be furnished for so long as a copy of the Register is
being furnished to the Certificate Trustee pursuant to Section 6.11.

     (b) Preservation of Information.  The Certificate Trustee shall preserve,
         ----------------------------                                         
in as current a form as is reasonably practicable, the names and addresses of
Certificateholders contained in the most recent list furnished to the
Certificate Trustee as provided in Section 6.11 or Section 3.05(a), as the case
may be, and the names and addresses of Certificateholders received by the
Certificate Trustee in its capacity as Registrar, if so acting.  The Certificate
Trustee may destroy any list furnished to it as provided in Section 6.11 or
Section 3.05(a), as the case may be, upon receipt of a new list so furnished.

     (c) Communications Among Certificateholders.  Certificateholders may
         ---------------------------------------                         
communicate pursuant to Section 312(b) of the Trust Indenture Act with other
Certificateholders with respect to their rights under this Trust Agreement or
under the Certificates.

                                       23
<PAGE>
 
     (d) Reports by Certificate Trustee.  To the extent that any of the events
         ------------------------------                                      
described in Section 313(a) of the Trust Indenture Act shall have occurred,
within 60 days after December 31 of each year, commencing with the year 1998,
the Certificate Trustee shall transmit to the Certificateholders, as provided in
Section 313(c) of the Trust Indenture Act, a brief report dated as of such
December 31, if required by Section 313(a) of the Trust Indenture Act.  The
Certificate Trustee also shall comply with Section 313(b) of the Trust Indenture
Act.

     A copy of each report at the time of its mailing to Certificateholders
shall be filed by the Certificate Trustee with the Commission and with each
stock exchange, if any, on which the Certificates are listed and of which
listing the Certificate Trustee has been informed.  The Originator shall notify
the Certificate Trustee if and when the Certificates are listed on any stock
exchange.

     (e) Reports by the Trust.  The Certificate Trustee shall furnish to the
         --------------------                                              
Certificate Owners, not less often than annually, a certificate of the
Certificate Trustee on behalf of the Trust as to his or her knowledge of the
Trust's compliance with all conditions and covenants under this Trust Agreement
and in accordance with Section 313 of the Trust Indenture Act.  For purposes of
this Section 3.05(e) such compliance shall be determined without regard to any
period of grace or requirement of notice provided under this Trust Agreement.

     (f) Protections.  The Originator, the Certificate Trustee and the Registrar
         -----------                                                            
shall have the protection of Section 312(c) of the Trust Indenture Act.

     Section 3.06.  Mutilated, Destroyed, Lost or Stolen Certificates.  If (a)
                    -------------------------------------------------         
any mutilated Certificate is surrendered to the Registrar, or the Registrar
receives evidence to its satisfaction of the destruction, loss or theft of any
Certificate, and (b) there is delivered to the Registrar and the Certificate
Trustee such security, indemnity or bond as may be required by them to save each
of them harmless, then, in the absence of notice to the Registrar or the
Certificate Trustee that such Certificate has been acquired by a protected
purchaser, the Certificate Trustee, on behalf of the Trust, shall execute, and
the Certificate Trustee shall authenticate and deliver, in exchange for or in
lieu of any such mutilated, destroyed, lost or stolen Certificate, a new
Certificate (of the same Series or Class as the Certificate so mutilated,
destroyed, lost or stolen) of like Original Principal Amount.  In connection
with the issuance of any new Certificate under this Section 3.06, the
Certificate Trustee shall require the payment of a sum sufficient to cover any
tax or other governmental charge that may be imposed in relation thereto and any
other expenses (including the fees and expenses of the Delaware Trustee, the
Certificate Trustee and the Registrar) connected therewith.  Any duplicate
Certificate issued pursuant to this Section 3.06 shall constitute conclusive
evidence of the same interest in the Trust, as if originally issued, whether or
not the lost, stolen or destroyed Certificate shall be found at any time.

     Section 3.07.  Persons Deemed Owners.  Prior to due presentation of a
                    ---------------------                                 
Certificate for registration of transfer, the Certificate Trustee, the Registrar
and any Paying Agent of the Certificate Trustee may treat the Person in whose
name any Certificate is registered as the owner of such Certificate for the
purpose of receiving distributions pursuant to Section 4.02 and for all other
purposes whatsoever, and none of the Certificate Trustee, the Registrar nor any
Paying Agent of the Certificate Trustee shall be affected by any notice to the
contrary.

                                       24
<PAGE>
 
     Section 3.08.  Cancellation.  All Certificates surrendered for payment or
                    ------------                                              
transfer or exchange shall, if surrendered to any party hereto other than the
Registrar, be delivered to the Registrar for cancellation.  No Certificates
shall be authenticated in lieu of or in exchange for any Certificates canceled
as provided in this Section, except as expressly permitted by this Trust
Agreement.  All canceled Certificates held by the Registrar shall be delivered
to the Certificate Trustee and, in accordance with Section 3.04, destroyed.

     Section 3.09.  Limitation of Liability for Payments.  All payments or
                    ------------------------------------                  
distributions made to Holders of Certificates under this Trust Agreement shall
be made only from the Trust Property with respect to that Series or Class of
Certificates and only to the extent that the Certificate Trustee shall have
sufficient income or proceeds from such Trust Property to make such payments in
accordance with the terms of Article IV of this Trust Agreement.  Each Holder of
a Certificate of any Series or Class, by its acceptance of a Certificate of that
Series or Class, agrees that it will look solely to the income and proceeds from
the Trust Property with respect to that Series or Class to the extent available
for distribution to the Holder thereof as provided in this Trust Agreement.  It
is expressly understood and agreed by the parties hereto that (a) the
Certificates are executed and delivered by Bankers Trust Company of California,
N.A. not individually or personally but solely as Certificate Trustee of the
Trust, in the exercise of the powers and authority conferred and vested in it,
and (b) under no circumstances shall Bankers Trust Company of California, N.A.,
be personally liable for the payment of any of the Certificates or any
indebtedness or expenses of the Trust or be liable for the breach or failure of
any obligation, representation, warranty or covenant made or undertaken by the
Trust under this Trust Agreement.

     Section 3.10.  Book-Entry and Definitive Certificates.  (a)  The
                    --------------------------------------           
Certificates of any Series or Class may be issued in the form of one or more
typewritten certificates representing the Book-Entry Certificates of that Series
or Class, to be delivered to The Depository Trust Company, the initial Clearing
Agency, by, or on behalf of, the Originator.  In such case, the Certificates of
such Series or Class delivered to The Depository Trust Company shall initially
be registered on the Register in the name of Cede & Co., the nominee of the
initial Clearing Agency, and no Certifi cate Owner will receive a definitive
Certificate representing such Certificate Owner's interest in the Certificate of
such Series or Class, except as provided in Section 3.10(c) below.  Unless and
until definitive, fully registered Certificates ("Definitive Certificates") of
such Series or Class have been issued pursuant to Section 3.10(c) below:

            (i) the provisions of this Section 3.10 shall be in full force and
     effect with respect to the Certificates of such Series or Class;

            (ii) the Originator, the Paying Agent, the Registrar and the
     Certificate Trustee may deal with the Clearing Agency for all purposes
     (including the making of distributions on the Certificates of such Series
     or Class) as the authorized representative of the Certificate Owners of
     Certificates of such Series or Class;

            (iii)  to the extent that the provisions of this Section 3.10
     conflict with any other provisions of this Trust Agreement, the provisions
     of this Section 3.10 shall control;

                                       25
<PAGE>
 
            (iv) the rights of Certificate Owners of Certificates of such Series
     or Class shall be exercised only through the Clearing Agency and shall be
     limited to those established by law and agreements between such Certificate
     Owners and the Clearing Agency Participants; and until Definitive
     Certificates of such Series or Class are issued pursuant to Section 3.10(c)
     below, the Clearing Agency will make book-entry transfers among the
     Clearing Agency Participants and receive and transmit distributions of
     principal of and interest on the Certificates of such Series or Class to
     such Clearing Agency Participants; and

            (v) whenever this Trust Agreement requires or permits actions to be
     taken based upon instructions or directions of Certificateholders holding
     Certificates of such Series or Class representing a specified percentage of
     the aggregate Outstanding Amount of Certificates of such Series or Class,
     the Clearing Agency shall be deemed to represent such percentage only to
     the extent that it has received instructions to such effect from
     Certificate Owners or Clearing Agency Participants owning or representing,
     respectively, Certificates representing such percentage of the aggregate
     Outstanding Amount of Certificates of such Series or Class, and has
     delivered such instructions to the Certificate Trustee; the Certificate
     Trustee shall have no obligation to determine whether the Clearing Agency
     has in fact received any such instructions.

     (b) Whenever notice or other communication to the Holders of Certificates
of any Series or Class issued in the form of Certificates representing Book-
Entry Certificates is required under this Trust Agreement, unless and until
Definitive Certificates of such Series or Class shall have been issued pursuant
to Section 3.10(c), the Certificate Trustee shall give all such notices and
communications specified herein to be given to Holders of Certificates of such
Series or Class to the Clearing Agency.

     (c) If (i) the Clearing Agency advises the Certificate Trustee in writing
that the Clearing Agency is no longer willing or able to properly discharge its
responsibilities with respect to the Certificates of a Series or Class, and the
Certificate Trustee or the Originator is unable to locate a qualified successor,
(ii) the Originator (with the prior written approval of the Note Issuer) at its
option advises the Certificate Trustee in writing that it elects to terminate
the book-entry system through the Clearing Agency with respect to the
Certificates of such Series or Class or (iii) after the occurrence of a Note
Event of Default with respect to any Series or Class of Certificates,
Certificate Owners representing beneficial interests aggregating at least a
majority of the Outstanding Amount of the Certificates of all Series advise the
Clearing Agency and the Certificate Trustee in writing that the continuation of
a book-entry system through the Clearing Agency is no longer in the best
interests of the Certificate Owners, then the Clearing Agency shall notify all
Certificate Owners and the Certificate Trustee of the occurrence of any such
event and of the availability of Definitive Certificates to Certificate Owners
requesting the same.  Upon surrender to the Certificate Trustee of the
typewritten certificate or certificates representing the Book-Entry Certificates
by the Clearing Agency, accompanied by registration instructions, and upon
written direction by the Note Issuer, the Certificate Trustee shall execute on
behalf of the Trust and the Certificate Trustee shall authenticate the
Definitive Certificates in accordance with the instructions of the Clearing
Agency.  None of the Originator, the Registrar, the Delaware Trustee or the
Certificate Trustee shall be liable for any delay in delivery of such
instructions and

                                       26
<PAGE>
 
may conclusively rely on, and shall be fully protected in relying on, such
instructions.  Upon the issuance of Definitive Certificates, the Certificate
Trustee shall recognize the Holders of the Definitive Certificates as
Certificateholders.

                                       27
<PAGE>
 
                                   ARTICLE IV

                DISTRIBUTIONS; STATEMENTS TO CERTIFICATEHOLDERS

     Section 4.01.  Certificate Accounts.  (a)  The Trust shall establish and
                    --------------------                                     
maintain with the Certificate Trustee on behalf of the Holders of Certificates
of each Series or Class a Certificate Account with respect to such Series or
Class as one or more segregated trust accounts, which shall be non-interest
bearing except as provided in Section 4.04, in the corporate trust department of
an Eligible Institution, in the name of the Certificate Trustee for the benefit
of such Certificateholders.  The Certificate Trustee shall hold each Certificate
Account in trust for the benefit of the Holders of Certificates of the
corresponding Series or Class, and shall make or permit withdrawals therefrom
only as provided in this Trust Agreement.  On each day when a Payment or Special
Payment (other than a Special Payment that represents the proceeds of any sale
pursuant to Article V hereof by the Certificate Trustee of any Note) is made to
the Certificate Trustee, as holder of Notes of any Series or Class, the
Certificate Trustee upon receipt shall immediately deposit the aggregate amount
of such Payment or Special Payment in the Certificate Account for the
corresponding Series or Class of Certificates.  If a Swap has been executed with
respect to any Series or Class of Certificates, the proceeds of such Payment or
Special Payment in any Certificate Account shall be applied to satisfy any Swap
Payment, or if a payment is due to the Trust under the Swap, any Swap Revenue
shall be credited to such Certificate Account.  Upon the sale of any Note by the
Certificate Trustee pursuant to Article V and the realization of any proceeds
thereof, the Certificate Trustee shall deposit the aggregate amount of such
proceeds as a Special Payment in the Certificate Account for the Series or Class
of Certificates corresponding to the Series or Class of the Note so sold.

     (b) The Certificate Trustee shall present to the Note Trustee for payment
each Note on its Final Maturity Date, or, in the case of any redemption or
repayment of such Note in full prior to its Final Maturity Date, on the
applicable Payment Date therefor.

     (c) The Certificate Trustee (or any Paying Agent other than the Certificate
Trustee) shall have sole dominion and exclusive control over all monies in the
Certificate Accounts and shall apply such amounts therein as provided in this
Article.

     Section 4.02.  Distributions from Certificate Accounts.  (a)  On any
                    ---------------------------------------              
Distribution Date, the Certificate Trustee shall distribute out of the
Certificate Account for the corresponding Series or Class of Certificates, in
the manner described in Section 4.02(e), the entire amount of such Payment (as
reduced by any Swap Payment or increased by any Swap Revenues) deposited therein
pursuant to Section 4.01(a); provided, however, that in the event receipt of any
                             ------------------                                 
such Payment is not confirmed by the Certificate Trustee by 10:00 a.m. (New York
City time) on such Distribution Date, distribution thereof shall be made on the
day receipt thereof is confirmed by the Certificate Trustee by 10:00 a.m. (New
York City time) or, if receipt thereof is confirmed by the Certificate Trustee
after 10:00 a.m. (New York City time), on the following Certificate Business
Day.  There shall be so distributed to each Holder of record of such Series or
Class of Certificates on the Record Date with respect to such Distribution Date
(other than as provided in Section 10.01 with respect to a final distribution)
such Certificateholder's pro rata share (based on the aggregate Outstanding
Amount of Certificates of such Series or Class held by such

                                       28
<PAGE>
 
Certificateholder) of the aggregate amount in the related Certificate Account.
The foregoing notwithstanding, if a Payment (or Swap Revenue) is not received by
the Certificate Trustee by the day that is five days after the related Payment
Date, it will be treated as a Special Payment pursuant to Section 4.02(b).

     The final distribution with respect to any Certificate, however, will be
made only upon presentation and surrender of such Certificate at the office or
agency of the Certificate Trustee specified in the notice given by the
Certificate Trustee with respect to such final payment.   The Certificate
Trustee will provide notice of a final distribution to each Holder of record as
of the date such notice is given with respect to any Certificate as soon as
practicable following receipt of notice from the Note Trustee of a final payment
on a corresponding Note.

     (b) On each Special Distribution Date with respect to the distribution of
any Special Payment with respect to any Series or Class of Notes, the
Certificate Trustee shall distribute out of the Certificate Account for the
corresponding Series or Class of Certificates, in the manner described in
Section 4.02(e), the entire amount of such Special Payment (as reduced by any
Swap Payment or increased by any Swap Revenues) deposited therein pursuant to
Section 4.01(a) and any income and earnings received from the investment of such
Special Payment pursuant to Section 4.04; provided, however, that in the event
                                          ------------------                  
receipt of any such Special Payment is not confirmed by the Certificate Trustee
by 10:00 a.m. (New York City time) on such Special Distribution Date,
distribution thereof shall be made on the day receipt thereof is confirmed by
the Certificate Trustee by 10:00 a.m. (New York City time) or, if receipt
thereof is confirmed by the Certificate Trustee after 10:00 a.m. (New York City
time), on the following Certificate Business Day.  There shall be so distributed
to each Holder of record of such Series or Class of Certificates on the Special
Record Date with respect to such Special Distribution Date (other than as
provided in Section 10.01 with respect to a final distribution) such
Certificateholder's pro rata share (based on the aggregate Outstanding Amount of
Certificates of such Series or Class held by such Certificateholder) of the
aggregate amount of such Special Payment (as reduced by any Swap Payment or
increased by any Swap Revenues) and any income and earnings received from the
investment of such Special Payment pursuant to Section 4.04.

     (c) The Certificate Trustee shall allocate amounts distributed to Holders
of Certificates of any Series or Class on any Distribution Date or Special
Distribution Date as follows:  (i) to the extent such amounts represent payments
of principal of the corresponding Series or Class of Notes (including
prepayments or redemption price), or the proceeds of the sale of any such Note
by the Certificate Trustee pursuant to Article V (to the extent such proceeds
exceed the unpaid interest on the related class of Notes), such amounts shall be
allocated to principal of such Certificates and (ii) all other such amounts
shall be allocated to interest on such Certificates.  The Certificate Trustee
may conclusively rely on the payment statement received by it from the Servicer
pursuant to the Servicing Agreement with any payment in respect of any Series or
Class of Notes as to whether the amount so paid in respect of such Notes is in
respect of principal of or interest on such Notes, provided that any Swap
Payment or Swap Revenues shall be attributable to interest.  If no statement is
received, such payments received with respect to any Series or Class of Notes
shall first be allocable to interest to the extent of any interest accrued and
payable on such Series or Class of Notes, and then to principal.

                                       29
<PAGE>
 
     (d) The Certificate Trustee shall cause notice of each Special Payment with
respect to any Series or Class of Notes to be mailed to each Holder of
Certificates of the corresponding Series or Class at its address as it appears
in the Register.  In the event of (i) the optional redemption of the Notes of
any Series or Class, such notice shall be mailed not less than five days nor
more than 25 days prior to the Special Distribution Date on which any such
Redemption Payment is scheduled to be distributed, and (ii) the mandatory
redemption of the Notes of any Series or Class, such notice shall be mailed not
less than five days prior to the Special Distribution Date on which any such
Redemption Payment is scheduled to be distributed.  In the case of any other
Special Payment, such notice shall be mailed not less than 20 days prior to the
Special Distribution Date on which any Special Payment is scheduled to be
distributed in respect of Certificates of such Series or Class stating such
anticipated Special Distribution Date.  Any such notice mailed by the
Certificate Trustee shall set forth:

            (i) the Special Distribution Date or the Distribution Date, as
     applicable, and the Special Record Date or Record Date therefor, as
     applicable (except as otherwise provided in Section 10.01);

            (ii) the amount of the Special Distribution for each $1,000 Original
     Principal Amount of Certificates of the applicable Series or Class and the
     amount thereof constituting principal and interest;

            (iii)  the reason for the Special Distribution; and

            (iv) the total amount to be received on such date for each $1,000
     Original Principal Amount of Certificates of the applicable Series or Class
     but only, in the case of a Special Payment, if the related Special
     Distribution Date is also a Distribution Date.

     (e) Distributions to Holders of Certificates shall be by check sent by
first-class mail to the address of such Holder appearing on the Register at the
relevant Record Date or Special Record Date or, upon written application of a
Holder of Certificates of any Series or Class in the Original Principal Amount
of $1,000,000 or more to the Certificate Trustee made at any time not later than
such Record Date or Special Record Date or continuing in effect from a prior
request, by wire transfer in immediately available funds to the account of such
Holder at such bank  located in New York, New York having wire transfer
capability as may be designated by such Holder; provided, however, that the
                                                ------------------         
final distribution in respect of any Certificate shall be made only as provided
in Section 10.01.  The foregoing notwithstanding, any distributions made to Cede
& Co., as the nominee of the initial Clearing Agency, shall be made by wire
transfer of immediately available funds.

     Section 4.03.  Statements to Certificateholders.  (a)  On each Distribution
                    --------------------------------                            
Date, Special Distribution Date or any other date specified herein for
distribution of any payments with respect to any Series or Class of
Certificates, or as soon as practicable following such Distribution Date,
Special Distribution Date or other date, if the Certificate Trustee and the Note
Trustee are different entities, the Certificate Trustee will send, with respect
to each distribution, to Holders of Certificates of such Series or Class a
statement with respect to such distribution to be made

                                       30
<PAGE>
 
on such Distribution Date, Special Distribution Date or other date, as the case
may be, setting forth the following information:

           (i) the amount of such distribution to Holders of Certificates
     allocable to (A) principal and (B) interest, in each case per $1,000
     Original Principal Amount of each Series or Class of Certificates;

           (ii) the amount of any Swap Payment or Swap Revenues with respect to
     any Series or Class of Certificates;

           (iii)  the aggregate outstanding principal balance of the
     Certificates, after giving effect to payments allocated to principal
     reported under (i) above; and

           (iv) the difference, if any, between the amount specified in (iii)
     above and the principal amount scheduled to be outstanding on such date
     according to the Expected Amortization Schedule.

On each date on which the Certificate Trustee distributes any such report to the
Holders of the Certificates of any Series or Class, the Certificate Trustee
shall also distribute such report to each Rating Agency.

     (b) Within a reasonable period of time after the end of each calendar year
but not later than the latest date permitted by law, the Certificate Trustee
shall furnish to each Person who at any time during such calendar year was a
Holder of any Series or Class of Certificates a statement containing the sum of
the amounts determined pursuant to clause (a)(i) above with respect to such
Series or Class of Certificates for such calendar year, or, in the event such
Person was a Holder of such Series or Class of Certificates during a portion of
such calendar year, for the applicable portion of such year, and such other
items as are readily available to the Certificate Trustee and that a
Certificateholder shall reasonably request as necessary for the purpose of such
Certificateholder's preparation of its federal income tax returns.

     Section 4.04.  Investment of Special Payment Moneys.  Any money received by
                    ------------------------------------                        
the Certificate Trustee pursuant to Section 4.01(a) representing a Special
Payment (or Swap Revenue) that is not to be promptly distributed, to the extent
practicable, shall be invested in Eligible Investments at the written direction
of the Servicer by the Certificate Trustee pending distribution of such Special
Payment pursuant to Section 4.02.  Any investment made pursuant to this Section
4.04 shall be in such Eligible Investments maturing in not more than 60 days or
such lesser time as is required for the distribution of any such funds on a
Special Payment Date pending the distribution of such funds to
Certificateholders as described herein.  The Certificate Trustee shall hold any
such Eligible Investments until maturity.  Such Eligible Investments (i) shall
not mature later than the Certificate Business Day immediately preceding the
Special Distribution Date relating to such invested funds, (ii) (A) if such
Eligible Investments have a maturity of one month or less, such Eligible
Investments (or the provider thereof) must have a long term unsecured debt
rating of at least A2 by Moody's or a certificate of deposit rating of at least
P-1 by Moody's, and (B) if such Eligible Investments have a maturity of greater
than one month, such Eligible Investments (or the provider thereof) must have a
long term unsecured debt

                                       31
<PAGE>
 
rating of at least A1 by Moody's and a certificate of deposit rating of at least
P-1 by Moody's.  The Certificate Trustee shall have no liability with respect to
any investment made pursuant to this Section 4.04 (including any losses on such
investments), other than by reason of the willful misconduct or negligence of
the Certificate Trustee.  All income and earnings from such investments shall be
distributed, if and as received, on such Special Distribution Date as part of
such Special Payment and shall be treated as payments of interest on the
Certificates.

     Section 4.05.  Reduction in Principal.  Any reduction in the principal
                    ----------------------                                 
amount of any Certificate effected by any distribution in respect of principal
thereof shall be binding upon all Holders of such Certificate and of any
Certificate issued upon the registration or transfer thereof or in lieu thereof,
whether or not noted thereon.

                                       32
<PAGE>
 
                                   ARTICLE V

                                    DEFAULT

     Section 5.01.  Events of Default.  (a)  If any Note Event of Default shall
                    -----------------                                          
occur and be continuing with respect to any Series or Class of Certificates,
then, and in each and every case, the Certificate Trustee may, and, upon the
written direction of Holders representing not less than a majority of the
Outstanding Amount of the Certificates of all Series then Outstanding, shall
vote all the Notes of all Series in favor of declaring the unpaid principal
amount of all the Notes of all Series then outstanding and accrued interest
thereon to be due and payable in accordance with the provisions thereof.  In
addition, if a Note Event of Default shall have occurred and be continuing with
respect to any Series or Class of Certificates, the Certificate Trustee may,
and, upon the written direction of Holders representing not less than a majority
of the Outstanding Amount of the Certificates of all Series then Outstanding,
shall vote all the Notes of all Series in favor of directing the Note Trustee
acting in accordance with the written direction of the Certificateholders as to
the time, method and place of conducting any proceeding for any remedy available
to the Note Trustee or of exercising any trust or power conferred on the Note
Trustee under the Note Indenture.

     (b) In addition, after a Note Event of Default shall have occurred and be
continuing with respect to the Certificates of any Series or Class, subject to
Section 5.01(c), the Certificate Trustee may, and upon the written direction of
Holders of Certificates representing not less than a majority of the Outstanding
Amount of Certificates of such Series or Class, by such officer or agent as it
may appoint, shall sell, convey, transfer and deliver any Note or Notes, without
recourse to or warranty by the Certificate Trustee or any Certificateholder, to
any Person, all upon such terms and conditions as the Certificateholders may
reasonably deem advisable and at such prices as the Certificateholders may
reasonably deem advisable, for cash.  If the Certificate Trustee so decides or
is required to sell or otherwise dispose of the Notes pursuant to this Section,
the Certificate Trustee may, but is not obligated to, take such of the actions
described above as it may reasonably deem most effectual to complete the sale or
other disposition of the Notes, so as to provide for the payment in full of all
amounts due on the Certificates of all Series.

     (c) The foregoing provisions of Section 5.01(b) notwithstanding, the
Certificate Trustee shall not sell any Notes following the occurrence of any
Event of Default, other than a Note Event of Default described in Section
5.01(i), (ii) or (iii) of the Note Indenture, with respect to any Series or
Class of Certificates unless (i) the Certificate Trustee determines that the
amounts receivable from the Collateral with respect to each Series or Class of
Notes are not sufficient to pay in full the principal of and accrued interest on
the Notes of each such Series or Class and to pay an allocable share of all sums
due to the Certificate Trustee and any other administrative expenses specified
in this Trust Agreement and the Certificate Trustee obtains the written consent
of Holders of Certificates of each such Series or Class representing 66 2/3
percent of the aggregate Outstanding Amount of the Certificates of each such
Series or Class, or (ii) the Certificate Trustee obtains the written consent of
Holders of Certificates representing 100 percent of the aggregate Outstanding
Amount of the Certificates of each such Series or Class.

                                       33
<PAGE>
 
     Section 5.02.  Incidents of Sale of Notes.  Upon any sale of the Notes made
                    --------------------------                                  
either under the power of sale given under this Trust Agreement or otherwise for
the enforcement of this Trust Agreement, the following shall be applicable:

          (a) Certificateholders and Certificate Trustee May Purchase Notes.
              -------------------------------------------------------------  
     Any Certificateholder, the Certificate Trustee in its individual or any
     other capacity or any other Person (other than the Seller) may bid for and
     purchase any of the Notes, and upon compliance with the terms of sale, may
     hold, retain, possess and dispose of such Notes in their own absolute right
     without further accountability.

          (b) Receipt of Certificate Trustee Shall Discharge Purchaser.  The
              --------------------------------------------------------      
     receipt of the Certificate Trustee, on behalf of the Trust, shall be a
     sufficient discharge to any purchaser for its purchase money, and, after
     paying such purchase money and receiving such receipt, such purchaser or
     its personal representative or assigns shall not be obliged to see to the
     application of such purchase money, or be in any way answerable for any
     loss, misapplication or nonapplication thereof.

          (c) Application of Moneys Received upon Sale.  Any moneys collected by
              ----------------------------------------                          
     the Trust upon any sale made either under the power of sale given by this
     Trust Agreement or otherwise for the enforcement of this Trust Agreement,
     shall be applied as provided in Section 4.02.

     Section 5.03.  Judicial Proceedings Instituted by Certificate Trustee;
                    -------------------------------------------------------
Certificate Trustee May Bring Suit.  (a)  If there shall be a failure to make
- ----------------------------------                                           
payment of the principal of or interest on any Note, then the Certificate
Trustee, in its own name, and as trustee of an express trust, as holder of such
Note, if directed in writing by the Holders of a majority of the Outstanding
Amount of the Certificates of all Series but subject to the provisions of
Article VI, shall be, to the extent permitted by and in accordance with the
terms of the Notes, entitled and empowered to institute any suits, actions or
proceedings at law, in equity or otherwise, including the power to make a demand
on the Note Trustee to take action under the Note Indenture to enforce the
Notes, for the collection of the sums so due and unpaid on such Note and may
prosecute any such claim or proceeding to judgment or final decree with respect
to the whole amount of any such sums so due and unpaid.

     (b) If there shall be a breach of the State Pledge by the State of
California, then the Certificate Trustee, in its own name and as trustee of an
express trust, as holder of the Notes, if directed in writing by the Holders of
a majority of the Outstanding Amount of the Certificates of all Series but
subject to the provisions of Article VI hereof, shall be, to the extent
permitted by state and federal law, entitled and empowered to institute any
suits, actions or proceedings at law, in equity or otherwise, to enforce the
State Pledge and to collect any monetary damages as a result of a breach
thereof, and may prosecute any such suit, action or proceeding to judgment or
final decree.

     Section 5.04.  Control by Certificateholders.  Subject to Section 2.03, the
                    -----------------------------                               
Holders of a majority of the Outstanding Amount of the Certificates of all
Series (or, if less than all Series or Classes are affected, the affected Series
or Class or Classes) shall have the right to direct the

                                       34
<PAGE>
 
time, method and place of conducting any proceeding for any remedy available to
the Certificate Trustee, or exercising any trust or power conferred on the
Certificate Trustee under this Trust Agreement, including any right of the
Certificate Trustee as holder of the Notes of the corresponding Series or Class
or Classes, in each case unless a different percentage is specified herein;
provided that:
- --------      

          (a) such direction shall not be in conflict with any rule of law or
     with this Trust Agreement and would not involve the Certificate Trustee in
     personal liability or expense;

          (b) the Certificate Trustee shall not determine that the action so
     directed would be unjustly prejudicial to the Holders of Certificates of
     such Series or Class or Classes not taking part in such direction;

          (c) the Certificate Trustee may take any other action deemed proper by
     the Certificate Trustee that is not inconsistent with such direction; and

          (d) if a Note Event of Default with respect to such Series or Class of
     Notes shall have occurred and be continuing, such direction shall not
     obligate the Certificate Trustee to vote more than a corresponding majority
     of the related Notes held by the Trust in favor of declaring the unpaid
     principal amount of the Notes of all Series and accrued interest thereon to
     be due and payable or directing any action by the Note Trustee with respect
     to such Note Event of Default.

     Section 5.05.  Waiver of Past Defaults.  Prior to the declaration of the
                    -----------------------                                  
acceleration of the maturity of the Notes of all Series as provided in Section
5.01, the Holders of Certificates of not less than a majority of the Outstanding
Amount of the Certificates of all Series may waive any past default or Note
Event of Default and its consequences except a default (a) in payment of
principal of or interest on any of the Notes, (b) in respect of a covenant or
provision hereof that cannot be modified or amended without the consent of the
Holder of each Certificate of all Series or Classes affected or (c) in the
deposit or distribution of any Payment or Special Payment under Section 4.01
with respect to any Series or Class of Certificates or in the distribution of
any payment under Section 4.02 on any Series or Class of Certificates.  Upon any
such direction, the Certificate Trustee shall vote such percentage of the Notes
of the corresponding Series or Class held by the Certificate Trustee as
corresponds to the percentage of the aggregate Outstanding Amount of the
Certificates of such Series or Class held by Holders who directed the
Certificate Trustee to waive such default or Note Event of Default hereunder.

     Upon any waiver that is effective under the terms of such Series or Class
of Notes to waive such default or Note Event of Default, such default or Note
Event of Default shall cease to exist with respect to this Trust Agreement, and,
in the case of a default, any Note Event of Default arising therefrom shall be
deemed to have been cured for every purpose of this Trust Agreement and any
written direction given by the Certificate Trustee on behalf of such
Certificateholders to the Note Trustee or in respect of any Notes shall be
annulled with respect thereto; but no such waiver shall extend to any subsequent
or other default or Note Event of Default or impair any right consequent
thereon.

                                       35
<PAGE>
 
     Section 5.06.  Right of Certificateholders To Receive Payments Not To Be
                    ---------------------------------------------------------
Impaired.  Anything in this Trust Agreement to the contrary notwithstanding,
- --------                                                                    
including Section 5.07 hereof, the right of any Certificateholder to receive
distributions of payments required pursuant to Section 4.02 hereof on the
Certificates when due, or to institute suit for the enforcement of any such
payment on or after the applicable Distribution Date, Special Distribution Date
or other date specified herein for the making of such payment, shall not be
impaired or affected without the consent of such Certificateholder.

     Section 5.07.  Certificateholders May Not Bring Suit Except Under Certain
                    ----------------------------------------------------------
Conditions.  A Certificateholder shall not have the right to institute any suit,
- ----------                                                                      
action or proceeding at law or in equity or otherwise with respect to this Trust
Agreement, for the appointment of a receiver or for the enforcement of any other
remedy under this Trust Agreement, unless:

            (a) such Certificateholder has previously given written notice to
     the Certificate Trustee of a continuing Note Event of Default with respect
     to the Series or Class of Certificates held by such Holder;

            (b) the Holders of not less than 25 percent of the Outstanding
     Amount of the Certificates of all Series have made written request to the
     Certificate Trustee to institute such action, suit or proceeding in respect
     of such Note Event of Default in its own name as Certificate Trustee
     hereunder;

            (c) such Certificateholder or Certificateholders have offered to the
     Certificate Trustee indemnity satisfactory to it against the costs,
     expenses (including legal fees and expenses) and liabilities to be incurred
     in complying with such request;

            (d) the Certificate Trustee for 60 days after its receipt of such
     notice, request and offer of indemnity has failed to institute such action,
     suit or proceedings; and

            (e) no direction inconsistent with such written request has been
     given to the Certificate Trustee during such 60-day period by the Holders
     of a majority of the Outstanding Amount of the Certificates of all Series;

it being understood and intended that no one or more Holders of Certificates
shall have any right in any manner whatever by virtue of, or by availing of, any
provision of this Trust Agreement to affect, disturb or prejudice the rights of
any other Holders of Certificates or to obtain or to seek to obtain priority or
preference over any other Certificateholders or to enforce any right under this
Trust Agreement, except in the manner herein provided.  The provisions of this
Section 5.07 shall be deemed to modify, to the fullest extent permitted by law,
the rights of the Certificateholders under Section 3816 of the Business Trust
Statute.

     In the event the Certificate Trustee shall receive conflicting or
inconsistent requests and indemnity from two or more groups of Holders of
Certificates, each representing less than a majority of the Outstanding Amount
of the Certificates of all Series, the Certificate Trustee in its sole
discretion may determine what action, if any, shall be taken, notwithstanding
any other provisions of this Trust Agreement.

                                       36
<PAGE>
 
     Section 5.08.  Remedies Cumulative.  Every remedy given hereunder to the
                    -------------------                                      
Certificate Trustee or to any of the Certificateholders shall not be exclusive
of any other remedy or remedies, and every such remedy shall be cumulative and
in addition to every other remedy given hereunder or now or hereafter given by
statute, law, equity or otherwise.

                                       37
<PAGE>
 
                                   ARTICLE VI

                            THE CERTIFICATE TRUSTEE

     Section 6.01.  Notice of Defaults.  As promptly as practicable after, and
                    ------------------                                        
in any event within 30 days after, receipt by a Responsible Officer of the
Certificate Trustee of written notice or actual knowledge of the occurrence of
any default (as such term is defined below) hereunder with respect to any Series
or Class of Certificates, the Certificate Trustee shall transmit by mail to the
Originator, the Note Trustee and the Holders of Certificates of all Series in
accordance with Section 313(c) of the Trust Indenture Act, notice of such
default, unless such default shall have been cured or waived; provided, however,
                                                              ------------------
that, except in the case of a default in the payment of the principal of or
interest on any Note of the corresponding Series or Class, the Certificate
Trustee shall be fully protected in withholding such notice if and so long as a
trust committee of Responsible Officers of the Certificate Trustee in good faith
determines that the withholding of such notice is in the interests of the
Holders of the Certificates.  For the purpose of this Section, the term
"default" means, with respect to any Series or Class of Certificates, any event
that is, or after notice or lapse of time or both would become, a Note Event of
Default with respect to such Series or Class of Certificates.

     Section 6.02.  Certain Rights of Certificate Trustee.  Subject to the
                    -------------------------------------                 
provisions of Section 315 of the Trust Indenture Act:

          (a) the Certificate Trustee may conclusively rely and shall be fully
     protected in acting or refraining from acting in reliance upon any
     resolution, certificate, statement, instrument, opinion, report, notice,
     request, direction, consent, order, bond, debenture or other paper or
     document believed by it to be genuine and to have been signed or presented
     by the proper party or parties;

          (b) any request or direction of the Originator mentioned herein shall
     be sufficiently evidenced by a Request, accompanied by evidence reasonably
     satisfactory to the Certificate Trustee that the Note Issuer has given its
     prior written approval of such request or direction;

          (c) whenever in the administration of this Trust Agreement the
     Certificate Trustee shall deem it desirable that a matter be proved or
     established prior to taking, suffering or omitting any action hereunder,
     the Certificate Trustee (unless other evidence be herein specifically
     prescribed) may, in the absence of bad faith on its part, conclusively rely
     upon an Officers' Certificate of the Originator;

          (d) the Certificate Trustee may consult with counsel and the advice of
     such counsel or any Opinion of Counsel shall be full and complete
     authorization and protection in respect of any action taken, suffered or
     omitted by it hereunder in good faith and in reliance thereon;

          (e) the Certificate Trustee shall be under no obligation to exercise
     any of the rights or powers vested in it by this Trust Agreement at the
     request or direction of any

                                       38
<PAGE>
 
     of the Certificateholders pursuant to this Trust Agreement, unless such
     Certificateholders shall have offered to the Certificate Trustee reasonable
     security or indemnity satisfactory to it against the cost, expenses
     (including reasonable legal fees and expenses) and liabilities that might
     be incurred by it in compliance with such request or direction;

          (f) the Certificate Trustee shall not be bound to make any
     investigation into the facts or matters stated in any resolution,
     certificate, statement, instrument, opinion, report, notice, request,
     direction, consent, order, bond, debenture or other paper or document;

          (g) the Certificate Trustee may execute any of the trusts or powers
     hereunder or perform any duties hereunder either directly or by or through
     agents, attorneys, custodians or nominees and the Certificate Trustee shall
     not be responsible, for any misconduct or negligence on the part of, or for
     the supervision of, any agent, attorney, custodian or nominee appointed
     with due care by it hereunder;

          (h) the Certificate Trustee shall not be liable with respect to any
     action taken or omitted to be taken by it in good faith in accordance with
     the direction of the Holders of Certificates relating to the time, method
     and place of conducting any proceeding for any remedy available to the
     Certificate Trustee, or exercising any trust or power conferred upon the
     Certificate Trustee, under this Trust Agreement;

          (i) the Certificate Trustee shall not be required to expend or risk
     its own funds in the performance of any of its duties hereunder, or in the
     exercise of any of its rights or powers, if it shall have reasonable
     grounds for believing that repayment of such funds or indemnity
     satisfactory to it against such risk is not reasonably assured to it;

          (j) the Certificate Trustee shall not be personally liable for any
     action taken or suffered or omitted to be taken by it in good faith and
     reasonably believed by it to be authorized or within the discretion or
     rights or powers conferred upon it by this Trust Agreement; provided, that
                                                                 --------      
     the Certificate Trustee's conduct does not constitute willful misconduct,
     gross negligence or bad faith;

          (k) in the event that the Certificate Trustee is also acting as Paying
     Agent, Authenticating Agent or Registrar hereunder, the rights and
     protections afforded to the Certificate Trustee pursuant to this Article VI
     shall also be afforded to such Paying Agent, Authenticating Agent or
     Registrar;

          (l) the Certificate Trustee shall not be charged with knowledge of an
     Event of Default unless a Responsible Officer obtains actual knowledge of
     such event or the Certificate Trustee receives written notice of such event
     from the Originator, the Note Trustee, the Servicer or a majority of the
     Holders of Certificates of the Series or Class or Classes so affected; and

          (m) without limiting its rights under bankruptcy law, when the
     Certificate Trustee incurs expenses or renders services in connection with
     the insolvency or bank-

                                       39
<PAGE>
 
     ruptcy of any party hereto or with the Basic Documents to which it is a
     party, such expenses (including the fees and expenses of its counsel) and
     the compensation for such services are intended to constitute expenses of
     administration under any bankruptcy or insolvency law.

     Section 6.03.  Not Responsible for Recitals or Issuance of Certificates.
                    --------------------------------------------------------  
The recitals contained herein and in the Certificates, except the execution
thereof and the certificates of authentication, shall not be taken as the
statements of the Certificate Trustee, and the Certificate Trustee assumes no
responsibility for their correctness.  Subject to Section 6.14, the Certificate
Trustee makes no representations as to the validity or sufficiency of this Trust
Agreement, the Notes, any Basic Document or the Certificates.

     Section 6.04.  May Hold Certificates.  The Certificate Trustee, any Paying
                    ---------------------                                      
Agent, any Registrar or any of their Affiliates or any other agent, in their
respective individual or any other capacity, may become the owner or pledgee of
Certificates and, subject to Sections 310(b) and 311 of the Trust Indenture Act,
may otherwise deal with the Originator, the Note Issuer or the Note Trustee with
the same rights it would have if it were not Certificate Trustee, Paying Agent,
Registrar or such other agent.

     Section 6.05.  Money Held in Trust.  Money held by the Certificate Trustee
                    -------------------                                        
or the Paying Agent in trust hereunder need not be segregated from other funds
except to the extent required herein or by law and neither the Certificate
Trustee nor the Paying Agent shall have any liability for interest upon any such
moneys except as provided for herein.

     Section 6.06.  Compensation and Reimbursement; Indemnification.  (a)
                    -----------------------------------------------       
Pursuant to the Fee and Indemnity Agreement, the Note Issuer has agreed to pay,
or cause to be paid, to the Certificate Trustee from time to time reasonable
compensation for its services and to reimburse it for its reasonable expenses.

     (b) The Originator shall execute the Fee and Indemnity Agreement, pursuant
to which the Note Issuer shall, but solely from amounts payable under the Fee
and Indemnity Agreement, shall indemnify, defend and hold harmless the
Certificate Trustee and any of the affiliates, officers, directors, employees
and agents of the Certificate Trustee (the "Certificate Trustee Indemnified
Persons") from and against any and all losses, claims, taxes, damages, expenses
and liabilities (including liabilities under state or federal securities laws)
of any kind and nature whatsoever (collectively, "Certificate Trustee
Expenses"), to the extent that such Certificate Trustee Expenses arise out of or
are imposed upon or asserted against such Certificate Trustee Indemnified
Persons with respect to the creation, operation or termination of the Trust, the
execution, delivery or performance of this Trust Agreement or the transactions
contemplated hereby; provided, however, that the Note Issuer shall not be
                     ------------------                                  
required to indemnify any Certificate Trustee Indemnified Person for any
Certificate Trustee Expenses that result from the willful misconduct or gross
negligence of such Certificate Trustee Indemnified Person.  The obligations of
the Note Issuer to indemnify the Certificate Trustee Indemnified Persons in the
Trust Agreement shall survive the termination of this Trust Agreement and the
resignation or removal of the Certificate Trustee Indemnified Persons.

                                       40
<PAGE>
 
     Notwithstanding anything to the contrary in this Trust Agreement, the
Certificate Trustee shall have no recourse against the Originator or the Trust
Property for payment of any amounts required to be paid to the Certificate
Trustee under this Section 6.06(b).

     Section 6.07.  Corporate Certificate Trustee Required; Eligibility.  (a)
                    ---------------------------------------------------       
This Trust Agreement shall at all times have a certificate trustee that shall
be eligible to act as a trustee under Section 310(a) of the Trust Indenture Act,
shall have a combined capital and surplus of at least $50,000,000 and shall have
a long-term debt rating of at least A by Moody's and Standard & Poor's.  If such
entity publishes reports of conditions at least annually, pursuant to law or to
the requirements of federal, state, territorial or District of Columbia
supervising or examining authority, then for the purposes of this Section 6.07,
the combined capital and surplus of such entity shall be deemed to be its
combined capital and surplus as set forth in its most recent report of condition
so published.

     (b) In determining whether the Certificate Trustee has a conflicting
interest with respect to any Series or Class of Certificates under Section
310(b) of the Trust Indenture Act and this Section, each other Series or Class
of Certificates will be treated as having been issued under an indenture other
than this Trust Agreement.

     (c) If at any time the Certificate Trustee shall cease to be eligible in
accordance with the provisions of this Section 6.07, the Certificate Trustee
shall resign immediately in the manner and with the effect specified in Section
6.08.

     Section 6.08.  Resignation and Removal; Appointment of Successor.  (a)  No
                    -------------------------------------------------          
resignation or removal of the Certificate Trustee and no appointment of a
successor Certificate Trustee pursuant to this Article shall become effective
(i) until the acceptance of appointment by the successor Certificate Trustee
under Section 6.09 and (ii) other than in the case of paragraph (b) below,
unless a successor Certificate Trustee has been appointed and has accepted such
appointment and the Delaware Trustee, the Note Issuer and the Originator has
received written confirmation from each of the Rating Agencies that no lowering
or withdrawal of the then current Ratings of any Series or Class of Certificates
will result from such appointment.

     (b) The Certificate Trustee may resign at any time in the case of a
conflicting interest as determined in accordance with Section 6.07(b), with
respect to one or more Series or Classes of Certificates, by giving written
notice thereof to the Originator, the Authorized Agents, the Note Issuer and the
Note Trustee.  If an instrument of acceptance by a successor Certificate Trustee
with respect to such Series or Class or Classes of Certificates shall not have
been delivered to the Originator and the Certificate Trustee within 30 days
after the giving of such notice of resignation, the resigning Certificate
Trustee may petition any court of competent jurisdiction for the appointment of
a successor Certificate Trustee with respect to such Series or Class or Series
or Classes of Certificates.

     (c) The Certificate Trustee may be removed at any time in the case of a
conflicting interest as determined in accordance with Section 6.07(b), with
respect to any Series or Class of Certificates, by Act of Certificateholders
holding Certificates of such Series or Class representing

                                       41
<PAGE>
 
not less than 51 percent of the Outstanding Amount of the Certificates of that
Series or Class delivered to the Certificate Trustee and to the Originator, the
Note Issuer and the Note Trustee.

     (d) Upon 30 days' written notice, the Certificate Trustee (i) may resign
with respect to the Certificates as a whole by giving such written notice to the
Originator, the Delaware Trustee, the Authorized Agents, the Note Issuer and the
Note Trustee or (ii) may be removed with respect to the Certificates as a whole
by Act of Certificateholders holding Certificates representing not less than a
majority of the Outstanding Amount of Certificates of all the Series delivered
to the Delaware Trustee, the Originator, the Note Issuer and the Note Trustee.
If an instrument of acceptance by a successor Certificate Trustee with respect
to the Certificates as a whole shall not have been delivered to the Originator,
the Delaware Trustee, the Note Issuer and the Note Trustee within 90 days after
the giving of such notice of resignation or Act by the Certificateholders as a
whole for removal of the Certificate Trustee, the Delaware Trustee or the
Originator may petition any court of competent jurisdiction for the appointment
of a successor Certificate Trustee with respect to the Certificates as a whole.

     (e)  If at any time:

          (i) the Certificate Trustee shall fail to comply with Section 310 of
     the Trust Indenture Act after written request therefor by the Originator or
     by any Holder of Certificates of any Series or Class affected thereby who
     has been a bona fide Holder of Certificates of such Series or Class for at
     least six months; or

          (ii) the Certificate Trustee shall cease to be eligible under Section
     6.07 and shall fail to resign after written request therefor by the
     Originator or by any Certificate holder; or

          (iii)  the Certificate Trustee shall become incapable of acting or
     shall be adjudged a bankrupt or insolvent or a receiver of the Certificate
     Trustee or of its property shall be appointed or any public officer shall
     take charge or control of the Certificate Trustee or of its property or
     affairs for the purpose of rehabilitation, conservation or liquidation;

then, in any case, (x) the Originator may remove the Certificate Trustee with
respect to any Series or Class of Certificates affected thereby or (y) any
Holder of Certificates of any Series or Class affected thereby who has been a
bona fide Holder of Certificates of such Series or Class for at least six months
may, on behalf of himself and all others similarly situated, petition any court
of competent jurisdiction for the removal of the Certificate Trustee with
respect to such Series or Class of Certificates and the appointment of a
successor Certificate Trustee with respect to such Series or Class.

     (f) If a Responsible Officer of the Certificate Trustee shall have received
written notice of an Avoidable Tax that has been or is likely to be asserted,
the Certificate Trustee shall promptly notify the Originator and the Note Issuer
thereof and shall, within 30 days of such notification, resign hereunder unless
within such 30-day period the Certificate Trustee shall have received notice
that either the Originator or the Note Issuer has agreed to pay such tax.  In
such

                                       42
<PAGE>
 
event, the Originator (with the prior written approval of the Note Issuer) shall
promptly appoint a successor Certificate Trustee in a jurisdiction where there
are no Avoidable Taxes.  As used herein, an "Avoidable Tax" means a state or
local tax: (i) upon (w) the Trust, (x) the Trust Property, (y) the
Certificateholders or (z) the Certificate Trustee for which the Certificate
Trustee is entitled to seek reimbursement from the Trust Property, and (ii) that
would be avoided if the Certificate Trustee were located in another state, or
jurisdiction within a state, within the United States.  A tax shall not be an
Avoidable Tax if either the Originator or the Note Issuer shall agree to pay,
and shall pay, such tax.

     (g) With respect to any Series or Class of Certificates, if the Certificate
Trustee shall resign, be removed or become incapable of acting, or if a vacancy
shall occur in the office of the Certificate Trustee for any cause, the
Originator (with the prior written approval of the Note Issuer) shall promptly
appoint a successor Certificate Trustee.  If, within one year after such
resignation, removal or incapability, or the occurrence of such vacancy with
respect to any Series or Class of Certificates, a successor Certificate Trustee
shall be appointed by Act of the Certificateholders holding Certificates of such
Series or Class representing not less than a majority of the Outstanding Amount
of the Certificates of such Series or Class delivered to the Originator, the
Note Trustee and the retiring Certificate Trustee, the successor Certificate
Trustee so appointed shall, forthwith upon its acceptance of such appointment,
become the successor Certificate Trustee with respect to such Series or Class
and supersede the successor Certificate Trustee appointed as provided above.  If
no successor Certificate Trustee shall have been so appointed as provided above
and accepted appointment in the manner hereinafter provided, any Holder of
Certificates of any affected Series or Class who has been a bona fide Holder of
Certificates of such Series or Class for at least six months may, on behalf of
himself and all others similarly situated, petition any court of competent
jurisdiction for the appointment of a successor Certificate Trustee with respect
to the affected Series or Class of Certificates.

     (h) The successor Certificate Trustee shall give notice of the resignation
and removal of the Certificate Trustee and appointment of the successor
Certificate Trustee, in each case with respect to any Series or Class of
Certificates, by mailing written notice of such event by first-class mail,
postage prepaid, to the Holders of the affected Series or Class as their names
and addresses appear in the Register and to each Rating Agency.  Each notice
shall include the name of such successor Certificate Trustee and the address of
the corporate trust office of such successor Certificate Trustee.

     (i) The Originator shall notify the Rating Agencies of any resignation and
removal of the Certificate Trustee and appointment of a successor Certificate
Trustee under this Section 6.08.

     Section 6.09.  Acceptance of Appointment by Successor.  Every successor
                    --------------------------------------                  
Certificate Trustee appointed hereunder shall execute, acknowledge and deliver
to the Originator and to the retiring Certificate Trustee an instrument
accepting such appointment, and thereupon the resigna tion or removal of the
retiring Certificate Trustee shall become effective and such successor
Certificate Trustee, without any further act, deed or conveyance, shall become
vested with all the rights, powers, trusts and duties of the retiring
Certificate Trustee with respect to any Series or Class of Certificates as to
which the retiring Certificate Trustee is retiring; but, on request of the

                                       43
<PAGE>
 
Originator or the successor Certificate Trustee, such retiring Certificate
Trustee shall execute and deliver an instrument transferring to such successor
Certificate Trustee all the rights, powers and trusts of the retiring
Certificate Trustee with respect to such Series or Class of Certificates and
shall duly assign, transfer and deliver to such successor Certificate Trustee
all property and money held by such retiring Certificate Trustee hereunder with
respect to such Series or Class of Certificates.  Upon request of any such
successor Certificate Trustee, the Originator, the retiring Certificate Trustee
and such successor Certificate Trustee shall execute and deliver any and all
instruments containing such provisions as shall be necessary or desirable to
transfer and confirm to, and for more fully and certainly vesting in, such
successor Certificate Trustee all such rights, powers and trusts.  No
Certificate Trustee hereunder shall be liable for the acts or omissions of any
successor Certificate Trustee.

     No successor Certificate Trustee shall accept its appointment unless at the
time of such acceptance such successor Certificate Trustee shall be qualified
and eligible under this Article and any and all amounts due and payable to the
predecessor trustee have been paid.

     Section 6.10.  Merger, Conversion, Consolidation or Succession to Business.
                   ------------------------------------------------------------ 
Any corporation into which the Certificate Trustee may be merged or converted
or with which it may be consolidated, or any corporation resulting from any
merger, conversion or consolidation to which the Certificate Trustee shall be a
party, or any corporation succeeding to all or substantially all of the
corporate trust business of the Certificate Trustee, shall be the successor of
the Certificate Trustee hereunder, provided such corporation shall be otherwise
qualified and eligible under this Article, without the execution or filing of
any paper or any further act on the part of any of the parties hereto.  In case
any Certificates shall have been authenticated, but not delivered, by the
Certificate Trustee then in office, any successor by merger, conversion or
consolidation to such authenticating Certificate Trustee may adopt such
authentication and deliver the Certificates so authenticated with the same
effect as if such successor Certificate Trustee had itself authenticated such
Certificates.

     Section 6.11.  Maintenance of Agencies.  (a)  There shall at all times be
                    -----------------------                                   
maintained in the Borough of Manhattan, The City of New York, an office or
agency where Certificates may be presented or surrendered for registration of
transfer or for exchange, and for payment thereof and where notices and demands
to or upon the Certificate Trustee on behalf of the Trust in respect of the
Certificates or of this Trust Agreement may be served.  At no time shall there
be any other such office or agency outside the United States.  Such office or
agency shall be initially at Bankers Trust Company, Corporate Trust and Agency
Services, Four Albany Street, New York, New York 10006.  Written notice of any
change of location thereof shall be given by the Certificate Trustee on behalf
of the Trust to the Originator, the Note Trustee, the Note Issuer, the
Certificateholders and the Rating Agencies.  In the event that no such office or
agency shall be maintained or no such notice of location or of change of
location shall be given, presentations and demands may be made and notices may
be served at the Corporate Trust Office of the Certificate Trustee.

     (b) There shall at all times be a Registrar, an Authentication Agent and a
Paying Agent hereunder.  Each such Authorized Agent shall be a bank or trust
company, shall be a corporation organized and doing business under the laws of
the United States or any state, with a combined

                                       44
<PAGE>
 
capital and surplus of at least $50,000,000, shall have a long-term debt rating
of at least A by Moody's and Standard & Poor's and shall be authorized under
such laws to exercise corporate trust powers, subject to supervision by federal
or state authorities.  The Certificate Trustee shall initially be the Paying
Agent, Authentication Agent, and, as provided in Section 3.04, Registrar
hereunder.  Each Registrar, if other than the Certificate Trustee, shall furnish
to the Certificate Trustee, at stated intervals of not more than six months, and
at such other times as the Certificate Trustee may request in writing, a copy of
the Register.

     (c) Any corporation into which any Authorized Agent may be merged or
converted or with which it may be consolidated, or any corporation resulting
from any merger, consolida tion or conversion to which any Authorized Agent
shall be a party, or any corporation succeeding to the corporate trust business
of any Authorized Agent, shall be the successor of such Authorized Agent
hereunder, if such successor corporation is otherwise eligible under this
Section, without the execution or filing of any paper or any further act on the
part of the parties hereto or such Authorized Agent or such successor
corporation.

     (d) Any Authorized Agent may at any time resign by giving written notice of
resigna tion to the Certificate Trustee, the Originator and the Note Trustee.
The Originator (with the prior written approval of the Note Issuer) may, and at
the request of the Certificate Trustee shall, at any time terminate the agency
of any Authorized Agent by giving written notice of termination to such
Authorized Agent, the Note Trustee and to the Certificate Trustee.  Upon the
resignation or termination of an Authorized Agent or in case at any time any
such Authorized Agent shall cease to be eligible under this Section (when, in
either case, no other Authorized Agent performing the functions of such
Authorized Agent shall have been appointed by the Certificate Trustee), the
Originator (with the prior written approval of the Note Issuer) shall promptly
appoint one or more qualified successor Authorized Agents, reasonably
satisfactory to the Certificate Trustee, to perform the functions of the
Authorized Agent that has resigned or whose agency has been terminated or who
shall have ceased to be eligible under this Section.  The Originator shall give
written notice of any such appointment made by it to the Certificate Trustee and
the Note Trustee; and in each case the Certificate Trustee shall mail notice of
such appointment to all Certificateholders as their names and addresses appear
on the Register.

     (e) Pursuant to the Fee and Indemnity Agreement, the Note Issuer has agreed
to pay, or cause to be paid, from time to time to each Authorized Agent
reasonable compensation for its services and to reimburse it for its reasonable
expenses; provided, that the Note Issuer shall have given prior consent to the
          --------                                                            
appointment of such Authorized Agent pursuant to the Fee and Indemnity
Agreement, and no Authorized Agent shall have any recourse against the
Originator or the Trust Property for payment of such amounts.

     Section 6.12.  Money for Certificate Payments To Be Held in Trust.  (a) All
                    --------------------------------------------------          
moneys deposited with any Paying Agent for the purpose of any payment on
Certificates shall be deposited and held in trust for the benefit of the
Certificateholders entitled to such payment, subject to the provisions of this
Section.  Moneys so deposited and held in trust shall constitute a separate
trust fund for the benefit of the Certificateholders with respect to which such
money was deposited.

                                       45
<PAGE>
 
     The Certificate Trustee may at any time, for the purpose of obtaining the
satisfaction and discharge of this Trust Agreement or for any other purpose,
direct any Paying Agent to pay to the Certificate Trustee all sums held in trust
by such Paying Agent, such sums to be held by the Certificate Trustee upon the
same trusts as those upon which such sums were held by such Paying Agent; and,
upon such payment by any Paying Agent to the Certificate Trustee, such Paying
Agent shall be released from all further liability with respect to such money.

     (b) The Certificate Trustee will cause each Paying Agent other than the
Certificate Trustee to execute and deliver to the Certificate Trustee an
instrument in which such Paying Agent shall agree with the Certificate Trustee
(and, if the Certificate Trustee acts as Paying Agent, it hereby so agrees),
subject to the provisions of this Section, that such Paying Agent will:

          (i) hold all sums held by it for the payment of amounts due with
     respect to the Notes in trust for the benefit of the Persons entitled
     thereto until such sums shall be paid to such Persons or otherwise disposed
     of as herein provided and pay such sums to such Persons as herein provided;

          (ii) give the Certificate Trustee notice of any default under the
     Notes of which it has actual knowledge (or any other obligor on the
     Certificates) in the making of any payment required to be made with respect
     to the Certificates;

          (iii)  at any time during the continuance of such default, upon the
     written request of the Certificate Trustee, forthwith pay to the
     Certificate Trustee all sums held by it in trust for the payment of the
     Certificates if at any time it ceases to meet the standards required to be
     met by a Paying Agent at the time of its appointment; and

          (iv) comply with all requirements of the Code with respect to the
     withholding from any payments made by it on any Certificates of any
     applicable withholding taxes imposed thereon and with respect to any
     applicable reporting requirements in connection therewith.

     Section 6.13.  Registration of Notes in Certificate Trustee's Name.  The
                    ---------------------------------------------------      
Certificate Trustee agrees that all Notes and Eligible Investments, if any,
shall be issued in the name of the Certificate Trustee or its nominee, on behalf
of the Trust, and held by the Certificate Trustee, or, if not so held, the
Certificate Trustee or its nominee, on behalf of the Trust, shall be reflected
as the owner of such Notes or Eligible Investments, as the case may be, in the
register of the issuer of such Notes or Eligible Investments.  In no event shall
the Certificate Trustee invest in, or hold, Notes or Eligible Investments in a
manner that would cause the Certificate Trustee not to have the ownership
interest in such Notes or Eligible Investments under the applicable provisions
of the Uniform Commercial Code in effect where the Certificate Trustee holds
such Notes or Eligible Investments or other applicable law then in effect.

                                       46
<PAGE>
 
     Section 6.14.  Representations and Warranties of Certificate Trustee.  The
                    -----------------------------------------------------      
Certificate Trustee hereby represents and warrants that:

            (a) the Certificate Trustee is a national banking association
     validly existing under the laws of the United States;

            (b) the Certificate Trustee has full power, authority and legal
     right to execute, deliver and perform this Trust Agreement and the Basic
     Documents to which the Certificate Trustee is a party and has taken all
     necessary action to authorize the execution, delivery, and performance by
     it of this Trust Agreement and such Basic Documents; and

            (c) when delivered by the Certificate Trustee, the Certificates of
     any Series or Class will have been duly executed by the Certificate Trustee
     on behalf of the Trust and duly authenticated by the Certificate Trustee.

     Section 6.15.  Withholding Taxes; Information Reporting.  The Certificate
                    ----------------------------------------                  
Trustee, as trustee of a grantor trust, shall exclude and withhold from each
distribution of principal and interest and other amounts due hereunder or under
the Certificates any and all withholding taxes applicable thereto as required by
law.  The Certificate Trustee agrees that it will act as such withholding agent
and, in connection therewith, whenever any present or future taxes or similar
charges are required to be withheld with respect to any amounts payable in
respect of the Certificates, to withhold such amounts and timely pay the same to
the appropriate authority in the name of and on behalf of the
Certificateholders, that it will file any necessary withholding tax returns or
statements when due, and that, as promptly as possible after the payment
thereof, it will deliver to each Certificateholder appropriate documentation
showing the payment thereof, together with such additional documentary evidence
as such Certificateholders may reasonably request from time to time.  The
Certificate Trustee agrees to file any other information reports as it may be
required to file with respect to taxes.  For purposes of reporting on Internal
Revenue Service Form 1041 (and any statement attached thereto) or any successor
form thereto, the Certificate Trustee will separately set forth information
reported with respect to each Series or Class of Certificates.

                                       47
<PAGE>
 
                                  ARTICLE VII

                              THE DELAWARE TRUSTEE

     Section 7.01.  Appointment.  For valuable consideration received, it is
                    -----------                                             
mutually covenanted and agreed in accordance with the terms of Section 2.01 of
this Trust Agreement that the Delaware Trustee has been and by this document is,
appointed to serve as the trustee of the Trust in the State of Delaware pursuant
to Section 3807 of the Business Trust Statute.

     Section 7.02.  Duties and Responsibilities.  It is understood and agreed
                    ---------------------------                              
that the duties and responsibilities of the Delaware Trustee shall be limited to
(a) accepting legal process served on the Trust in the State of Delaware and (b)
the execution and delivery of all certificates required to be filed with the
Secretary of State in order to form and maintain the existence of the Trust
under the Business Trust Statute.

     Section 7.03.  Acceptance of the Trusts.  By the execution hereof, the
                    ------------------------                               
Delaware Trustee accepts the trusts created hereinabove and in Section 2.01.
Except as otherwise expressly required by Section 7.02, the Delaware Trustee
shall not have any duty or liability with respect to the administration of the
Trust, the investment of the Trust's property or the payment of dividends or
other distributions of income or principal to the Certificateholders.

     Section 7.04.  Limitation of Liability.  The Delaware Trustee shall not be
                    -----------------------                                    
liable for the acts or omissions of the Certificate Trustee, nor shall the
Delaware Trustee be liable for supervising or monitoring the performance of the
duties and obligations of the Certificate Trustee or the Trust under this Trust
Agreement or any related document.  The Delaware Trustee shall not be personally
liable under any circumstances, except for its own willful misconduct or gross
negligence.  In particular, but not by way of limitation:

          (a) the Delaware Trustee shall not be personally liable for any error
     of judgment made in good faith by a Responsible Officer of the Delaware
     Trustee;

          (b) no provision of this Trust Agreement shall require the Delaware
     Trustee to expend or risk its personal funds or otherwise incur any
     financial liability in the performance of its rights or powers hereunder,
     if the Delaware Trustee shall have reasonable grounds for believing that
     repayment of such funds or indemnity satisfactory to it against such risk
     or liability is not reasonably assured or provided to it;

          (c) it is expressly understood and agreed by the parties hereto that
     (i) this Trust Agreement is executed and delivered by Bankers Trust
     (Delaware), not individually or personally but solely as Delaware Trustee
     of the Trust, in the exercise of the powers and authority conferred and
     vested in it, (ii) the representations, undertakings and agreements herein
     made on the part of the Trust are made and intended not as personal
     representa tions, undertakings and agreements by Bankers Trust (Delaware),
     but are made and intended for the purpose of binding only the Trust, (iii)
     nothing herein contained shall be construed as creating any liability on
     Bankers Trust (Delaware), individually or personally, to perform any
     covenant either expressed or implied contained herein, all such liability,

                                       48
<PAGE>
 
     if any, being expressly waived by the parties who are signatories to this
     Trust Agreement and by any Person claiming by, through or under such
     parties and (iv) under no circums tances shall Bankers Trust (Delaware) be
     personally liable for the payment of any indebtedness or expenses of the
     Trust or be liable for the breach or failure of any obligation,
     representation, warranty or covenant made or undertaken by the Trust under
     this Trust Agreement;

          (d) the Delaware Trustee shall not be personally responsible for or in
     respect of the validity or sufficiency of this Trust Agreement or the
     Certificates or for the due execution hereof by the Originator or the
     Certificate Trustee;

          (e) the Delaware Trustee shall incur no liability to anyone in acting
     upon any signature, instrument, notice, resolution, request, consent,
     order, certificate, report, opinion, bond or other document or paper
     believed by it to be genuine and believed by it to be signed by the proper
     party or parties; the Delaware Trustee may accept a certified copy of a
     resolution of the board of directors or other governing body of any
     corporate party as conclusive evidence that such resolution has been duly
     adopted by such body and that the same is in full force and effect;

          (f) in the exercise or administration of the trusts hereunder, the
     Delaware Trustee (i) may act directly or through agents, attorneys,
     custodians or nominees pursuant to agreements entered into with any of
     them, and the Delaware Trustee shall not be liable for the default or
     misconduct or supervision of such agents, attorneys, custodians or nominees
     if such agents, attorneys, custodians or nominees shall have been selected
     by the Delaware Trustee in good faith and (ii) may consult with counsel,
     accountants and other skilled persons to be selected in good faith and
     employed by it, and it shall not be liable for anything done, suffered or
     omitted in good faith by it in accordance with the advice or opinion of any
     such counsel, accountants or other skilled persons; and

          (g) except as expressly provided in this Section 7.04, in accepting
     and performing the trusts hereby created the Delaware Trustee acts solely
     as trustee for the Trust and not in its individual capacity, and all
     persons having any claim against the Delaware Trustee by reason of the
     transactions contemplated by this Trust Agreement shall look only to the
     Trust's property for payment or satisfaction thereof.

     Section 7.05.  Other Protections.  The Delaware Trustee shall be entitled
                    -----------------                                         
to all of the other benefits and protections provided to the Certificate Trustee
in this Trust Agreement.

     Section 7.06.  Compensation and Reimbursement; Indemnification.  (a)
                    -----------------------------------------------       
Pursuant to the Fee and Indemnity Agreement, the Note Issuer has agreed to pay,
or cause to be paid, to the Delaware Trustee from time to time compensation for
its services and to reimburse it for its reasonable expenses.

     (b) The Originator shall execute the Fee and Indemnity Agreement, pursuant
to which the Note Issuer shall, but solely from amounts payable under the Fee
and Indemnity Agreement, shall indemnify, defend and hold harmless the Delaware
Trustee and any of the affiliates, officers,

                                       49
<PAGE>
 
directors, employees and agents of the Delaware Trustee (the "Delaware Trustee
Indemnified Persons") from and against any and all losses, claims, taxes,
damages, expenses and liabilities (including liabilities under state or federal
securities laws) of any kind and nature whatsoever (collectively, "Delaware
Trustee Expenses"), to the extent that such Delaware Trustee Expenses arise out
of or are imposed upon or asserted against such Delaware Trustee Indemnified
Persons with respect to the creation, operation or termination of the Trust, the
execution, delivery or performance of this Trust Agreement or the transactions
contemplated hereby; provided, however, that the Note Issuer shall not be
                     ------------------                                  
required to indemnify any Delaware Trustee Indemnified Person for any Delaware
Trustee Expenses that result from the willful misconduct or negligence of such
Delaware Trustee Indemnified Person.  The obligations of the Note Issuer to
indemnify the Delaware Trustee Indemnified Persons in the Trust Agreement shall
survive the termination of this Trust Agreement and the resignation or removal
of the Delaware Trustee Indemnified Persons.

     Notwithstanding anything to the contrary in this Trust Agreement, the
Delaware Trustee shall have no recourse against the Originator or the Trust
Property for payment of any amounts required to be paid to the Delaware Trustee
under this Section 7.06(b).

     Section 7.07.  Resignation.  The Delaware Trustee may resign upon 30 days'
                    -----------                                                
prior written notice to the Certificate Trustee, the Originator and the Note
Issuer; provided, however, that a successor Delaware Trustee satisfactory to the
        ------------------                                                      
Certificate Trustee shall have been appointed and agreed to serve.  If a
successor Delaware Trustee shall not have been appointed within such 30-day
period, the Delaware Trustee may apply to the Court of Chancery of the State of
Delaware for the appointment of a successor Delaware Trustee.  Any successor
Delaware Trustee must satisfy the requirement of Section 3807(a) of the Business
Trust Statute.

                                       50
<PAGE>
 
                                  ARTICLE VIII

                         SUPPLEMENTAL TRUST AGREEMENTS

     Section 8.01.  Supplemental Trust Agreements Without Consent of
                    ------------------------------------------------
Certificateholders.  Without the consent of Certificateholders, the Originator
- ------------------                                                            
(with the prior written approval of the Note Issuer) may, and the Certificate
Trustee and the Delaware Trustee (subject to Section 8.03) shall, at any time
and from time to time enter into one or more agreements supplemental hereto, in
form satisfactory to the Certificate Trustee and the Delaware Trustee, for any
of the following purposes:

          (a) to add to the covenants of the Originator for the benefit of the
     Certificate holders, or to surrender any right or power herein conferred
     upon the Originator;

          (b) to correct or supplement any provision herein or in any
     supplemental agree ment that may be defective or inconsistent with any
     other provision herein or in any supplemental agreement or to make any
     other provisions with respect to matters or ques tions arising under this
     Trust Agreement; provided that any such action shall not adversely affect
                      --------                                                
     in any material respect the interests of the Certificateholders;

          (c) to cure any ambiguity or correct any mistake;

          (d) to qualify, if necessary, this Trust Agreement (including any
     supplemental agreement) under the Trust Indenture Act, or under any similar
     federal statute hereafter enacted, and to add to this Trust Agreement such
     other provisions as may be expressly permitted by the Trust Indenture Act,
     excluding, however, the provisions referred to in Section 316(a)(2) of the
     Trust Indenture Act as in effect at the date as of which this instrument
     was executed or any corresponding provision in any similar federal statute
     hereafter enacted; or

          (e) to provide for the issuance of the Certificates of any Class or
     Series, or to provide for the execution and delivery of any Swap in
     connection with such an issuance.

     Section 8.02.  Supplemental Trust Agreements With Consent of
                    ---------------------------------------------
Certificateholders.  With the consent of the Certificateholders holding
- ------------------                                                     
Certificates representing not less than a majority of the aggregate Outstanding
Amount of Certificates of each Series or Class affected thereby, by Act of said
Certificateholders delivered to the Originator, the Note Trustee, the Delaware
Trustee and the Certificate Trustee, the Originator (with the prior written
approval of the Note Issuer) may, and the Certificate Trustee and the Delaware
Trustee (subject to Section 8.03) shall, enter into an agreement or agreements
supplemental hereto for the purpose of adding any provisions to or changing in
any manner or eliminating any of the provisions of this Trust Agreement or of
modifying in any manner the rights and obligations of the Holders of
Certificates of each such Series or Class under this Trust Agreement; provided,
                                                                      ---------
however, that no such supplemental
- --------                          

                                       51
<PAGE>
 
agreement shall, without the consent of the Certificateholder of each
Outstanding Certificate affected thereby:

          (a) reduce in any manner the amount of, or delay the timing of, any
     receipt by the Certificate Trustee of payments on the Notes or
     distributions that are required to be made herein on any Certificate, or
     change any date of payment on any Certificate, or change the place of
     payment where, or the coin or currency in which, any Certificate is
     payable, or impair the right to institute suit for the enforcement of any
     such payment or distribution on or after the Distribution Date, Special
     Distribution Date or other date specified herein applicable thereto;

          (b) permit the disposition of any Note in the Trust Property except as
     permitted by this Trust Agreement, or otherwise deprive any Holder of
     Certificates of any Series or Class of the benefit of the ownership of the
     Notes of the corresponding Series or Class in the Trust;

          (c) reduce the percentage of the aggregate Outstanding Amount of the
     Certifi cates of any Series or Class that is required for any such
     supplemental agreement, or reduce such percentage required for any waiver
     or consent (of compliance with certain provisions of this Trust Agreement
     or certain defaults hereunder and their consequences) provided for in this
     Trust Agreement;

          (d) modify any of the provisions of this Section, except to increase
     any percen tage set forth herein or to provide that certain other
     provisions of this Trust Agreement cannot be modified or waived without the
     consent of the Holder of each Certificate affected thereby; or

          (e) adversely affect the status of the Trust as a grantor trust for
     federal income tax purposes.

     It shall not be necessary for any Act of Certificateholders under this
Section to approve the particular form of any proposed supplemental agreement,
but it shall be sufficient if such Act shall approve the substance thereof.  The
Note Issuer shall give each Rating Agency five business days prior written
notice of any such proposed supplemental agreement.  Promptly after the
execution by the Originator, the Delaware Trustee and the Certificate Trustee of
any supplemental agreement pursuant to this Section, the Certificate Trustee
shall mail to the Holders of the Certificates to which such agreement relates a
notice setting forth in general terms the substance of such agreement.  Any
failure of the Certificate Trustee to mail such notice, or any defect therein,
shall not, however, in any way impair or affect the validity of any such
agreement.

     Section 8.03.  Documents Affecting Immunity or Indemnity.  If in the
                    -----------------------------------------            
opinion of the Certificate Trustee or the Delaware Trustee any document required
to be executed by it pursuant to the terms of Section 8.01 or 8.02 affects any
interest, right, duty, immunity or indemnity in favor of such entity under this
Trust Agreement, the Certificate Trustee or the Delaware Trustee may in its
discretion decline to execute such document.

                                       52
<PAGE>
 
     Section 8.04.  Execution of Supplemental Trust Agreements.  In executing,
                    ------------------------------------------                
or accepting the additional trusts created by, any supplemental agreement
permitted by this Article or the modifications thereby of the trusts created by
this Trust Agreement, the Certificate Trustee and the Delaware Trustee shall be
entitled to receive, and shall be fully protected in relying upon, an Opinion of
Counsel stating that the execution of such supplemental agreement is authorized
or permitted by this Trust Agreement.

     Section 8.05.  Effect of Supplemental Trust Agreements.  Upon the execution
                    ---------------------------------------                     
of any supplemental agreement under this Article, this Trust Agreement shall be
modified in accordance therewith, and such supplemental agreement shall form a
part of this Trust Agreement for all purposes; and every Holder of any
Certificate theretofore or thereafter authenticated and delivered hereunder
shall be bound thereby.

     Section 8.06.  Conformity with Trust Indenture Act.  Every supplemental
                    -----------------------------------                     
agreement executed pursuant to this Article shall conform to the requirements of
the Trust Indenture Act as then in effect.

     Section 8.07.  Reference in Certificates to Supplemental Trust Agreements.
                    ----------------------------------------------------------  
Certificates authenticated and delivered after the execution of any supplemental
agreement pursuant to this Article may bear a notation in form approved by the
Certificate Trustee as to any matter provided for in such supplemental
agreement; and, in such case, suitable notation may be made upon Outstanding
Certificates after proper presentation and demand.

                                       53
<PAGE>
 
                                   ARTICLE IX

              AMENDMENTS AND SUPPLEMENTS TO NOTES, NOTE INDENTURE
                           AND OTHER BASIC DOCUMENTS

     Section 9.01.  Amendments and Supplements to Notes, Note Indenture and
                    -------------------------------------------------------
Other Basic Documents.  In the event that the Certificate Trustee, as holder of
- ---------------------                                                          
the Notes of any Series or Class in trust for the benefit of the Holders of
Certificates of the corresponding Series or Class, receives a request for a
consent to any amendment, modification, waiver or supplement under such Notes,
the Note Indenture or any other Basic Document to which the Certificate Trustee
is a party, the Certificate Trustee shall forthwith send a notice of such
proposed amendment, modification, waiver or supplement, to each Holder of
Certificates of such Series or Class registered on the Register as of such date.
The Certificate Trustee shall request from such Certificateholders directions as
to (a) whether or not the Certificate Trustee should take or refrain from taking
any action that a holder of such Note has the option to direct, (b) whether or
not to give or execute any waivers, consents, amendments, modifications or
supplements as a holder of such Note and (c) how to vote such Note if a vote has
been called for with respect thereto; provided however, in the case of any
                                      -------- -------                    
change to the terms of, or modification to, the Notes, the Certificateholders
may not direct any such action to be taken or direct whether or not to give or
execute any such waiver, consent, amendment, modification or supplement that is
not pursuant to the original terms of the Notes, unless the Certificate Trustee
obtains an opinion at the expense of the Trust of independent tax counsel to the
effect that after any such action, waiver, consent, amendment, modification or
supplement the Trust will continue to be treated as a "grantor trust" for
federal income tax purposes.  Provided such a request for Certificateholder
direction shall have been made, in directing any action or casting any vote or
giving any consent as the holder of the Notes, the Certificate Trustee shall
vote or consent with respect to such Notes in the same proportion as the
Certificates of the corresponding Series or Class were actually voted by Acts of
the Holders thereof delivered to the Certificate Trustee prior to two
Certificate Business Days before the Certificate Trustee takes such action or
casts such vote or gives such consent.

                                       54
<PAGE>
 
                                   ARTICLE X

                              TERMINATION OF TRUST

     Section 10.01.  Termination of the Trust.  The respective obligations and
                     ------------------------                                 
responsibilities of the Originator, the Certificate Trustee, the Delaware
Trustee and the Trust created hereby shall terminate with respect to any Series
or Class of Certificates upon the earlier of (i) the distribution to all Holders
of Certificates of such Series or Class and the Certificate Trustee of all
amounts required to be distributed to them pursuant to this Trust Agreement and
the disposition of all property held as part of the Trust Property with respect
to such Series or Class and (ii) the expiration of 21 years from the death of
the survivor of the descendants of Joseph P. Kennedy, the late Ambassador of the
United States to the Court of St. James's, living on the date hereof.  Upon the
termination of all Series of Certificates and the election of the Originator,
the Trust shall dissolve.  The Originator shall pay or provide for the payment
of all remaining liabilities of the Trust, the Certificate Trustee and the
Delaware Trustee, but solely from amounts payable under the Fee and Indemnity
Agreement, and thereupon the Delaware Trustee shall file a certificate of
cancellation under the Business Trust Statute and the Trust shall terminate, and
any fees associated with such filing shall be paid from amounts payable under
the Fee and Indemnity Agreement.

     Notice of any termination of the Trust shall be mailed promptly by the
Certificate Trustee to Holders of Certificates of any Series or Class then
outstanding.  Such notice shall specify the Distribution Date or Special
Distribution Date, as the case may be, upon which the Holders of Certificates of
such Series or Class may surrender their Certificates to the Certificate Trustee
for payment of the final distribution and cancellation.  Such notice shall be
mailed (a) if with respect to a final distribution, as soon as practicable
following receipt of notice from the Note Trustee of a final payment on a
corresponding Note, (b) if with respect to a Special Payment other than a
Special Payment constituting a redemption, not earlier than the 60th day and not
later than the 20th day next preceding such final distribution or (c) if with
respect to a Special Payment constituting a redemption of Notes, then in
accordance with the provisions of the relevant Section of Article IV hereof.
Such notice shall specify (a) the Distribution Date or Special Distribution
Date, as the case may be, upon which the proposed final payment of the
Certificates of such Series or Class will be made upon presentation and
surrender of such Certificates at the office or agency of the Certificate
Trustee therein specified, (b) the amount of any such proposed final payment and
(c) that the Record Date otherwise applicable to such Distribution Date or the
Special Record Date otherwise applicable to such Special Distribution Date, as
the case may be, is not applicable, payments being made only upon presentation
and surrender of the Certificates of such Series or Class at the office or
agency of the Certificate Trustee therein specified.  The Certificate Trustee
shall give such notice to the Registrar at the time such notice is given to
Holders of Certificates of such Series or Class.  Upon presentation and
surrender of such Certificates, the Certificate Trustee shall cause to be
distributed to the Holders thereof amounts distributable thereon on such
Distribution Date or Special Distribution Date, as the case may be, pursuant to
Section 4.02.

     In the event that all of the Holders of Certificates of such Series or
Class shall not surrender their Certificates for cancellation within six months
after the date specified in the above

                                       55
<PAGE>
 
mentioned written notice, the Certificate Trustee shall give a second written
notice to the remaining Holders of such Certificates to surrender their
Certificates for cancellation and receive the final distribution with respect
thereto.  In the event that any money held by the Certificate Trustee for the
payment of distributions on the Certificates of any Series or Class shall remain
unclaimed for two years (or such lesser time as the Certificate Trustee shall be
satisfied, after 60 days' notice from the Originator (with the prior written
approval of the Note Issuer), is one month prior to the escheat period provided
under applicable law) after the final distribution date with respect thereto,
the Certificate Trustee shall pay such money to the Note Trustee for deposit
into the collection account relating to the related Notes or, if such collection
account no longer exists, to the Note Issuer and the Certificate Trustee or Note
Issuer shall give written notice thereof to the Note Trustee, the Note Issuer
and the Originator.

                                       56
<PAGE>
 
                                   ARTICLE XI

                            MISCELLANEOUS PROVISIONS

     Section 11.01.  Pledge of State of California; Certificates and Notes Not
                     ---------------------------------------------------------
Obligation of State of California, Originator, or Seller.  (a) The Originator
- --------------------------------------------------------                     
hereby finds and determines, and hereby represents and warrants, that the Trust
constitutes a "special purpose trust" under Section 63010 of the California
Government Code and a "financing entity" under Section 840 of the PU Code, and
that the Certificates constitute "rate reduction bonds" under Section 840 of the
PU Code and that the Holders of the Certificates are entitled to the rights and
benefits thereunder.  Pursuant to Section 841(c) of the PU Code, the Originator,
on behalf of the State of California, does hereby pledge and agree with the Note
Issuer, the Trust and the Holders of the Certificates that the State of
California shall neither limit nor alter the FTA Charges, the Transition
Property, or the Financing Order or Advice Letters relating thereto, and all
rights thereunder, until the Certificates, together with the interest thereon,
are fully paid and discharged, provided nothing contained in this Section shall
preclude such limitation or alteration if and when adequate provision shall be
made by law for the protection of the Note Issuer, the Trustee and the Holders
(the "State Pledge").  Further, the Originator does hereby pledge and agree with
the Note Issuer, the Trust and the Holders of the Certificates that the
Originator will not act in a manner inconsistent with the State Pledge and will
not take any action that would impair any rights of the Note Issuer, the Trust
or the Holders of the Certificates in the Notes, the Transition Property or the
Certificates.  The Originator hereby further agrees to treat the Notes as debt
of the Note Issuer secured by, among other things, the Transition Property and
the equity of the Note Issuer on deposit in the Capital Subaccount for all
purposes.

     (b)  Each Certificate represents a fractional undivided beneficial interest
in a corresponding Series or Class of Notes and the proceeds thereof, together
with payments made on any related Swap.  The Certificates do not represent an
interest in or obligation of the State of California, the Originator, any other
governmental agency or instrumentality or the Seller or any of its affiliates.
None of the Certificates, the Notes or the underlying Transition Property will
be guaranteed or insured by the State of California, the Originator, the Trust
or any other governmental agency or instrumentality or by the Seller or its
affiliates.

     Neither the full faith and credit nor the taxing power of the State of
California, the Originator or any other governmental agency or instrumentality
is pledged to the payment of the principal, purchase price of, or interest on,
the Certificates or the Notes, or to the payments in respect of the Transition
Property, nor is the State of California, the Originator or any other
governmental agency or instrumentality in any manner obligated to make any
appropriation for the payment thereof.

     Section 11.02.  Limitation on Rights of Certificateholders.  The death or
                     ------------------------------------------               
incapacity of any Certificateholder shall not operate to terminate this Trust
Agreement or the Trust, nor entitle such Certificateholder's legal
representatives or heirs to claim an accounting or to take any action or
commence any proceeding in any court for a partition or winding up of the Trust,
nor otherwise affect the rights, obligations, and liabilities of the parties
hereto or any of them.

                                       57
<PAGE>
 
     Section 11.03.  [Intentionally omitted.]

     Section 11.04.  Certificates Nonassessable and Fully Paid.
                     -----------------------------------------  
Certificateholders shall not be personally liable for obligations of the Trust,
the interests in the Trust represented by the Certificates shall be
nonassessable for any losses or expenses of the Trust or for any reason
whatsoever, and Certificates upon authentication thereof by the Certificate
Trustee pursuant to Section 3.02 are and shall be deemed fully paid and non-
assessable.  No Certificateholder shall have any right (except as expressly
provided herein) to vote or in any manner otherwise control the operation and
management of the Trust Property, the Trust established hereunder, or the
obligations of the parties hereto, nor shall anything set forth herein, or
contained in the terms of the Certificates, be construed so as to constitute the
Certificateholders from time to time as partners or members of an association.

     Section 11.05.  Notices.  (a)  Unless otherwise specifically provided
                     -------                                              
herein, all notices, directions, consents and waivers required under the terms
and provisions of this Trust Agreement shall be in English and in writing, and
any such notice, direction, consent or waiver may be given by United States
mail, courier service, telegram, telex, telemessage, telecopy, telefax, cable or
facsimile (confirmed by telephone or in writing in the case of notice by
telegram, telex, telemessage, telecopy, telefax, cable or facsimile) or any
other customary means of communication, and any such notice, direction, consent
or waiver shall be effective when delivered, or if mailed, three days after
deposit in the United States mail with proper postage for ordinary mail prepaid;
provided, however, that such notices, directions, consents and waivers to the
- ------------------                                                           
Delaware Trustee and/or the Certificate Trustee shall be given by United States
first-class mail, courier service, facsimile or overnight mail,

     if to the Originator, to:

          California Infrastructure and Economic Development Bank
          c/o California Trade and Commerce Agency
          801 K Street, Suite 1700
          Sacramento, California 95814
          Attention:  Executive Director
          Facsimile:  (916) 323-2887
          Telephone:  (916) 324-9775

     if to the Delaware Trustee, to:

          Bankers Trust (Delaware)
          E.A. Delle Donne Corporate Center
          Montgomery Building
          1011 Centre Road, Suite 200
          Wilmington, Delaware 19805-1266
          Attention:  President
          Facsimile:  (302) 636-3222
          Telephone:  (302) 636-3305
           (with a copy to the Certificate Trustee)

                                       58
<PAGE>
 
     if to the Certificate Trustee, to:

          Bankers Trust Company of California, N.A.
          c/o Bankers Trust Company
          Corporate Trust and Agency Services
          Four Albany Street
          New York, New York 10006
          Attention:  Structured Finance Group
          Facsimile:  (212) 250-0338
          Telephone:  (212) 250-8360

     if to the Note Issuer, to:

          SCE Funding LLC
          2244 Walnut Grove Avenue, Room 180
          Rosemead, California 91770
          Attention:  President
          Facsimile:  (626) 302-1851  
          Telephone:  (626) 302-1850

     if to the Note Trustee, to:

          Bankers Trust Company of California, N.A.
          c/o Bankers Trust Company
          Corporate Trust and Agency Services
          Four Albany Street
          New York, New York 10006
          Attention:  Structured Finance Group
          Facsimile:  (212) 250-0338
          Telephone:  (212) 250-8360

     if to the Rating Agencies, to:

          Standard & Poor's Ratings Services
          25 Broadway (10th Floor)
          New York, New York 10004
          Attention:  Asset-Backed Surveillance Department
          Facsimile:  (212) 208-0053
          Telephone:  (212) 208-8124

          Moody's Investors Service, Inc.
          99 Church Street - 4th Floor
          New York, New York 10007
          Attention:  ABS Monitoring Department
          Facsimile:  (212) 553-0573
          Telephone:  (212) 553-3686,

                                       59
<PAGE>
 
          Fitch Investors Service, L.P.
          One State Street Plaza
          New York, New York  10004
          Attn:  Commercial Asset Backed Securities
          Facsimile:  (212) 514-9879
          Telephone:  (212) 908-0500, and

          Duff & Phelps Credit Rating Co.
          55 E. Monroe Street, Suite 3500
          Chicago, Illinois 60603
          Attention:  Asset-Backed Monitoring Dept.
          Facsimile:  (312) 368-3155
          Telephone:  (312) 368-3100
 
     (b) The Originator, the Delaware Trustee, the Certificate Trustee, the Note
Issuer or the Note Trustee, by notice to the others, may designate additional or
different addresses for subsequent notices or communications.

     (c) Any notice or communication to Certificateholders shall be mailed by
first-class mail to the addresses for each Certificateholder shown on the
Register kept by the Registrar.  Failure so to mail a notice or communication or
any defect in such notice or communication shall not affect its sufficiency with
respect to other Certificateholders.

     (d) If a notice or communication is mailed in the manner provided above
within the time prescribed, it is conclusively presumed to have been duly given,
whether or not the addressee receives it.

     (e) If the Originator mails a notice or communication to the
Certificateholders, it shall mail a copy to the Certificate Trustee, to each
Paying Agent and to the Note Issuer at the same time.

     (f) Notwithstanding the foregoing, all communications or notices to the
Certificate Trustee shall be deemed to be given only when received by a
Responsible Officer of the Certificate Trustee.

     Section 11.06.  Governing Law.  THIS TRUST AGREEMENT SHALL BE GOVERNED BY
                     -------------                                            
AND CONSTRUED IN ACCORDANCE WITH THE DOMESTIC LAW OF THE STATE OF DELAWARE,
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 LAW; PROVIDED, HOWEVER, THAT MATTERS REGARDING THE AUTHORITY OF THE
          --------  -------                                             
ORIGINATOR AND THE VALIDITY OF ACTIONS TAKEN BY THE ORIGINATOR HEREUNDER AND
OTHER MATTERS REFERENCED IN SECTION 11.01 ABOVE SHALL BE GOVERNED BY THE
DOMESTIC LAW OF THE STATE OF CALIFORNIA.

     Section 11.07.  Severability of Provisions.  If any one or more of the
                     --------------------------                            
covenants, agreements, provisions or terms of this Trust Agreement shall be for
any reason whatsoever

                                       60
<PAGE>
 
held invalid, then such covenants, agreements, provisions or terms shall be
deemed severable from the remaining covenants, agreements, provisions or terms
of this Trust Agreement and shall in no way affect the validity or
enforceability of the other provisions of this Trust Agreement or the Trust, or
of the Certificates or the rights of the Certificateholders thereof.

     Section 11.08.  Conflict With Trust Indenture Act.  If any provision hereof
                     ---------------------------------                          
limits, qualifies or conflicts with another provision hereof that is required to
be included in this Trust Agreement by any of the provisions of the Trust
Indenture Act, such required provision shall control.

     The provisions of Sections 310 through 317 of the Trust Indenture Act that
impose duties on any Person (including the provisions automatically deemed
included herein unless expressly excluded by this Trust Agreement) are a part of
and govern this Trust Agreement, whether or not physically contained herein.

     Section 11.09.  Effect of Headings and Table of Contents.  The Article and
                     ----------------------------------------                  
Section headings herein and in the Table of Contents are for convenience only
and shall not affect the construction hereof.

     Section 11.10.  Successors and Assigns; Delegation.  (a)  All covenants,
                     ----------------------------------                      
agreements, representations and warranties in this Trust Agreement by the
Certificate Trustee, the Delaware Trustee and the Originator shall bind and, to
the extent permitted hereby, shall inure to the benefit of and be enforceable by
their respective successors and assigns, whether so expressed or not.

     (b) No party to this Trust Agreement shall assign or delegate this Trust
Agreement or all or any part of its rights or obligations hereunder to any
Person without the prior written consent of the other parties.

     Section 11.11.  Benefits of Trust Agreement.  Nothing in this Trust
                     ---------------------------                        
Agreement or in the Certificates, express or implied, shall give to any Person,
other than the parties hereto and their successors hereunder, the
Certificateholders and, to the extent provided herein, the Note Issuer, any
benefit or any legal or equitable right, remedy or claim under this Trust
Agreement.

     Section 11.12.  Legal Holidays.  In any case where any date for any
                     --------------                                     
distribution in respect of any Certificate shall not be a Certificate Business
Day, then (notwithstanding any other provision of this Trust Agreement) payment
need not be made on such date, but may be made on the next succeeding
Certificate Business Day with the same force and effect as if made on such first
date, and no interest shall accrue during the intervening period.

     Section 11.13.  Counterparts.  For the purpose of facilitating the
                     ------------                                      
execution of this Trust Agreement and for other purposes, this Trust Agreement
may be executed simultaneously in any number of counterparts, each of which
counterparts shall be deemed to be an original, and all of which counterparts
shall constitute but one and the same instrument.

                                       61
<PAGE>
 
     IN WITNESS WHEREOF, the Originator, the Delaware Trustee and the
Certificate Trustee have caused this Trust Agreement to be duly executed by duly
authorized officers, all as of the day and year first above written.

                                     CALIFORNIA
                                     INFRASTRUCTURE AND 
                                     ECONOMIC DEVELOPMENT 
                                     BANK,
                                     as Originator



                                     By: /s/ Christopher S. Holben
                                         -----------------------------
                                     Christopher S. Holben
                                     Chair
                                  

                                     BANKERS TRUST (DELAWARE),
                                     as Delaware Trustee


                                     By: /s/ M. Lisa Wilkins
                                         -----------------------------
                                         Name:  M. Lisa Wilkins
                                         Title: ASSISTANT SECRETARY


                                     BANKERS TRUST COMPANY OF
                                     CALIFORNIA, N.A.,
                                     as Certificate Trustee



                                     By: /s/ Peter Becker
                                         -----------------------------
                                         Name:  Peter Becker
                                         Title: ASSISTANT SECRETARY

                                      S-1
<PAGE>
 
                                   EXHIBIT A

                         FORM OF FIXED RATE CERTIFICATE

REGISTERED                                             REGISTERED
NO. .                                                          $.

            CALIFORNIA INFRASTRUCTURE AND ECONOMIC DEVELOPMENT BANK
                          SPECIAL PURPOSE TRUST SCE-1
                                SERIES 199[]-[]
                                    CLASS .
                           RATE REDUCTION CERTIFICATE




                  SCHEDULED                  
                    FINAL                    
 INTEREST        DISTRIBUTION      TERMINATION  
   RATE              DATE             DATE         CUSIP
- -----------      ------------      -----------     ----- 



REGISTERED OWNER:   Cede & Co.

PRINCIPAL AMOUNT:


     UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE
     DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE TRUST OR
     ITS AGENT FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY
     CERTIFICATE ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER
     NAME AS IS REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC (AND ANY
     PAYMENT IS MADE TO CEDE & CO. OR TO SUCH OTHER ENTITY AS IS REQUESTED BY AN
     AUTHORIZED REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
     FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL INASMUCH THE
     REGISTERED OWNER HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

     This Certificate evidences a fractional undivided beneficial interest in an
underlying note of a corresponding class and series issued by SCE Funding LLC
and the proceeds thereof, held by a trust, as more fully described herein.

     This Certificate does not represent an interest in or obligation of the
State of California, the California Infrastructure and Economic Development
Bank, a public body established within the state government of the State of
California (the "Originator"), any other governmental agency

                                      A-1
<PAGE>
 
or instrumentality or Southern California Edison Company, a California
corporation ("SCE"), or any of its affiliates.  None of the Certificates, the
Underlying Note or the underlying Transition Property (as defined in the Trust
Agreement) will be guaranteed or insured by the State of California, the
Originator, the Trust or any other governmental agency or instrumentality or by
SCE or its affiliates.

     Neither the full faith and credit nor the taxing power of the State of
California, the Originator or any other governmental agency or instrumentality
is pledged to the payment of the principal of, purchase price of, or interest
on, this Certificate or the Underlying Note, or to the payments in respect of
the Transition Property, nor is the State of California, the Originator or any
other governmental agency or instrumentality in any manner obligated to make any
appropriation for the payment thereof.

     THIS CERTIFIES THAT CEDE & CO., as nominee for The Depository Trust
Company, for value received, is the registered owner of a Principal Amount
(stated above) of nonassessable, fully-paid, fractional undivided beneficial
interest in certain property held by the California Infrastructure and Economic
Development Bank Special Purpose Trust SCE-1 (the "Trust").  The Trust is
created pursuant to, and this Certificate is issued under and is subject to the
terms, provisions, and conditions of, an Amended and Restated Declaration and
Agreement of Trust, as supplemented by a First Supplemental Agreement of Trust,
each dated as of December 11, 1997 (collectively, the "Trust Agreement"), by and
among Bankers Trust (Delaware), as Delaware Trustee (the "Delaware Trustee"),
Bankers Trust Company of California, N.A., as Certificate Trustee (the
"Certificate Trustee"), and the Originator, a summary of certain of the
pertinent provisions of which is set forth below.  This Certificate is one of
the duly authorized class of Certificates designated as "California
Infrastructure and Economic Development Bank Special Purpose Trust SCE-1 Class .
Rate Reduction Certificates, Series 199[]-[]" (herein called the "Class .
Certificates").  The Class . Certificates are one of a series of classes of
Certificates issued under the Trust Agreement (such Class . Certificates,
together with other Certificates heretofore or hereafter issued under the Trust
Agreement being herein called the "Certificates").  The holder of this
Certificate, by virtue of its acceptance hereof, assents and agrees to be bound
by the terms of the Trust Agreement.  This Class . Certificate represents a
fractional undivided beneficial interest in the note of a related class (the
"Underlying Note") issued by SCE Funding LLC, as Note Issuer, together with the
proceeds of the Underlying Note.  The Underlying Note is one of a series of
notes secured by a security interest in the property right created under the PU
Code, pursuant to a Financing Order (Decision 97-09-.) issued by the CPUC on
September 3, 1997, and Advice Letters issued pursuant thereto, representing the
irrevocable right of SCE or its assignee to be paid the amount that is
determined in the Financing Order through the collection of certain
nonbypassable charges, as adjusted from time to time, on residential and small
commercial customers within SCE's historic service territory, together with
certain related collateral, all as more fully described in the Note Indenture.

     To the extent not otherwise defined herein, the capitalized terms used
herein have the meanings assigned to them in the Trust Agreement.

     As provided in the Trust Agreement, additional Certificates may be issued
thereunder from time to time pursuant to trust supplements in one or more series
or classes, in various principal

                                      A-2
<PAGE>
 
amounts equal to the corresponding series or class of underlying notes, may bear
interest at different rates and may otherwise vary as provided in the Trust
Agreement.  The aggregate principal amount of Certificates equals the aggregate
amount of the corresponding series or class of underlying notes, and all
Certificates of a Series issued and to be issued under the Trust Agreement are
and will be equally secured by the pledge and covenants made therein, except as
otherwise expressly provided or permitted in the Trust Agreement.

     Subject to and in accordance with the terms of the Trust Agreement, there
will be distributed on each March 25, June 25, September 25 and December 26 of
each year or, if any such day is not a Business Day, the next succeeding
Business Day (each, a "Distribution Date"), commencing on March 25, 1998 to the
person in whose name this Certificate is registered at the close of business on
the last Business Day immediately preceding the related Distribution Date or, if
Definitive Certificates are issued, the last day of the immediately preceding
calendar month (each, a "Record Date"), such Holder's pro rata interest in the
payments made on the Underlying Note due on the related Payment Date, the
receipt of which has been confirmed by the Certificate Trustee.  Subject to and
in accordance with the terms of the Trust Agreement, in the event that a Special
Payment on the Underlying Note is received by the Certificate Trustee, from
funds then available to the Certificate Trustee, there will be distributed on
the applicable Special Payment Date, to the Person in whose name this
Certificate is registered on the Record Date preceding the Special Payment Date,
as applicable, such Holder's pro rata share of such amount.  The Special Payment
Date will be determined as provided in the Trust Agreement.  The Certificate
Trustee will mail notice of each Special Payment and the related Special Payment
Date to the Certificateholder of this Certificate as provided in the Trust
Agreement.

     Distributions on this Certificate will be made as provided in the Trust
Agreement by the Certificate Trustee by wire transfer or check mailed to the
Certificateholder of record in the Certificate Register without the presentation
or surrender of this Certificate or the making of any notation hereon, except
that with respect to Certificates registered on the Record Date in the name of
the nominee of the Clearing Agency (initially, such nominee to be Cede & Co.),
payments will be made by wire transfer in immediately available funds to the
account designated by such nominee.  Except as otherwise provided in the Trust
Agreement and notwithstanding the above, the final distribution on this
Certificate will be made after due notice by the Certificate Trustee of the
pendency of such distribution and only upon presentation and surrender of this
Certificate at the office of the Paying Agent or the office or agency maintained
for that purpose by the Certificate Trustee in The City of New York.

     Subject to and in accordance with the terms of the Trust Agreement, the
Originator has represented and warranted under the Trust Agreement that the
Trust constitutes a "special purpose trust" under Section 63010 of the
California Government Code and a "financing entity" under Section 840 of the PU
Code, and that the Certificates constitute "rate reduction bonds" under Section
840 of the PU Code and that the Holders of the Certificates are entitled to the
rights and benefits thereunder.  Pursuant to Section 841(c) of the PU Code, the
Originator, on behalf of the State of California, has additionally pledged and
agreed with the Note Issuer, Trust and the Certificateholders that the State of
California will neither limit nor alter the FTA Charges, the Transition
Property, or the Financing Order or Advice Letters relating thereto, and all
rights thereunder, until the Certificates, together with the interest thereon,
are fully paid and discharged,

                                      A-3
<PAGE>
 
provided that nothing in the pledge and agreement will preclude such limitation
or alteration if and when adequate provision is made by law for the protection
of the Note Issuer, the Trust and the Holders.  In addition, the Originator has
pledged and agreed with the Note Issuer, the Trust and the Holders of the
Certificates that the Originator will not act in a manner inconsistent with the
State Pledge and will not take any action that would impair any rights of the
Note Issuer, the Trust or the Holders of the Certificates in the Notes, the
Transition Property or the Certificates.

     Reference is hereby made to the further provisions of this Certificate set
forth on the reverse hereof, which further provisions shall for all purposes
have the same effect as if set forth at this place.

     Unless the certificate of authentication hereon shall have been executed by
an authorized officer of the Certificate Trustee, by manual signature, this
Certificate shall not entitle the holder hereof to any benefit under the Trust
Agreement or any other Basic Document or be valid for any purpose.

     THIS TRUST CERTIFICATE SHALL BE GOVERNED BY AND CONSTRUED IN ACCORDANCE
WITH THE DOMESTIC LAW OF THE STATE OF DELAWARE, 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 LAW; PROVIDED,
                                                                   -------- 
HOWEVER, THAT MATTERS REGARDING THE AUTHORITY OF THE ORIGINATOR AND THE VALIDITY
- -------                                                                         
OF ACTIONS TAKEN BY THE ORIGINATOR HEREUNDER SHALL BE GOVERNED BY THE DOMESTIC
LAW OF THE STATE OF CALIFORNIA.

                                      A-4
<PAGE>
 
     Any reduction in the principal amount of any Certificate effected by any
distribution in respect of principal thereof shall be binding upon all Holders
of such Certificate and of any Certificate issued upon the registration or
transfer thereof or in lieu thereof, whether or not noted thereon.

     It is expressly agreed and understood by the parties hereto that (a) this
Certificate is executed and delivered by Bankers Trust Company of California,
N.A., not individually or personally but solely as Certificate Trustee on behalf
of the Trust in the exercise of the powers and authority concerned and vested in
it, (b) the representations, undertakings and agreements herein made by the
Certificate Trustee on behalf of the Trust are made and intended not as personal
representations, undertakings and agreements by Bankers Trust Company of
California, N.A., but are made and intended for the purpose of binding only the
Trust, (c) nothing herein contained shall be construed as creating any liability
on Bankers Trust Company of California, N.A., individually or personally, to
perform any covenant either expressed or implied herein, except in its capacity
as Certificate Trustee, all such liability being expressly waived by all
Persons, and (d) under no circumstances shall Bankers Trust Company of
California, N.A., be personally liable for the payment of any indebtedness or
expenses of the Trust, or be personally liable for the breach or failure of any
obligation, representation, warranty or covenant made or undertaken by the Trust
under this Trust Agreement.

                                      A-5
<PAGE>
 
     IN WITNESS WHEREOF, the Certificate Trustee has on behalf of the Trust
caused this Certificate to be duly executed.

                                        CALIFORNIA INFRASTRUCTURE AND 
                                        ECONOMIC DEVELOPMENT BANK 
                                        SPECIAL PURPOSE TRUST SCE-1

                                        By: BANKERS TRUST COMPANY OF 
                                            CALIFORNIA, N.A., not in its 
                                            individual capacity but solely as 
                                            Certificate Trustee



                                        By:
                                            ------------------------------    
                                            Name:
                                            Title:


              CERTIFICATE TRUSTEE'S CERTIFICATE OF AUTHENTICATION

Dated:  __________, 1997

     This is one of the Certificates referred to in the within-mentioned Trust
Agreement.

                                        BANKERS TRUST COMPANY OF 
                                        CALIFORNIA, N.A., not in its individual 
                                        capacity but solely as Certificate 
                                        Trustee



                                        By:
                                           ------------------------------
                                                 Authorized Officer

                                      A-6
<PAGE>
 
                        [FORM OF REVERSE OF CERTIFICATE]

     The Certificates are limited in right of payment, all as more specifically
set forth on the face hereof and in the Trust Agreement.  All payments or
distributions made to Certificateholders under the Trust Agreement shall be made
only from the Trust Property and only to the extent that the Certificate Trustee
shall have sufficient income or proceeds from the Trust Property to make such
payments in accordance with the terms of the Trust Agreement.  Each Holder of
this Certificate, by its acceptance hereof, agrees that it will look solely to
the income and proceeds from the Trust Property to the extent available for
distribution to such Certificateholder as provided in the Trust Agreement.  This
Certificate does not purport to summarize the Trust Agreement and reference is
made to the Trust Agreement for information with respect to the interests,
rights, benefits, obligations, proceeds, and duties evidenced hereby.  A copy of
the Trust Agreement may be examined during normal business hours at the
principal office of the Certificate Trustee, and at such other places, if any,
designated by the Certificate Trustee, by any Holder upon request.

     The Trust Agreement permits, with certain exceptions therein provided, the
amendment thereof and the modification of the rights of the Certificateholders
under the Trust Agreement at any time by the Originator (with the prior written
approval of the Note Issuer) and the Certificate Trustee with the consent of the
Certificateholders holding Certificates evidencing fractional undivided
beneficial interests aggregating not less than a majority in interest in each
affected Series or Class of Certificates issued by the Trust.  Any such consent
by the Certificateholder of this Certificate shall be conclusive and binding on
such Certificateholder and upon all future Certificateholders of this
Certificate and of any Certificate issued upon the transfer hereof or in
exchange hereof or in lieu hereof whether or not notation of such consent is
made upon this Certificate.  The Trust Agreement also permits the amendment
thereof, in certain limited circumstances, without the consent of the
Certificateholders of any of the Certificates.

     As provided in the Trust Agreement and subject to certain limitations
therein set forth, the transfer of this Certificate is registerable in the
Register upon surrender of this Certificate for registration of transfer at the
offices or agencies maintained by the Certificate Trustee in its capacity as
Registrar, or by any successor Registrar, in the Borough of Manhattan, The City
of New York, duly endorsed or accompanied by a written instrument of transfer in
form satisfactory to the Certificate Trustee and the Registrar duly executed by
the Certificateholder hereof or such Certificateholder's attorney duly
authorized in writing, and thereupon one or more new Certificates of authorized
denominations evidencing the same aggregate fractional undivided beneficial
interest in the Underlying Note will be issued to the designated transferee or
transferees.

     The Certificates are issuable only as registered Certificates without
coupons in Minimum Denominations of [] Original Principal Amount and integral
multiples thereof.  As provided in the Trust Agreement and subject to certain
limitations therein set forth, Certificates are exchangeable for new
Certificates of authorized denominations evidencing the same aggregate
fractional undivided beneficial interest in the Underlying Note, as requested by
the Certificateholder surrendering the same.

                                      A-7
<PAGE>
 
     THE HOLDER OF THIS CERTIFICATE, BY PURCHASE OF THIS CERTIFICATE, WILL BE
DEEMED TO REPRESENT THAT SUCH PURCHASE WILL NOT RESULT IN A NON-EXEMPT
PROHIBITED TRANSACTION UNDER THE INTERNAL REVENUE CODE OF 1986, AS AMENDED, OR
THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED, AND, IN EACH
CASE, THE RULES AND REGULATIONS THEREUNDER.

     No service charge will be made for any such registration of transfer or
exchange, but the Certificate Trustee shall require payment of a sum sufficient
to cover any tax or governmental charge payable in connection therewith.

     The Certificate Trustee, the Registrar, and any agent of the Certificate
Trustee or the Registrar may treat the person in whose name this Certificate is
registered as the owner hereof for all purposes, and neither the Certificate
Trustee, the Registrar, nor any such agent shall be affected by any notice to
the contrary.

     The obligations and responsibilities created by the Trust Agreement and the
Trust created thereby shall terminate with respect to the Certificates upon the
distribution to the Certificateholders of all amounts required to be distributed
to them pursuant to the Trust Agreement and the disposition of all property held
as part of the Trust Property, except certain indemnity obligations of the
Originator to the Certificate Trustee and the Delaware Trustee.

                                      A-8

<PAGE>
 
                                                                     EXHIBIT 4.5

                                                                  EXECUTION COPY

================================================================================

                     FIRST SUPPLEMENTAL AGREEMENT OF TRUST

                                  by and among


            California Infrastructure and Economic Development Bank,
                                 as Originator,

                           Bankers Trust (Delaware),
                              as Delaware Trustee,

                                      and

                   Bankers Trust Company of California , N.A.
                             as Certificate Trustee


                         Dated as of December 11, 1997



           (Supplemental to the Amended and Restated Declaration and
               Agreement of Trust dated as of December 11, 1997)


================================================================================
<PAGE>
 
                               TABLE OF CONTENTS


                                  ARTICLE XII

                        INITIAL ISSUANCE OF CERTIFICATES
<TABLE>
<CAPTION>
                                                                            Page
<S>                                                                         <C>
Section 12.01.  Definitions..............................................   2
Section 12.02.  Authorization of Certificates, Classes A-1 through A-7...   2
Section 12.03.  Terms of Certificates Subject to Trust Agreement.........   3
Section 12.04.  Execution in Counterparts................................   3
</TABLE>

                                       i
<PAGE>
 
                     First Supplemental Agreement of Trust
           (Supplemental to the Amended and Restated Declaration and
               Agreement of Trust dated as of December 11, 1997)
                          Authorizing the Issuance of
                  $2,463,000,000 Aggregate Principal Amount of
       Rate Reduction Certificates Series 1997-1, Classes A-1 through A-7

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


     This First Supplemental Agreement of Trust, dated as of December 11, 1997
(the "First Supplemental Trust Agreement"), is by and among Bankers Trust
(Delaware), as Delaware Trustee, Bankers Trust Company of California, N.A., as
Certificate Trustee, and the California Infrastructure and Economic Development
Bank, as Originator;


                             W I T N E S S E T H :
                             - - - - - - - - - -  

     WHEREAS, the Delaware Trustee and the Originator entered into a Declaration
and Agreement of Trust, dated as of November 7, 1997 (the "Declaration and
Agreement of Trust"), creating the California Infrastructure and Economic
Development Bank Special Purpose Trust SCE-1, a not-for-profit business trust
organized under the laws of the State of Delaware (the "Trust"); and

     WHEREAS, pursuant to Section 1(c) of the Declaration and Agreement of
Trust, the Delaware Trustee, the Originator and the Certificate Trustee entered
into an Amended and Restated Declaration and Agreement of Trust, dated as of
December 11, 1997 (the "Trust Agreement") in order to provide for the operation
of the Trust and the issuance of rate reduction certificates (the
"Certificates"); and

     WHEREAS, pursuant to Section 8.01 of the Trust Agreement, the Originator
may, and the Certificate Trustee and the Delaware Trustee shall, at any time and
from time to time enter into one or more agreements supplemental to the Trust
Agreement to provide for the issuance of the Certificates of any Class or
Series; and

     WHEREAS, in order to finance the purchase of the SCE Funding LLC Notes,
Series 1997-1 (the "Notes"), pursuant to the Note Purchase Agreement, consisting
of Classes A-1 through A-7 from the Note Issuer, the Trust shall issue, pursuant
to this First Supplemental Trust Agreement, Rate Reduction Certificates, Series
1997-1, consisting of Classes A-1 through A-7; and

     WHEREAS, the Originator desires to establish the terms and conditions for
the issuance of such Certificates;

     NOW THEREFORE, in consideration of the mutual agreements contained herein
and of other good and valuable consideration, the receipt and adequacy of which
are hereby acknowledged, the parties hereto agree as follows:
<PAGE>
 
                                  ARTICLE XII

                        INITIAL ISSUANCE OF CERTIFICATES

     Section 12.01.  Definitions.  The terms defined in this Section shall, for
                     -----------                                               
all purposes of this First Supplemental Trust Agreement and of any certificate,
opinion or other document herein mentioned, have the meanings herein specified,
to be equally applicable to both the singular and plural forms of any of the
terms herein defined.  Terms defined in Section 1.01 of the Trust Agreement not
otherwise defined herein shall have the meanings specified therein.

     "First Supplement" means this First Supplemental Agreement of Trust dated
as of December 11, 1997.

     "Interest Rate" shall have the meaning assigned in Section 12.02 hereof.

     "Minimum Denomination" means $1,000, and integral multiples a dollar in
excess thereof.

     "Payment Dates" means March 25, June 25, September 25 and December 26 of
each year or, if such date is not a Business Day, the immediately succeeding
Business Day, commencing on March 25, 1998.

     SECTION 12.02.  Authorization of Certificates, Classes A-1 through A-8.
                     ------------------------------------------------------  
The issuance by the Trust of the Certificates consisting of the Class A-1
Certificates, the Class A-2 Certificates, the Class A-3 Certificates, the Class
A-4 Certificates, the Class A-5 Certificates, the Class A-6 Certificates and the
Class A-7 Certificates is hereby authorized, each such Class to be in an
aggregate amount equal to the corresponding Class of Notes as set forth in the
Note Purchase Agreement.  Each such Class of Certificates shall be denominated
as "California Infrastructure and Economic Development Bank Special Purpose
Trust SCE-1, Series 1997-1, Class [  ] Rate Reduction Certificates" and shall be
substantially in the form as provided in Section 3.01 and Exhibit A to the Trust
Agreement.

     For each Class of Certificates authorized to be issued hereby, there is
hereby created, pursuant to Section 4.01 of the Trust Agreement, an individual
account denominated as "Class [  ] Certificate Account" (each, a "Certificate
Account").  Deposits into and distributions from each Certificate Account shall
be made as provided in Article IV of the Trust Agreement.

                                       2
<PAGE>
 
     Set forth below for each class of Certificates are the Scheduled Final
Distribution Date and the Termination Date as well as the Interest Rate payable
with respect to each such Class of Certificates:
<TABLE>
<CAPTION>
 

 
             Initial                                                          
            Principal      Scheduled Final                          Interest  
 Class        Amount      Distribution Date     Termination Date      Rate    
- --------   ------------   ------------------   ------------------   --------- 
 
<S>        <C>            <C>                  <C>                  <C>
A-1        $246,300,000   December 26, 1998    December 26, 2000        5.98%
A-2         307,251,868     March 25, 2000       March 25, 2002         6.14
A-3         247,840,798     March 25, 2001       March 25, 2003         6.17
A-4         246,030,125     March 25, 2002       March 25, 2004         6.22
A-5         360,644,658   September 25, 2003   September 25, 2005       6.28
A-6         739,988,148   September 25, 2006   September 25, 2008       6.38
A-7         314,944,403   December 26, 2007    December 26, 2009        6.42
 
</TABLE>

     Section 12.03.  Terms of Certificates Subject to Trust Agreement.  Except
                     ------------------------------------------------         
as expressly provided in this First Supplemental Trust Agreement, every term and
condition contained in the Trust Agreement shall apply to this First
Supplemental Trust Agreement and to the Certificates with the same force and
effect as if the same were herein set forth in full, with such omissions,
variations and modifications thereof as may be appropriate to make the same
conform to this First Supplemental Trust Agreement.

     This First Supplemental Trust Agreement and all the terms and provisions
contained herein shall form part of the Trust Agreement and shall have the same
force and effect as if set forth in the Trust Agreement.  The Trust Agreement is
hereby ratified and confirmed and shall continue in full force and effect in
accordance with the terms and provisions thereof, as supplemented and amended
hereby.

     Section 12.04.  Execution in Counterparts.  This First Supplemental Trust
                     -------------------------                                
Agreement may be executed in several counterparts, each of which shall be deemed
an original and all of which shall constitute but one and the same instrument.

                                       3
<PAGE>
 
     IN WITNESS WHEREOF, the Originator, the Delaware Trustee and the
Certificate Trustee have caused this First Supplemental Trust Agreement to be
duly executed by duly authorized officers, all as of the day and year first
above written.

                                              CALIFORNIA INFRASTRUCTURE AND
                                              ECONOMIC DEVELOPMENT BANK,
                                              as Originator



                                              By: /s/ Christopher S. Holben
                                                 -------------------------------
                                                 Name: Christopher S. Holben
                                                 Title: Chair


                                              BANKERS TRUST (DELAWARE),
                                              as Delaware Trustee



                                              By: /s/ M. Lisa Wilkins
                                                 -------------------------------
                                                 Name: M. Lisa Wilkins
                                                 Title: Assistant Secretary

                                              BANKERS TRUST COMPANY OF 
                                              CALIFORNIA, N. A.,
                                              as Certificate Trustee


                                              By: /s/ Peter Becker
                                                 -------------------------------
                                                 Name: Peter Becker
                                                 Title: Assistant Secretary

                                      S-1

                                       4

<PAGE>
 
                                                                     EXHIBIT 4.6


                              FORM OF CERTIFICATE

REGISTERED                                             REGISTERED
NO. .                                                          $.

            CALIFORNIA INFRASTRUCTURE AND ECONOMIC DEVELOPMENT BANK
                          SPECIAL PURPOSE TRUST SCE-1
                                SERIES 199[]-[]
                                    CLASS .
                           RATE REDUCTION CERTIFICATE




                  SCHEDULED                  
                    FINAL                    
 INTEREST        DISTRIBUTION      TERMINATION  
   RATE              DATE             DATE         CUSIP
- -----------      ------------      -----------     ----- 



REGISTERED OWNER:   Cede & Co.

PRINCIPAL AMOUNT:


     UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE
     DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE TRUST OR
     ITS AGENT FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY
     CERTIFICATE ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER
     NAME AS IS REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC (AND ANY
     PAYMENT IS MADE TO CEDE & CO. OR TO SUCH OTHER ENTITY AS IS REQUESTED BY AN
     AUTHORIZED REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
     FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL INASMUCH THE
     REGISTERED OWNER HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

     This Certificate evidences a fractional undivided beneficial interest in an
underlying note of a corresponding class and series issued by SCE Funding LLC
and the proceeds thereof, held by a trust, as more fully described herein.

     This Certificate does not represent an interest in or obligation of the
State of California, the California Infrastructure and Economic Development
Bank, a public body established within the state government of the State of
California (the "Originator"), any other governmental agency

                                      A-1
<PAGE>
 
or instrumentality or Southern California Edison Company, a California
corporation ("SCE"), or any of its affiliates.  None of the Certificates, the
Underlying Note or the underlying Transition Property (as defined in the Trust
Agreement) will be guaranteed or insured by the State of California, the
Originator, the Trust or any other governmental agency or instrumentality or by
SCE or its affiliates.

     Neither the full faith and credit nor the taxing power of the State of
California, the Originator or any other governmental agency or instrumentality
is pledged to the payment of the principal of, purchase price of, or interest
on, this Certificate or the Underlying Note, or to the payments in respect of
the Transition Property, nor is the State of California, the Originator or any
other governmental agency or instrumentality in any manner obligated to make any
appropriation for the payment thereof.

     THIS CERTIFIES THAT CEDE & CO., as nominee for The Depository Trust
Company, for value received, is the registered owner of a Principal Amount
(stated above) of nonassessable, fully-paid, fractional undivided beneficial
interest in certain property held by the California Infrastructure and Economic
Development Bank Special Purpose Trust SCE-1 (the "Trust").  The Trust is
created pursuant to, and this Certificate is issued under and is subject to the
terms, provisions, and conditions of, an Amended and Restated Declaration and
Agreement of Trust, as supplemented by a First Supplemental Agreement of Trust,
each dated as of December 11, 1997 (collectively, the "Trust Agreement"), by and
among Bankers Trust (Delaware), as Delaware Trustee (the "Delaware Trustee"),
Bankers Trust Company of California, N.A., as Certificate Trustee (the
"Certificate Trustee"), and the Originator, a summary of certain of the
pertinent provisions of which is set forth below.  This Certificate is one of
the duly authorized class of Certificates designated as "California
Infrastructure and Economic Development Bank Special Purpose Trust SCE-1 Class .
Rate Reduction Certificates, Series 199[]-[]" (herein called the "Class .
Certificates").  The Class . Certificates are one of a series of classes of
Certificates issued under the Trust Agreement (such Class . Certificates,
together with other Certificates heretofore or hereafter issued under the Trust
Agreement being herein called the "Certificates").  The holder of this
Certificate, by virtue of its acceptance hereof, assents and agrees to be bound
by the terms of the Trust Agreement.  This Class . Certificate represents a
fractional undivided beneficial interest in the note of a related class (the
"Underlying Note") issued by SCE Funding LLC, as Note Issuer, together with the
proceeds of the Underlying Note.  The Underlying Note is one of a series of
notes secured by a security interest in the property right created under the PU
Code, pursuant to a Financing Order (Decision 97-09-.) issued by the CPUC on
September 3, 1997, and Advice Letters issued pursuant thereto, representing the
irrevocable right of SCE or its assignee to be paid the amount that is
determined in the Financing Order through the collection of certain
nonbypassable charges, as adjusted from time to time, on residential and small
commercial customers within SCE's historic service territory, together with
certain related collateral, all as more fully described in the Note Indenture.

     To the extent not otherwise defined herein, the capitalized terms used
herein have the meanings assigned to them in the Trust Agreement.

     As provided in the Trust Agreement, additional Certificates may be issued
thereunder from time to time pursuant to trust supplements in one or more series
or classes, in various principal

                                      A-2
<PAGE>
 
amounts equal to the corresponding series or class of underlying notes, may bear
interest at different rates and may otherwise vary as provided in the Trust
Agreement.  The aggregate principal amount of Certificates equals the aggregate
amount of the corresponding series or class of underlying notes, and all
Certificates of a Series issued and to be issued under the Trust Agreement are
and will be equally secured by the pledge and covenants made therein, except as
otherwise expressly provided or permitted in the Trust Agreement.

     Subject to and in accordance with the terms of the Trust Agreement, there
will be distributed on each March 25, June 25, September 25 and December 26 of
each year or, if any such day is not a Business Day, the next succeeding
Business Day (each, a "Distribution Date"), commencing on March 25, 1998 to the
person in whose name this Certificate is registered at the close of business on
the last Business Day immediately preceding the related Distribution Date or, if
Definitive Certificates are issued, the last day of the immediately preceding
calendar month (each, a "Record Date"), such Holder's pro rata interest in the
payments made on the Underlying Note due on the related Payment Date, the
receipt of which has been confirmed by the Certificate Trustee.  Subject to and
in accordance with the terms of the Trust Agreement, in the event that a Special
Payment on the Underlying Note is received by the Certificate Trustee, from
funds then available to the Certificate Trustee, there will be distributed on
the applicable Special Payment Date, to the Person in whose name this
Certificate is registered on the Record Date preceding the Special Payment Date,
as applicable, such Holder's pro rata share of such amount.  The Special Payment
Date will be determined as provided in the Trust Agreement.  The Certificate
Trustee will mail notice of each Special Payment and the related Special Payment
Date to the Certificateholder of this Certificate as provided in the Trust
Agreement.

     Distributions on this Certificate will be made as provided in the Trust
Agreement by the Certificate Trustee by wire transfer or check mailed to the
Certificateholder of record in the Certificate Register without the presentation
or surrender of this Certificate or the making of any notation hereon, except
that with respect to Certificates registered on the Record Date in the name of
the nominee of the Clearing Agency (initially, such nominee to be Cede & Co.),
payments will be made by wire transfer in immediately available funds to the
account designated by such nominee.  Except as otherwise provided in the Trust
Agreement and notwithstanding the above, the final distribution on this
Certificate will be made after due notice by the Certificate Trustee of the
pendency of such distribution and only upon presentation and surrender of this
Certificate at the office of the Paying Agent or the office or agency maintained
for that purpose by the Certificate Trustee in The City of New York.

     Subject to and in accordance with the terms of the Trust Agreement, the
Originator has represented and warranted under the Trust Agreement that the
Trust constitutes a "special purpose trust" under Section 63010 of the
California Government Code and a "financing entity" under Section 840 of the PU
Code, and that the Certificates constitute "rate reduction bonds" under Section
840 of the PU Code and that the Holders of the Certificates are entitled to the
rights and benefits thereunder.  Pursuant to Section 841(c) of the PU Code, the
Originator, on behalf of the State of California, has additionally pledged and
agreed with the Note Issuer, Trust and the Certificateholders that the State of
California will neither limit nor alter the FTA Charges, the Transition
Property, or the Financing Order or Advice Letters relating thereto, and all
rights thereunder, until the Certificates, together with the interest thereon,
are fully paid and discharged,

                                      A-3
<PAGE>
 
provided that nothing in the pledge and agreement will preclude such limitation
or alteration if and when adequate provision is made by law for the protection
of the Note Issuer, the Trust and the Holders.  In addition, the Originator has
pledged and agreed with the Note Issuer, the Trust and the Holders of the
Certificates that the Originator will not act in a manner inconsistent with the
State Pledge and will not take any action that would impair any rights of the
Note Issuer, the Trust or the Holders of the Certificates in the Notes, the
Transition Property or the Certificates.

     Reference is hereby made to the further provisions of this Certificate set
forth on the reverse hereof, which further provisions shall for all purposes
have the same effect as if set forth at this place.

     Unless the certificate of authentication hereon shall have been executed by
an authorized officer of the Certificate Trustee, by manual signature, this
Certificate shall not entitle the holder hereof to any benefit under the Trust
Agreement or any other Basic Document or be valid for any purpose.

     THIS TRUST CERTIFICATE SHALL BE GOVERNED BY AND CONSTRUED IN ACCORDANCE
WITH THE DOMESTIC LAW OF THE STATE OF DELAWARE, 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 LAW; PROVIDED,
                                                                   -------- 
HOWEVER, THAT MATTERS REGARDING THE AUTHORITY OF THE ORIGINATOR AND THE VALIDITY
- -------                                                                         
OF ACTIONS TAKEN BY THE ORIGINATOR HEREUNDER SHALL BE GOVERNED BY THE DOMESTIC
LAW OF THE STATE OF CALIFORNIA.

                                      A-4
<PAGE>
 
     Any reduction in the principal amount of any Certificate effected by any
distribution in respect of principal thereof shall be binding upon all Holders
of such Certificate and of any Certificate issued upon the registration or
transfer thereof or in lieu thereof, whether or not noted thereon.

     It is expressly agreed and understood by the parties hereto that (a) this
Certificate is executed and delivered by Bankers Trust Company of California,
N.A., not individually or personally but solely as Certificate Trustee on behalf
of the Trust in the exercise of the powers and authority concerned and vested in
it, (b) the representations, undertakings and agreements herein made by the
Certificate Trustee on behalf of the Trust are made and intended not as personal
representations, undertakings and agreements by Bankers Trust Company of
California, N.A., but are made and intended for the purpose of binding only the
Trust, (c) nothing herein contained shall be construed as creating any liability
on Bankers Trust Company of California, N.A., individually or personally, to
perform any covenant either expressed or implied herein, except in its capacity
as Certificate Trustee, all such liability being expressly waived by all
Persons, and (d) under no circumstances shall Bankers Trust Company of
California, N.A., be personally liable for the payment of any indebtedness or
expenses of the Trust, or be personally liable for the breach or failure of any
obligation, representation, warranty or covenant made or undertaken by the Trust
under this Trust Agreement.

                                      A-5
<PAGE>
 
     IN WITNESS WHEREOF, the Certificate Trustee has on behalf of the Trust
caused this Certificate to be duly executed.

                                        CALIFORNIA INFRASTRUCTURE AND 
                                        ECONOMIC DEVELOPMENT BANK 
                                        SPECIAL PURPOSE TRUST SCE-1

                                        By: BANKERS TRUST COMPANY OF 
                                            CALIFORNIA, N.A., not in its 
                                            individual capacity but solely as 
                                            Certificate Trustee



                                        By:
                                            ------------------------------    
                                            Name:
                                            Title:


              CERTIFICATE TRUSTEE'S CERTIFICATE OF AUTHENTICATION

Dated:  __________, 1997

     This is one of the Certificates referred to in the within-mentioned Trust
Agreement.

                                        BANKERS TRUST COMPANY OF 
                                        CALIFORNIA, N.A., not in its individual 
                                        capacity but solely as Certificate 
                                        Trustee



                                        By:
                                           ------------------------------
                                                 Authorized Officer

                                      A-6
<PAGE>
 
                        [FORM OF REVERSE OF CERTIFICATE]

     The Certificates are limited in right of payment, all as more specifically
set forth on the face hereof and in the Trust Agreement.  All payments or
distributions made to Certificateholders under the Trust Agreement shall be made
only from the Trust Property and only to the extent that the Certificate Trustee
shall have sufficient income or proceeds from the Trust Property to make such
payments in accordance with the terms of the Trust Agreement.  Each Holder of
this Certificate, by its acceptance hereof, agrees that it will look solely to
the income and proceeds from the Trust Property to the extent available for
distribution to such Certificateholder as provided in the Trust Agreement.  This
Certificate does not purport to summarize the Trust Agreement and reference is
made to the Trust Agreement for information with respect to the interests,
rights, benefits, obligations, proceeds, and duties evidenced hereby.  A copy of
the Trust Agreement may be examined during normal business hours at the
principal office of the Certificate Trustee, and at such other places, if any,
designated by the Certificate Trustee, by any Holder upon request.

     The Trust Agreement permits, with certain exceptions therein provided, the
amendment thereof and the modification of the rights of the Certificateholders
under the Trust Agreement at any time by the Originator (with the prior written
approval of the Note Issuer) and the Certificate Trustee with the consent of the
Certificateholders holding Certificates evidencing fractional undivided
beneficial interests aggregating not less than a majority in interest in each
affected Series or Class of Certificates issued by the Trust.  Any such consent
by the Certificateholder of this Certificate shall be conclusive and binding on
such Certificateholder and upon all future Certificateholders of this
Certificate and of any Certificate issued upon the transfer hereof or in
exchange hereof or in lieu hereof whether or not notation of such consent is
made upon this Certificate.  The Trust Agreement also permits the amendment
thereof, in certain limited circumstances, without the consent of the
Certificateholders of any of the Certificates.

     As provided in the Trust Agreement and subject to certain limitations
therein set forth, the transfer of this Certificate is registerable in the
Register upon surrender of this Certificate for registration of transfer at the
offices or agencies maintained by the Certificate Trustee in its capacity as
Registrar, or by any successor Registrar, in the Borough of Manhattan, The City
of New York, duly endorsed or accompanied by a written instrument of transfer in
form satisfactory to the Certificate Trustee and the Registrar duly executed by
the Certificateholder hereof or such Certificateholder's attorney duly
authorized in writing, and thereupon one or more new Certificates of authorized
denominations evidencing the same aggregate fractional undivided beneficial
interest in the Underlying Note will be issued to the designated transferee or
transferees.

     The Certificates are issuable only as registered Certificates without
coupons in Minimum Denominations of [] Original Principal Amount and integral
multiples thereof.  As provided in the Trust Agreement and subject to certain
limitations therein set forth, Certificates are exchangeable for new
Certificates of authorized denominations evidencing the same aggregate
fractional undivided beneficial interest in the Underlying Note, as requested by
the Certificateholder surrendering the same.

                                      A-7
<PAGE>
 
     THE HOLDER OF THIS CERTIFICATE, BY PURCHASE OF THIS CERTIFICATE, WILL BE
DEEMED TO REPRESENT THAT SUCH PURCHASE WILL NOT RESULT IN A NON-EXEMPT
PROHIBITED TRANSACTION UNDER THE INTERNAL REVENUE CODE OF 1986, AS AMENDED, OR
THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED, AND, IN EACH
CASE, THE RULES AND REGULATIONS THEREUNDER.

     No service charge will be made for any such registration of transfer or
exchange, but the Certificate Trustee shall require payment of a sum sufficient
to cover any tax or governmental charge payable in connection therewith.

     The Certificate Trustee, the Registrar, and any agent of the Certificate
Trustee or the Registrar may treat the person in whose name this Certificate is
registered as the owner hereof for all purposes, and neither the Certificate
Trustee, the Registrar, nor any such agent shall be affected by any notice to
the contrary.

     The obligations and responsibilities created by the Trust Agreement and the
Trust created thereby shall terminate with respect to the Certificates upon the
distribution to the Certificateholders of all amounts required to be distributed
to them pursuant to the Trust Agreement and the disposition of all property held
as part of the Trust Property, except certain indemnity obligations of the
Originator to the Certificate Trustee and the Delaware Trustee.

                                      A-8

<PAGE>
 
                                                                    EXHIBIT 10.1
                                                                  
                                                                  
                                                                  Execution Copy

                                                                                
===============================================================================


                TRANSITION PROPERTY PURCHASE AND SALE AGREEMENT

                                    between

                                SCE FUNDING LLC

                                  Note Issuer

                                      and

                       SOUTHERN CALIFORNIA EDISON COMPANY

                                     Seller

                         Dated as of December 11, 1997


===============================================================================
<PAGE>

                               TABLE OF CONTENTS
<TABLE>
<CAPTION>
                                                                                                 Page
                                                                                                 ----
<S>                     <C>                                                                        <C>
ARTICLE I. DEFINITIONS..........................................................................    1

     Section 1.01.      Definitions.............................................................    1

     Section 1.02.      Other Definitional Provisions...........................................    4

ARTICLE II. Conveyance of Transition Property...................................................    5

     Section 2.01.      Conveyance of Transition Property.......................................    5

ARTICLE III. Representations and Warranties of Seller...........................................    5

     Section 3.01.      Organization and Good Standing..........................................    5

     Section 3.02.      Due Qualification.......................................................    5

     Section 3.03.      Power and Authority.....................................................    6

     Section 3.04.      Binding Obligation......................................................    6

     Section 3.05.      No Violation............................................................    6

     Section 3.06.      No Proceedings..........................................................    6

     Section 3.07.      Approvals...............................................................    7

     Section 3.08.      The Transition Property.................................................    7

            (a)         Information.............................................................    7

            (b)         Title...................................................................    7

            (c)         Transfer Filings........................................................    8

            (d)         Financing Order and Issuance Advice Letters; Other Approvals............    8

            (e)         Assumptions.............................................................    9

            (f)         Creation of Transition Property.........................................    9

     Section 3.09.      Outstanding Indenture...................................................    9

ARTICLE IV. Covenants of the Seller.............................................................    9

     Section 4.01.      Corporate Existence.....................................................    9

     Section 4.02.      No Liens................................................................   10

     Section 4.03.      Delivery of Collections.................................................   10

     Section 4.04.      Notice of Liens.........................................................   10

     Section 4.05.      Compliance with Law.....................................................   10
</TABLE> 
                                       i
<PAGE>

<TABLE> 

<S>                     <C>                                                                        <C>  
     Section 4.06.      Covenants Related to Transition Property................................   10

     Section 4.07.      Protection of Title.....................................................   11

     Section 4.08.      Nonpetition Covenants...................................................   11

     Section 4.09.      Taxes...................................................................   12

ARTICLE V. The Seller...........................................................................   12

     Section 5.01.      Liability of Seller; Indemnities........................................   12

     Section 5.02.      Merger or Consolidation of, or Assumption of the Obligations of, Seller.   14

     Section 5.03.      Limitation on Liability of Seller and Others............................   15

ARTICLE VI. Miscellaneous Provisions............................................................   15

     Section 6.01.      Amendment...............................................................   15

     Section 6.02.      Notices.................................................................   16

     Section 6.03.      Assignment..............................................................   17

     Section 6.04.      Limitations on Rights of Others.........................................   17

     Section 6.05.      Severability............................................................   17

     Section 6.06.      Separate Counterparts...................................................   17

     Section 6.07.      Headings................................................................   17

     Section 6.08.      Governing Law...........................................................   18

     Section 6.09.      Assignment to Note Trustee..............................................   18

     Section 6.10.      Limitation of Liability.................................................   18
</TABLE>
                  Schedules
                  ---------

  Schedule 3.06   Proceedings

                                      ii
<PAGE>
 
                        TRANSITION PROPERTY PURCHASE AND SALE 
                    AGREEMENT dated as of December 11, 1997, between SCE 
                    FUNDING LLC, a Delaware limited liability company (the 
                    "Note Issuer"), and SOUTHERN CALIFORNIA EDISON COMPANY, 
                    a California corporation, as Seller (the "Seller").

          WHEREAS the Note Issuer desires to purchase the Transition Property
created pursuant to the PU Code, the Financing Order and the Issuance Advice
Letter; and

          WHEREAS the Seller is willing to sell such Transition Property to the
Note Issuer.

          NOW, THEREFORE, in consideration of the premises and the mutual
covenants herein contained, the parties hereto agree as follows:

                                   ARTICLE I.

                                  DEFINITIONS
                                  -----------

          Section 1.01.  Definitions. Whenever used in this Agreement, the 
                         -----------
following words and phrases shall have the following meanings:

          "Agreement" means this Transition Property Purchase and Sale
Agreement, as the same may be amended and supplemented from time to time.

          "Certificates" means the Series of Certificates issued under the Trust
Agreement whose Series Issuance Date is the date of this Agreement.

          "Certificate Trustee" means the Person acting as certificate trustee
under the Trust Agreement.

          "CPUC" means the California Public Utilities Commission or any
successor in interest.

          "CPUC Regulations" has the meaning assigned to that term in the
Servicing Agreement.

          "Customers" means existing and future Residential Customers and Small
Commercial Customers.

          "Date of Breach" means, with respect to the repurchase obligation
specified in Section 5.01(b), the date of breach of a representation and
warranty that triggers such repurchase obligation.

                                       1
<PAGE>
 
          "Delaware Trustee" means the Person acting as Delaware trustee under
the Trust Agreement.

          "Financing Order" means the order of the CPUC, Decision 97-09-056,
issued as of as of September 3, 1997, which became effective on October 9, 1997.

          "FTA Charges" means the charges permitted to be levied upon the
Customers pursuant to the Financing Order.

          "IED Bank Issuance Resolution" means Resolution No. B97-19 adopted by
the Infrastructure Bank on November 10, 1997.

          "Indenture" means the Indenture dated as of December 11, 1997, between
the Note Issuer and the Note Trustee, as the same may be amended and
supplemented from time to time.

          "Infrastructure Bank" means the California Infrastructure and Economic
Development Bank or any successor in interest.

          "Insolvency Event" means, with respect to a specified Person, (a) the
filing of a decree or order for relief by a court having jurisdiction in the
premises in respect of such Person or any substantial part of its property in an
involuntary case under any applicable Federal or state bankruptcy, insolvency or
other similar law now or hereafter in effect, or appointing a receiver,
liquidator, assignee, custodian, trustee, sequestrator or similar official for
such Person or for any substantial part of its property, or ordering the
winding-up or liquidation of such Person's affairs, and such decree or order
shall remain unstayed and in effect for a period of 60 consecutive days; or (b)
the commencement by such Person of a voluntary case under any applicable Federal
or state bankruptcy, insolvency or other similar law now or hereafter in effect,
or the consent by such Person to the entry of an order for relief in an
involuntary case under any such law, or the consent by such Person to the
appointment of or taking possession by a receiver, liquidator, assignee,
custodian, trustee, sequestrator or similar official for such Person or for any
substantial part of its property, or the making by such Person of any general
assignment for the benefit of creditors, or the failure by such Person generally
to pay its debts as such debts become due, or the taking of action by such
Person in furtherance of any of the foregoing.

          "Issuance Advice Letter" means Advice 1272-E, dated December 4, 1997,
filed with the CPUC by the Seller pursuant to the Financing Order.

          "Lien" means a security interest, lien, charge, pledge, equity or
encumbrance of any kind.

          "Losses" has the meaning assigned to that term in Section 5.01(e).

                                       2
<PAGE>
 
          "Note Issuer" has the meaning set forth in the heading of this
Agreement.

          "Notes" means the Series of Notes issued under the Indenture whose
Series Issuance Date is the date of this Agreement.

          "Note Trustee" means the Person acting as trustee under the Indenture.

          "Officer's Certificate" means a certificate signed by the chairman of
the board, the president, the vice chairman of the board, any vice president,
the treasurer, any assistant treasurer, the  secretary or any assistant
secretary of the Seller.

          "Opinion of Counsel" means one or more written opinions of counsel who
may be an employee of or counsel to the party providing such opinion of counsel,
which counsel shall be acceptable to the party receiving such opinion of
counsel.

          "PU Code" means the California Public Utilities Code, as amended from
time to time.

          "Repurchase Date" means the date that is five Business Days after the
date that is (i) if the terms of Section 5.01(b)(i)(A) and Section
5.01(b)(i)(B)(ii) are applicable, two Business Days after the Date of Breach if
the Seller fails to make the deposit required by such Section or 90 days after
the Date of Breach if the Seller makes the deposit required by such Section,
(ii)  if the terms of Section 5.01(b)(ii) are applicable, 30 days after the
Seller receives written notice from the Note Trustee or the Certificate Trustee
or otherwise becomes aware of such breach and (iii) if the terms of Section
5.01(b)(i)(A) and Section 5.01(b)(i)(B)(i) are applicable, 90 days after the
Date of Breach.

          "Repurchase Price" has the meaning specified in Section 5.01(b)(i).

          "Residential Customers" means the existing and future residential
consumers of electricity, as identified in the Financing Order, located in the
service territory in which the Seller provided electricity services as of
December 20, 1995.

          "Seller" means Southern California Edison Company and its successors
in interest to the extent permitted hereunder.

          "Seller Mortgage" has the meaning set forth in Section 3.05.

          "Servicer Default" means an event specified in Section 7.01 of the
Servicing Agreement.

          "Servicing Agreement" means that certain Transition Property Servicing
Agreement dated as of the date hereof between Southern California Edison
Company, as Servicer, and the Note Issuer, as amended and supplemented from time
to time.

                                       3
<PAGE>
 
          "Small Commercial Customers" means the existing and future small
commercial consumers of electricity, as identified in the Financing Order,
located in the service territory in which the Seller provided electricity
services as of December 20, 1995.

          "Statute" means Chapter 854, California Statutes of 1996_and Chapter
275, California Statutes of 1997, as further amended from time to time.

          "STO" means the California State Treasurer's Office, as agent for sale
for the Certificates.

          "Transition Costs" has the meaning assigned to that term in Section
840(f) of the PU Code.

          "Transition Property" means the "Transition Property" contemplated by
the Financing Order and specifically described in the Issuance Advice Letter.

          "Trust Agreement" means the Amended and Restated Declaration and
Agreement of Trust dated as of December 11, 1997, among the Infrastructure Bank,
the Delaware Trustee and the Certificate Trustee, as the same may be further
amended and supplemented from time to time.

          Section 1.02.  Other Definitional Provisions.
                         ------------------------------

          (a) Capitalized terms used herein and not otherwise defined herein
have the meanings assigned to them in the Indenture.

          (b) All terms defined in this Agreement shall have the defined
meanings when used in any certificate or other document made or delivered
pursuant hereto unless otherwise defined therein.

          (c) The words "hereof," "herein," "hereunder" and words of similar
import, when used in this Agreement, shall refer to this Agreement as a whole
and not to any particular provision of this Agreement; Section, Schedule and
Exhibit references contained in this Agreement are references to Sections,
Schedules and Exhibits in or to this Agreement unless otherwise specified; and
the term "including" shall mean "including without limitation".

          (d) The definitions contained in this Agreement are applicable to the
singular as well as the plural forms of such terms and to the masculine as well
as to the feminine and neuter forms of such terms.

                                       4
<PAGE>
 
                                  ARTICLE II.

                       Conveyance of Transition Property
                       ---------------------------------

          Section 2.01.  Conveyance of Transition Property. In consideration of
                         ----------------------------------
the Note Issuer's delivery to or upon the order of the Seller of
$2,443,709,922.82, the Seller does hereby irrevocably sell, transfer, assign,
set over and otherwise convey to the Note Issuer, without recourse (subject to
the obligations herein), all right, title and interest of the Seller in and to
the Transition Property (such sale, transfer, assignment, set over and
conveyance of the Transition Property includes, to the fullest extent permitted
by the Statute, the assignment of all revenues, collections, claims, rights,
payments, money or proceeds of or arising from the FTA Charges pursuant to the
Financing Order and the Issuance Advice Letter). Such sale, transfer,
assignment, set over and conveyance is hereby expressly stated to be a sale and,
pursuant to Section 844(a) of the PU Code, shall be treated as an absolute
transfer of all of the Seller's right, title and interest (as in a true sale),
and not as a pledge or other financing, of the Transition Property. This is the
statement referred to in Section 844(a) of the PU Code. If such sale, transfer,
assignment, set over and conveyance is held not to be a true sale as
contemplated by Section 844(a) of the PU Code, then such sale, transfer,
assignment, set over and conveyance shall be treated as a pledge of the
Transition Property and the Seller shall be deemed to have granted a security
interest to the Note Issuer in the Transition Property. The Seller takes the
position that it has no rights in the Transition Property to which such a
security interest could attach because it has sold all rights in the Transition
Property to the Note Issuer pursuant to Section 844(a) of the PU Code.

                                  ARTICLE III.

                    Representations and Warranties of Seller
                     ---------------------------------------

          The Seller makes the following representations and warranties, as of
the Closing Date, on which the Note Issuer has relied in acquiring the
Transition Property.  The representations and warranties shall survive the sale
of the Transition Property to the Note Issuer and the pledge thereof to the Note
Trustee pursuant to the Indenture.

          Section 3.01.  Organization and Good Standing. The Seller is duly 
                         -------------------------------
organized and validly existing as a corporation in good standing under the laws
of the State of California, with the power and authority to own its properties 
and to conduct its business as such properties are currently owned and such 
business is presently conducted, and had at all relevant times, and has, the 
requisite power, authority and legal right to own the Transition Property.

          Section 3.02.  Due Qualification. The Seller is duly qualified to do 
                         ------------------
business as a foreign corporation in good standing, and has obtained all 
necessary licenses and approvals, in all jurisdictions in which the ownership 
or lease of property or the conduct of its business shall require such 
qualifications, licenses or approvals (except where the failure to so qualify 
would

                                       5
<PAGE>
 
not be reasonably likely to have a material adverse effect on the Seller's 
business, operations, assets, revenues, properties or prospects).

          Section 3.03.  Power and Authority. The Seller has the requisite 
                         --------------------
power and authority to execute and deliver this Agreement and to carry out its 
terms; the Seller has full power and authority to sell and assign the 
Transition Property to be sold and assigned to the Note Issuer and the Seller
has duly authorized such sale and assignment to the Note Issuer by all necessary
corporate action; and the execution, delivery and performance of this Agreement
has been duly authorized by the Seller by all necessary corporate action.

          Section 3.04.  Binding Obligation. This Agreement constitutes a 
                         -------------------
legal, valid and binding obligation of the Seller enforceable in accordance with
its terms, subject to applicable insolvency, reorganization, moratorium,
fraudulent transfer and other similar laws relating to or affecting creditors'
rights generally from time to time in effect and to general principles of equity
(including, without limitation, concepts of materiality, reasonableness, good
faith and fair dealing), regardless of whether considered in a proceeding in
equity or at law.

          Section 3.05.  No Violation. After giving effect to the release of 
                         -------------
the lien of the Trust Indenture dated as of October 1, 1923, between Southern
California Edison Company and Harris Trust and Savings Bank and Pacific-
Southwest Trust and Savings Bank (D.G. Donovan, successor trustee), as trustees,
as amended and supplemented (the "Seller Mortgage"), on the Transition Property,
the consummation of the transactions contemplated by this Agreement and the
fulfillment of the terms hereof do not conflict with, result in any breach of
any of the terms and provisions of, nor constitute (with or without notice or
lapse of time) a default under, the articles of incorporation or bylaws of the
Seller, or any indenture, agreement or other instrument to which the Seller is a
party or by which it shall be bound; nor result in the creation or imposition of
any Lien upon any of its properties pursuant to the terms of any such indenture,
agreement or other instrument; nor violate any law or any order, rule or
regulation applicable to the Seller of any court or of any Federal or state
regulatory body, administrative agency or other governmental instrumentality
having jurisdiction over the Seller or its properties.

          Section 3.06.  No Proceedings. Except as set forth on Schedule 3.06,
                         --------------- 
there are no proceedings or investigations pending or, to the Seller's
knowledge, threatened, before any court, Federal or state regulatory body,
administrative agency or other governmental instrumentality having jurisdiction
over the Seller or its properties involving or relating to the Seller or the
Note Issuer or, to the Seller's knowledge, any other Person: (i) asserting the
invalidity of this Agreement, the Indenture, the Trust Agreement or any of the
other Basic Documents or the Notes or the Certificates, (ii) seeking to prevent
the issuance of the Notes or the Certificates or the consummation of any of the
transactions contemplated by this Agreement, the Indenture, the Trust Agreement
or any of the other Basic Documents, (iii) seeking any determination or ruling
that might materially and adversely affect the performance by the Seller of its
obligations under, or the validity or enforceability of, this Agreement, the
Indenture, the Trust Agreement, any of 

                                       6
<PAGE>
 
the other Basic Documents or the Notes or the Certificates or (iv) which might
adversely affect the Federal or state income tax attributes of the Notes or the
Certificates.

          Section 3.07.  Approvals. No approval, authorization, consent, order
                         ----------
or other action of, or filing with, any court, Federal or state regulatory body,
administrative agency or other governmental instrumentality is required in
connection with the execution and delivery by the Seller of this Agreement, the
performance by the Seller of the transactions contemplated hereby or the
fulfillment by the Seller of the terms hereof, except those that have been
obtained or made and those that the Seller, in its capacity as Servicer under
the Servicing Agreement, is required to make in the future pursuant to Article
IV of the Servicing Agreement.

          Section 3.08.  The Transition Property. (a)  Information. At the 
                         ------------------------      ------------
Closing Date, all information provided by the Seller to the Note Issuer with
respect to the Transition Property (including the Expected Amortization
Schedule, the Financing Order and the Issuance Advice Letter) is correct in all
material respects.

          (b) Title. It is the intention of the parties hereto that the transfer
              ------
and assignment herein contemplated constitute a sale of the Transition Property
from the Seller to the Note Issuer and that the beneficial interest in and title
to the Transition Property not be part of the debtor's estate in the event of
the filing of a bankruptcy petition by or against the Seller under any
bankruptcy law. No portion of the Transition Property has been sold,
transferred, assigned or pledged by the Seller to any Person other than the Note
Issuer. At the Closing Date immediately prior to the sale hereunder and after
giving effect to the release of the lien of the Seller Mortgage, the Seller owns
the Transition Property, free and clear of all Liens and rights of others, no
offsets, defenses or counterclaims exist or have been asserted with respect
thereto and Southern California Edison Company, in its capacity as Seller or
Servicer, will not at any time assert any Lien against or with respect to any of
the Transition Property.

          (c)  Transfer Filings. At the Closing Date, the Transition Property
               -----------------
has been validly transferred and sold to the Note Issuer, the Note Issuer shall
own all such Transition Property, free and clear of all Liens and rights of
others, except for any statutory lien in favor of the holders of the rate
reduction bonds issued pursuant to the Financing Order and the trustee or the
representative for such holders pursuant to Section 843(g) of the PU Code; and
all filings to be made by the Seller (including filings with the CPUC under the
PU Code) necessary in any jurisdiction to give the Note Issuer a first priority
perfected ownership or security interest in the Transition Property have been
made (subject to any statutory lien in favor of the holders of the rate
reduction bonds issued pursuant to the Financing Order and the trustee or the
representative for such holders pursuant to Section 843(g) of the PU Code). No
further action, other than any filings required by Sections 9-403(2)-(3), 9-306,
9-402(7) and 9-103 of the Uniform Commercial Code and Sections 843 and 844 of
the PU Code, is required to maintain such first priority perfected ownership or
security interest (subject to any statutory lien in favor of the holders of 

                                       7
<PAGE>
 
the rate reduction bonds issued pursuant to the Financing Order and the trustee
or the representative for such holders pursuant to Section 843(g) of the PU
Code).

          (d) Financing Order and Issuance Advice Letters; Other Approvals. At
              -------------------------------------------------------------
the Closing Date, under the laws of the State of California and the United
States in effect on the Closing Date, (i) the Financing Order and the Issuance
Advice Letter pursuant to which the Transition Property has been created have
been duly authorized and adopted by the CPUC and are in full force and effect;
(ii) as of the issuance of the Certificates, the Certificates are entitled to
the protections provided in the first sentence and the penultimate sentence of
Section 841(c) and the first sentence of Section 842(d) of the PU Code and,
accordingly, the Financing Order and the Issuance Advice Letter are not
revocable by the CPUC; (iii) none of the State of California, the CPUC or the
Infrastructure Bank may revoke, limit, alter or modify the Transition Property,
the Financing Order or the Advice Letters relating thereto, and all rights
thereunder, in a manner adversely affecting the Noteholders or the
Certificateholders, other than a temporary impairment described in the following
sentence, until the Certificates, together with interest thereon, are fully
discharged, unless adequate provision shall be made by law for the protection of
the Note Issuer, the Trust and the Certificateholders; (iv) the process by which
the Financing Order and the IED Bank Issuance Resolution were adopted and
approved and the Issuance Advice Letter was filed, and the Financing Order, the
Issuance Advice Letter and the IED Bank Issuance Resolution themselves, comply
with all applicable laws, rules and regulations, and, prior to the discharge in
full of the Certificates unless adequate provision shall be made by law for the
protection of the Note Issuer, the Trust and the Certificateholders, no court or
other administrative body can order the revocation, alteration, limitation or
other impairment of the Financing Order, the Issuance Advice Letter, the IED
Bank Issuance Resolution, the Transition Property or the FTA Charges or any
rights arising under any of them or enjoin the performance of any obligations
thereunder; and (v) no other approval, authorization, consent, order or other
action of, or filing with, any court, Federal or state regulatory body,
administrative agency or other governmental instrumentality is required in
connection with the creation of the Transition Property, except those that have
been obtained or made. For purposes of clause (d)(iii) above, a "temporary
impairment" shall mean a breach by the State of California of its pledge
contained in Section 841(c) of the PU Code effecting a temporary impairment of
the Certificateholders' rights which under current law would be permitted if it
can be shown to be necessary to advance an important public interest; such a
public interest may arise in connection with a great public calamity, which
might, for example, include economic upheaval or natural disasters.

          (e) Assumptions. At the Closing Date, the assumptions used in
              ------------
calculating the FTA Charges related to the Transition Property are reasonable
and made in good faith.

          (f) Creation of Transition Property. Upon the effectiveness of the 
              --------------------------------
Issuance Advice Letter: (i) all of the Transition Property constitutes a current
property right; (ii) the Transition Property includes, without limitation, (A)
the right, title and interest in and to the FTA Charges, as adjusted from time
to time, (B) the right to be paid the total amounts set forth in the 

                                       8
<PAGE>
 
Issuance Advice Letter, (C) the right, title and interest in and to all
revenues, collections, claims, payments, money, or proceeds of or arising from
the FTA Charges set forth in the Issuance Advice Letter, and (D) all rights to
obtain adjustments to the FTA Charges pursuant to the Financing Order; and (iii)
the holders of the Transition Property are entitled to recover the Transition
Costs described in the Financing Order or the Issuance Advice Letter in the
aggregate amount equal to the principal amount of the Notes and the
Certificates, all interest thereon, the Overcollateralization Amount (as such
term is defined in the Servicing Agreement) relating to the Notes and all
related fees, costs and expenses in respect of the Notes and the Certificates
until they have been paid in full.

          Section 3.09. Outstanding Indenture. On or prior to the Closing Date,
                        ----------------------
the Lien of the Seller Mortgage on the Transition Property shall have been
released.

                                  ARTICLE IV.

                            Covenants of the Seller
                            -----------------------

          Section 4.01. Corporate Existence. So long as any of the Notes are
                        --------------------
outstanding, the Seller (a) will keep in full force and effect its existence,
rights and franchises as a corporation under the laws of the jurisdiction of its
incorporation and (b) will obtain and preserve its qualification to do business,
in each case to the extent that in each such jurisdiction such existence or
qualification is or shall be necessary to protect the validity and
enforceability of this Agreement, the Basic Documents to which the Seller is a
party and each other instrument or agreement necessary or appropriate to the
proper administration of this Agreement and the transactions contemplated
hereby.

          Section 4.02. No Liens. Except for the conveyances hereunder or any
                        ---------
statutory lien under Section 843(g) of the PU Code, the Seller will not sell,
pledge, assign or transfer to any other Person, or grant, create, incur, assume
or suffer to exist any Lien on, any of the Transition Property, or any interest
therein, and the Seller shall defend the right, title and interest of the Note
Issuer and the Note Trustee in, to and under the Transition Property, against
all claims of third parties claiming through or under the Seller.

          Section 4.03.  Delivery of Collections. If the Seller receives 
                         ------------------------
collections in respect of the FTA Charges or the proceeds thereof, the Seller
agrees to pay the Servicer all payments received by the Seller in respect
thereof as soon as practicable after receipt thereof by the Seller, but in no
event later than two Business Days after such receipt.

          Section 4.04. Notice of Liens. The Seller shall notify the Note Issuer
                        ----------------
and the Note Trustee promptly after becoming aware of any Lien on any of the
Transition Property other than the conveyances hereunder or under the Indenture
or any statutory lien under Section 843(g) of the PU Code.

                                       9
<PAGE>
 
          Section 4.05. Compliance with Law. The Seller hereby agrees to comply
                        --------------------
with its organizational or governing documents and all laws, treaties, rules,
regulations and determinations of any governmental instrumentality applicable to
the Seller, except to the extent that failure to so comply would not adversely
affect the Note Issuer's or the Note Trustee's interests in the Transition
Property or under any of the Basic Documents or the Seller's performance of its
obligations hereunder or under any of the other Basic Documents to which it is
party.

          Section 4.06.  Covenants Related to Transition Property.
                         -----------------------------------------

          (a) So long as any of the Notes are outstanding, the Seller shall
treat the Notes as debt of the Note Issuer for all purposes.

          (b) So long as any of the Notes are outstanding, the Seller shall
indicate in its financial statements that it is not the owner of the Transition
Property.

          (c) So long as any of the Notes are outstanding, the Seller shall not
own or purchase any Notes or Certificates.

          (d) The Seller agrees that upon the sale by the Seller of the
Transition Property to the Note Issuer pursuant to this Agreement, (i) to the
fullest extent permitted by law, including applicable CPUC Regulations, the Note
Issuer shall have all of the rights originally held by the Seller with respect
to such Transition Property, including the right to exercise any and all rights
and remedies to collect any amounts payable by any Customer in respect of such
Transition Property, notwithstanding any objection or direction to the contrary
by the Seller and (ii) any payment by any Customer to the Note Issuer shall
discharge such Customer's obligations in respect of such Transition Property to
the extent of such payment, notwithstanding any objection or direction to the
contrary by the Seller.

          (e) So long as any of the Notes are outstanding, (i) the Seller shall
not make any statement or reference in respect of the Transition Property that
is inconsistent with the ownership interest of the Note Issuer, and (ii) the
Seller shall not take any action in respect of the Transition Property except
solely in its capacity as the Servicer thereof pursuant to the Servicing
Agreement or as otherwise contemplated by the Basic Documents.

          Section 4.07. Protection of Title. The Seller shall execute and file
                        --------------------
such filings, including filings with the CPUC pursuant to the PU Code, and cause
to be executed and filed such filings, all in such manner and in such places as
may be required by law fully to preserve, maintain, and protect the interests of
the Note Issuer in the Transition Property, including all filings required under
the Statute relating to the transfer of the ownership or security interest in
the Transition Property by the Seller to the Note Issuer. The Seller shall
deliver (or cause to be delivered) to the Note Issuer file-stamped copies of, or
filing receipts for, any document filed as provided above, as soon as available
following such filing. The Seller shall institute any action 

                                       10
<PAGE>
 
or proceeding necessary to compel performance by the CPUC or the State of
California of any of their obligations or duties under the PU Code, the
Financing Order or the Issuance Advice Letter, and the Seller agrees to take
such legal or administrative actions, including defending against or instituting
and pursuing legal actions and appearing or testifying at hearings or similar
proceedings, as may be reasonably necessary to protect the Note Issuer and the
Certificateholders from claims, state actions or other actions or proceedings of
third parties which, if successfully pursued, would result in a breach of any
representation set forth in Article III. The costs of any such actions or
proceedings will be payable by the Seller.

          Section 4.08. Nonpetition Covenants. Notwithstanding any prior
                        ----------------------
termination of this Agreement or the Indenture, but subject to the CPUC's right
to order the sequestration and payment of revenues arising with respect to the
Transition Property notwithstanding any bankruptcy, reorganization or other
insolvency proceedings with respect to the debtor, pledgor or transferor of the
Transition Property pursuant to Section 843(e) and (g) of the PU Code, the
Seller shall not, prior to the date which is one year and one day after the
termination of the Indenture, acquiesce, petition or otherwise invoke or cause
the Note Issuer or the Trust to invoke the process of any court or government
authority for the purpose of commencing or sustaining a case against the Note
Issuer or the Trust under any Federal or state bankruptcy, insolvency or similar
law or appointing a receiver, liquidator, assignee, trustee, custodian,
sequestrator or other similar official of the Note Issuer or the Trust or any
substantial part of the property of the Note Issuer or the Trust, or ordering
the winding up or liquidation of the affairs of the Note Issuer or the Trust.

          Section 4.09. Taxes. So long as any of the Notes are outstanding, the
                        ------
Seller shall, and shall cause each of its subsidiaries to, pay all material
taxes, assessments and governmental charges imposed upon it or any of its
properties or assets or with respect to any of its franchises, business, income
or property before any penalty accrues thereon if the failure to pay any such
taxes, assessments and governmental charges would, after any applicable grace
periods, notices or other similar requirements, result in a lien on the
Transition Property; provided that no such tax need be paid if the Seller or one
of its subsidiaries is contesting the same in good faith by appropriate
proceedings promptly instituted and diligently conducted and if the Seller or
such subsidiary has established appropriate reserves as shall be required in
conformity with generally accepted accounting principles.

                                   ARTICLE V.

                                   The Seller
                                   ----------

          Section 5.01.  Liability of Seller; Indemnities.
                         ---------------------------------

          (a) The Seller shall be liable in accordance herewith only to the
extent of the obligations specifically undertaken by the Seller under the
Agreement.

                                       11
<PAGE>
 
          (b)    (i)  In the event of a breach by the Seller of any
     representation and warranty specified in Sections 3.08(d) or 3.08(f) that
     has a material adverse effect on the Certificateholders, the Seller shall
     repurchase the Transition Property from the Note Issuer at a purchase price
     (the "Repurchase Price") equal to the then outstanding principal amount of
     the Notes and all accrued and unpaid interest thereon as of the Repurchase
     Date; provided, however, that the Seller shall not be obligated to
           --------  -------                                           
     repurchase the Transition Property if (A) within 90 days after the date of
     the occurrence thereof such breach is cured or the Seller takes remedial
     action such that there is not and will not be a material adverse effect on
     the Certificateholders as a result of such breach and (B) either (i) if the
     Seller had, immediately prior to the breach, a long term debt rating of at
     least "A3" by Moody's and "BBB" by Standard & Poor's and the equivalent of
     "BBB" by any other Rating Agency, the Seller enters into a binding
     agreement with the Note Issuer to pay any amounts necessary so that all
     interest payments due on the Notes during such 90-day period will be paid
     in full, or (ii) if the Seller does not have such long term debt ratings,
     the Seller deposits, within two Business Days after such breach, an amount
     in escrow with the Note Trustee sufficient, taking into account amounts on
     deposit in the Collection Account which will be available for such purpose,
     to pay all interest payments which will become due on the Notes during such
     90-day period.  The Seller will not be in breach of any representation and
     warranty as a result of a change in law by means of a legislative
     enactment, constitutional amendment or voter initiative.

     (ii) In the event of a breach by the Seller of any representation and
     warranty specified in Sections 3.01, 3.03, 3.04, 3.05, 3.08(b) or 3.08(c)
     that has a material and adverse effect on the Certificateholders, if within
     30 days after the Seller receives written notice from the Note Trustee or
     the Certificate Trustee or otherwise becomes aware of such breach, such
     breach has not been cured and the Seller has not taken remedial action such
     that there is not and will not be a material adverse effect on the
     Certificateholders  as a result of such breach, then the Seller shall
     repurchase the Transition Property from the Note Issuer for the Repurchase
     Price on the Repurchase Date;

     (iii)  Upon the payment by the Seller of the Repurchase Price pursuant to
     this Section 5.01(b), neither the Note Issuer nor any other Person shall
     have any other claims, rights or remedies against the Seller for a breach
     of the foregoing representations and warranties.

                                       12
<PAGE>
 
          (c)    The Seller shall indemnify the Note Issuer, the Trust, the Note
Trustee, the Certificate Trustee, the Delaware Trustee, the Infrastructure Bank,
the STO, the Noteholders and the Certificateholders and each of their respective
officers, directors, employees and agents for, and defend and hold harmless each
such Person from and against, any and all taxes (other than any taxes imposed on
Noteholders or Certificateholders solely as a result of their ownership of Notes
or Certificates, respectively) that may at any time be imposed on or asserted
against any such Person as a result of the sale of the Transition Property to
the Note Issuer, including any sales, gross receipts, general corporation,
tangible personal property, privilege or license taxes.

          (d)    The Seller shall indemnify the Note Issuer, the Trust, the Note
Trustee, the Certificate Trustee, the Delaware Trustee, the Infrastructure Bank,
the STO, the Noteholders and the Certificateholders and each of their respective
officers, directors, employees and agents for, and defend and hold harmless each
such Person from and against, any and all taxes (other than any taxes imposed on
Noteholders or Certificateholders solely as a result of their ownership of Notes
or Certificates, respectively) that may be imposed on or asserted against any
such Person under existing law as of the Closing Date as a result of the
issuance and sale by the Note Issuer of the Notes, the issuance and sale by the
Trust of the Certificates or the other transactions contemplated herein,
including any sales, gross receipts, general corporation, tangible personal
property, privilege or license taxes.

          (e)    The Seller shall indemnify the Note Issuer, the Trust, the Note
Trustee, the Certificate Trustee, the Delaware Trustee, the Infrastructure Bank,
the STO, the Noteholders and the Certificateholders and each of their respective
officers, directors, employees and agents for, and defend and hold harmless each
such Person from and against, any and all liabilities, obligations, losses,
claims, damages, payments, costs or expenses of any kind whatsoever
(collectively, "Losses") that may be imposed on, incurred by or asserted against
any such Person as a result of (i) the Seller's willful misconduct, bad faith or
gross negligence in the performance of its duties or observance of its covenants
under this Agreement, or the Seller's reckless disregard of its obligations and
duties under this Agreement or (ii) the Seller's breach of any of its
representations or warranties contained in this Agreement (other than the
representations and warranties specified in Sections 3.01, 3.03, 3.04, 3.05,
3.08(b), 3.08(c), 3.08(d) or 3.08(f) the breach of which are subject to the
repurchase obligation set forth in Section 5.01(b)).

          (f)    The Seller shall pay any and all taxes levied or assessed upon
all or any part of the Trust Estate based on existing law as of the Closing
Date.

          (g)    Indemnification under Sections 5.01(c) through 5.01(f) shall
survive the resignation or removal of the Note Trustee, the Certificate Trustee
or the Delaware Trustee and the termination of this Agreement and shall include
reasonable fees and expenses of investigation and litigation (including
attorneys fees and expenses).

                                       13
<PAGE>
 
          Section 5.02.  Merger or Consolidation of, or Assumption of the
                         ------------------------------------------------
Obligations of, Seller. Any Person (a) into which the Seller may be merged or
- -----------------------
consolidated, (b) which may result from any merger or consolidation to which the
Seller shall be a party or (c) which may succeed to the properties and assets of
the Seller substantially as a whole, which Person in any of the foregoing cases
executes an agreement of assumption to perform every obligation of the Seller
hereunder, shall be the successor to the Seller under this Agreement without
further act on the part of any of the parties to this Agreement; provided,
however, that (i)-------- -------immediately after giving effect to such
transaction, no representation or warranty made pursuant to Article III shall
have been breached and (if the Seller is the Servicer) no Servicer Default, and
no event which, after notice or lapse of time, or both, would become a Servicer
Default shall have occurred and be continuing, (ii) the Seller shall have
delivered to the Note Issuer and the Note Trustee an Officers' Certificate and
an Opinion of Counsel each stating that such consolidation, merger or succession
and such agreement of assumption comply with this Section and that all
conditions precedent, if any, provided for in this Agreement relating to such
transaction have been complied with, (iii) the Seller shall have delivered to
the Note Issuer and the Note Trustee an Opinion of Counsel either (A) stating
that, in the opinion of such counsel, all filings to be made by the Seller,
including filings with the CPUC pursuant to the PU Code, have been executed and
filed that are necessary to fully preserve and protect the interest of the Note
Issuer in the Transition Property and reciting the details of such filings, or
(B) stating that, in the opinion of such counsel, no such action shall be
necessary to preserve and protect such interests and (iv) the Rating Agencies
shall have received prior written notice of such transaction. Notwithstanding
anything herein to the contrary, the execution of the foregoing agreement of
assumption and compliance with clauses (i), (ii), (iii) and (iv) above shall be
conditions to the consummation of any transaction referred to in clauses (a),
(b) or (c) above.

          Section 5.03. Limitation on Liability of Seller and Others. The Seller
                        --------------------------------- ----------- 
and any director or officer or employee or agent of the Seller may rely in good
faith on the advice of counsel or on any document of any kind, prima facie
properly executed and submitted by any Person, respecting any matters arising
hereunder. Subject to Section 4.07, the Seller shall not be under any obligation
to appear in, prosecute or defend any legal action that shall not be incidental
to its obligations under this Agreement, and that in its opinion may involve it
in any expense or liability.

                                  ARTICLE VI.

                            Miscellaneous Provisions
                            ------------------------

          Section 6.01. Amendment. The Agreement may be amended by the Seller
                        ----------
and the Note Issuer, with prior written notice given to the Rating Agencies and
the prior written consent of the Note Trustee, but without the consent of any of
the Noteholders or Certificateholders, to cure any ambiguity, to correct or
supplement any provisions in this Agreement or for the purpose of adding any
provisions to or changing in any manner or eliminating any of the provisions in
this Agreement or of modifying in any manner the rights of 

                                       14
<PAGE>
 
the Noteholders or the Certificateholders; provided, however, that such action
                                           --------  ------- 
shall not, as evidenced by an Officer's Certificate delivered to
the Note Issuer and the Note Trustee, adversely affect in any material respect
the interests of any Noteholder or Certificateholder.

          This Agreement may also be amended from time to time by the Seller and
the Note Issuer, with prior written notice given to the Rating Agencies and the
prior written consent of the Note Trustee and the prior written consent of the
Holders of Notes evidencing not less than a majority of the Outstanding Amount
of the Notes [of all Series affected thereby, for the purpose of adding any
provisions to or changing in any manner or eliminating any of the provisions of
this Agreement or of modifying in any manner the rights of the Noteholders or
the Certificateholders; provided, however, that no such amendment shall (a)
                        --------  -------                                  
increase or reduce in any manner the amount of, or accelerate or delay the
timing of, FTA Collections or (b) reduce the aforesaid percentage of the
Outstanding Amount of the Notes, the Holders of which are required to consent to
any such amendment, without the consent of the Holders of all the outstanding
Notes.

          Promptly after the execution of any such amendment or consent, the
Note Issuer shall furnish written notification of the substance of such
amendment or consent to the Note Trustee, the Infrastructure Bank, the STO and
each of the Rating Agencies.

          Notwithstanding anything to the contrary contained herein, no such
amendment may amend or in any way modify the rights of the Infrastructure Bank
or the STO under this Agreement without their prior written consent.

          It shall not be necessary for the consent of Noteholders pursuant to
this Section to approve the particular form of any proposed amendment or
consent, but it shall be sufficient if such consent shall approve the substance
thereof.

          Prior to the execution of any amendment to this Agreement, the Note
Trustee shall be entitled to receive and rely upon an Opinion of Counsel stating
that the execution of such amendment is authorized or permitted by this
Agreement.  The Note Trustee may, but shall not be obligated to, enter into any
such amendment which affects the Note Trustee's own rights, duties or immunities
under this Agreement or otherwise.

          Section 6.02. Notices. All demands, notices and communications upon or
                        --------
to the Seller, the Note Issuer, the Note Trustee or the Rating Agencies under
this Agreement shall be in writing, personally delivered, mailed or sent by
telecopy or other similar form of rapid transmission, and shall be deemed to
have been duly given upon receipt (a) in the case of the Seller, to Southern
California Edison Company, at 2244 Walnut Grove Avenue, Rosemead, CA 91770,
Attention of Mary C. Simpson, (b) in the case of the Note Issuer, to SCE Funding
LLC, 2244 Walnut Grove Avenue, Room 180, Rosemead, CA 91770, Attention of
Treasurer, (c) in the case of the Note Trustee, at the Corporate Trust Office,
(d) in the case of the Certificate Trustee, to Bankers Trust Company of
California, N.A., c/o Bankers Trust Company, Corporate Trust and 

                                       15
<PAGE>
 
Agency Services, at Four Albany Street, New York, NY 10006, Attention of
Structured Finance Group, (e) in the case of the Infrastructure Bank, to
California Infrastructure and Economic Development Bank, c/o California Trade
and Commerce Agency, 801 K Street, Suite 1700, Sacramento, CA 95814, Attention
of Executive Director, (f) in the case of the STO, to the California State
Treasurer's Office, 915 Capitol Mall, Room 110, Sacramento, CA 95814, Attention
of Deputy Treasurer, (g) in the case of Moody's, to Moody's Investors Service,
Inc., ABS Monitoring Department, 99 Church Street, New York, New York 10007, (h)
in the case of Standard & Poor's, to Standard & Poor's Corporation, 26 Broadway
(10th Floor), New York, New York 10004, Attention of Asset Backed Surveillance
Department, (i) in the case of Fitch, to Fitch Investors Service, L.P., One
State Street Plaza, New York, NY 10004, Attention of Commercial Asset-Backed
Securities, (j) in the case of Duff & Phelps, to Duff & Phelps Credit Rating
Co., 17 State Street, 12th Floor, New York, NY 10004, Attention of Asset-Backed
Monitoring Group or (k) as to each of the foregoing, at such other address as
shall be designated by written notice to the other parties.

          Section 6.03. Assignment. Notwithstanding anything to the contrary
                        -----------
contained herein, except as provided in Section 5.02, this Agreement may not be
assigned by the Seller.

          Section 6.04. Limitations on Rights of Others. The provisions of this
                        --------------------------------
Agreement are solely for the benefit of the Seller, the Note Issuer, the Note
Trustee, the Trust, the Certificate Trustee, the Delaware Trustee, the
Infrastructure Bank, the STO, the Noteholders and the Certificateholders and
nothing in this Agreement, whether express or implied, shall be construed to
give to any other Person any legal or equitable right, remedy or claim in the
Transition Property or under or in respect of this Agreement or any covenants,
conditions or provisions contained herein.

          Section 6.05. Severability. Any provision of this Agreement that is
                        -------------
prohibited or unenforceable in any jurisdiction shall, as to such jurisdiction,
be ineffective to the extent of such prohibition or unenforceability without
invalidating the remaining provisions hereof, and any such prohibition or
unenforceability in any jurisdiction shall not invalidate or render
unenforceable such provision in any other jurisdiction.

          Section 6.06. Separate Counterparts. This Agreement may be executed by
                        ----------------------
the parties hereto in separate counterparts, each of which when so executed and
delivered shall be an original, but all such counterparts shall together
constitute but one and the same instrument.

          Section 6.07. Headings. The headings of the various Articles and
                        ---------
Sections herein are for convenience of reference only and shall not define or
limit any of the terms or provisions hereof.

          Section 6.08. Governing Law. This Agreement shall be construed in
                        --------------
accordance with the laws of the State of California, without reference to its
conflict of law provisions, and 

                                       16
<PAGE>
 
the obligations, rights and remedies of the parties hereunder shall be
determined in accordance with such laws.

          Section 6.09. Assignment to Note Trustee. The Seller hereby
                        --------------------------- 
acknowledges and consents to any mortgage, pledge, assignment and grant of a
security interest by the Note Issuer to the Note Trustee pursuant to the
Indenture for the benefit of the Noteholders of all right, title and interest of
the Note Issuer in, to and under the Transition Property and the proceeds
thereof and the assignment of any or all of the Note Issuer's rights and
obligations hereunder to the Note Trustee.

          Section 6.10. Limitation of Liability. It is expressly understood and
                        ------------------------
agreed by the parties hereto that (a) this Agreement is executed and delivered
by Bankers Trust Company of California, N.A., not individually or personally but
solely as Note Trustee on behalf of the holders of the Notes, in the exercise of
the powers and authority conferred and vested in it, (b) the representations,
undertakings and agreements herein made by the Note Trustee on behalf of the
holders of the Notes are made and intended not as personal representations,
undertakings and agreements by Bankers Trust Company of California, N.A., but
are made and intended for the purpose of binding only the holders of the Notes,
(c) nothing herein contained shall be construed as creating any liability on
Bankers Trust Company of California, N.A., individually or personally, to
perform any covenant either expressed or implied contained herein, except in its
capacity as Note Trustee, all such liability, if any, being expressly waived by
the parties who are signatories to this Agreement and by any Person claiming by,
through or under such parties and (d) under no circumstances shall Bankers Trust
Company of California, N.A., be personally liable for the payment of any
indebtedness or expenses of the holders of the Notes or be personally liable for
the breach or failure of any obligation, representation, warranty or covenant
made or undertaken by the Note Trustee under this Agreement; provided, however,
                                                             --------  -------
that this provision shall not protect Bankers Trust Company of California, N.A.
against any liability that would otherwise be imposed by reason of willful
misconduct, bad faith or gross negligence in the performance of duties or by
reason of reckless disregard of obligations and duties under this Agreement.

                                       17
<PAGE>
 
          IN WITNESS WHEREOF, the parties hereto have caused this Agreement to
be duly executed by their respective officers as of the day and year first above
written.
                               SCE FUNDING LLC, Note Issuer,


                                by   /s/ Mary C. Simpson
                                     -------------------------------  
                                      Title: Vice President and Treasurer


                               SOUTHERN CALIFORNIA EDISON 
                               COMPANY, Seller,


                                by   /s/ Theodore F. Craver, Jr.
                                     ------------------------------  
                                      Title: Vice President and Treasurer

Acknowledged and Accepted:

BANKERS TRUST COMPANY OF
CALIFORNIA, N.A., not in
its individual capacity but
solely as Note Trustee,


 by  /s/ Peter Becker
     -------------------  
     Peter Becker
     Assistant Secretary

                                       18
<PAGE>
 
                                 SCHEDULE 3.06


                                  Proceedings
                                  -----------

1.   Petition for writ of review filed with the California Supreme Court by The
     Utility Reform Network on November 24, 1997.

                                       19

<PAGE>
 
                                                                    EXHIBIT 10.2

                                                                  Execution Copy

________________________________________________________________________________
________________________________________________________________________________



                    TRANSITION PROPERTY SERVICING AGREEMENT


                                    BETWEEN


                                SCE FUNDING LLC


                                  NOTE ISSUER


                                      AND


                       SOUTHERN CALIFORNIA EDISON COMPANY


                                    SERVICER


                         DATED AS OF DECEMBER 11, 1997



________________________________________________________________________________
________________________________________________________________________________
<PAGE>
 
                               TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                            Page
                                                                            ----
<S>                                                                         <C>

ARTICLE I.  Definitions....................................................    1
            -----------
     Section 1.01.  Definitions............................................    1
                    -----------
     Section 1.02.  Other Definitional Provisions..........................    8
                    -----------------------------

ARTICLE II.  Appointment and Authorization.................................    9
             -----------------------------
     Section 2.01.  Appointment of Servicer; Acceptance of Appointment.....    9
                    --------------------------------------------------
     Section 2.02.  Authorization..........................................    9
                    -------------
     Section 2.03.  Dominion and Control Over the Transition Property......    9
                    -------------------------------------------------

ARTICLE III.  Billing Services.............................................   10
              ----------------
     Section 3.01.  Duties of Servicer.....................................   10
                    ------------------
     Section 3.02.  Servicing and Maintenance Standards....................   11
                    -----------------------------------
     Section 3.03.  Certificate of Compliance..............................   11
                    -------------------------
     Section 3.04.  Annual Report by Independent Public Accountants........   12
                    -----------------------------------------------

ARTICLE IV.  Services Related to True-Up Adjustments.......................   12
             ---------------------------------------
     Section 4.01.  Periodic True-Up Adjustments...........................   12
                    ----------------------------
     Section 4.02.  Limitation of Liability................................   16
                    -----------------------

ARTICLE V.  The Transition Property........................................   17
            -----------------------
     Section 5.01.  Custody of Transition Property Records.................   17
                    --------------------------------------
     Section 5.02.  Duties of Servicer as Custodian........................   17
                    -------------------------------
     Section 5.03.  Instructions; Authority to Act.........................   19
                    ------------------------------
     Section 5.04.  Custodian's Indemnification............................   19
                    ---------------------------
     Section 5.05.  Effective Period and Termination.......................   19
                    --------------------------------
     Section 5.06.  General Indemnification of Note Trustee , Certificate
                    -----------------------------------------------------
                       Trustee and Delaware Trustee........................   19
                       ----------------------------

ARTICLE VI.  The Servicer..................................................   20
             ------------
     Section 6.01.  Representations and Warranties of Servicer.............   20
                    ------------------------------------------
     Section 6.02.  Indemnities of Servicer; Release of Claims.............   22
                    ------------------------------------------
</TABLE> 

                                       i
<PAGE>
 
<TABLE> 
<CAPTION> 
                                                                            Page
                                                                            ----
<S>                                                                         <C>
     Section 6.03.  Merger or Consolidation of, or Assumption of the
                    ------------------------------------------------
                       Obligations of, Servicer............................   23
                       ------------------------
     Section 6.04.  Limitation on Liability of Servicer and Others.........   23
                    ----------------------------------------------
     Section 6.05.  Southern California Edison Company Not to Resign as 
                    ---------------------------------------------------
                       Servicer............................................   24
                       --------
     Section 6.06.  Servicing Compensation.................................   24
                    ----------------------
     Section 6.07.  Compliance with Applicable Law.........................   25
                    ------------------------------
     Section 6.08.  Access to Certain Records and Information Regarding
                    ---------------------------------------------------
                       Transition Property.................................   25
                       -------------------
     Section 6.09.  Appointments...........................................   25
                    ------------
     Section 6.10.  No Servicer Advances...................................   26
                    --------------------
     Section 6.11.  Remittances............................................   26
                    -----------

ARTICLE VII.  Default......................................................   27
              -------
     Section 7.01.  Servicer Default.......................................   27
                    ----------------
     Section 7.02.  Appointment of Successor...............................   28
                    ------------------------
     Section 7.03.  Waiver of Past Defaults................................   29
                    -----------------------
     Section 7.04.  Notice of Servicer Default.............................   29
                    --------------------------

ARTICLE VIII.  Miscellaneous Provisions....................................   29
               ------------------------
     Section 8.01.  Amendment..............................................   29
                    ---------
     Section 8.02.  Protection of Title to Trust...........................   31
                    ----------------------------
     Section 8.03.  Notices................................................   31
                    -------
     Section 8.04.  Assignment.............................................   31
                    ----------
     Section 8.05.  Limitations on Rights of Others........................   32
                    -------------------------------
     Section 8.06.  Severability...........................................   32
                    ------------
     Section 8.07.  Separate Counterparts..................................   32
                    ---------------------
     Section 8.08.  Headings...............................................   32
                    --------
     Section 8.09.  Governing Law..........................................   32
                    -------------
     Section 8.10.  Assignment to Note Trustee.............................   32
                    --------------------------
     Section 8.11.  Nonpetition Covenants..................................   32
                    ---------------------
     Section 8.12.  Limitation of Liability................................   33
                    -----------------------
</TABLE>

                                      ii
<PAGE>
 
                            Exhibits and Schedules
                            ----------------------


Exhibit A         Form of Monthly Servicer's Certificate

Exhibit B         Form of Certificate of Compliance

Exhibit C         Form of Routine Annual True-Up Mechanism Advice Letter

Exhibit D         Form of Anniversary True-Up Mechanism Advice Letter

Exhibit E         Form of Quarterly Servicer's Certificate

Schedule 4.01(a)  Expected Amortization Schedule

Schedule 6.01(f)  Proceedings



                                    Annexes
                                    -------


Annex I           Servicing Procedures

Schedule 6 to
 Annex I          Calculation of Aggregate Remittance Amount

Annex II          Routine Quarterly True-Up Mechanism Advice Letters

                                      iii
<PAGE>
 
                    TRANSITION PROPERTY SERVICING AGREEMENT dated as of December
               11, 1997, between SCE FUNDING LLC, a Delaware limited liability
               company (the "Note Issuer"), and SOUTHERN CALIFORNIA EDISON
               COMPANY, a California corporation, as Servicer (the "Servicer").

                                    RECITALS

          A.  Pursuant to the Statute and the Financing Order, the Seller and
the Note Issuer are concurrently entering into the Sale Agreement pursuant to
which the Seller is selling to the Note Issuer the Transition Property created
pursuant to the PU Code, the Financing Order and the Issuance Advice Letter
described in such agreement, and the Seller may sell other Transition Property
to the Note Issuer pursuant to Subsequent Sale Agreements.

          B.  In connection with its ownership of the Transition Property and in
order to collect the associated FTA Charges, the Note Issuer desires to engage
the Servicer to carry out the functions described herein.  The Servicer
currently performs similar functions for itself with respect to its own charges
to its customers and for others.  In addition, the Note Issuer desires to engage
the Servicer to act on its behalf in obtaining True-Up Adjustments from the
CPUC.  The Servicer desires to perform all of these activities on behalf of the
Note Issuer.

          NOW, THEREFORE, in consideration of the premises and the mutual
covenants herein contained, the parties hereto agree as follows:

                                   ARTICLE I.

                                  Definitions
                                  -----------

          Section 1.01. Definitions. Whenever used in this Agreement, the
                        -----------
following words and phrases shall have the following meanings:

          "Actual FTA Payments" means the actual FTA Payments received by the
Servicer attributable to a particular Billing Period.

          "Advice Letter" means any filing made to the CPUC by the Servicer on
behalf of the Note Issuer with respect to the FTA Charges or any True-Up
Adjustment in the form of an advice letter, including an Issuance Advice Letter,
a Routine Annual True-Up Mechanism Advice Letter, an Anniversary True-Up
Mechanism Advice Letter, a Routine Quarterly True-Up Mechanism Advice Letter or
a Non-Routine True-Up Mechanism Advice Letter.

          "Aggregate Remittance Amount" has the meaning set forth in Annex I
hereto.

          "Agreement" means this Transition Property Servicing Agreement,
together with all Exhibits, Schedules, Annexes and Attachments hereto, as the
same may be amended and supplemented from time to time.
<PAGE>
 
          "Anniversary True-Up Mechanism Advice Letter" means an Advice Letter
filed with the CPUC at least fifteen days prior to the Financing Order
Anniversary Date in respect of a True-Up Adjustment, substantially in the form
of Exhibit D hereto.  Any True-Up Adjustment required as a result of the
   ---------                                                            
Anniversary True-Up Mechanism Advice Letter will become effective on the date
specified by the CPUC in accordance with the Financing Order.

          "Annual Accountant's Report" has the meaning set forth in Section
3.04.

          "Annual Adjustment Filing Date" means each December 15, from and
including December 15, 1998 to and including the last December 15 preceding the
Retirement of the Notes; provided, however, that if any such day is not a
                         --------  -------                               
Servicer Business Day, "Annual Adjustment Filing Date" shall mean the Servicer
Business Day immediately preceding such day.

          "Applicable ESP" means, with respect to each Customer, the ESP, if
any, providing "direct access" service to that Customer.

          "Billing Period" means a Servicer Month.

          "Bills" means each of the regular monthly bills, the summary bills,
the opening bills and the closing bills issued to Customers or ESPs by Southern
California Edison Company on its own behalf and in its capacity as Servicer.

          "Capital Subaccount" has the meaning set forth in the Indenture.

          "Certificate of Compliance" has the meaning set forth in Section 3.03.

          "Certificate Trustee" means the Person acting as certificate trustee
under the Trust Agreement.

          "Collection Period" means the Servicer Month immediately preceding the
respective Remittance Date.

          "Collections Curves" means the Daily Collections Curve together with
the Monthly Collections Curve.

          "Consolidated ESP Billing" has the meaning set forth in Annex I
hereto.

          "CPUC" means the California Public Utilities Commission or any
successor governmental agency that has regulatory authority over the True-Up
Adjustments contemplated by the Statute.

          "CPUC Regulations" means all regulations, rules, tariffs and laws
applicable to public utilities or ESPs, as the case may be, and promulgated by,
enforced by or otherwise within the jurisdiction of the CPUC.

          "Customers" means existing and future Residential Customers and Small
Commercial Customers.

                                       2
<PAGE>
 
          "Daily Collections Curve" has the meaning set forth on Schedule 6 to
                                                                 ----------   
Annex I hereto.

          "Daily Remittance" has the meaning set forth in Section 6.11(b).

          "Delaware Trustee" means the Person acting as Delaware trustee under
the Trust Agreement.

          "ESP" means an alternative energy service provider who has entered
into an ESP Service Agreement with the Seller.

          "ESP Service Agreement" means an agreement between an ESP and the
Seller for the provision of "direct access" service to customers in accordance
with CPUC Decision 97-10-087.

          "Estimated FTA Payments" means the sum of the amounts remitted with
respect to a Billing Period during the six months following such Billing Period
based on the Collections Curves.

          "Excess Remittance" means the amount, if any, calculated for a
particular Remittance Date, by which all Estimated FTA Payments remitted to the
Collection Account on and prior to such Remittance Date with respect to the FTA
Charges billed to Customers during the seventh preceding Billing Period exceed
Actual FTA Payments received by the Servicer attributable to such Billing
Period.

          "Expected Amortization Schedule" means Schedule 4.01(a) hereto, as the
                                                 ----------------               
same may be amended from time to time pursuant to Section 4.01(a).

          "Financing Order" means the order of the CPUC, Decision 97-09- 056,
issued as of September 3, 1997, which became effective on October 9, 1997.

          "Financing Order Anniversary Date" means September 3 of each year.

          "FTA Charges" means the charges permitted to be levied upon the
Customers pursuant to the Financing Order.

          "FTA Collections" means FTA Payments received by the Servicer which
are remitted to the Collection Account.

          "FTA Effective Date" means the date on which the initial FTA Charges
go into effect pursuant to the terms of the Financing Order and the first
Issuance Advice Letter.

          "FTA End Date" means, depending on the context in which used, either:
(i) the date on which specific FTA Charges end because such FTA Charges have
been replaced with revised FTA Charges; or (ii) the FTA Termination Date.

                                       3
<PAGE>
 
          "FTA Payments" means the payments made by Customers based on the FTA
Charges.

          "FTA Start Date" means, depending on the context in which used,
either:  (i) the FTA Effective Date; or (ii) the date on which specific revised
FTA Charges go into effect to replace previously existing FTA Charges.

          "FTA Termination Date" means the date on which the FTA Charges will
cease to be billed pursuant to the terms of the Financing Order, provided that
the Notes and the Certificates shall have been paid in full.

          "Infrastructure Bank" means the California Infrastructure and Economic
Development Bank or any successor in interest.

          "Indenture" means the Indenture dated as of December 11, 1997, between
the Note Issuer and the Note Trustee, as the same may be amended and
supplemented from time to time.

          "Initial Transition Property" means the Transition Property described
in the Sale Agreement.

          "Insolvency Event" means, with respect to a specified Person, (a) the
filing of a decree or order for relief by a court having jurisdiction in the
premises in respect of such Person or any substantial part of its property in an
involuntary case under any applicable Federal or state bankruptcy, insolvency or
other similar law now or hereafter in effect, or appointing a receiver,
liquidator, assignee, custodian, trustee, sequestrator or similar official for
such Person or for any substantial part of its property, or ordering the
winding-up or liquidation of such Person's affairs, and such decree or order
shall remain unstayed and in effect for a period of 60 consecutive days; or (b)
the commencement by such Person of a voluntary case under any applicable Federal
or state bankruptcy, insolvency or other similar law now or hereafter in effect,
or the consent by such Person to the entry of an order for relief in an
involuntary case under any such law, or the consent by such Person to the
appointment of or taking possession by a receiver, liquidator, assignee,
custodian, trustee, sequestrator or similar official for such Person or for any
substantial part of its property, or the making by such Person of any general
assignment for the benefit of creditors, or the failure by such Person generally
to pay its debts as such debts become due, or the taking of action by such
Person in furtherance of any of the foregoing.

          "Issuance Advice Letter" means an Advice Letter submitted to the CPUC
in connection with and immediately prior to the issuance of a Series of Notes,
which Advice Letter becomes effective five Business Days after filing pursuant
to the terms of the Financing Order.  The first Issuance Advice Letter will
establish the initial FTA Charges, and subsequent Issuance Advice Letters will
modify the FTA Charges to support the issuance of additional Series of Notes.

          "Lien" means a security interest, lien, charge, pledge, equity or
encumbrance of any kind.

                                       4
<PAGE>
 
          "Losses" has the meaning assigned to that term in Section 5.04.

          "Monthly Collections Curve" has the meaning set forth on Schedule 6 to
                                                                   ----------   
Annex I hereto.

          "Monthly Servicer's Certificate" means a certificate, substantially in
the form of Exhibit A hereto, completed and executed by a Responsible Officer of
            ---------                                                           
the Servicer pursuant to Section 3.01(b)(i).

          "Non-Routine True-Up Adjustment" has the meaning set forth in Section
4.01(c)(i).

          "Non-Routine True-Up Mechanism Advice Letter" means an Advice Letter
filed with the CPUC in accordance with the Financing Order with respect to any
Non-Routine True-Up Adjustment, pursuant to which the related Non-Routine True-
Up Adjustment generally will become effective at the beginning of the first
Quarter that is at least 90 days after filing.

          "Note Issuer" means SCE Funding LLC, a Delaware limited liability
company.

          "Note Trustee" means the Person acting as trustee under the Indenture,
its successors in interest and any successor trustee under the Indenture.

          "Officer's Certificate" means a certificate signed by a Responsible
Officer.

          "Opinion of Counsel" means one or more written opinions of counsel who
may be employees of or counsel to the party providing such opinion(s) of
counsel, which counsel shall be acceptable to the party receiving such
opinion(s) of counsel.

          "Overcollateralization Subaccount" has the meaning set forth in the
Indenture.

          "Payment Date" means, with respect to any Series or Class, each March
25, June 25, September 25 and December 26 of each year, provided that if any
such date is not a Business Day, the Payment Date shall be the Business Day
immediately succeeding such date.

          "Principal Balance" means, as of any Payment Date, the sum of the
outstanding principal amount of each Series of Notes.

          "Projected Principal Balance" means, as of any Payment Date, the sum
of the projected outstanding principal amount of each Series of Notes for such
Payment Date set forth in the Expected Amortization Schedule.

          "PU Code" means the California Public Utilities Code, as amended from
time to time.

          "Quarter" means each calendar quarter, specifically:

                                       5
<PAGE>
 
          January 1 to and including March 31;
          April 1 to and including June 30;
          July 1 to and including September 30; and
          October 1 to and including December 31.

          "Quarterly Servicer's Certificate" means a certificate, substantially
in the form of Exhibit E hereto, completed and executed by a Responsible Officer
               ---------                                                        
of the Servicer pursuant to Section 4.01(d)(ii).

          "Remittance Date" means the twentieth day of each calendar month or,
if such day is not a Business Day, the next succeeding Business Day, commencing
on January 20, 1998.

          "Remittance Shortfall" means the amount, if any, calculated for a
particular Remittance Date, by which Actual FTA Payments received by the
Servicer attributable to FTA Charges billed to Customers during the seventh
preceding Billing Period exceed all Estimated FTA Payments remitted to the
Collection Account on and prior to such Remittance Date with respect to such
Billing Period.

          "Required Capital Level" means, as of any Payment Date, the sum of 0.5
percent of the initial principal amount of each then-outstanding Series of Notes
issued pursuant to the Indenture prior to that Payment Date, less $100,000 in
the aggregate for all Series of Notes.

          "Required Overcollateralization Level" means, as of any Payment Date,
the amount required to be on deposit in the Overcollateralization Subaccount as
specified in each Series Supplement.

          "Reserve Subaccount" has the meaning set forth in the Indenture.

          "Residential Customers" means the existing and future residential
consumers of electricity, as identified in the Financing Order, located in the
service territory in which the Seller provided electricity services as of
December 20, 1995.

          "Responsible Officer" means the chairman of the board, the chief
executive officer, the president, the vice chairman of the board, any vice
president, the treasurer, any assistant treasurer, the secretary, any assistant
secretary or the controller of the Servicer.

          "Retirement of the Notes" means the day on which the final
distribution is made to the Note Trustee in respect of the last outstanding
Note.

          "Routine Annual True-Up Mechanism Advice Letter" means an Advice
Letter filed with the CPUC at least fifteen days prior to the end of each
calendar year in respect of an annual True-Up Adjustment, substantially in the
form of Exhibit C hereto.  The Routine Annual True-Up Mechanism Advice Letter
        ---------                                                            
will become effective on the first calendar day of the next calendar year.

                                       6
<PAGE>
 
          "Routine Quarterly True-Up Mechanism Advice Letter" means an Advice
Letter filed with the CPUC at least fifteen days prior to the end of each of the
first three Quarters of each calendar year in respect of a quarterly True-Up
Adjustment as specified in Annex II hereto.  The Routine Quarterly True-Up
Mechanism Advice Letter will become effective on the first calendar day of the
next Quarter.  The Servicer shall file Routine Quarterly True-Up Mechanism
Advice Letters with respect to a Series of Notes only if so specified on Annex
II hereto.

          "Sale Agreement" means the Transition Property Purchase and Sale
Agreement dated as of the date hereof between Southern California Edison Company
and the Note Issuer, as amended and supplemented from time to time.

          "SEC" means the Securities and Exchange Commission or any successor
thereto.

          "Seller" means Southern California Edison Company and its successors
in interest to the extent permitted under the Sale Agreement.

          "Series Supplement" has the meaning set forth in the Indenture.

          "Servicer" means Southern California Edison Company, as the servicer
of the Transition Property, and each successor to Southern California Edison
Company (in the same capacity) pursuant to Section 6.03 or 7.02.

          "Servicer Business Day" means any Business Day on which the Servicer's
offices in the State of California are open for business.

          "Servicer Default" means an event specified in Section 7.01.

          "Servicer Month" means each of the periods created by dividing the
calendar year into twelve consecutive periods of approximately 21 Servicer
Business Days each.

          "Servicing Fee" means the fee payable on each Payment Date to the
Servicer for services rendered during the period from, but not including, the
preceding Payment Date to and including the current Payment Date, determined
pursuant to Section 6.06.

          "Small Commercial Customers" means the existing and future small
commercial consumers of electricity, as identified in the Financing Order,
located in the service territory in which the Seller provided electricity
services as of December 20, 1995.

          "Statute" means Chapter 854, California Statutes of 1996 and Chapter
275, California Statutes of 1997, as amended from time to time.

          "STO" means the California State Treasurer's Office, as agent for sale
of the Certificates.

          "Subsequent Sale Agreement" has the meaning assigned to that term in
the definition of Subsequent Transition Property.

                                       7
<PAGE>
 
          "Subsequent Sale Date" means any date on which Subsequent Transition
Property is to be sold to the Note Issuer pursuant to a Subsequent Sale
Agreement.

          "Subsequent Transition Property" means any transition property (as
defined in Section 840 of the PU Code) created under the PU Code and the
Financing Order and specifically described in the related Issuance Advice Letter
and sold to the Note Issuer by the Seller pursuant to an agreement substantially
similar to the Sale Agreement (a "Subsequent Sale Agreement") .

          "Termination Notice" has the meaning assigned to that term in Section
7.01.

          "Transition Costs" has the meaning assigned to that term in Section
840(f) of the PU Code.

          "Transition Property" means the Initial Transition Property and, from
and after the applicable Subsequent Sale Date therefor, any Subsequent
Transition Property.

          "Transition Property Records" has the meaning assigned to that term in
Section 5.01.

          "True-Up Adjustment" means each adjustment to the FTA Charges made
pursuant to the terms of the Financing Order and in accordance with Section 4.01
hereof or in connection with the conveyance to the Note Issuer of Subsequent
Transition Property.

          "Trust Agreement" means the Amended and Restated Declaration and
Agreement of Trust dated as of December 11, 1997, among the Infrastructure Bank,
the Delaware Trustee and the Certificate Trustee, as the same may be further
amended and supplemented from time to time.

          "Trust Officer" means any officer assigned to the Corporate Trust
Office, including any managing director, vice president, assistant vice
president, assistant treasurer, assistant secretary or any other officer of the
Note Trustee customarily performing functions similar to those performed by any
of the above designated officers and having direct responsibility for the
administration of this Agreement, and also, with respect to a particular matter,
any other officer, to whom such matter is referred because of such officer's
knowledge of and familiarity with the particular subject.

          Section 1.02.  Other Definitional Provisions.
                         ----------------------------- 

          (a) Capitalized terms used herein and not otherwise defined herein
     have the meanings assigned to them in the Indenture.

          (b) All terms defined in this Agreement shall have the defined
     meanings when used in any certificate or other document made or delivered
     pursuant hereto unless otherwise defined therein.

                                       8
<PAGE>
 
          (c) The words "hereof," "herein," "hereunder" and words of similar
     import, when used in this Agreement, shall refer to this Agreement as a
     whole and not to any particular provision of this Agreement; Section,
     Schedule, Exhibit, Annex and Attachment references contained in this
     Agreement are references to Sections, Schedules, Exhibits, Annexes and
     Attachments in or to this Agreement unless otherwise specified; and the
     term "including" shall mean "including without limitation."

          (d) The definitions contained in this Agreement are applicable to the
     singular as well as the plural forms of such terms and to the masculine as
     well as to the feminine and neuter forms of such terms.

                                  ARTICLE II.

                         Appointment and Authorization
                         -----------------------------

          Section 2.01. Appointment of Servicer; Acceptance of Appointment.
                        --------------------------------------------------
Subject to Section 6.05 and Article 7, the Note Issuer hereby appoints the
Servicer, and the Servicer hereby accepts such appointment, to perform the
Servicer's obligations pursuant to this Agreement on behalf of and for the
benefit of the Note Issuer in accordance with the terms of this Agreement and
applicable law. This appointment and the Servicer's acceptance thereof may not
be revoked except in accordance with the express terms of this Agreement.

          Section 2.02.  Authorization. With respect to all or any portion of
                         -------------
the Transition Property, the Servicer shall be, and hereby is, authorized and
empowered by the Note Issuer to (a) execute and deliver, on behalf of itself
and/or the Note Issuer, as the case may be, any and all instruments, documents
or notices, and (b) on behalf of itself and/or the Note Issuer, as the case may
be, make any filing and participate in proceedings of any kind with any
governmental authorities, including with the CPUC. The Note Issuer shall furnish
the Servicer with such documents as have been prepared by the Servicer for
execution by the Note Issuer, and with such other documents as may be in the
Note Issuer's possession, as necessary or appropriate to enable the Servicer to
carry out its servicing and administrative duties hereunder. Upon the written
request of the Servicer, the Note Issuer shall furnish the Servicer with any
powers of attorney or other documents necessary or appropriate to enable the
Servicer to carry out its duties hereunder.

          Section 2.03.  Dominion and Control Over the Transition Property.
                         -------------------------------------------------
Notwithstanding any other provision herein, the Servicer and the
Note Issuer agree that the Note Issuer shall have dominion and control over the
Transition Property, and the Servicer, in accordance with the terms hereof, is
acting solely as the servicing agent and custodian for the Note Issuer with
respect to the Transition Property and the Transition Property Records.  The
Servicer hereby agrees that it shall not take any action that is not authorized
by this Agreement, that is not consistent with its customary procedures and
practices, or that shall impair the rights of the Note Issuer in the Transition
Property, in each case unless such action is required by law or court or
regulatory order.

                                       9
<PAGE>
 
                                  ARTICLE III.

                                Billing Services
                                ----------------

          Section 3.01. Duties of Servicer.  The Servicer, as agent for the Note
                        ------------------
Issuer, shall have the following duties:

          (a) Duties of Servicer Generally.  The Servicer's duties in general
              ----------------------------                                   
     shall include management, servicing and administration of the Transition
     Property; obtaining meter reads, calculating usage, billing, collections
     and posting of all payments in respect of the Transition Property;
     responding to inquiries by Customers, the CPUC, or any federal, local or
     other state governmental authorities with respect to the Transition
     Property; delivering Bills to Customers and ESPs, investigating
     delinquencies, processing and depositing collections and making periodic
     remittances; furnishing periodic reports to the Note Issuer, the Note
     Trustee, the Certificate Trustee, the Infrastructure Bank and the Rating
     Agencies; and taking action in connection with True-Up Adjustments as set
     forth herein.  Certain of the duties set forth above may be performed by
     ESPs pursuant to ESP Service Agreements.  Anything to the contrary
     notwithstanding, the duties of the Servicer set forth in this Agreement
     shall be qualified in their entirety by any CPUC Regulations as in effect
     at the time such duties are to be performed.  Without limiting the
     generality of this Section 3.01(a), in furtherance of the foregoing, the
     Servicer hereby agrees that it shall also have, and shall comply with, the
     duties and responsibilities relating to data acquisition, usage and bill
     calculation, billing, customer service functions, collections, payment
     processing and remittance set forth in Annex I hereto.

          (b)  Reporting Functions.
               ------------------- 

               (i) Monthly Servicer's Certificate.  On or before each Remittance
                   ------------------------------                               
          Date, the Servicer shall prepare and deliver to the Note Issuer, the
          Note Trustee, the Certificate Trustee, the Infrastructure Bank and the
          Rating Agencies a written report substantially in the form of Exhibit
                                                                        -------
          A hereto (a "Monthly Servicer's Certificate") setting forth certain
          -                                                                  
          information relating to FTA Payments received by the Servicer during
          the Collection Period preceding such Remittance Date.

               (ii) Notification of Laws and Regulations.  The Servicer shall
                    ------------------------------------                     
          immediately notify the Note Issuer, the Note Trustee, the Certificate
          Trustee, the Infrastructure Bank and the Rating Agencies in writing of
          any laws or CPUC Regulations hereafter promulgated that have a
          material adverse effect on the Servicer's ability to perform its
          duties under this Agreement.

               (iii)  Other Information.  Upon the reasonable request of the
                      -----------------                                     
          Note Issuer, the Note Trustee, the Certificate Trustee, the
          Infrastructure Bank or the Rating Agencies, the Servicer shall provide
          to such Note Issuer, Note Trustee, Certificate Trustee, Infrastructure
          Bank or the Rating Agencies, as the case may be, any public financial
          information in respect of the Servicer, or any material information
          regarding the Transition Property to the extent it is reasonably
          available to the 

                                       10
<PAGE>
 
          Servicer, as may be reasonably necessary and permitted by law for the
          Note Issuer, the Note Trustee, the Certificate Trustee, the
          Infrastructure Bank or the Rating Agencies to monitor the performance
          by the Servicer hereunder. In addition, so long as any of the Notes of
          any Series are outstanding, the Servicer shall provide the Note
          Issuer, the Note Trustee and the Certificate Trustee, within a
          reasonable time after written request therefor, any information
          available to the Servicer or reasonably obtainable by it that is
          necessary to calculate the FTA Charges applicable to each class of
          Customer.

               (iv) Preparation of Reports to be Filed with the SEC.  The
                    -----------------------------------------------      
          Servicer shall prepare any reports required to be filed by the Note
          Issuer under the securities laws, including a copy of each Quarterly
          Servicer's Certificate described in Section 4.01(d)(ii), the annual
          Certificate of Compliance described in Section 3.03, and the Annual
          Accountant's Report described in Section 3.04.

          Section 3.02. Servicing and Maintenance Standards. On behalf of the
                        -----------------------------------
Note Issuer, the Servicer shall (a ) manage, service, administer and make
collections in respect of the Transition Property with reasonable care and in
accordance with applicable law, including all applicable CPUC Regulations and
guidelines, using the same degree of care and diligence that the Servicer
exercises with respect to similar assets for its own account and, if applicable,
for others; (b) follow customary standards, policies and procedures for the
industry in performing its duties as Servicer; (c) use all reasonable efforts,
consistent with its customary servicing proce dures, to enforce, and maintain
rights in respect of, the Transition Property; and (d) comply with all laws and
regulations applicable to and binding on it relating to the Transition Property.
The Servicer shall follow such customary and usual practices and procedures as
it shall deem necessary or advisable in its servicing of all or any portion of
the Transition Property, which, in the Servicer's judgment, may include the
taking of legal action.

          Section 3.03. Certificate of Compliance. The Servicer shall deliver to
                        -------------------------
the Note Issuer, the Note Trustee, the Certificate Trustee, the Infrastructure
Bank and the Rating Agencies on or before September 30 of each year, commencing
September 30, 1998 to and including the Septem ber 30 succeeding the Retirement
of the Notes, an Officer's Certificate substantially in the form of Exhibit B
hereto (a "Certificate of Compliance"), stating that: (i) a review of the
activities of the Servicer during the twelve months ended the preceding June 30
(or, in the case of the first Certificate of Compliance to be delivered on or
before September 30, 1998, the period of time from the date of this Agreement
until June 30, 1998) and of its performance under this Agreement has been made
under such officer's supervision, and (ii) to the best of such officer's
knowledge, based on such review, the Servicer has fulfilled all of its
obligations in all material respects under this Agreement throughout such twelve
months (or, in the case of the Certificate of Compliance to be delivered on or
before September 30, 1998, the period of time from the date of this Agreement
until June 30, 1998), or, if there has been a default in the fulfillment of any
such material obligation, specifying each such material default known to such
officer and the nature and status thereof.

                                       11
<PAGE>
 
          Section 3.04.  Annual Report by Independent Public Accountants.
                         ----------------------------------------------- 

          (a) The Servicer shall cause a firm of independent certified public
     accountants (which may provide other services to the Servicer or the
     Seller) to prepare, and the Servicer shall deliver to the Note Issuer, the
     Note Trustee, the Certificate Trustee, the Infrastructure Bank and the
     Rating Agencies, a report addressed to the Servicer (the "Annual
     Accountant's Report"), which may be included as part of the Servicer's
     customary auditing activities, for the information and use of the Note
     Issuer, the Note Trustee, the Certificate Trustee and the Infrastructure
     Bank on or before September 30 of each year, beginning September 30, 1998
     to and including the September 30 succeeding the Retirement of the Notes,
     to the effect that such firm has performed certain procedures in connection
     with the Servicer's compliance with its obligations under this Agreement
     during the preceding twelve months ended June 30 (or, in the case of the
     first Annual Accountant's Report to be delivered on or before September 30,
     1998, the period of time from the date of this Agreement until June 30,
     1998), identifying the results of such procedures and including any
     exceptions noted.  In the event such accounting firm requires the Note
     Trustee or the Certificate Trustee to agree or consent to the procedures
     performed by such firm, the Note Issuer shall direct the Note Trustee or
     the Certificate Trustee in writing to so agree; it being understood and
     agreed that the Note Trustee or the Certificate Trustee, as the case may
     be, will deliver such letter of agreement or consent in conclusive reliance
     upon the direction of the Note Issuer, and neither the Note Trustee nor the
     Certificate Trustee will make any independent inquiry or investigation as
     to, and shall have no obligation or liability in respect of the
     sufficiency, validity or correctness of such procedures.

          (b) The Annual Accountant's Report shall also indicate that the
     accounting firm providing such report is independent of the Servicer within
     the meaning of the Code of Professional Ethics of the American Institute of
     Certified Public Accountants.

                                  ARTICLE IV.

                    Services Related to True-Up Adjustments
                    ---------------------------------------

          Section 4.01.  Periodic True-Up Adjustments. From time to time, until
                         ----------------------------
the Retirement of the Notes, the Servicer shall identify the need for True-Up
Adjustments and shall take all reasonable action to obtain and implement such
True-Up Adjustments, all in accordance with the following:

          (a) Expected Amortization Schedule.  The initial Expected Amortization
              -------------------------------                                   
     Schedule is attached hereto as Schedule 4.01(a).  In connection with the
                                    ----------------                         
     issuance by the Note Issuer of any additional Series of Notes after the
     Closing Date, the Servicer, on or prior to the Series Issuance Date
     therefor, shall revise the Expected Amortization Schedule to add the
     requisite information for each new Series of Notes and set forth, as of
     each Payment Date through the scheduled Retirement of the Notes, the
     aggregate principal amounts of the Notes of all Series, including such
     additional Series, expected to 

                                       12
<PAGE>
 
     be outstanding on such Payment Date. If the Expected Amortization Schedule
     is revised as set forth above, the Servicer shall send a copy of such
     revised Expected Amortization Schedule to the Note Issuer, the Note
     Trustee, the Certificate Trustee, the Infrastructure Bank and the Rating
     Agencies promptly thereafter.

          (b) Routine True-Up Adjustments and Annual Filings.
              ---------------------------------------------- 

               (i) Routine Annual True-Up Adjustments and Filings.
                   ---------------------------------------------- 

                    (1) Each year on or immediately before the Annual Adjustment
               Filing Date, the Servicer shall:  (A) estimate collections
               through the December 31 immediately following such Annual
               Adjustment Filing Date and through November 30 of the year
               following the year of such Annual Adjustment Filing Date; (B)
               update the assumptions underlying the FTA Charges, including
               energy usage volume, the rate of delinquencies and write-offs,
               estimated expenses and fees of the Note Issuer, the Trust and the
               Infrastructure Bank to the extent not fixed, and the Collections
               Curves; (C) determine the revised FTA Charges that, together with
               the funds on deposit in the Reserve Subaccount, would restore:
               (1) the Principal Balance to the Projected Principal Balance, (2)
               the balance in the Overcollateralization Subaccount to the
               Required Overcollateralization Level and (3) the balance in the
               Capital Subaccount to the Required Capital Level, in each case
               within twelve months after such revised FTA Charges go into
               effect (and with respect to any True-Up Adjustments occurring
               after the last Scheduled Maturity Date for any Class of a Series,
               determine the revised FTA Charges that would be sufficient to
               retire the unpaid Principal Balance within the earlier of (x) a
               date which is not more than three months after the Scheduled
               Maturity Date and (y) the last Final Maturity Date for any Class
               of such Series); (D) file a Routine Annual True-Up Mechanism
               Advice Letter with the CPUC, substantially in the form attached
               hereto as Exhibit C, to notify the CPUC of the FTA Charges for
                         ---------                                           
               the coming year; and (E) take all reasonable actions and make all
               reasonable efforts to secure such True-Up Adjustment and to
               enforce the provisions of the Statute which obligate the CPUC to
               approve rates at levels sufficient to recover the FTA Payments in
               accordance with the Expected Amortization Schedule.

                    (2) Each year on or immediately before August 19, which is
               the date that is fifteen days before the Financing Order
               Anniversary Date (or if such date is not a Servicer Business Day,
               on the Servicer Business Day immediately preceding such date),
               the Servicer shall:  (A) if found to be necessary by the CPUC or
               if otherwise determined by the Servicer in its sole judgment to
               be required, estimate collections through the end of the Quarter
               in which the Financing Order Anniversary Date occurs; (B) if
               found to be necessary by the CPUC or if otherwise determined by
               the 

                                       13
<PAGE>
 
               Servicer in its sole judgment to be required, update the
               assumptions underlying the FTA Charges, including energy usage
               volume, the rate of delinquencies and write-offs, and estimated
               expenses and fees of the Note Issuer, the Trust and the
               Infrastructure Bank to the extent not fixed; (C) if found to be
               necessary by the CPUC or if otherwise determined by the Servicer
               in its sole judgment to be required, determine the revised FTA
               Charges that, together with the funds on deposit in the Reserve
               Subaccount, would restore: (1) the Principal Balance to the
               Projected Principal Balance, (2) the balance in the
               Overcollateralization Subaccount to the Required
               Overcollateralization Level and (3) the balance in the Capital
               Subaccount to the Required Capital Level, in each case within
               twelve months after such revised FTA Charges go into effect (and
               with respect to any True-Up Adjustments occurring after the last
               Scheduled Maturity Date for any Class of a Series, determine the
               revised FTA Charges that would be sufficient to retire the unpaid
               Principal Balance within the earlier of (x) a date which is not
               more than three months after the Scheduled Maturity Date and (y)
               the last Final Maturity Date for any Class of such Series); (D)
               file an Anniversary True-Up Mechanism Advice Letter with the
               CPUC, substantially in the form attached hereto as Exhibit D; and
                                                                  ---------     
               (E) take all reasonable actions and make all reasonable efforts
               to secure the resulting True-Up Adjustment (if such an adjustment
               is sought by the Servicer or found to be necessary by the CPUC)
               and to enforce the provisions of the Statute which obligate the
               CPUC to approve rates at levels sufficient to recover the FTA
               Payments in accordance with the Expected Amortization Schedule.

                    (3) In the case of a True-Up Adjustment pursuant to a
               Routine Annual True-Up Mechanism Advice Letter, the Servicer
               shall implement the revised FTA Charges, if any, as of the first
               day of the following calendar year.

                    (4) In the case of a True-Up Adjustment found to be
               necessary by the CPUC or otherwise determined by the Servicer in
               its sole judgment to be required, pursuant to an Anniversary
               True-Up Mechanism Advice Letter, the Servicer shall implement the
               revised FTA Charges, if any, on the date specified by the CPUC in
               accordance with the Financing Order.

               (ii) Routine Quarterly True-Up Adjustments.  If the Issuance
                    -------------------------------------                  
          Advice Letter with respect to a Series of Notes provides that the
          Servicer will file Routine Quarterly True-Up Mechanism Advice Letters,
          then the Servicer shall make such filings in accordance with the
          procedures set forth in Annex II hereto.  On each Series Issuance
          Date, the Servicer and the Note Issuer shall amend Annex II to specify
          in detail the Servicer's obligations to perform routine quarterly
          True-Up Adjustments, if any, with respect to the new Series of Notes
          issued on such Series Issuance Date.

                                       14
<PAGE>
 
          (c) Non-Routine True-Up Adjustments.
              ------------------------------- 

               (i) Whenever the Servicer determines that the existing model for
          calculating the FTA Charges should be amended or revised, subject to
          the consent of the Note Issuer under the conditions set forth in
          Section 3.17 of the Indenture, the Servicer shall file a Non-Routine
          True-Up Mechanism Advice Letter with the CPUC designating the
          adjustments to the model and any corresponding adjustments to the FTA
          Charges (collectively, a "Non-Routine True-Up Adjustment").

               (ii) The Servicer shall take all reasonable actions and make all
          reasonable efforts to secure any Non-Routine True-Up Adjustments.

               (iii)  The Servicer shall implement any resulting adjustments to
          the model and any resulting revised FTA Charges as of the first day of
          the Quarter which begins at least 90 days after the Non-Routine True-
          Up Mechanism Advice Letter is filed.

          (d)  Reports.
               ------- 

               (i) Notification of Advice Letter Filings and True-Up
                   -------------------------------------------------
          Adjustments.  Whenever the Servicer files an Advice Letter with the
          -----------    
          CPUC, the Servicer shall send a copy of such filing (together with a
          copy of all notices and documents which, in the Servicer's reasonable
          judgment, are material to the adjustments effected by such Advice
          Letter) to the Note Issuer, the Note Trustee, the Certificate Trustee,
          the Infrastructure Bank and the Rating Agencies concurrently
          therewith.  If any True-Up Adjustment requested in any such Advice
          Letter filing does not become effective on the applicable date as
          provided by the Financing Order, the Servicer shall notify the Note
          Issuer, the Note Trustee, the Certificate Trustee , the Infrastructure
          Bank and the Rating Agencies by the end of the second Servicer
          Business Day after such applicable date.

               (ii) Quarterly Servicer's Certificate.  Not later than the
                    --------------------------------                     
          Remittance Date immediately prior to each Payment Date, the Servicer
          shall deliver a written report substantially in the form of Exhibit E
                                                                      ---------
          hereto (the "Quarterly Servicer's Certificate") to the Note Issuer,
          the Note Trustee, the Certificate Trustee, the Infrastructure Bank and
          the Rating Agencies.

               (iii)  Reports to Customers.
                      -------------------- 

                    (A)  After each revised FTA Charge has gone into effect
               pursuant to a True-Up Adjustment, the Servicer shall, to the
               extent and in the manner and timeframe required by applicable
               CPUC Regulations, if any, cause to be prepared and delivered to
               Customers a notice announcing such revised FTA Charges.

                                       15
<PAGE>
 
                    (B)  In addition, at least once each year, to the extent
               permitted by CPUC Regulations, the Servicer shall cause to be
               prepared and delivered to Customers a notice stating, in effect,
               that the Transition Property and the FTA Charges are owned by the
               Note Issuer and not the Seller.  Such notice shall be included
               either as an insert to or in the text of the Bills delivered to
               such Customers or shall be delivered to Customers by electronic
               means or such other means as the Servicer or the Applicable ESP
               may from time to time use to communicate with their respective
               customers.

                    (C)  Except to the extent that applicable CPUC Regulations
               make the Applicable ESP responsible for such costs, the Servicer
               shall pay from its own funds all costs of preparation and
               delivery incurred in connection with clauses (A) and (B) above,
               including but not limited to printing and postage costs as the
               same may increase or decrease from time to time.

               (iv) ESP Reports.  The Servicer shall provide to the Rating
                    -----------                                           
          Agencies any publicly available reports filed by the Servicer with the
          CPUC (or otherwise made publicly available by the Servicer) relating
          to ESPs and any other non-confidential and non-proprietary information
          relating to ESPs reasonably requested by the Rating Agencies.

          Section 4.02.  Limitation of Liability.
                         ----------------------- 

          (a) The Note Issuer and the Servicer expressly agree and acknowledge
     that:

               (i) In connection with any True-Up Adjustment, the Servicer is
          acting solely in its capacity as the servicing agent hereunder.

               (ii) Neither the Servicer nor the Note Issuer is responsible in
          any manner for, and shall have no liability whatsoever as a result of
          any action, decision, ruling or other determination made or not made,
          or any delay (other than any delay resulting from the Servicer's
          failure to file the applications required by Section 4.01 in a timely
          and correct manner or other breach by the Servicer of its duties under
          this Agreement), by the CPUC in any way related to the Transition
          Property or in connection with any True-Up Adjustment, the subject of
          any filings under Section 4.01, any proposed True-Up Adjustment, or
          the approval of any revised FTA Charges and the scheduled adjustments
          thereto.

               (iii)  The Servicer shall have no liability whatsoever relating
          to the calculation of any revised FTA Charges and the scheduled
          adjustments thereto, including as a result of any inaccuracy of any of
          the assumptions made in such calculation regarding expected energy
          usage volume and the rate of delinquencies and write-offs, so long as
          the Servicer has acted in good faith and has not acted in a grossly
          negligent manner in connection therewith, nor shall the Servicer have
          any liability whatsoever as a result of any Person, including the
          Noteholders or 

                                       16
<PAGE>
 
          the Certificateholders, not receiving any payment, amount or return
          anticipated or expected or in respect of any Note or Certificate
          generally, except only to the extent that the same is caused by the
          Servicer's gross negligence, willful misconduct or bad faith.

          (b) Notwithstanding the foregoing, the Servicer hereby acknowledges
     that the terms of this Section 4.02 are not intended to, and shall not,
     relieve the Servicer of liability for any misrepresentation by the Servicer
     under Section 6.01 or for any breach by the Servicer of its other
     obligations under this Agreement.

                                   ARTICLE V.

                            The Transition Property
                            -----------------------

          Section 5.01.  Custody of Transition Property Records. To assure
                         --------------------------------------
uniform quality in servicing the Transition Property and to reduce
administrative costs, the Note Issuer hereby revocably appoints the Servicer,
and the Servicer hereby accepts such appointment, to act as the agent of the
Note Issuer and the Note Trustee as custodian of any and all documents and
records that the Seller shall keep on file, in accordance with its customary
procedures, relating to the Transition Property, including copies of the
Financing Order and Advice Letters relating thereto and all documents filed with
the CPUC in connection with any True-Up Adjustment (collectively, the
"Transition Property Records"), which are hereby constructively delivered to the
Note Trustee, as pledgee of the Note Issuer (or, in the case of the Subsequent
Transition Property, will as of the applicable Subsequent Sale Date be
constructively delivered to the Note Trustee, as pledgee of the Note Issuer)
with respect to all Transition Property.

          Section 5.02.  Duties of Servicer as Custodian.
                         --------------------------------

          (a) Safekeeping.  The Servicer shall hold the Transition Property
              -----------                                                 
     Records on behalf of the Note Issuer and maintain such accurate and
     complete accounts, records and computer systems pertaining to the
     Transition Property Records as shall enable the Note Issuer to comply with
     this Agreement and the Indenture.  In performing its duties as custodian
     the Servicer shall act with reasonable care, using that degree of care and
     diligence that the Servicer exercises with respect to comparable assets
     that the Servicer services for itself or, if applicable, for others.  The
     Servicer shall promptly report to the Note Issuer and the Note Trustee any
     failure on its part to hold the Transition Property Records and maintain
     its accounts, records and computer systems as herein provided and promptly
     take appropriate action to remedy any such failure.  Nothing herein shall
     be deemed to require an initial review or any periodic review by the Note
     Issuer or the Note Trustee of the Transition Property Records.  The
     Servicer's duties to hold the Transition Property Records on behalf of the
     Note Issuer set forth in this Section 5.02, to the extent such Transition
     Property Records have not been previously transferred to a successor
     Servicer pursuant to Article VII, shall terminate three years after the
     earlier of the date on which (i) the Servicer is succeeded by a successor
     Servicer in accordance with Article VII hereof and (ii) no Notes of any
     Series are outstanding.

                                       17
<PAGE>
 
          (b) Maintenance of and Access to Records.  The Servicer shall maintain
              ------------------------------------                              
     the Transition Property Records at 2244 Walnut Grove Avenue, Rosemead,
     California or at such other office as shall be specified to the Note Issuer
     and the Note Trustee by written notice at least 30 days prior to any change
     in location.  The Servicer shall make available for inspection to the Note
     Issuer and the Note Trustee or their respective duly authorized
     representatives, attorneys or auditors the Transition Property Records at
     such times during normal business hours as the Note Issuer or the Note
     Trustee shall reasonably request and which do not unreasonably interfere
     with the Servicer's normal operations.  Nothing in this Section 5.02(b)
     shall affect the obligation of the Servicer to observe any applicable law
     (including any CPUC Regulations) prohibiting disclosure of information
     regarding the Customers, and the failure of the Servicer to provide access
     to such information as a result of such obligation shall not constitute a
     breach of this Section 5.02(b).

          (c) Release of Documents.  Upon instruction from the Note Trustee, the
              --------------------                                              
     Servicer shall release any Transition Property Records to the Note Trustee,
     the Note Trustee's agent or the Note Trustee's designee, as the case may
     be, at such place or places as the Note Trustee may designate, as soon as
     practicable.

          (d) Defending Transition Property Against Claims.  The Servicer shall
              --------------------------------------------                     
     institute any action or proceeding necessary to compel performance by the
     CPUC or the State of California of any of their obligations or duties under
     the PU Code, the Financing Order or any Advice Letter, and the Servicer
     agrees to take such legal or administrative actions, including defending
     against or instituting and pursuing legal actions and appearing or
     testifying at hearings or similar proceedings, as may be reasonably
     necessary to block or overturn any attempts to cause a repeal of,
     modification of or supplement to the Statute or the Financing Order or the
     rights of holders of Transition Property by legislative enactment, voter
     initiative or constitutional amendment that would be adverse to
     Certificateholders.  The costs of any such action shall be payable from FTA
     Collections as an Operating Expense in accordance with the priorities set
     forth in Section 8.02(d) of the Indenture.  The Servicer's obligations
     pursuant to this Section 5.02 shall survive and continue notwithstanding
     the fact that the payment of Operating Expenses pursuant to Section 8.02(d)
     of the Indenture may be delayed (it being understood that the Servicer may
     be required to advance its own funds to satisfy its obligations hereunder).

          Section 5.03.  Instructions; Authority to Act. For so long as any
                         ------------------------------
Notes remain outstanding, the Servicer shall be deemed to have received proper
instructions with respect to the Transition Property Records upon its receipt of
written instructions signed by a Trust Officer of the Note Trustee.

          Section 5.04.  Custodian's Indemnification. The Servicer as custodian
shall indemnify the Note Issuer, the Trust, the Certificate Trustee, the
Delaware Trustee, the Note Trustee, the Infrastructure Bank, the STO, the
Noteholders and the Certificateholders and each of their respective officers,
directors, employees and agents for, and defend and hold harmless each

                                       18
<PAGE>
 
such Person from and against, any and all liabilities, obligations, losses,
damages, payments, claims, costs or expenses of any kind whatsoever
(collectively, "Losses") that may be imposed on, incurred by or asserted against
any such Person as the result of any improper act or omission in any way
relating to the maintenance and custody by the Servicer, as custodian, of the
Transition Property Records; provided, however, that the Servicer shall not be
                             --------  -------          
liable for any portion of any such amount resulting from the willful misconduct,
bad faith or gross negligence of the Note Issuer, the Trust, the Certificate
Trustee, the Delaware Trustee, the Note Trustee, the Infrastructure Bank, the
STO, the Noteholders or the Certificateholders, as the case may be.

          Indemnification under this Section shall survive resignation or
removal of the Note Trustee, the Delaware Trustee or the Certificate Trustee and
shall include reasonable fees and expenses of investigation and litigation.

          Section 5.05.  Effective Period and Termination. The Servicer's
                         --------------------------------
appointment as custodian shall become effective as of the Closing Date and shall
continue in full force and effect until terminated pursuant to this Section. If
any Servicer shall resign as Servicer in accordance with the provisions of this
Agreement or if all of the rights and obligations of any Servicer shall have
been terminated under Section 7.01, the appointment of such Servicer as
custodian shall be terminated by the Note Trustee or by the Holders of Notes
evidencing not less than 25 percent of the Outstanding Amount of the Notes of
all Series in the same manner as the Note Trustee or such Holders may terminate
the rights and obligations of the Servicer under Section 7.01.

          Section 5.06.  General Indemnification of Note Trustee, Certificate
                         ----------------------------------------------------
Trustee and Delaware Trustee. The Servicer hereby agrees to indemnify and hold
- ----------------------------
harmless the Note Trustee, the Certificate Trustee and the Delaware Trustee and
their respective directors, officers, employees and agents from and against any
and all Losses incurred by or asserted against any such Person as a result of or
in connection with the transactions contemplated by this Agreement or any Basic
Document, other than any Loss incurred by reason or result of the gross
negligence or willful misconduct of the Note Trustee, the Certificate Trustee or
the Delaware Trustee, as the case may be; provided, however, that the foregoing
                                          --------  -------
indemnity is extended to the Note Trustee, the Certificate Trustee and the
Delaware Trustee solely in their respective capacities as trustees and not for
the benefit of the Noteholders, the Certificateholders or any other Person. The
obligations of the Servicer set forth herein shall survive the termination of
this Agreement or the earlier resignation or removal of the Note Trustee under
the Indenture or the Certificate Trustee or Delaware Trustee under the Trust
Agreement.

                                  ARTICLE VI.

                                  The Servicer
                                  ------------

          Section 6.01.  Representations and Warranties of Servicer. The
                         ------------------------------------------
Servicer makes the following representations and warranties, as of the Closing
Date, as of each Subsequent Sale Date relating to the sale of Subsequent
Transition Property pursuant to a Subsequent Sale Agreement, and as of such
other dates as expressly provided in this Section 6.01, on which the Note Issuer
and the Note Trustee are deemed to have relied in entering into this Agreement

                                       19
<PAGE>
 
relating to the servicing of the Transition Property. The representations and
warranties shall survive the execution and delivery of this Agreement and the
pledge thereof to the Note Trustee pursuant to the Indenture.

          (a) Organization and Good Standing.  The Servicer is duly organized
              ------------------------------                                 
     and validly existing as a corporation in good standing under the laws of
     the state of its incorporation, with the power and authority to own its
     properties and to conduct its business as such properties are currently
     owned and such business is presently conducted, and had at all relevant
     times, and has, the requisite power, authority and legal right to service
     the Transition Property and to hold the Transition Property Records as
     custodian.

          (b) Due Qualification.  The Servicer is duly qualified to do business
              -----------------                                                
     as a foreign corporation in good standing, and has obtained all necessary
     licenses and approvals in, all jurisdictions in which the ownership or
     lease of property or the conduct of its business (including the servicing
     of the Transition Property as required by this Agreement) shall require
     such qualifications, licenses or approvals (except where the failure to so
     qualify would not be reasonably likely to have a material adverse effect on
     the Servicer's business, operations, assets, revenues, properties or
     prospects or adversely affect the servicing of the Transition Property).

          (c) Power and Authority.  The Servicer has the requisite power and
              -------------------                                           
     authority to execute and deliver this Agreement and to carry out its terms;
     and the execution, delivery and performance of this Agreement have been
     duly authorized by the Servicer by all necessary corporate action.

          (d) Binding Obligation.  This Agreement constitutes a legal, valid and
              ------------------                                                
     binding obligation of the Servicer enforceable in accordance with its
     terms, subject to applicable insolvency, reorganization, moratorium,
     fraudulent transfer and other similar laws relating to or affecting
     creditors' rights generally from time to time in effect and to general
     principles of equity (including, without limitation, concepts of
     materiality, reasonableness, good faith and fair dealing), regardless of
     whether considered in a proceeding in equity or at law.

          (e) No Violation.  After giving effect to the release of the lien of
              ------------                                                    
     the Trust Indenture dated as of October 1, 1923, between Southern
     California Edison Company and Harris Trust and Savings Bank and Pacific-
     Southwest Trust and Savings Bank (D.G. Donovan, successor trustee), as
     trustees, as amended and supplemented, the consummation of the transactions
     contemplated by this Agreement and the fulfillment of the terms hereof
     shall not conflict with, result in any breach of any of the terms and
     provisions of, nor constitute (with or without notice or lapse of time) a
     default under, the articles of incorporation or bylaws of the Servicer, or
     any indenture, agreement or other instrument to which the Servicer is a
     party or by which it shall be bound; nor result in the creation or
     imposition of any Lien upon any of its properties pursuant to the terms of
     any such indenture, agreement or other instrument; nor violate any law or
     any order, rule or regulation applicable to the Servicer of any court or of
     any Federal or state regulatory 

                                       20
<PAGE>
 
     body, administrative agency or other governmental instrumentality having
     jurisdiction over the Servicer or its properties.

          (f) No Proceedings.  Except as set forth on Schedule 6.01(f), there
              --------------                                                 
     are no proceedings or investigations pending or, to the Servicer's best
     knowledge, threatened before any court, Federal or state regulatory body,
     administrative agency or other governmental instrumentality having
     jurisdiction over the Servicer or its properties involving or relating to
     the Servicer or the Note Issuer or, to the Servicer's knowledge, any other
     Person:  (i) asserting (A) the invalidity of this Agreement, or (B) the
     invalidity of the Indenture, the Trust Agreement, any of the other Basic
     Documents or the Notes or the Certificates, (ii) seeking to prevent the
     issuance of the Notes or the Certificates or the consummation of any of the
     transactions contemplated by this Agreement, the Indenture, the Trust
     Agreement or any of the other Basic Documents, (iii) seeking any
     determination or ruling that might materially and adversely affect the
     performance by the Servicer of its obligations under, or the validity or
     enforceability of, this Agreement, the Indenture, the Trust Agreement, any
     of the other Basic Documents or the Notes or the Certificates or (iv)
     relating to the Servicer and which might adversely affect the Federal or
     state income tax attributes of the Notes or the Certificates.

          (g) Approvals.  No approval, authorization, consent, order or other
              ---------                                                      
     action of, or filing with, any court, Federal or state regulatory body,
     administrative agency or other governmental instrumentality is required in
     connection with the execution and delivery by the Servicer of this
     Agreement, the performance by the Servicer of the transactions contemplated
     hereby or the fulfillment by the Servicer of the terms hereof, except those
     that have been obtained or made and those that the Servicer is required to
     make in the future pursuant to Article IV hereof.

          (h) Collections Curves.  Each Collections Curve used in connection
              ------------------                                            
     with Schedule 6 to Annex I hereto is accurate in all material respects, and
          ----------                                                            
     the future delivery of each revised Collections Curve shall constitute a
     representation and warranty that each such revised Collections Curve is
     accurate in all material respects.

          (i) Premises.  The premises set forth in Schedule 6 to Annex I hereto
              --------                             ----------                  
     are reasonable based upon historical performance and will be reasonable as
     they change from time to time.

          (j) Reports and Certificates.  Each report and certificate delivered
              ------------------------                                        
     in connection with an Advice Letter will constitute a representation and
     warranty by the Servicer that each such report or certificate, as the case
     may be, is true and correct; provided, however, that to the extent any such
                                  --------  -------                             
     report or certificate is based in part upon or contains assumptions,
     forecasts or other predictions of future events, the representation and
     warranty of the Servicer with respect thereto will be limited to the
     representation and warranty that such assumptions, forecasts or other
     predictions of future events are reasonable based upon historical
     performance.

                                       21
<PAGE>
 
          Section 6.02.  Indemnities of Servicer; Release of Claims.
                         ------------------------------------------ 

          (a) The Servicer shall be liable in accordance herewith only to the
     extent of the obligations specifically undertaken by the Servicer under
     this Agreement.

          (b) The Servicer shall indemnify the Note Issuer, the Trust, the Note
     Trustee, the Certificate Trustee, the Delaware Trustee, the Infrastructure
     Bank, the STO, the Seller, the Noteholders and the Certificateholders and
     each of their respective officers, directors, employees and agents for, and
     defend and hold harmless each such Person from and against, any and all
     Losses that may be imposed on, incurred by or asserted against any such
     Person as a result of (i) the Servicer's willful misconduct, bad faith or
     gross negligence in the performance of its duties or observance of its
     covenants under this Agreement or the Servicer's reckless disregard of its
     obligations and duties under this Agreement or (ii) the Servicer's breach
     of any of its representations or warranties in this Agreement.

          (c) For purposes of Section 6.02(b), in the event of the termination
     of the rights and obligations of Southern California Edison Company (or any
     successor thereto pursuant to Section 6.03) as Servicer pursuant to Section
     7.01, or a resignation by such Servicer pursuant to this Agreement, such
     Servicer shall be deemed to be the Servicer pending appointment of a
     successor Servicer pursuant to Section 7.02.

          (d) Indemnification under Sections 6.02(b) and 6.02(c) shall survive
     the resignation or removal of the Note Trustee, the Delaware Trustee or the
     Certificate Trustee or the termination of this Agreement and shall include
     reasonable fees and expenses of investigation and litigation (including
     reasonable attorneys fees and expenses).

          (e) Except to the extent expressly provided for in this Agreement or
     the other Basic Documents (including, without limitation, the Servicer's
     claims with respect to the Servicing Fee, reimbursement for any Excess
     Remittance, reimbursement for costs incurred pursuant to Section 5.02(d)
     and the payment of the purchase price of Transition Property), the Servicer
     hereby releases and discharges the Note Issuer and the Trust and each of
     their respective officers, directors and agents (collectively, the
     "Released Parties") from any and all actions, claims and demands
     whatsoever, whenever arising, which the Servicer, in its capacity as
     Servicer or Seller, shall or may have against any such Person relating to
     the Transition Property or the Servicer's activities with respect thereto
     other than any actions, claims and demands arising out of the willful
     misconduct, bad faith or gross negligence of the Released Parties.

          Section 6.03.  Merger or Consolidation of, or Assumption of the
                         ------------------------------------------------
Obligations of, Servicer.  Any Person (a) into which the Servicer may be merged
- ------------------------
or consolidated, (b) which may result from any merger or consolidation to which
the Servicer shall be a party or (c) which may succeed to the properties and
assets of the Servicer substantially as a whole, which Person in any of the
foregoing cases executes an agreement of assumption to perform every obligation
of the Servicer hereunder, shall be the successor to the Servicer under this
Agreement without further 

                                       22
<PAGE>
 
act on the part of any of the parties to this Agreement; provided, however, that
                                                         --------  -------
(i) immediately after giving effect to such transaction, no Servicer Default and
no event which, after notice or lapse of time, or both, would become a Servicer
Default shall have occurred and be continuing, (ii) the Servicer shall have
delivered to the Note Issuer, the Note Trustee and the Rating Agencies an
Officers' Certificate and an Opinion of Counsel each stating that such
consolidation, merger or succession and such agreement of assumption complies
with this Section and that all conditions precedent provided for in this
Agreement relating to such transaction have been complied with and (iii) the
Servicer shall have delivered to the Note Issuer, the Note Trustee and the
Rating Agencies an Opinion of Counsel either (A) stating that, in the opinion of
such counsel, all filings to be made by the Servicer, including filings with the
CPUC pursuant to the PU Code, have been executed and filed that are necessary to
preserve and protect fully the interests of the Note Issuer in the Transition
Property and reciting the details of such filings or (B) stating that, in the
opinion of such counsel, no such action shall be necessary to preserve and
protect such interests. Notwithstanding anything herein to the contrary, the
execution of the foregoing agreement of assumption and compliance with clauses
(i), (ii) and (iii) above shall be conditions to the consummation of the
transactions referred to in clauses (a), (b) or (c) above.

          Section 6.04.  Limitation on Liability of Servicer and Others. Neither
                         ----------------------------------------------
the Servicer nor any of the directors or officers or employees or agents of the
Servicer shall be liable to the Note Issuer, the Note Trustee, the
Infrastructure Bank, the STO, the Noteholders, the Trust, the Certificate
Trustee, the Delaware Trustee, the Certificateholders or any other Person,
except as provided under this Agreement, for any action taken or for refraining
from the taking of any action pursuant to this Agreement or for errors in
judgment; provided, however, that this provision shall not protect the
          --------  -------                                           
Servicer or any such person against any liability that would otherwise be
imposed by reason of willful misconduct, bad faith or gross negligence in the
performance of duties or by reason of reckless disregard of obligations and
duties under this Agreement.  The Servicer and any director or officer or
employee or agent of the Servicer may rely in good faith on the advice of
counsel reasonably acceptable to the Note Trustee or on any document of any
kind, prima facie properly executed and submitted by any Person, respecting any
matters arising under this Agreement.

          Except as provided in this Agreement, the Servicer shall not be under
any obligation to appear in, prosecute or defend any legal action that shall not
be related to or incidental to its duties to service the Transition Property in
accordance with this Agreement, and that in its opinion may involve it in any
expense or liability.

          Section 6.05.  Southern California Edison Company Not to Resign as
                         ---------------------------------------------------
Servicer.  Subject to the provisions of Section 6.03, Southern California
- --------
Edison Company shall not resign from the obligations and duties hereby imposed
on it as Servicer under this Agreement except upon either (a) a determination
that the performance of its duties under this Agreement shall no longer be
permissible under applicable law or (b) satisfaction of the following: (i) the
Rating Agency Condition shall have been satisfied, (ii) the CPUC shall have
approved such resignation and (iii) notice of such resignation shall have been
given to the Infrastructure Bank.  Notice of any such determination permitting
the resignation of Southern California Edison Company shall be communicated to
the Note Issuer, the Note Trustee, the Certificate Trustee, the Infrastructure

                                       23
<PAGE>
 
Bank and the Rating Agencies at the earliest practicable time (and, if such
communication is not in writing, shall be confirmed in writing at the earliest
practicable time) and any such determination shall be evidenced by an Opinion of
Counsel to such effect delivered to the Note Issuer, the Note Trustee and the
Certificate Trustee concurrently with or promptly after such notice.  No such
resignation shall become effective until a successor Servicer shall have assumed
the responsibilities and obligations of Southern California Edison Company in
accordance with Section 7.02.

          Section 6.06.  Servicing Compensation.
                         ---------------------- 

          (a) In consideration for its services hereunder, until the Retirement
     of the Notes, the Servicer shall receive a fee (the "Servicing Fee")
     quarterly on each Payment Date in an amount equal to (i) one-fourth of 0.25
     percent of the outstanding Principal Balance (before giving effect to
     payments made on such date) for so long as FTA Charges are included as a
     line item on Bills otherwise sent to Customers or (ii) one-fourth of 1.50
     percent of the outstanding Principal Balance (before giving effect to
     payments made on such date) if FTA Charges are not included as a line item
     on Bills otherwise sent to Customers but, instead, are billed separately to
     Customers.  The Servicer also shall be entitled to retain as additional
     compensation (i) any interest earnings on FTA Payments received by the
     Servicer and invested by the Servicer pursuant to Section 6(d) of Annex I
     hereto during each Collection Period prior to remittance to the Collection
     Account and (ii) all late payment charges, if any, collected from Customers
     or ESPs.

          (b) The Servicing Fee set forth in Section 6.06(a) above shall be paid
     to the Servicer by the Note Trustee, on each Payment Date in accordance
     with the priorities set forth in Section 8.02(d) of the Indenture, by wire
     transfer of immediately available funds from the Collection Account to an
     account designated by the Servicer.  Any portion of the Servicing Fee not
     paid on such date shall be added to the Servicing Fee payable on the
     subsequent Payment Date.

          (c) Except as provided in Section 5.02(d), the Servicer shall be
     required to pay from its own account all expenses incurred by it in
     connection with its activities hereunder (including any fees to and
     disbursements by accountants, counsel, or any other Person, any taxes
     imposed on the Servicer and any expenses incurred in connection with
     reports to Noteholders and Certificateholders) out of the compensation
     retained by or paid to it pursuant to this Section 6.06, and shall not be
     entitled to any extra payment or reimbursement therefor.

          Section 6.07.  Compliance with Applicable Law.  The Servicer covenants
                         ------------------------------
and agrees, in servicing the Transition Property, to comply with all laws
applicable to, and binding upon, the Servicer and relating to such Transition
Property the noncompliance with which would have a material adverse effect on
the value of the Transition Property; provided, however, that the foregoing is
                                      --------  -------
not intended to, and shall not, impose any liability on the Servicer for
noncompliance with any law that the Servicer is contesting in good faith in
accordance with its customary standards and procedures.

                                       24
<PAGE>
 
          Section 6.08.  Access to Certain Records and Information Regarding
                         ---------------------------------------------------
Transition Property.  The Servicer shall provide to the Noteholders, the Note
- -------------------
Trustee, the Certificate Trustee, the Infrastructure Bank and the STO access to
the Transition Property Records in such cases where the Noteholders, the Note
Trustee, the Certificate Trustee, the Infrastructure Bank and the STO shall be
required by applicable law to be provided access to such records. Access shall
be afforded without charge, but only upon reasonable request and during normal
business hours at the respective offices of the Servicer. Nothing in this
Section shall affect the obligation of the Servicer to observe any applicable
law (including any CPUC Regulation) prohibiting disclosure of information
regarding the Customers, and the failure of the Servicer to provide access to
such information as a result of such obligation shall not constitute a breach of
this Section.

          Section 6.09.  Appointments.  The Servicer may at any time appoint any
                         ------------
Person to perform all or any portion of its obligations as Servicer hereunder;
provided, however, that the Rating Agency Condition shall have been satisfied in
- --------  -------      
connection therewith; provided further that the Servicer shall remain obligated
                      -------- -------
and be liable to the Note Issuer, the Note Trustee, the Certificate Trustee and
the Noteholders for the servicing and administering of the Transition Property
in accordance with the provisions hereof without diminution of such obligation
and liability by virtue of the appointment of such Person and to the same extent
and under the same terms and conditions as if the Servicer alone were servicing
and administering the Transition Property; and provided further, however, that
                                               -------- -------               
nothing herein (including, without limitation, the Rating Agency Condition)
shall preclude the execution by the Servicer of an ESP Service Agreement with
any ESP pursuant to applicable CPUC Regulations. The fees and expenses of such
Person shall be as agreed between the Servicer and such Person from time to time
and none of the Note Issuer, the Note Trustee, the Noteholders or any other
Person shall have any responsibility therefor or right or claim thereto. Any
such appointment shall not constitute a Servicer resignation under Section 6.05.

          Section 6.10.  No Servicer Advances.  The Servicer shall not make any
                         --------------------
advances of interest or principal on the Notes or the Certificates.

          Section 6.11.  Remittances.
                         ----------- 

          (a) Subject to clause (b) below, on each Remittance Date, the Servicer
     shall cause to be made a wire transfer of immediately available funds equal
     to the Aggregate Remittance Amount for the applicable Collection Period to
     the General Subaccount of the Collection Account.  Prior to each remittance
     to the General Subaccount of the Collection Account pursuant to this
     Section, the Servicer shall provide written notice to the Note Trustee of
     each such remittance (including the exact dollar amount to be remitted).

          (b) Notwithstanding the foregoing clause (a), during any period in
     which there exists the occurrence and continuance of a Servicer Default,
     the failure to satisfy the Rating Agency Condition or the failure of the
     Servicer to maintain a short-term rating of A-1 or better by Standard &
     Poor's and P-1 or better by Moody's, the Servicer shall remit to the
     General Subaccount of the Collection Account the total FTA Payments
     estimated 

                                       25
<PAGE>
 
     to have been received by the Servicer from or on behalf of Customers on a
     given Servicer Business Day in respect of all previously Billed FTA Charges
     within two Servicer Business Days of receipt thereof by the Servicer (the
     "Daily Remittance"). On or before each Remittance Date during any period
     described in this clause (b), the Servicer shall calculate the amount of
     any Remittance Shortfall or Excess Remittance attributable to the prior
     Collection Period and (A) if a Remittance Shortfall exists, the Servicer
     shall make a supplemental remittance to the General Subaccount of the
     Collection Account on such Remittance Date in the amount of such Remittance
     Shortfall, or (B) if an Excess Remittance exists, the Servicer shall reduce
     the amount of each Daily Remittance (beginning with the Daily Remittance
     occurring on the Remittance Date) by the outstanding amount of such Excess
     Remittance until the balance of the Excess Remittance has been reduced to
     zero.

          (c) The Servicer agrees and acknowledges that it holds all FTA
     Payments collected by it for the benefit of the Note Issuer and that all
     such amounts will be remitted by the Servicer in accordance with this
     Section without any surcharge, fee, offset, charge or other deduction
     except (i) as set forth in clause (b) above or clause (d) below and (ii)
     for late fees permitted by Section 6.06. The Servicer further agrees not to
     make any claim to reduce its obligation to remit all FTA Payments collected
     by it in accordance with this Agreement except (i) as set forth in clause
     (b) above or clause (d) below and (ii) for late fees permitted by Section
     6.06.

          (d) If there is an Excess Remittance, the Servicer shall be entitled
     either (i) to reduce the amount which the Servicer remits to the General
     Subaccount of the Collection Account on such Remittance Date by the amount
     of such Excess Remittance, the amount of such reduction becoming the
     property of the Servicer or (ii) immediately to be paid from the Collection
     Account or any subaccount therein the amount of such Excess Remittance,
     such payment becoming the property of the Servicer. If there is a
     Remittance Shortfall, the amount which the Servicer remits to the General
     Subaccount of the Collection Account on such Remittance Date will be
     increased by the amount of such Remittance Shortfall, such increase coming
     from the Servicer's own funds.

                                  ARTICLE VII.

                                    Default
                                    -------

          Section 7.01.  Servicer Default.  If any one of the following events
                         ----------------
(a "Servicer Default") shall occur and be continuing:

          (a) any failure by the Servicer to deposit in the Collection Account
     on behalf of the Note Issuer any required remittance that shall continue
     unremedied for a period of three Business Days after written notice of such
     failure is received by the Servicer from the Note Issuer or the Note
     Trustee or after discovery of such failure by an officer of the Servicer;
     or

                                       26
<PAGE>
 
          (b) any failure on the part of the Servicer or the Seller, as the case
     may be, duly to observe or to perform in any material respect any other
     covenants or agreements of the Servicer or the Seller (as the case may be)
     set forth in this Agreement (including Section 4.01) or any other Basic
     Document to which it is a party, which failure shall (i) materially and
     adversely affect the rights of Noteholders or Certificateholders and (ii)
     continue unremedied for a period of 30 days after the date on which written
     notice of such failure, requiring the same to be remedied, shall have been
     given (A) to the Servicer or the Seller (as the case may be) by the Note
     Issuer or (B) to the Servicer or the Seller (as the case may be) by the
     Note Trustee or by the Holders of Notes evidencing not less than 25 percent
     of the Outstanding Amount of the Notes of all Series; or

          (c) any representation or warranty made by the Servicer in this
     Agreement shall prove to have been incorrect when made, which has a
     material adverse effect on the Note Issuer or the Certificateholders and
     which material adverse effect continues unremedied for a period of 60 days
     after the date on which written notice thereof, requiring the same to be
     remedied, shall have been delivered to the Servicer by the Note Issuer or
     the Note Trustee; or

          (d) an Insolvency Event occurs with respect to the Servicer or the
     Seller;

then, and in each and every case, so long as the Servicer Default shall not have
been remedied, either the Note Trustee, or the Holders of Notes evidencing not
less than 25 percent of the Outstanding Amount of the Notes of all Series, by
notice then given in writing to the Servicer (and to the Note Trustee if given
by the Noteholders) (a "Termination Notice") may terminate all the rights and
obligations (other than the obligations set forth in Section 6.02 hereof) of the
Servicer under this Agreement.  In addition, upon a Servicer Default described
in Section 7.01(a), each of the following shall be entitled to apply to the CPUC
for sequestration and payment of revenues arising with respect to the Transition
Property: (1) the Certificateholders and the Certificate Trustee as beneficiary
of any statutory lien permitted by the PU Code; (2) the Note Issuer or its
assignees; or (3) pledgees or transferees, including transferees under Section
844 of the PU Code, of the Transition Property.  On or after the receipt by the
Servicer of a Termination Notice, all authority and power of the Servicer under
this Agreement, whether with respect to the Notes, the Transition Property, the
FTA Charges or otherwise, shall, without further action, pass to and be vested
in such successor Servicer as may be appointed under Section 7.02; and, without
limitation, the Note Trustee is hereby authorized and empowered to execute and
deliver, on behalf of the predecessor Servicer, as attorney-in-fact or
otherwise, any and all documents and other instruments, and to do or accomplish
all other acts or things necessary or appropriate to effect the purposes of such
Termination Notice, whether to complete the transfer of the Transition Property
Records and related documents, or otherwise.  The predecessor Servicer shall
cooperate with the successor Servicer, the Note Issuer and the Note Trustee in
effecting the termination of the responsibilities and rights of the predecessor
Servicer under this Agreement, including the transfer to the successor Servicer
for administration by it of all cash amounts that shall at the time be held by
the predecessor Servicer for remittance, or shall thereafter be received by it
with respect to the Transition Property or the FTA Charges.  All reasonable
costs and expenses (including attorneys fees and expenses) incurred in
connection 

                                       27
<PAGE>
 
with transferring the Transition Property Records to the successor Servicer and
amending this Agreement to reflect such succession as Servicer pursuant to this
Section shall be paid by the predecessor Servicer upon presentation of
reasonable documentation of such costs and expenses.

          Section 7.02.  Appointment of Successor.
                         ------------------------ 

          (a) Upon the Servicer's receipt of a Termination Notice pursuant to
     Section 7.01 or the Servicer's resignation or removal in accordance with
     the terms of this Agreement, the predecessor Servicer shall continue to
     perform its functions as Servicer under this Agreement, and shall be
     entitled to receive the requisite portion of the Servicing Fee, until a
     successor Servicer shall have assumed in writing the obligations of the
     Servicer hereunder as described below.  In the event of the Servicer's
     termination hereunder, the Note Issuer shall appoint a successor Servicer
     with the Note Trustee's prior written consent thereto (which consent shall
     not be unreasonably withheld), and the successor Servicer shall accept its
     appointment by a written assumption in form acceptable to the Note Issuer
     and the Note Trustee.  If within 30 days after the delivery of a
     Termination Notice, the Note Issuer shall not have obtained such a new
     Servicer, the Note Trustee may petition the CPUC or a court of competent
     jurisdiction to appoint a successor Servicer under this Agreement.  A
     Person shall qualify as a successor Servicer only if (i) such Person is
     permitted under CPUC Regulations to perform the duties of the Servicer,
     (ii) the Rating Agency Condition shall have been satisfied and (iii) such
     Person enters into a servicing agreement with the Note Issuer having
     substantially the same provisions as this Agreement.

          (b) Upon appointment, the successor Servicer shall be the successor in
     all respects to the predecessor Servicer and shall be subject to all the
     responsibilities, duties and liabilities arising thereafter relating
     thereto placed on the predecessor Servicer and shall be entitled to the
     Servicing Fee and all the rights granted to the predecessor Servicer by the
     terms and provisions of this Agreement.

          Section 7.03.  Waiver of Past Defaults.  The Holders of Notes
                         -----------------------
evidencing not less than a majority of the Outstanding Amount of the Notes of
all Series may, on behalf of all Noteholders, waive in writing any default by
the Servicer in the performance of its obligations hereunder and its
consequences, except a default in making any required deposits to the Collection
Account in accordance with this Agreement. Upon any such waiver of a past
default, such default shall cease to exist, and any Servicer Default arising
therefrom shall be deemed to have been remedied for every purpose of this
Agreement. No such waiver shall extend to any subsequent or other default or
impair any right consequent thereto.

          Section 7.04.  Notice of Servicer Default.  The Servicer shall deliver
                         --------------------------
to the Note Issuer, the Note Trustee, the Certificate Trustee, the
Infrastructure Bank, the STO and the Rating Agencies, promptly after having
obtained knowledge thereof, but in no event later than five Business Days
thereafter, written notice in an Officers' Certificate of any event which with
the giving of notice or lapse of time, or both, would become a Servicer Default
under Section 7.01(a) or (b).

                                       28
<PAGE>
 
                                 ARTICLE VIII.

                            Miscellaneous Provisions
                            ------------------------

          Section 8.01.  Amendment.
                         --------- 

          (a) This Agreement may be amended in writing by the Servicer and the
     Note Issuer with five Business Days' prior written notice given to the
     Rating Agencies and the prior written consent of the Note Trustee, but
     without the consent of any of the Noteholders or Certificateholders, to
     cure any ambiguity, to correct or supplement any provisions in this
     Agreement or for the purpose of adding any provisions to or changing in any
     manner or eliminating any of the provisions in this Agreement or of
     modifying in any manner the rights of the Noteholders or the
     Certificateholders; provided, however, that such action shall not, as
                         --------  -------                                
     evidenced by an Officer's Certificate delivered to the Note Issuer and the
     Note Trustee, adversely affect in any material respect the interests of any
     Noteholder or Certificateholder.

          This Agreement may also be amended in writing from time to time by the
     Servicer and the Note Issuer with prior written notice given to the Rating
     Agencies and the prior written consent of the Note Trustee and the prior
     written consent of the Holders of Notes evidencing not less than a majority
     of the Outstanding Amount of the Notes of all Series, for the purpose of
     adding any provisions to or changing in any manner or eliminating any of
     the provisions of this Agreement or of modifying in any manner the rights
     of the Noteholders or the Certificateholders; provided, however, that no
                                                   --------  -------         
     such amendment shall (a) increase or reduce in any manner the amount of, or
     accelerate or delay the timing of, FTA Collections or (b) reduce the
     aforesaid percentage of the Outstanding Amount of the Notes, the Holders of
     which are required to consent to any such amendment, without the consent of
     the Holders of all the outstanding Notes.

          Promptly after the execution of any such amendment and the requisite
     consents, the Note Issuer shall furnish written notification of the
     substance of such amendment to the Note Trustee and each of the Rating
     Agencies.

          It shall not be necessary for the consent of Noteholders pursuant to
     this Section to approve the particular form of any proposed amendment or
     consent, but it shall be sufficient if such consent shall approve the
     substance thereof.

          Prior to its consent to any amendment to this Agreement, the Note
     Trustee shall be entitled to receive and conclusively rely upon an Opinion
     of Counsel stating that such amendment is authorized or permitted by this
     Agreement.  The Note Trustee may, but shall not be obligated to, enter into
     any such amendment which affects the Note Trustee's own rights, duties or
     immunities under this Agreement or otherwise.

          (b) Notwithstanding Section 8.01(a) or anything to the contrary in
     this Agreement, the Servicer and the Note Issuer shall amend Annex I to
     this Agreement in writing with prior written notice given to the Note
     Trustee and the Rating Agencies, but 

                                       29
<PAGE>
 
     without the consent of the Note Trustee, any Rating Agency or any
     Noteholder or Certificateholder, to address changes to the Servicer's
     method of calculating FTA Payments received as a result of changes to the
     Servicer's current computerized customer information system, as
     contemplated by Section 6(e)(iii) of Annex I hereto; provided that any such
                                                          --------
     amendment shall not have or cause a material adverse effect on the
     Certificateholders.

          Section 8.02.  Protection of Title to Trust.
                         ---------------------------- 

          (a) The Servicer shall maintain accounts and records as to the
     Transition Property accurately and in accordance with its standard
     accounting procedures and in sufficient detail to permit reconciliation
     between FTA Payments received by the Servicer and FTA Collections from time
     to time deposited in the Collection Account.

          (b) The Servicer shall permit the Note Trustee and its agents at any
     time during normal business hours, upon reasonable notice to the Servicer
     and to the extent it does not unreasonably interfere with the Servicer's
     normal operations, to inspect, audit and make copies of and abstracts from
     the Servicer's records regarding the Transition Property and the FTA
     Charges.  Nothing in this Section 8.02(b) shall affect the obligation of
     the Servicer to observe any applicable law (including any CPUC Regulation)
     prohibiting disclosure of information regarding the Customers, and the
     failure of the Servicer to provide access to such information as a result
     of such obligation shall not constitute a breach of this Section 8.02(b).

          Section 8.03.  Notices.  All demands, notices and communications upon
                         -------
or to the Servicer, the Note Issuer, the Note Trustee, the Infrastructure Bank,
the STO, the Certificate Trustee or the Rating Agencies under this Agreement
shall be in writing and personally delivered, sent by overnight mail or sent by
telecopy or other similar form of rapid transmission, and shall be deemed to
have been duly given upon receipt (a) in the case of the Servicer, to Southern
California Edison Company, at 2244 Walnut Grove Avenue, Rosemead, CA 91770,
Attention of Mary C. Simpson, (b) in the case of the Note Issuer, to SCE Funding
LLC, at 2244 Walnut Grove Avenue, Room 180, Rosemead, CA 91770, Attention of
Treasurer, (c) in the case of the Note Trustee, at the Corporate Trust Office,
(d) in the case of the Infrastructure Bank, to California Infrastructure and
Economic Development Bank, c/o California Trade and Commerce Agency, at 801 K
Street, Suite 1700, Sacramento, CA 95814, Attention of Executive Director, (e)
in the case of the Certificate Trustee, to Bankers Trust Company of California,
N.A., c/o Bankers Trust Company, Corporate Trust and Agency Services, at Four
Albany Street, New York, NY 10006, Attention of Structured Finance Group, (f) in
the case of the STO, to the California State Treasurer's Office, 915 Capitol
Mall, Room 110, Sacramento, CA 95814, Attention of Deputy Treasurer, (g) in the
case of Moody's, to Moody's Investors Service, Inc., ABS Monitoring Department,
99 Church Street, New York, New York 10007, (h) in the case of Standard &
Poor's, to Standard & Poor's Corporation, 26 Broadway (10th Floor), New York,
New York 10004, Attention of Asset Backed Surveillance Department, (i) in the
case of Fitch, to Fitch Investors Service, L.P., One State Street Plaza, New
York, NY 10004, Attention of Commercial Asset-Backed Securities, (j) in the case
of Duff & Phelps, to Duff & Phelps Credit 

                                       30
<PAGE>
 
Rating Co., 17 State Street, 12th Floor, New York, NY 10004, Attention of Asset-
Backed Monitoring Group, or (k) as to each of the foregoing, at such other
address as shall be designated by written notice to the other parties.

          Section 8.04.  Assignment.  Notwithstanding anything to the contrary
                         ----------
contained herein, except as provided in Section 6.03 and as provided in the
provisions of this Agreement concerning the resignation of the Servicer, this
Agreement may not be assigned by the Servicer.

          Section 8.05.  Limitations on Rights of Others.  The provisions of
                         -------------------------------
this Agreement are solely for the benefit of the Servicer and the Note Issuer
and, to the extent provided herein or in the Basic Documents, the Trust, the
Note Trustee, the Certificate Trustee, the Noteholders, the Certificateholders,
the Infrastructure Bank and the STO, and nothing in this Agreement, whether
express or implied, shall be construed to give to any other Person any legal or
equitable right, remedy or claim in the Transition Property or under or in
respect of this Agreement or any covenants, conditions or provisions contained
herein.

          Section 8.06.  Severability.  Any provision of this Agreement that is
                         ------------
prohibited or unenforceable in any jurisdiction shall, as to such jurisdiction,
be ineffective to the extent of such prohibition or unenforceability without
invalidating the remaining provisions hereof, and any such prohibition or
unenforceability in any jurisdiction shall not invalidate or render
unenforceable such provision in any other jurisdiction.

          Section 8.07.  Separate Counterparts.  This Agreement may be executed
                         ---------------------
by the parties hereto in separate counterparts, each of which when so executed
and delivered shall be an original, but all such counterparts shall together
constitute but one and the same instrument.

          Section 8.08.  Headings.  The headings of the various Articles and
                         --------
Sections herein are for convenience of reference only and shall not define or
limit any of the terms or provisions hereof.

          Section 8.09.  Governing Law.  This Agreement 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.

          Section 8.10.  Assignment to Note Trustee.  The Servicer hereby
                         --------------------------
acknowledges and consents to the collateral assignment of any or all of the Note
Issuer's rights and obligations hereunder to the Note Trustee and to the further
assignment of the Note Trustee's rights and obligations under the Indenture to
the Certificate Trustee.

          Section 8.11.  Nonpetition Covenants.  Notwithstanding any prior
                         ---------------------
termination of this Agreement or the Indenture, but subject to the CPUC's right
to order the sequestration and payment of revenues arising with respect to the
Transition Property notwithstanding any bankruptcy, reorganization or other
insolvency proceedings with respect to the debtor, pledgor or transferor of the
Transition Property pursuant to Section 843(e) and (g) of the PU Code, the
Servicer shall not, prior to the date which is one year and one day after the
termination of the 

                                       31
<PAGE>
 
Indenture with respect to the Note Issuer, acquiesce, petition or otherwise
invoke or cause the Note Issuer or the Trust to invoke the process of any court
or governmental authority for the purpose of commencing or sustaining a case
against the Note Issuer or the Trust under any Federal or state bankruptcy,
insolvency or similar law or appointing a receiver, liquidator, assignee,
trustee, custodian, sequestrator or other similar official of the Note Issuer or
the Trust or any substantial part of the property of the Note Issuer or the
Trust, or ordering the winding up or liquidation of the affairs of the Note
Issuer or the Trust.

          Section 8.12.  Limitation of Liability.  It is expressly understood
                         -----------------------
and agreed by the parties hereto that (a) this Agreement is executed and
delivered by Bankers Trust Company of California, N.A., not individually or
personally but solely as Note Trustee on behalf of the holders of the Notes, in
the exercise of the powers and authority conferred and vested in it, (b) the
representations, undertakings and agreements herein made by the Note Trustee on
behalf of the holders of the Notes are made and intended not as personal
representations, undertakings and agreements by Bankers Trust Company of
California, N.A., but are made and intended for the purpose of binding only the
holders of the Notes, (c) nothing herein contained shall be construed as
creating any liability on Bankers Trust Company of California, N.A.,
individually or personally, to perform any covenant either expressed or implied
contained herein, except in its capacity as Note Trustee, all such liability, if
any, being expressly waived by the parties who are signatories to this Agreement
and by any Person claiming by, through or under such parties and (d) under no
circumstances shall Bankers Trust Company of California, N.A., be personally
liable for the payment of any indebtedness or expenses of the holders of the
Notes or be personally liable for the breach or failure of any obligation,
representation, warranty or covenant made or undertaken by the Note Trustee
under this Agreement; provided, however, that this provision shall not protect
                      --------  -------      
Bankers Trust Company of California, N.A. against any liability that would
otherwise be imposed by reason of willful misconduct, bad faith or gross
negligence in the performance of duties or by reason of reckless disregard of
obligations and duties under this Agreement.

                                       32
<PAGE>
 
          IN WITNESS WHEREOF, the parties hereto have caused this Agreement to
be duly executed by their respective officers as of the day and year first above
written.

                         SCE FUNDING LLC,



                         by /s/ Mary C. Simpson
                            -------------------
                            Title: Vice President and Treasurer


                         SOUTHERN CALIFORNIA EDISON COMPANY,


                         by /s/ Theodore F. Craver, Jr.
                            ---------------------------
                            Title: Vice President and Treasurer


Acknowledged and Accepted:

BANKERS TRUST COMPANY
OF CALIFORNIA, N.A., not in
its individual capacity but solely
as Note Trustee,


by   /s/ Peter Becker
     ----------------
     Peter Becker
     Assistant Secretary

                                       33
<PAGE>
 
                                   EXHIBIT A


                    Form of Monthly Servicer's Certificiate
                    --------------------------------------- 

<PAGE>


Page 1 of 3                                                         Today's Date

                       Monthly Servicer's Certificate              
              (to be delivered pursuant to Section 3.01(b)(i) of
  the Transition Property Servicing Agreement on or before each Remittance Date)

                Southern California Edison Company, as Servicer

- --------------------------------------------------------------------------------
CALIFORNIA INFRASTRUCTURE AND ECONOMIC DEVELOPMENT BANK SPECIAL PURPOSE TRUST
                                     SCE-1
- --------------------------------------------------------------------------------
Pursuant to the Transition Property Servicing Agreement dated as of [ ], 1997
(the "Transition Property Servicing Agreement") between Southern California
Edison Company, as Servicer, and SCE Funding LLC, as Note Issuer, the Servicer
does hereby certify as follows:


                                 Collection Period:  ________________
                                      Remittance Date: __________

a. FTA Payments estimated to have been received by the Servicer
   attributable to RESIDENTIAL CUSTOMERS during this Collection Period:
b. FTA Payments estimated to have been received by the Servicer
   attributable to SMALL COMMERCIAL CUSTOMERS during this Collection Period:
c. Remittance Shortfall attributable to RESIDENTIAL
   CUSTOMERS for this Collection Period:
d. Remittance Shortfall attributable to SMALL COMMERCIAL
   CUSTOMERS for this Collection Period:
e. Excess Remittance attributable to RESIDENTIAL
   CUSTOMERS for this Collection Period:
f. Excess Remittance attributable to SMALL COMMERCIAL
   CUSTOMERS for this Collection Period:
The Aggregate Remittance Amount remitted by the Servicer to the Collection
Account for this Collection Period is (a + b + c + d - e - f):

                                                              ---------------- 
                                                              ================


      Capitalized terms used in this Monthly Servicer's Certificate have their 
respective meanings set forth in the Transition Property Servicing Agreement.

      In WITNESS HEREOF, the undersigned has duly executed and delivered this 
Monthly Servicer's Certificate this ________ day of _________, 1997.

                              SOUTHERN CALIFORNIA EDISON COMPANY, as Servicer

                                         By 
                                             -----------------------------------
                                         
                                         Title
                                                --------------------------------

<PAGE>
 
Page 2 of 3                                                      Today's Date

                        Monthly Servicer's Certificate
              (to be delivered pursuant to Section 3.01(b)(i) of
 the Transition Property Servicing Agreement on or before each Remittance Date)

                Southern California Edison Company, as Servicer
- --------------------------------------------------------------------------------
 CALIFORNIA INFRASTRUCTURE AND ECONOMIC DEVELOPMENT BANK SPECIAL PURPOSE TRUST
                                     SCE-1
- --------------------------------------------------------------------------------

Pursuant to the Transition Property Servicing Agreement dated as of [ ], 1997
(the "Transition Property Servicing Agreement") between Southern California
Edison Company, as Servicer, and SCE Funding LLC, as Note Issuer, the Servicer
does hereby certify as follows:

                       Collection Period:  ________________

RESIDENTIAL:
 1.For this Collection Period:
   a.Sales at the current FTA charge
   b.Current FTA Charge
   c.Sales at the previous FTA charge
   d.Previous FTA charge
   e.Billed FTA not accounted for in prior periods
   f.Billed FTA Charges (a x b + c x d + e)
   g.Collection Curve
     Month 1 Estimated Collections
     Month 2 Estimated Collections
     Month 3 Estimated Collections
     Month 4 Estimated Collections
     Month 5 Estimated Collections
     Month 6 Estimated Collections
   h.Total (sum of all d above)
   i.Estimated FTA Payments (f x h)

 2.Aggregate Remittance amount for this Collection Period:

      Collection   
        Period     Collection Percent   Billed FTA Charges   Remittance Amounts
          (A)              (B)                  (C)               (B x C)
       --------   -------------------- -------------------- --------------------

   a.Month 6 Estimated Collections                             
   b.Month 5 Estimated Collections
   c.Month 4 Estimated Collections
   d.Month 3 Estimated Collections
   e.Month 2 Estimated Collections
   f.Month 1 Estimated Collections

                                                            --------------------
                                                            ====================


 3.For the ____________ Collection Period
   a.Estimated FTA Payments
   b.Actual FTA Payments
   c.If (a > b), (a - b) equals Excess Remittance
   d.If (b > a), (b - a) equals Remittance Shortfall

<PAGE>
 
Page 3 of 3                                                         Today's Date

                        Monthly Servicer's Certificate
              (to be delivered pursuant to Section 3.01(b)(i) of
 the Transition Property Servicing Agreement on or before each Remittance Date)

                Southern California Edison Company, as Servicer
- --------------------------------------------------------------------------------
 CALIFORNIA INFRASTRUCTURE AND ECONOMIC DEVELOPMENT BANK SPECIAL PURPOSE TRUST
                                     SCE-1
- --------------------------------------------------------------------------------

Pursuant to the Transition Property Servicing Agreement dated as of [ ], 1997
(the "Transition Property Servicing Agreement") between Southern California
Edison Company, as Servicer, and SCE Funding LLC, as Note Issuer, the Servicer
does hereby certify as follows:

                                    Collection Period:  ________________

SMALL COMMERCIAL:
 1.For this Collection Period:
   a.Sales at the current FTA charge
   b.Current FTA Charge
   c.Sales at the previous FTA charge
   d.Previous FTA charge
   e.Billed FTA not accounted for in prior periods
   f.Billed FTA Charges (a x b + c x d + e)
   g.Collection Curve
     Month 1 Estimated Collections
     Month 2 Estimated Collections
     Month 3 Estimated Collections
     Month 4 Estimated Collections
     Month 5 Estimated Collections
     Month 6 Estimated Collections
   h.Total (sum of all d above)
   i.Estimated FTA Payments (f x h)

 2.Aggregate Remittance amount for this Collection Period:
       Collection   
         Period     Collection Percent   Billed FTA Charges   Remittance Amounts
          (A)               (B)                 (C)                (B x C)
       --------   -------------------- -------------------- --------------------

   a.Month 6 Estimated Collections  
   b.Month 5 Estimated Collections  
   c.Month 4 Estimated Collections  
   d.Month 3 Estimated Collections  
   e.Month 2 Estimated Collections  
   f.Month 1 Estimated Collections  

                                                            --------------------
                                                            ====================

 3.For the ____________ Collection Period
   a.Estimated FTA Payments
   b.Actual FTA Payments
   c.If (a > b), (a - b) equals Excess Remittance
   d.If (b > a), (b - a) equals Remittance Shortfall


<PAGE>
 
                                   EXHIBIT B

                       Form of Certificate of Compliance
                       ---------------------------------
<PAGE>
 
                                   EXHIBIT B

                           CERTIFICATE OF COMPLIANCE

          The undersigned hereby certifies that he/she is the duly elected and
acting ___________ of [NAME OF SERVICER], as servicer (the "Servicer") under the
Transition Property Servicing Agreement dated as of December 11, 1997 (the
"Servicing Agreement") between the Servicer and SCE Funding LLC (the "Note
Issuer") and further that:

          1.   A review of the activities of the Servicer and of its performance
under the Servicing Agreement during the twelve months ended June 30, ____ has
been made under the supervision of the undersigned pursuant to Section 3.03 of
the Servicing Agreement; and

          2.  To the best of the undersigned's knowledge, based on such review,
the Servicer has fulfilled all of its material obligations in all material
respects under the Servicing Agreement throughout the twelve months ended June
30,    , except for those material defaults in the fulfillment of material
obligations listed on Annex A hereto.

          Executed as of this ____ day of ______________, ____.

                              [NAME OF SERVICER]



                              By:_______________________________
                              Name:
                              Title:
<PAGE>
 
                                    ANNEX A
                                       TO
                           CERTIFICATE OF COMPLIANCE

                           LIST OF SERVICER DEFAULTS

The following material defaults known to the undersigned occurred during the
year ended June 30, ____:
 
Nature of Default      Status
 
 
<PAGE>
 



                                   EXHIBIT C

            Form of Routine Annual True-Up Mechanism Advice Letter
            ------------------------------------------------------ 
<PAGE>
 
[LETTERHEAD OF SOUTHERN CALIFORNIA EDISON]



                             _______________, 1997 

ADVICE ________-E      
(U 338-E)               

PUBLIC UTILITIES COMMISSION OF THE STATE OF CALIFORNIA
ENERGY DIVISION

SUBJECT:    Annual Fixed Transaction Amounts Charge (FTAC)True-Up 
            Mechanism Advice Filing


Pursuant to California Public Utilities Commission (Commission) Decision No. 97-
09-056 (D.97-09-056), Ordering Paragraph No. 14, Southern California Edison
Company (Edison or Company), an Edison International company, as servicer of the
Rate Reduction Bonds (RRBs) and on behalf of SCE Funding LLC is required to
apply for adjustment to FTACs at least 15 days before the end of each calendar
year.  Edison hereby transmits for filing the following changes in its tariffs
schedules.  The revised tariff sheets are listed on Attachment A and are
attached hereto.

PURPOSE
- -------

This filing establishes revised FTACs for rate schedules for residential and
eligible small commercial customers.  During the rate-freeze period, changes in
the FTACs will be offset by equal and offsetting changes in the residual
Competition Transition Charge (CTC) component of customers' rates.

BACKGROUND
- ----------

In Decision No. 97-09-056, the Commission authorized Edison to file routine
True-UP Mechanism Advice Letters on an annual basis, at least 15 days before the
end of the calendar year.  Routine Advice Letter filings are those where Edison
uses the methodology found reasonable by the Commission in Decision No. 97-09-
056 to revise existing FTACs.

Using the methodology approved by the Commission in Decision No. 97-09-056 this
Filing modifies the variables used in the FTAC calculation and provides the
resulting modified FTACs.  Table I shows the revised assumptions for each of the
variables used in calculating the FTACs for residential and small commercial
customers.  The assumptions underlying the current FTACs 
<PAGE>
 
ADVICE ________-E                   -2-               _______________, 1997 
(U 338-E)               



were filed in Advice 1272-E, as authorized by Decision No. 97-09-056. Appendix 1
shows the revised payment schedule.


<TABLE>
<CAPTION>

- --------------------------------------------------------------------------------
                                    TABLE 1
                            INPUT VALUES FOR FTACS
- --------------------------------------------------------------------------------
 
                                                              Eligible Small
                                             Residential        Commercial
                                              Customers         Customers
- --------------------------------------------------------------------------------
<S>                                        <C>                <C>
Monthly kWh sales:
- --------------------------------------------------------------------------------
  December
- --------------------------------------------------------------------------------
  January
- --------------------------------------------------------------------------------
  February
- --------------------------------------------------------------------------------
  March
- --------------------------------------------------------------------------------
  April
- --------------------------------------------------------------------------------
  May
- --------------------------------------------------------------------------------
  June
- --------------------------------------------------------------------------------
  July
- --------------------------------------------------------------------------------
  August
- --------------------------------------------------------------------------------
  September
- --------------------------------------------------------------------------------
  October
- --------------------------------------------------------------------------------
  November
- --------------------------------------------------------------------------------
Percent of residential customers' and
 eligible small customers' billed
 amounts expected to be uncollected
- --------------------------------------------------------------------------------
Percent of billed amounts collected in
 current month
- --------------------------------------------------------------------------------
Percent of billed amounts collected in
 second month after billing
- --------------------------------------------------------------------------------
Percent of billed amounts collected in
 third month after billing
- --------------------------------------------------------------------------------
Percent of billed amounts collected in
 fourth month after billing
- --------------------------------------------------------------------------------
Percent of billed amounts collected in
 fifth month after billing
- --------------------------------------------------------------------------------
Average rates in effect at June 1996         12.70 c/kWh       13.43 c/kWh 
- --------------------------------------------------------------------------------
                                           For This Series
- --------------------------------------------------------------------------------
Quarterly deposit to 
Overcollateralization Subaccount                $307,875
- --------------------------------------------------------------------------------
Quarterly Servicing Fee as percent of                
RRB outstanding balance                           .0625%
- --------------------------------------------------------------------------------
Quarterly trustee and ongoing
transaction expenses
- --------------------------------------------------------------------------------
Expected RRB outstanding balance as of
12/31/98
- --------------------------------------------------------------------------------
Undercollection of principal to be
reflected in the new FTACs
- --------------------------------------------------------------------------------
Reserve Subaccount balance to be
reflected in the new FTACs
- --------------------------------------------------------------------------------
Difference between Overcollateralization 
Subaccount balance and required
overcollateralization level to be reflected 
in the new FTACs
- --------------------------------------------------------------------------------
Difference between Capital Subaccount balance 
and required capital level to be reflected in 
the new FTACs
- --------------------------------------------------------------------------------
</TABLE>

Table II shows the FTACs calculated for residential and eligible small
commercial customers. The FTA calculations are shown in Appendix 1.


- ------------------------------------------------
                    TABLE II
- ------------------------------------------------
Residential Customer FTAC                  c/kWh
- ------------------------------------------------
<PAGE>
 
ADVICE ________-E                   -3-               _______________, 1997 
(U 338-E)               


- --------------------------------------------------------------
Eligible Small Commercial Customer FTAC              c/kWh
- --------------------------------------------------------------
Attached are proposed changes to Part I of Edison's Preliminary Statement to
show FTACs to be effective January 1, [year].

EFFECTIVE DATE
- --------------

In accordance with Decision No. 97-09-056, routine True-Up Mechanism Advice
Letters for annual FTAC adjustments shall be filed at least 15 days before the
end each calendar year and these adjustments to FTACs shall be effective at the
beginning of the next calendar year.  No Commission resolution is required.
Therefore, these FTACs shall be effective January 1, [year] through December 31,
[year].

NOTICE
- ------

Copies of this filing are being furnished to the parties on the attached service
list and to parties to A.97-05-018.  In accordance with Public Utilities Code
(S)491, notice to the public is hereby given by filing and keeping this filing
open for public inspection at the Company's corporate headquarters.




Enclosures

cc:  CPUC, SF - Attn: Paul Clanon, Energy Division
     CPUC, SF - Attn: Elena Schmid, ORA              
     CPUC, SF - Attn: Juanita Porter, Energy Division
     CPUC, SF - Attn: Wade McCartney, Energy Division 
<PAGE>
 



                                   EXHIBIT D

              Form of Anniversary True-Up Mechanism Advice Letter
              ---------------------------------------------------
<PAGE>
 
                   [LETTERHEAD OF SOUTHERN CALIFORNIA EDISON]


                                                     PETER S. GOEDDEL
                                                     Manager
                                                     Pricing Design and Tariffs 

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

                              ______________, 1997

ADVICE ________-E
(U 338-E)

PUBLIC UTILITIES COMMISSION OF THE STATE OF CALIFORNIA
ENERGY DIVISION

SUBJECT:  Anniversary Fixed Transition Amounts Charge
          (FTAC) True-Up Mechanism Advice Filing


Pursuant to California Public Utilities Commission (Commission) Decision No. 97-
09-056 (D.97-09-056), Ordering Paragraphs Nos. 14 and 16, Southern California
Edison Company (Edison or Company), an Edison International company, as servicer
of the Rate Reduction Bonds (RRBs) and on behalf of the SCE Funding LLC is
required to file a True-Up Mechanism Advice Letter at least 15 days before each
anniversary of the issuance of the financing order.

PURPOSE
- -------

This Filing establishes that the FTACs currently in effect are adequate to
service the Rate Reduction Bonds, that no event of default has occurred and is
continuing on the Rate Reduction Bonds, and that no adjustments to the FTACs are
required at this time.

BACKGROUND
- ----------

In D.97-09-056, in accordance with Public Utilities (PU) Code Section 841(e),
the Commission ordered Edison to file True-Up Mechanism Advice Letters at least
15 days before each anniversary of the issuance of the financing order, stating
whether an adjustment to the FTACs is necessary.

Table I shows the RRB principal balance and the balances in the Collection
Account subaccounts as of June 25, ____.  The assumptions underlying the current
FTACs were filed in Advice 1272-E, as authorized by D.97-09-056.
<PAGE>
 
                                     -2- 
ADVICE_____-E                                                ________, 1997
(U 338-E)
- --------------------------------------------------------------------------------
                                    TABLE I

       RRB PRINCIPAL BALANCE AND COLLECTION ACCOUNT SUBACCOUNT BALANCES
- --------------------------------------------------------------------------------
 
Scheduled RRB Principal Balance
- --------------------------------------------------------------------------------
RRB Principal Balance
- --------------------------------------------------------------------------------
Reserve Subaccount Balance
- --------------------------------------------------------------------------------
Required Overcollateralization Level
- --------------------------------------------------------------------------------
Overcollateralization Subaccount Balance
- --------------------------------------------------------------------------------
Required Capital Level
- --------------------------------------------------------------------------------
Capital Subaccount Balance
- --------------------------------------------------------------------------------


EFFECTIVE DATE
- --------------

In accordance with Decision No. 97-09-056 and PU Code Section 841(e), the
Commission shall determine on the anniversary of issuance of this financing
order, whether adjustments to the FTACs are required, with the resulting
adjustments to the FTACs, if necessary, to be implemented within 90 days of this
anniversary date.

NOTICE
- ------

In accordance with PU Code Section 491, notice to the public is hereby given by
filing and keeping the Advice Filing open for public inspection at the Company's
corporate headquarters.

Since this Filing is made pursuant to Decision No. 97-09-056, further notice in
accordance with General Order No. 96-A, Section III, Paragraph G, is not
necessary.  However, copies of this Filing are being furnished to the Interested
Parties on the attached service list and to parties to A.97-05-018.  Address
change requests should be directed to Cheryl Morales at (626) 302-1026.

Enclosures

cc: CPUC, SF - Attn: Paul Clanon, Energy Division
    CPUC, SF - Attn: Elena Schmid, ORA
    CPUC, SF - Attn: Juanita Porter, Energy Division
    CPUC, SF - Attn: Wade McCartney, Energy Division
<PAGE>
 



                                   EXHIBIT E

                   Form of Quarterly Servicer's Certificate
                   ----------------------------------------
<PAGE>
Page 1 of 2                                                      Today's Date

                       Quarterly Servicer's Certificate
             (to be delivered pursuant to Section 4.01(d)(ii) of 
the Transition Property Servicing Agreement on or before each Remittance Date)
                Southern California Edison Company, as Servicer
- ------------------------------------------------------------------------------- 
CALIFORNIA INFRASTRUCTURE AND ECONOMIC DEVELOPMENT BANK SPECIAL PURPOSE TRUST
                                     SCE-1
- ------------------------------------------------------------------------------- 
Pursuant to the Transition Property Servicing Agreement dated as of [     ], 
1997 (the "Transition Property Servicing Agreement") between Southern 
California Edison Company, as Servicer, and SCE Funding LLC, as Note Issuer,  
the Servicer does hereby certify as follows:                                   

              Collection Periods: _________ through ____________
                      Distribution Date:  _______________

1. As of this Payment Date
   a. Required Overcollateralization Level
   b. Required Capital Level
   c. Outstanding principal balance of Series 1997-1 Notes
      i.  prior to giving effect to any payments made on this Payment Date
      ii. per Expected Amortization Schedule

2. Amounts available for distribution this Payment Date:
   a. Remittances for Month1 Collection Period
   b. Remittances for Month2 Collection Period
   c. Remittances for Month3 Collection Period
   d. Net Earnings on Collection Account
   e. General Subacount Balance (sum of a through d above)
   f. Reserve Subaccount Balance
   g. Overcollateralization Subaccount Balance
   h. Capital Subaccount Balance
   i. Collection Account Balance (sum of e through h above)

3. Distribution of amounts remitted:
   a. Note, Delaware, Certificate Trustee Fees
   b. Servicing Fees
   c. Quarterly Administration Fees
   d. Operating Expenses (up to a maximum of $100,000.00)
   e. Quarterly Interest
   f. Principal Due and Payable
   g. Quarterly Principal
   h. Operating Expenses in excess of those in d above
   i. Deposit to Overcollateralization Subaccount (up to required level)
   k. Released to the Note Issuer:  Net earnings on Collection Account
   l. Released to the Note Issuer upon Series retirement: Overcollateralization
      Subaccount
   m. Released to the Note Issuer upon Series retirement: Capital Subaccount
      Balance
   n. Deposit to Reserve Account
   o. Released to the Note Issuer upon Series retirement: Collection Account
                                                                 ---------------
      TOTAL
                                                                 ===============

4. For this Payment Date
   a. Withdrawal, if any, from Reserve Subaccount
   b. Withdrawal, if any, from Overcollateralization Subaccount
   c. Withdrawal, if any, from Capital Subaccount

<PAGE>
Page 2 of 2                                                         Today's Date

                       QUARTERLY SERVICER'S CERTIFICATE
              (to be delivered pursuant to Section 4.01(d)(ii) of
 the Transition Property Servicing Agreement on or before each Remittance Date)

                Southern California Edison Company, as Servicer

- --------------------------------------------------------------------------------
 CALIFORNIA INFRASTRUCTURE AND ECONOMIC DEVELOPMENT BANK SPECIAL PURPOSE TRUST
                                     SCE-1
- --------------------------------------------------------------------------------
Pursuant to the Transition Property Servicing Agreement dated as of [ ], 1997
(the "Transition Property Servicing Agreement") between Southern California
Edison Company, as Servicer, and SCE Funding LLC, as Note Issuer, the Servicer
does hereby certify as follows:

              Collection Periods: _________ through ____________
                      Distribution Date:  _______________
 5. FOR THIS PAYMENT DATE
    a. Current Payment Date
    b. Prior Payment Date*
    c. 30/360 Days in Interest Accrual Period (a-b)

 6. INTEREST DUE AND PAYABLE AS OF THIS PAYMENT DATE
<TABLE> 
<CAPTION> 
                  Principal Amount 
                   (before giving
                   effect to any
                      payments)    Note Interest Rate     Interest Due*
                        (A)               (B)            (A x B x 4c / 360)
                  ---------------  -----------------     ------------------
<S>               <C>              <C>                   <C> 
   a. Class A-1
   b. Class A-2
   c. Class A-3
   d. Class A-4
   e. Class A-5
   f. Class A-6
   g. Class A-7
</TABLE> 

 7. PRINCIPAL AMOUNT AS OF THIS PAYMENT DATE

<TABLE> 
<CAPTION> 
                                                                                      Difference Between
                                                                                         Outstanding
                  Principal Amount                                                     Principal Amount
                   (before giving                                                      and Amount Shown
                   effect to any                          (after giving effect to        on Expected
                      payments)     Principal Payment          any payments)             Amortization
                        (A)                (B)                   (A - B)                   Schedule
                  ---------------   -----------------     ----------------------------------------------
<S>               <C>               <C>                   <C>                         <C> 
   a. Class A-1
   b. Class A-2
   c. Class A-3
   d. Class A-4
   e. Class A-5
   f. Class A-6
   g. Class A-7                                            ----------------------
                                                     Total $                  -
                                                           ----------------------
      Projected outstanding balance of Series 1997-1       $                  - 
</TABLE> 

 8. ENDING BALANCE THIS PAYMENT DATE:
    a. Reserve Subaccount
    b. Overcollateralization Subaccount
    c. Capital Subaccount


* or Series Issuance Date in the case of the first payment date.

<PAGE>
 
                               SCHEDULE 4.01(A)

                        EXPECTED AMORTIZATION SCHEDULE
                        ------------------------------

<TABLE>
<CAPTION>
                                                                            OUTSTANDING PRINCIPAL BALANCE
                                ---------------------------------------------------------------------------------------
PAYMENT DATE                     CLASS A-1      CLASS A-2      CLASS A-3      CLASS A-4      CLASS A-5      CLASS A-6
- ------------                    ------------   ------------   ------------   ------------   ------------   ------------
<S>                             <C>            <C>            <C>            <C>            <C>            <C>
Series Issuance
  Date........................  $246,300,000   $307,251,868   $247,840,798   $246,030,125   $360,644,658   $739,988,148
Mar. 1998.....................   233,946,234    307,251,868    247,840,798    246,030,125    360,644,658    739,988,148
June 1998.....................   168,997,335    307,251,868    247,840,798    246,030,125    360,644,658    739,988,148
Sept. 1998....................    90,521,184    307,251,868    247,840,798    246,030,125    360,644,658    739,988,148
Dec. 1998.....................             0    307,251,868    247,840,798    246,030,125    360,644,658    739,988,148
Mar. 1999.....................             0    236,721,177    247,840,798    246,030,125    360,644,658    739,988,148
June 1999.....................             0    187,492,228    247,840,798    246,030,125    360,644,658    739,988,148
Sept. 1999....................             0    128,971,996    247,840,798    246,030,125    360,644,658    739,988,148
Dec. 1999.....................             0     60,951,868    247,840,798    246,030,125    360,644,658    739,988,148
Mar. 2000.....................             0              0    247,840,798    246,030,125    360,644,658    739,988,148
June 2000.....................             0              0    195,613,979    246,030,125    360,644,658    739,988,148
Sept. 2000....................             0              0    133,803,734    246,030,125    360,644,658    739,988,148
Dec. 2000.....................             0              0     62,492,666    246,030,125    360,644,658    739,988,148
Mar. 2001.....................             0              0              0    246,030,125    360,644,658    739,988,148
June 2001.....................             0              0              0    193,862,722    360,644,658    739,988,148
Sept. 2001....................             0              0              0    132,583,324    360,644,658    739,988,148
Dec. 2001.....................             0              0              0     62,222,791    360,644,658    739,988,148
Mar. 2002.....................             0              0              0              0    360,644,658    739,988,148
June 2002.....................             0              0              0              0    308,049,532    739,988,148
Sept. 2002....................             0              0              0              0    246,682,598    739,988,148
Dec. 2002.....................             0              0              0              0    176,567,449    739,988,148
Mar. 2003.....................             0              0              0              0    114,327,016    739,988,148
June 2003.....................             0              0              0              0     61,360,183    739,988,148
Sept. 2003....................             0              0              0              0              0    739,988,148
Dec. 2003.....................             0              0              0              0              0    670,255,597
Mar. 2004.....................             0              0              0              0              0    608,060,054
June 2004.....................             0              0              0              0              0    554,713,399
Sept. 2004....................             0              0              0              0              0    493,339,630
Dec. 2004.....................             0              0              0              0              0    423,955,597
Mar. 2005.....................             0              0              0              0              0    361,783,962
June 2005.....................             0              0              0              0              0    308,048,831
Sept. 2005....................             0              0              0              0              0    246,667,779
Dec. 2005.....................             0              0              0              0              0    177,655,597
Mar. 2006.....................             0              0              0              0              0    115,517,428
June 2006.....................             0              0              0              0              0     61,391,525
Sept. 2006....................             0              0              0              0              0              0
Dec. 2006.....................             0              0              0              0              0              0
Mar. 2007.....................             0              0              0              0              0              0
June 2007.....................             0              0              0              0              0              0
Sept. 2007....................             0              0              0              0              0              0
Dec. 2007.....................             0              0              0              0              0              0
</TABLE> 

<TABLE> 
<CAPTION> 
PAYMENT DATE                     CLASS A-7     SERIES 1997-1
- ------------                    ------------   --------------
<S>                             <C>            <C> 
Series Issuance                                              
  Date........................  $314,944,403   $2,463,000,000 
Mar. 1998.....................   314,944,403    2,450,646,234 
June 1998.....................   314,944,403    2,385,697,335 
Sept. 1998....................   314,944,403    2,307,221,184 
Dec. 1998.....................   314,944,403    2,216,700,000 
Mar. 1999.....................   314,944,403    2,146,169,309 
June 1999.....................   314,944,403    2,096,940,360 
Sept. 1999....................   314,944,403    2,038,420,128 
Dec. 1999.....................   314,944,403    1,970,400,000 
Mar. 2000.....................   314,944,403    1,909,448,132 
June 2000.....................   314,944,403    1,857,221,313 
Sept. 2000....................   314,944,403    1,795,411,068 
Dec. 2000.....................   314,944,403    1,724,100,000 
Mar. 2001.....................   314,944,403    1,661,607,334 
June 2001.....................   314,944,403    1,609,439,931 
Sept. 2001....................   314,944,403    1,548,160,533 
Dec. 2001.....................   314,944,403    1,477,800,000 
Mar. 2002.....................   314,944,403    1,415,577,209 
June 2002.....................   314,944,403    1,362,982,083 
Sept. 2002....................   314,944,403    1,301,615,149 
Dec. 2002.....................   314,944,403    1,231,500,000 
Mar. 2003.....................   314,944,403    1,169,259,567 
June 2003.....................   314,944,403    1,116,292,734 
Sept. 2003....................   314,944,403    1,054,932,551 
Dec. 2003.....................   314,944,403      985,200,000 
Mar. 2004.....................   314,944,403      923,004,457 
June 2004.....................   314,944,403      869,657,802 
Sept. 2004....................   314,944,403      808,284,033 
Dec. 2004.....................   314,944,403      738,900,000 
Mar. 2005.....................   314,944,403      676,728,365 
June 2005.....................   314,944,403      622,993,234 
Sept. 2005....................   314,944,403      561,612,182 
Dec. 2005.....................   314,944,403      492,600,000 
Mar. 2006.....................   314,944,403      430,461,831 
June 2006.....................   314,944,403      376,335,928 
Sept. 2006....................   314,944,403      314,944,403 
Dec. 2006.....................   246,300,000      246,300,000 
Mar. 2007.....................   184,194,745      184,194,745 
June 2007.....................   129,682,197      129,682,197 
Sept. 2007....................    68,280,823       68,280,823 
Dec. 2007.....................             0                0 
</TABLE>
<PAGE>
 
                                SCHEDULE 6.01(f)

                                        
                                  Proceedings
                                  -----------

1. Petition for writ of review filed with the California Supreme Court by The
   Utility Reform Network on November 24, 1997.
<PAGE>
 
                                    ANNEX I
                                       TO

                              SERVICING AGREEMENT


The Servicer agrees to comply with the following servicing procedures:


          SECTION 1.  DEFINITIONS.
                      ----------- 


          (a) Capitalized terms used herein and not otherwise defined shall have
the meanings set forth in the Transition Property Servicing Agreement dated as
of December 11, 1997 (the "Agreement"), to which this Annex I is attached.


          (b) Whenever used in this Annex I, the following words and phrases
shall have the following meanings:


          "Aggregate Remittance Amount" has the meaning set forth in Section
           ---------------------------                                      
6(e)(i) of this Annex I.


          "Applicable MDMA" means with respect to each Customer, the meter data
           ---------------                                                     
management agent providing meter reading services for that Customer's account.


          "Billed FTA Charges" means the amounts billed to Customers pursuant to
           ------------------                                                   
the FTA Charges, whether billed directly to such Customers by the Servicer or
indirectly through an ESP pursuant to Consolidated ESP Billing or Full
Consolidated ESP Billing.


          "Closing Bill" means the final bill issued to a Customer at the time
           ------------                                                       
service is terminated.


          "Consolidated ESP Billing" means the billing option available to
           ------------------------                                       
Customers served by an ESP pursuant to which such ESP will be responsible for
billing and collecting all charges to Customers electing such billing option,
including the FTA Charges, and will become obligated to the Servicer for such
billed FTA Charges, all in accordance with applicable CPUC Regulations.


          "Estimation Template" means the template shown on Schedule 6 to this
           -------------------                              ----------        
Annex I, which template is used to calculate the FTA Payments estimated to have
been received by the Servicer during any Collection Period.


          "Full Consolidated ESP Billing" means the billing option available to
           -----------------------------                                       
Customers served by an ESP, if such option is approved by the utility with
respect to such ESP, pursuant to which such ESP performs the same tasks it would
perform under Consolidated ESP Billing, incurs the same responsibilities as
under Consolidated ESP Billing and, in addition, calculates all 
<PAGE>
 
utility charges to Customers, including the FTA Charges, from billing factors
provided by the utility and the Servicer.


          "Level Pay Plan" means a level payment plan offered by the Seller,
           --------------                                                   
which, if elected by a Customer, provides for level monthly Bill charges to such
Customer by estimating the amount that the Customer would pay during a year
(based on the Customer's actual usage during the prior year), then charging the
Customer 1/11th of that amount for each of eleven months, with quarterly
adjustments if necessary.  In the twelfth month, the payments made by such
Customer during the preceding eleven months are reconciled with the amount owed
by such Customer for actual usage during the level pay period, and the Customer
is given a credit or billed for the difference, as appropriate, based on such
reconciliation.


          "Net Write-Off Percent" means the number (expressed as a percent)
           ---------------------                                           
allocable to a particular Billing Period equal to: (i) the amount by which
Write-Offs attributable to such Billing Period exceed Write-Off recoveries
attributable to such Billing Period, divided by (ii) the total billed revenue
attributable to the current Billing Period.


          "Servicer Policies and Practices" means, with respect to the
           -------------------------------                            
Servicer's duties under this Annex I, the policies and practices of the Servicer
applicable to such duties that the Servicer follows with respect to comparable
assets that it services for itself or others.


          "Variables" means the following variables underlying the Daily
           ---------                                                    
Collections Curves:


          (i) the 30-day outstanding billed revenue;


          (ii) the 60-day outstanding billed revenue;


          (iii) the 90-day outstanding billed revenue (which may be solved for
          in accordance with applicable Servicer Policies and Practices);


          (iv) the 120-day outstanding billed revenue (which may be solved for
          in accordance with applicable Servicer Policies and Practices); 

          
          (v) the 150-day outstanding billed revenue (which may be solved for in
          accordance with applicable Servicer Policies and Practices); and 

          
          (vi) the estimated Net Write-Off percentage for each class of
          Customers. 


          "Write-Offs" means write-offs of Billed FTA Charges that remain unpaid
by Customers or ESPs as of 180 days after the issuance of the Closing Bills
containing such charges.

                                       2
<PAGE>
 
          SECTION 2.  DATA ACQUISITION.
                      ---------------- 


          (a) Installation and Maintenance of Meters.  Except to the extent that
              --------------------------------------                            
an ESP is responsible for such services pursuant to an ESP Service Agreement,
the Servicer shall cause to be installed, replaced and maintained meters in such
places and in such condition as will enable the Servicer to obtain usage
measurements for each Customer every Servicer Month.


          (b) Meter Reading.  At least once each Servicer Month, the Servicer
              -------------                                                  
shall obtain usage measurements from the Applicable MDMA for each Customer;
                                                                           
provided, however, that the Servicer may determine any Customer's usage on the
- --------  -------                                                             
basis of estimates in accordance with applicable CPUC Regulations.


          (c) Cost of Metering.  The Note Issuer shall not be obligated to pay
              ----------------                                                
any costs associated with the metering duties set forth in this Section 2,
including, but not limited to, the costs of installing, replacing and
maintaining meters, nor shall the Note Issuer be entitled to any credit against
the Servicing Fee for any cost savings realized by the Servicer or any ESP as a
result of new metering and/or billing technologies.


          SECTION 3.  USAGE AND BILL CALCULATION.
                      -------------------------- 


          The Servicer shall obtain a calculation of each Customer's usage
(which may be based on data obtained from such Customer's meter read or on usage
estimates determined in accordance with applicable CPUC Regulations) at least
once each Servicer Month and shall determine therefrom each Customer's
individual FTA Charge to be included on such Customer's Bill; provided, however,
                                                              --------  ------- 
that in the case of Customers served by an ESP under the Full Consolidated ESP
Billing option, the Applicable ESP, rather than the Servicer, shall determine
such Customers' individual FTA Charges to be included on such Customers' Bills
based on billing factors provided by the Servicer, and the Servicer shall
deliver to the Applicable ESPs such billing factors as are necessary for the
Applicable ESPs to calculate such Customers' respective FTA Charges as such
charges may change from time to time pursuant to the True-Up Adjustments.


          SECTION 4.  BILLING.
                      ------- 


          The Servicer shall implement the FTA Charges as of the FTA Effective
Date and shall thereafter bill each Customer or the Applicable ESP for the
respective Customer's outstanding current and past due FTA Charges accruing
through the FTA Termination Date, all in accordance with the following:


          (a) Frequency of Bills; Billing Practices.  In accordance with the
              -------------------------------------                         
Servicer's then-existing Servicer Policies and Practices for its own charges, as
such Servicer Policies and Practices may be modified from time to time, the
Servicer shall generate and issue a Bill to each Customer, or, in the case of a
Customer who has elected Consolidated ESP Billing, to the Applicable ESP, with
respect to such Customer's respective FTA Charge once every 27 to 33 

                                       3
<PAGE>
 
days, at the same time, with the same frequency and on the same Bill as that
containing the Servicer's own charges to such Customer or ESP, as the case may
be. In the event that the Servicer makes any material modification to the
Servicer Policies and Practices for its own charges, it shall notify the Note
Issuer, the Note Trustee, the Certificate Trustee, the Infrastructure Bank and
the Rating Agencies as soon as practicable, and in no event later than 60
Business Days after such modification goes into effect; provided, however, that
                                                        --------  ------- 
the Servicer may not make any modification that will materially adversely affect
the Certificateholders.


     (b)  Format.
          ------ 


          (i) Each Bill to a Customer shall contain the charge corresponding to
the respective FTA Charge owed by such Customer for the applicable Billing
Period.  Unless the Servicer's billing system cannot do so, the FTA Charge shall
appear as a separate line-item on each Bill.


          (ii) In the case of each Customer that has elected Consolidated ESP
Billing, the Servicer shall deliver to the Applicable ESP itemized charges for
such Customer setting forth such Customer's FTA Charge as a separate line-item.
In the case of Customers served under Full Consolidated ESP Billing, the
Servicer shall request that the Applicable ESPs set forth such Customers' FTA
Charges as separate line-items.


          (iii)  The Servicer shall conform to such requirements in respect of
the format, structure and text of Bills delivered to Customers and ESPs as
applicable CPUC Regulations shall from time to time prescribe.  To the extent
that Bill format, structure and text are not prescribed by the PU Code or by
applicable CPUC Regulations, the Servicer shall, subject to clauses (i) and (ii)
above, determine the format, structure and text of all Bills in accordance with
its reasonable business judgment, its Servicer Policies and Practices with
respect to its own charges and prevailing industry standards.


     (c) Delivery.  The Servicer shall deliver all Bills to Customers (i)
         --------                                                        
by United States Mail in such class or classes as are consistent with the
Servicer Policies and Practices followed by the Servicer with respect to its own
charges to its customers or (ii) by any other means, whether electronic or
otherwise, that the Servicer may from time to time use to present its own
charges to its customers.  In the case of Customers that have elected
Consolidated ESP Billing, the Servicer shall deliver all Bills or charges to the
Applicable ESPs by such means as are prescribed by applicable CPUC Regulations,
or if not prescribed by applicable CPUC Regulations, by such means as are
mutually agreed upon by the Servicer and the Applicable ESP and are consistent
with CPUC Regulations.  The Servicer or an ESP, as applicable, shall pay from
its own funds all costs of issuance and delivery of all Bills, including but not
limited to printing and postage costs as the same may increase or decrease from
time to time.

                                       4
<PAGE>
 
          SECTION 5.  CUSTOMER SERVICE FUNCTIONS.
                      -------------------------- 


          The Servicer shall handle all Customer inquiries and other Customer
service matters according to the same procedures it uses to service Customers
with respect to its own charges.


          SECTION 6.  COLLECTIONS; PAYMENT PROCESSING; REMITTANCE.
                      ------------------------------------------- 


          (a) Collection Efforts, Policies, Procedures.
              ---------------------------------------- 


                (i) The Servicer shall use reasonable efforts to collect all
Billed FTA Charges from Customers and ESPs as and when the same become due and
shall follow such collection procedures as it follows with respect to comparable
assets that it services for itself or others, including with respect to the
following:


                    (A) The Servicer shall prepare and deliver overdue notices
                    to Customers and ESPs in accordance with applicable CPUC
                    Regulations and Servicer Policies and Practices.


                    (B) The Servicer shall apply late payment charges, if any,
                    to outstanding Customer and ESP balances in accordance with
                    applicable CPUC Regulations.  All late payment charges and
                    interest collected shall be payable to and retained by the
                    Servicer as a component of its compensation under the
                    Agreement, and the Note Issuer shall have no right to share
                    in the same.


                    (C) The Servicer shall deliver oral and written past-due and
                    shut-off notices in accordance with applicable CPUC
                    Regulations and Servicer Policies and Practices.


                    (D) The Servicer shall adhere to and carry out disconnection
                    policies and termination of Consolidated ESP Billing or Full
                    Consolidated ESP Billing, as applicable, in accordance with
                    PU Code (S) 779.2, CPUC Decision 97-10-087 and applicable
                    CPUC Regulations and Servicer Policies and Practices.


                    (E) The Servicer may employ the assistance of collections
                    agents in accordance with applicable CPUC Regulations and
                    Servicer Policies and Practices.


                    (F) The Servicer shall apply Customer and ESP deposits to
                    the payment of delinquent accounts in accordance with
                    applicable CPUC Regulations and Servicer Polices and
                    Practices and according to the priorities set forth in
                    Section 6(b)(ii), (iii) and (iv) of this Annex I.

                                       5
<PAGE>
 
                    (G) In the case of Customers served by Full Consolidated ESP
                    Billing, the Servicer shall use reasonable efforts to
                    collect from the Applicable ESPs all Billed FTA Charges
                    owing on such Customers' accounts with the same frequency
                    and according to the same standard of care that the Servicer
                    exercises with respect to collections from ESPs under
                    Consolidated ESP Billing and from Customers directly.


          (ii) The Servicer shall not waive any late payment charge or any other
fee or charge relating to delinquent payments, if any, or waive, vary or modify
any terms of payment of any amounts payable by a Customer, in each case unless
such waiver or action: (A) would be in accordance with the Servicer's customary
practices or those of any successor Servicer with respect to comparable assets
that it services for itself and for others; (B) would not materially adversely
affect the rights of the Certificateholders; and (C) would comply with
applicable law;  provided, however, that notwithstanding anything in the
                 --------  -------                                      
Agreement or this Annex I to the contrary, the Servicer is authorized to write
off any Billed FTA Charges, in accordance with its Servicer Policies and
Practices, that remain outstanding for 180 days after issuance of a Closing
Bill.


          (iii)  The Servicer shall accept payment from Customers in respect of
Billed FTA Charges in such forms and methods and at such times and places as it
accepts for payment of its own charges.  The Servicer shall accept payment from
ESPs in respect of Billed FTA Charges in such forms and methods and at such
times and places as the Servicer and each ESP shall mutually agree in accordance
with applicable CPUC Regulations.


      (b) Payment Processing; Allocation; Priority of Payments.
          ---------------------------------------------------- 


          (i) The Servicer shall post all payments received to Customer and ESP
accounts as promptly as practicable, and, in any event, substantially all
payments shall be posted no later than two Servicer Business Days after receipt.


          (ii) Subject to clause (iii) below, the Servicer shall apply payments
received to each Customer's or ESP's account in proportion to the outstanding
charges owed by such Customer or ESP.


          (iii)  Any amounts collected by the Servicer that represent partial
payments of the total Bill to a Customer or ESP shall, subject to applicable
CPUC Regulations, be allocated as follows: (A) first to amounts owed to the Note
Issuer and the Seller (including any late fees and interest charges), regardless
of age, in proportion to their respective percentages of the total amount of
their combined outstanding charges on such Bill; then (B) to all other
outstanding amounts owed to parties other than the Note Issuer and the Seller.


          (iv) The Servicer shall hold all over-payments for the benefit of the
Note Issuer and the Seller and shall apply such funds to future Bill charges in
accordance with clauses (ii) and (iii) above as such charges become due.

                                       6
<PAGE>
 
          (v) For Customers on a Level Pay Plan, the Servicer shall treat FTA
Payments received from such Customers as if such Customers had been billed for
their respective FTA Charges in the absence of the Level Pay Plan.  Partial
payment of a Level Pay Plan payment shall be allocated according to clause (iii)
above, and overpayment of a Level Pay Plan payment shall be allocated according
to clause (iv) above.


     (c)  Accounts; Records.
          ----------------- 


          The Servicer shall maintain accounts and records as to the Transition
Property accurately and in accordance with its standard accounting procedures
and in sufficient detail to permit reconciliation between payments or recoveries
with respect to the Transition Property and the amounts from time to time
remitted to the Collection Account in respect of the Transition Property.


     (d)  Investment of FTA Payments Received.
          ----------------------------------- 


          Prior to remittance on the applicable Remittance Date, the Servicer
may invest FTA Payments received at its own risk and for its own benefit, and
such investments and funds shall not be required to be segregated from the other
investments and funds of the Servicer.


     (e)  Calculation of Collections; Determination of Aggregate Remittance
          -----------------------------------------------------------------
Amount.
- ------ 


          (i) On or before each Remittance Date, the Servicer shall calculate,
in accordance with Schedule 6, the total FTA Payments estimated to have been
                   ----------                                               
received by the Servicer from or on behalf of Customers during the prior
Collection Period in respect of all previously Billed FTA Charges, increased or
decreased, as applicable, by (A) the amount of any Remittance Shortfall
calculated for such Remittance Date or (B) the amount of any Excess Remittance
calculated for such Remittance Date (collectively, the "Aggregate Remittance
Amount").


          (ii) At the end of each year, on or before the Annual Adjustment Date
in accordance with Section 4.01(b)(i)(1) of the Agreement, the Servicer shall
update the Variables underlying the Daily Collections Curve in Schedule 6 and
                                                               ----------    
shall revise such curve to reflect the updated Variables.  The Servicer shall
use the revised Daily Collections Curve to update the Monthly Collections Curve.


          (iii)  The Servicer and the Note Issuer acknowledge that the Servicer
has undertaken to make certain changes to its current computerized customer
information system, which changes, when functional, would affect the Servicer's
method of calculating the FTA Payments estimated to have been received by the
Servicer during each Collection Period as set forth in Schedule 6 hereto.
                                                       ----------         
Should these changes to the computerized customer information system become
functional during the term of the Agreement, the Servicer and the Note Issuer
agree that they shall review the procedures used to calculate the FTA Payments
estimated to have been received, as set forth on Schedule 6, in light of the
                                                 ----------                 
capabilities of such new system and shall 

                                       7
<PAGE>
 
amend this Annex I in writing to make such modifications and/or substitutions to
such procedures and to clause (ii) above as may be appropriate in the interests
of efficiency, accuracy, cost and/or system capabilities; provided, however,
                                                          --------  -------  
that the Servicer may not make any modification or substitution that will
materially adversely affect the Certificateholders. As soon as practicable, and
in no event later than 60 Business Days after the date on which all Customer
accounts have been converted for billing under such new system, the Servicer
shall notify the Note Trustee, the Certificate Trustee, the Infrastructure Bank
and the Rating Agencies of the same.


          (iv) All calculations of collections, each update of the Variables and
any changes in procedures used to calculate the FTA Payments pursuant to this
Section 6(e) shall be made in good faith, and in the case of any update pursuant
to clause (ii) or any change in procedures pursuant to clause (iii), in a manner
reasonably intended to provide estimates and calculations that are at least as
accurate as those that would be provided on the Closing Date utilizing the
initial Variables and procedures.


     (f)  Remittances.
          ----------- 


          (i) The Note Issuer shall cause to be established the Collection
Account in the name of the Note Trustee in accordance with the Indenture.


          (ii) The Servicer shall make or cause to be made remittances to the
Collection Account in accordance with Section 6.11 of the Agreement.


          (iii)  In the event of any change of account or change of institution
affecting the Collection Account, the Note Issuer shall provide written notice
thereof to the Servicer by the earlier of: (A) five Business Days from the
effective date of such change, or (B) five Business Days prior to the next
Remittance Date.

                                       8
<PAGE>
 
                                  SCHEDULE 6
                                      TO
                                    ANNEX I


                      Calculation of FTA Payments Received
                      ------------------------------------

Subject to Section 6(e)(iii), the following model shall be used to determine the
FTA Payments estimated to have been received by the Servicer during each
Collection Period.

I.  PREMISES


    1.  The FTA Charges for each Series or Class of Certificates go into
        effect on the closing date for such Series or Class of Certificates.

    2.  Customer billing is conducted on a Servicer Monthly basis, and each
        Servicer Month contains 21 billing cycles.

    3.  Collections attributable to Bills issued during any Billing Period can
        be estimated using a collections receipt curve for each class of
        Customers (each such curve, as the same may be revised from time to
        time, a "Monthly Collections Curve") based on the following model:

                          MONTHLY COLLECTIONS CURVE*
                            (Residential Customers)
<TABLE> 
<S>                     <C>            <C> 
Cumulative collection   Day   0        0  
   percentage of        Day  30        44.97%
  total Billed FTA      Day  60        88.82%
Charges for any given   Day  90        96.59%
      Billing           Day 120        98.55%
      Period            Day 150        99.50%
                        Day 180        99.50%

                    Days lapsed since first day
                      of the Billing Period
</TABLE> 

     *  EXAMPLE ONLY.  ACTUAL MONTHLY COLLECTIONS CURVES TO BE PROVIDED BY
        SERVICER AND REVISED FROM TIME TO TIME IN ACCORDANCE WITH THE
        AGREEMENT.

                                     I-6-1
<PAGE>
 
                          MONTHLY COLLECTIONS CURVE*
                         (Small Commercial Customers)
<TABLE> 
<S>                     <C>            <C> 
Cumulative collection   Day   0        0  
   percentage of        Day  30        42.31%
  total Billed FTA      Day  60        91.44%
Charges for any given   Day  90        96.92%
      Billing           Day 120        98.67%
      Period            Day 150        99.66%
                        Day 180        99.66%

                    Days lapsed since first day
                      of the Billing Period
</TABLE> 
     *    EXAMPLE ONLY.  ACTUAL MONTHLY COLLECTIONS CURVES TO BE PROVIDED BY
          SERVICER AND REVISED FROM TIME TO TIME IN ACCORDANCE WITH THE
          AGREEMENT.

     4.   The Monthly Collections Curves historically have not varied materially
          over the course of the year.

     5.   The Monthly Collections Curves are composed of a summation of
          historical daily collections receipts curves for each class of
          Customers (each such historical daily collections receipts curve, as
          the same may be revised from time to time, a "Daily Collections
          Curve").

     6.   The Daily Collections Curves and the Monthly Collections Curves were
          calculated in accordance with Attachment A to this Schedule 6 to this
                                        ------------         ----------        
          Annex I.

     7.   The Variables underlying the Daily Collections Curves will be reviewed
          annually and revised as necessary to reflect updated data.

 
II.  ESTIMATION TEMPLATE

     Where:
            M\\n\\     =   a Collection Period

            A          =   percentage collected of the total Billed FTA Charges
                           billed during the current Billing Period

            B          =   percentage collected of the total Billed FTA Charges
                           billed during the Billing Period prior to the current
                           Billing Period

            C          =   percentage collected of the total Billed FTA Charges
                           billed during the Billing Period two periods prior to
                           the current Billing Period

            D          =   percentage collected of the total Billed FTA Charges
                           billed during the Billing Period three periods prior
                           to the current Billing Period

                                     I-6-2
<PAGE>
 
            E          =   percentage collected of the total Billed FTA Charges
                           billed during the Billing Period four periods prior
                           to the current Billing Period

            F          =   percentage collected of the total Billed FTA Charges
                           billed during the Billing Period five periods prior
                           to the current Billing Period
Then:

            FTA Payments estimated to have been received during a Collection
            Period (prior to any adjustment for a Remittance Shortfall or Excess
            Remittance) equal Z, as shown in the Estimation Template below.

                                     I-6-3
<PAGE>
 
                              ESTIMATION TEMPLATE


                  FTA PAYMENTS ESTIMATED TO HAVE BEEN RECEIVED
             BY THE SERVICER DURING THE COLLECTION PERIOD OF M\\n\\

<TABLE>
<CAPTION>

(1)     RESIDENTIAL CUSTOMERS
        ---------------------
- ----------------------------------------------------------------------------------------------
     COLLECTION              COLLECTION          BILLED FTA                 ESTIMATED
     PERIOD (M\\n\\)           PERCENT             CHARGES                 COLLECTIONS
        (R)                      (S)                 (T)                     (S x T)
- ----------------------------------------------------------------------------------------------
<S>                           <C>                   <C>                  <C>
     M\\n-5\\                 F\\n-5\\              X\\n-5\\             (F\\n-5\\)(X\\n-5\\)
                                                                                   +
     M\\n-4\\                 E\\n-4\\              X\\n-4\\             (E\\n-4\\)(X\\n-4\\)
                                                                                   +
     M\\n-3\\                 D\\n-3\\              X\\n-3\\             (D\\n-3\\)(X\\n-3\\)
                                                                                   +
     M\\n-2\\                 C\\n-2\\              X\\n-2\\             (C\\n-2\\)(X\\n-2\\)
                                                                                   +
     M\\n-1\\                 B\\n-1\\              X\\n-1\\             (B\\n-1\\)(X\\n-1\\)
                                                                                   +
      M\\n\\                   A\\n\\                X\\n\\                (A\\n\\)(X\\n\\)

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

                                                    TOTAL:               Z\\(residential)\\
                                                                   ===========================
<CAPTION> 
(2)     SMALL COMMERCIAL CUSTOMERS
        --------------------------
- ----------------------------------------------------------------------------------------------
     COLLECTION              COLLECTION          BILLED FTA                 ESTIMATED
     PERIOD (M\\n\\)           PERCENT             CHARGES                 COLLECTIONS
        (R)                      (S)                 (T)                     (S x T)
- ----------------------------------------------------------------------------------------------
<S>                           <C>                   <C>                  <C>
     M\\n-5\\                 F\\n-5\\              X\\n-5\\             (F\\n-5\\)(X\\n-5\\)
                                                                                   +
     M\\n-4\\                 E\\n-4\\              X\\n-4\\             (E\\n-4\\)(X\\n-4\\)
                                                                                   +
     M\\n-3\\                 D\\n-3\\              X\\n-3\\             (D\\n-3\\)(X\\n-3\\)
                                                                                   +
     M\\n-2\\                 C\\n-2\\              X\\n-2\\             (C\\n-2\\)(X\\n-2\\)
                                                                                   +
     M\\n-1\\                 B\\n-1\\              X\\n-1\\             (B\\n-1\\)(X\\n-1\\)
                                                                                   +
      M\\n\\                   A\\n\\                X\\n\\                (A\\n\\)(X\\n\\)

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

                                                    TOTAL:               Z\\(small commercial)\\
                                                                   ===========================
</TABLE>
(3) ESTIMATED FTA PAYMENTS
    ----------------------

             Z\\(residential)\\     +     Z\\(small commercial)\\      =     Z

                                     I-6-4
<PAGE>
 
(4)  NOTES
     -----

  1. THE BILLED FTA CHARGES (T) FOR MULTIPLE PRIOR BILLING PERIODS WILL BE ZERO
     DURING THE PHASE-IN OF THE FTA CHARGES FOLLOWING THE FTA EFFECTIVE DATE.
     SIMILARLY, THE BILLED FTA CHARGES FOR MULTIPLE SUCCEEDING BILLING PERIODS
     WILL BE ZERO DURING THE PHASE-OUT OF THE FTA CHARGES FOLLOWING THE FTA
     TERMINATION DATE.

  2. THE COLLECTION PERCENT (S) IS THE COLLECTION PERCENT IN EFFECT AT THE TIME
     THE FTA CHARGES WERE BILLED BASED ON THE MONTHLY COLLECTIONS CURVE THEN IN
     EFFECT.

 
                                     I-6-5
<PAGE>
 
                                  ATTACHMENT A
                                       TO
                                   SCHEDULE 6
                                       TO
                                    ANNEX I
                                        
                       Calculation of Collections Curves
                       ---------------------------------

I.   DOMESTIC AND GS-1 PAYMENT PATTERNS ANALYSIS

          Southern California Edison Company ("Edison") performed a payment
patterns analysis for both the Domestic and GS-1 rate classes to determine when
collections were typically received from customers.  The two-year historical
average of billed revenue received by Day 30 and by Day 60 for the two rate
groups is shown in Table 1 below.  As Table 1 shows, on average, 80 percent of
all payments are received by Day 30 and 95 percent are received by Day 60.

 

                                    TABLE 1
<TABLE>
<CAPTION>
 
   -------------------------------------------------------------------
                       PERCENT OF BILLED REVENUE RECEIVED BY:
   ===================================================================
      CUSTOMER
       GROUP           DAY 30         DAY 60        DAY 120
   ===================================================================
      <S>              <C>            <C>            <C>
      DOMESTIC         78.55%         95.59%         99.50%
   -------------------------------------------------------------------
       GS-1            83.03%         95.57%         99.66%
   -------------------------------------------------------------------
</TABLE>

     The data in Table 1 show the revenue received by Day 30 and Day 60. In
order to estimate the revenue received each day before Day 30 and between Day 30
and Day 60, two analyses were performed. For a typical month, specifically July
1996, the time lags between bill presentation and receipt of payments were
tracked. From this data and the data in Table 1, a payment pattern curve was
determined.

     Limited data exists for the payment patterns beyond Day 60. The historical
write-off percentages for the Domestic and GS-1 rate groups are quite small
(0.50 percent and 0.34 percent, respectively), which write-offs historically
occurred 120 days after the account closed. Thus, the payment patterns between
Day 60 and Day 120 are estimated by assuming a straight line payment pattern
from 95.59 percent at Day 60 to 99.50 percent at Day 120 for Domestic customers.
For GS-1 customers the straight line is assumed from 95.57 percent at Day 60 to
99.66 percent at Day 120. Recently, Edison's write-off policy changed from Day
120 to Day 180. Since no historical information is available with respect to
collections between Day 120 and Day 180, they are assumed to be zero.

         The final payment patterns analysis is shown in Table 2, which
represents the Daily Collections Curves.  This table shows the percent of
revenue received each day, from the 

                                    I-6-A-1
<PAGE>
 
day after the bill is sent out to the day that any uncollected amounts are
written off for Domestic and GS-1 rate groups. The fourth column of the table
shows the weighted average of the two rate groups.
 
II.  DETERMINING AGGREGATE COLLECTIONS

          The study described above shows the average time lag from the time
when a given day's bills are presented to the time Edison receives payment.
Assuming that this payment pattern is the same for bills sent on each day of the
month and that the billed amounts for a given month are spread evenly over each
day of the month, the daily payments received as a percent of the monthly amount
billed can be determined for each day's billing.  The payments received for each
day can be summed to determine the cumulative payments received on each day from
Day 1 through Day 210.  Day 210 is the day when the bills sent on the last day
of the month are written off.  The amount of FTA Payments that Edison has
received on any given day can be determined by multiplying the Billed FTA
Charges for any given Billing Period by the percentage of payments received.

          Table 3 shows the daily FTA Payments expected to have been received by
the Servicer and represents the Monthly Collections Curves.  Each of the numbers
shown in Table 3 is a percent of the total billed amount for the given month.
Column One shows the calendar days. Assuming a 30-day month, the first bill of
the month is sent out on Day 0 and the last bill of the month is sent out on Day
29.  The Table continues until Day 210 at which time the last payment (in
respect of bills sent on Day 29) is either received or written off.  Column Two
shows the cumulative FTA Payments expected to have been received by the Servicer
for each day.

                                    I-6-A-2
<PAGE>



                                   Table 2 
                                  
                      Percent of Billed Revenue Received
                         Domestic and GS-1 Customers          
                                     
   Calendar Domestic   GS-1     Weighted Avg
     Days                                    
       1     0.20%    0.22%        0.20%
       2     0.64%    0.52%        0.63%
       3     2.17%    1.20%        2.01%
       4     4.93%    2.07%        4.47%
       5    10.91%    3.38%        9.71%
       6    15.20%    6.44%       13.81%
       7    20.23%   10.91%       18.75%
       8    24.47%   14.42%       22.87%
       9    26.05%   17.24%       24.64%
      10    28.04%   20.68%       26.87%
      11    32.37%   23.71%       30.99%
      12    36.82%   27.33%       35.31%
      13    39.68%   32.14%       38.48%
      14    44.69%   37.85%       43.61%
      15    49.23%   42.09%       48.10%
      16    52.13%   45.56%       51.09%
      17    53.40%   49.71%       52.81%
      18    55.39%   53.38%       55.07%
      19    59.07%   57.54%       58.83%
      20    62.06%   62.29%       62.10%
      21    65.89%   67.28%       66.11%
      22    68.82%   70.03%       69.02%
      23    70.03%   71.86%       70.32%
      24    70.74%   73.94%       71.25%
      25    72.72%   75.44%       73.16%
      26    74.35%   77.04%       74.77%
      27    75.51%   78.98%       76.06%
      28    77.05%   80.99%       77.68%
      29    77.92%   82.16%       78.59%
      30    78.55%   83.03%       79.26%
      31    78.95%   83.86%       79.73%
      32    80.03%   84.50%       80.74%
      33    80.51%   85.08%       81.24%
      34    81.38%   85.93%       82.10%
      35    82.96%   86.93%       83.59%
      36    83.98%   87.68%       84.57%
      37    84.51%   88.34%       85.12%
      38    84.71%   88.93%       85.38%
      39    85.29%   89.50%       85.96%
      40    86.08%   90.07%       86.72%
      41    86.65%   90.67%       87.29%
      42    87.12%   91.33%       87.79%
      43    87.74%   91.83%       88.40%
      44    88.47%   92.11%       89.05%
      45    88.76%   92.37%       89.33%
      46    89.31%   92.63%       89.84%
      47    89.91%   92.86%       90.38%
      48    90.62%   93.15%       91.02%
      49    91.48%   93.52%       91.80%
      50    92.56%   93.78%       92.76%
      51    92.91%   94.00%       93.09%
      52    93.07%   94.17%       93.24%
      53    93.25%   94.34%       93.42%
      54    93.64%   94.53%       93.78%
      55    94.32%   94.75%       94.39%
      56    94.81%   95.01%       94.84%
      57    95.27%   95.20%       95.26%
      58    95.43%   95.33%       95.41%
      59    95.43%   95.43%       95.43%
      60    95.59%   95.57%       95.59%
<PAGE>
 
                    Table 2 cont.                          
                                       
                    Percent of Billed Revenue Received     
                       Domestic and GS-1 Customers            
                                       
                                       
   Calendar Domestic   GS-1   Weighted Avg
     Days                                   
      61    95.65%    95.64%     95.65%
      62    95.72%    95.71%     95.72%
      63    95.78%    95.77%     95.78%
      64    95.85%    95.84%     95.85%
      65    95.91%    95.91%     95.91%
      66    95.98%    95.98%     95.98%
      67    96.04%    96.05%     96.04%
      68    96.11%    96.12%     96.11%
      69    96.17%    96.18%     96.18%
      70    96.24%    96.25%     96.24%
      71    96.30%    96.32%     96.31%
      72    96.37%    96.39%     96.37%
      73    96.43%    96.46%     96.44%
      74    96.50%    96.52%     96.50%
      75    96.57%    96.59%     96.57%
      76    96.63%    96.66%     96.64%
      77    96.70%    96.73%     96.70%
      78    96.76%    96.80%     96.77%
      79    96.83%    96.87%     96.83%
      80    96.89%    96.93%     96.90%
      81    96.96%    97.00%     96.96%
      82    97.02%    97.07%     97.03%
      83    97.09%    97.14%     97.09%
      84    97.15%    97.21%     97.16%
      85    97.22%    97.27%     97.23%
      86    97.28%    97.34%     97.29%
      87    97.35%    97.41%     97.36%
      88    97.41%    97.48%     97.42%
      89    97.48%    97.55%     97.49%
      90    97.54%    97.62%     97.55%
      91    97.61%    97.68%     97.62%
      92    97.67%    97.75%     97.69%
      93    97.74%    97.82%     97.75%
      94    97.80%    97.89%     97.82%
      95    97.87%    97.96%     97.88%
      96    97.93%    98.02%     97.95%
      97    98.00%    98.09%     98.01%
      98    98.07%    98.16%     98.08%
      99    98.13%    98.23%     98.15%
     100    98.20%    98.30%     98.21%
     101    98.26%    98.36%     98.28%
     102    98.33%    98.43%     98.34%
     103    98.39%    98.50%     98.41%
     104    98.46%    98.57%     98.47%
     105    98.52%    98.64%     98.54%
     106    98.59%    98.71%     98.61%
     107    98.65%    98.77%     98.67%
     108    98.72%    98.84%     98.74%
     109    98.78%    98.91%     98.80%
     110    98.85%    98.98%     98.87%
     111    98.91%    99.05%     98.93%
     112    98.98%    99.11%     99.00%
     113    99.04%    99.18%     99.07%
     114    99.11%    99.25%     99.13%
     115    99.17%    99.32%     99.20%
     116    99.24%    99.39%     99.26%
     117    99.30%    99.46%     99.33%
     118    99.37%    99.52%     99.39%
     119    99.43%    99.59%     99.46%
     120    99.50%    99.66%     99.53% 
<PAGE>
      
      
      
      
                                Table 2 cont. 
              
                 Percent of Billed Revenue Received          
                     Domestic and GS-1 Customers                 
                                            
                                            
 Calendar  Domestic    GS-1   Weighted Avg    
Days                                        
     121    99.50%    99.66%     99.53%     
     122    99.50%    99.66%     99.53%     
     123    99.50%    99.66%     99.53%     
     124    99.50%    99.66%     99.53%     
     125    99.50%    99.66%     99.53%     
     126    99.50%    99.66%     99.53%     
     127    99.50%    99.66%     99.53%     
     128    99.50%    99.66%     99.53%     
     129    99.50%    99.66%     99.53%     
     130    99.50%    99.66%     99.53%     
     131    99.50%    99.66%     99.53%     
     132    99.50%    99.66%     99.53%     
     133    99.50%    99.66%     99.53%     
     134    99.50%    99.66%     99.53%     
     135    99.50%    99.66%     99.53%     
     136    99.50%    99.66%     99.53%     
     137    99.50%    99.66%     99.53%     
     138    99.50%    99.66%     99.53%     
     139    99.50%    99.66%     99.53%     
     140    99.50%    99.66%     99.53%     
     141    99.50%    99.66%     99.53%     
     142    99.50%    99.66%     99.53%     
     143    99.50%    99.66%     99.53%     
     144    99.50%    99.66%     99.53%     
     145    99.50%    99.66%     99.53%     
     146    99.50%    99.66%     99.53%     
     147    99.50%    99.66%     99.53%     
     148    99.50%    99.66%     99.53%     
     149    99.50%    99.66%     99.53%     
     150    99.50%    99.66%     99.53%     
     151    99.50%    99.66%     99.53%     
     152    99.50%    99.66%     99.53%     
     153    99.50%    99.66%     99.53%     
     154    99.50%    99.66%     99.53%     
     155    99.50%    99.66%     99.53%     
     156    99.50%    99.66%     99.53%     
     157    99.50%    99.66%     99.53%     
     158    99.50%    99.66%     99.53%     
     159    99.50%    99.66%     99.53%     
     160    99.50%    99.66%     99.53%     
     161    99.50%    99.66%     99.53%     
     162    99.50%    99.66%     99.53%         
     163    99.50%    99.66%     99.53%    
     164    99.50%    99.66%     99.53%     
     165    99.50%    99.66%     99.53%   
     166    99.50%    99.66%     99.53%   
     167    99.50%    99.66%     99.53%   
     168    99.50%    99.66%     99.53%   
     169    99.50%    99.66%     99.53%   
     170    99.50%    99.66%     99.53%   
     171    99.50%    99.66%     99.53%   
     172    99.50%    99.66%     99.53%   
     173    99.50%    99.66%     99.53%   
     174    99.50%    99.66%     99.53%   
     175    99.50%    99.66%     99.53%   
     176    99.50%    99.66%     99.53%
     177    99.50%    99.66%     99.53%
     178    99.50%    99.66%     99.53%  
     179    99.50%    99.66%     99.53%
     180    99.50%    99.66%     99.53% 
<PAGE>
 
                                   Table 3 
                                  RESIDENTIAL
<TABLE>
<CAPTION>
                                  Cumulative 
              Calendar            FTA Charge 
               Days               Collections
              <S>                 <C>         
                  1                  0.000
                  2                  0.000
                  3                  0.001
                  4                  0.003
                  5                  0.006
                  6                  0.011
                  7                  0.018
                  8                  0.026
                  9                  0.035
                  10                 0.044
                  11                 0.055
                  12                 0.067
                  13                 0.081
                  14                 0.095
                  15                 0.112
                  16                 0.129
                  17                 0.147
                  18                 0.166
                  19                 0.185
                  20                 0.206
                  21                 0.228
                  22                 0.251
                  23                 0.274
                  24                 0.298
                  25                 0.322
                  26                 0.347
                  27                 0.372
                  28                 0.398
                  29                 0.424
                  30                 0.450
                  31                 0.476
                  32                 0.502
                  33                 0.529
                  34                 0.554
                  35                 0.578
                  36                 0.601
                  37                 0.622
                  38                 0.643
                  39                 0.662
                  40                 0.682
                  41                 0.700
</TABLE>          42                 0.716 
<PAGE>
 
                                  RESIDENTIAL
<TABLE>
<CAPTION>
                                  Cumulative
              Calendar            FTA Charge 
               Days               Collections
              <S>                 <C>         
                  43                 0.732
                  44                 0.747
                  45                 0.760
                  46                 0.773
                  47                 0.785
                  48                 0.797
                  49                 0.807
                  50                 0.818
                  51                 0.827
                  52                 0.835
                  53                 0.842
                  54                 0.850
                  55                 0.857
                  56                 0.864
                  57                 0.871
                  58                 0.877
                  59                 0.883
                  60                 0.888
                  61                 0.894
                  62                 0.899
                  63                 0.904
                  64                 0.909
                  65                 0.913
                  66                 0.917
                  67                 0.921
                  68                 0.925
                  69                 0.929
                  70                 0.932
                  71                 0.935
                  72                 0.938
                  73                 0.941
                  74                 0.944
                  75                 0.946
                  76                 0.949
                  77                 0.951
                  78                 0.953
                  79                 0.955
                  80                 0.956
                  81                 0.958
                  82                 0.959
                  83                 0.960
                  84                 0.961
                  85                 0.962
                  86                 0.963 
</TABLE>
<PAGE>
 
                                  RESIDENTIAL
<TABLE>
<CAPTION>
                                  Cumulative 
              Calendar            FTA Charge 
               Days               Collections
              <S>                 <C>         
                  87                 0.964
                  88                 0.965
                  89                 0.965
                  90                 0.966
                  91                 0.967
                  92                 0.967
                  93                 0.968
                  94                 0.969
                  95                 0.969
                  96                 0.970
                  97                 0.971
                  98                 0.971
                  99                 0.972
                  100                0.972
                  101                0.973
                  102                0.974
                  103                0.974
                  104                0.975
                  105                0.976
                  106                0.976
                  107                0.977
                  108                0.978
                  109                0.978
                  110                0.979
                  111                0.980
                  112                0,980
                  113                0.981
                  114                0.982
                  115                0.982
                  116                0.983
                  117                0.984
                  118                0.984
                  119                0.985
                  120                0.986
                  121                0.986
                  122                0.987
                  123                0.987
                  124                0.988
                  125                0.988
                  126                0.989
                  127                0.989
                  128                0.990
                  129                0.990
                  130                0.991 
</TABLE>
<PAGE>
 
                                  RESIDENTIAL
<TABLE>
<CAPTION>
                                  Cumulative 
              Calendar            FTA Charge 
               Days               Collections
              <S>                 <C>         
                  131                0.991
                  132                0.992
                  133                0.992
                  134                0.992
                  135                0.993
                  136                0.993
                  137                0.993
                  138                0.994
                  139                0.994
                  140                0.994
                  141                0.994
                  142                0.994
                  143                0.995
                  144                0.995
                  145                0.995
                  146                0.995
                  147                0.995
                  148                0.995
                  149                0.995
                  150                0.995
                  151                0.995
                  152                0.995
                  153                0.995
                  154                0.995
                  155                0.995
                  156                0.995
                  157                0.995
                  158                0.995
                  159                0.995
                  160                0.995
                  161                0.995
                  162                0.995
                  163                0.995
                  164                0.995
                  165                0.995
                  166                0.995
                  167                0.995
                  168                0.995
                  169                0.995
                  170                0.995
                  171                0.995
                  172                0.995
                  173                0.995
                  174                0.995 
</TABLE>
<PAGE>
 
                                  RESIDENTIAL
<TABLE>
<CAPTION>
                                  Cumulative 
              Calendar            FTA Charge 
               Days               Collections
              <S>                 <C>         
                  175                0.995
                  176                0.995
                  177                0.995
                  178                0.995
                  179                0.995
                  180                0.995
                  181                0.995
                  182                0.995
                  183                0.995
                  184                0.995
                  185                0.995
                  186                0.995
                  187                0.995
                  188                0.995
                  189                0.995
                  190                0.995
                  191                0.995
                  192                0.995
                  193                0.995
                  194                0.995
                  195                0.995
                  196                0.995
                  197                0.995
                  198                0.995
                  199                0.995
                  200                0.995
                  201                0.995
                  202                0.995
                  203                0.995
                  204                0.995
                  205                0.995
                  206                0.995
                  207                0.995
                  208                0.995
                  209                0.995
                  210                0.995 
</TABLE>
<PAGE>
 
                                    Table 3
                               SMALL COMMERCIAL
<TABLE>
<CAPTION>
 
                                  Cumulative 
              Calendar            FTA Charge 
               Days               Collections
              <S>                 <C>         
                  1                  0.000
                  2                  0.000
                  3                  0.001
                  4                  0.001
                  5                  0.002
                  6                  0.005
                  7                  0.008
                  8                  0.013
                  9                  0.019
                  10                 0.026
                  11                 0.034
                  12                 0.043
                  13                 0.053
                  14                 0.066
                  15                 0.080
                  16                 0.095
                  17                 0.112
                  18                 0.130
                  19                 0.149
                  20                 0.170
                  21                 0.192
                  22                 0.215
                  23                 0.239
                  24                 0.264
                  25                 0.289
                  26                 0.315
                  27                 0.341
                  28                 0.368
                  29                 0.395
                  30                 0.423
                  31                 0.451
                  32                 0.479
                  33                 0.507
                  34                 0.535
                  35                 0.563
                  36                 0.590
                  37                 0.616
                  38                 0.641
                  39                 0.665
                  40                 0.688
                  41                 0.710
                  42                 0.731 
</TABLE>
<PAGE>
 
                                SMALL COMMERCIAL
<TABLE>
<CAPTION>
                                  Cumulative 
              Calendar            FTA Charge 
               Days               Collections
              <S>                 <C>         
                  43                 0.751
                  44                 0.769
                  45                 0.786
                  46                 0.802
                  47                 0.816
                  48                 0.829
                  49                 0.841
                  50                 0.852
                  51                 0.861
                  52                 0.869
                  53                 0.876
                  54                 0.883
                  55                 0.890
                  56                 0.896
                  57                 0.901
                  58                 0.906
                  59                 0.910
                  60                 0.914
                  61                 0.918
                  62                 0.922
                  63                 0.926
                  64                 0.929
                  65                 0.932
                  66                 0.935
                  67                 0.937
                  68                 0.940
                  69                 0.942
                  70                 0.944
                  71                 0.946
                  72                 0.948
                  73                 0.949
                  74                 0.951
                  75                 0.952
                  76                 0.953
                  77                 0.955
                  78                 0.956
                  79                 0.957
                  80                 0.958
                  81                 0.959
                  82                 0.960
                  83                 0.961
                  84                 0.962
                  85                 0.963
                  86                 0.963 
</TABLE>
<PAGE>
 
                                SMALL COMMERCIAL
<TABLE>
<CAPTION>
                                  Cumulative 
              Calendar            FTA Charge          
               Days               Collections         
              <S>                 <C>                 
                  87                   0.964          
                  88                   0.965          
                  89                   0.966          
                  90                   0.966          
                  91                   0.967          
                  92                   0.968          
                  93                   0.968          
                  94                   0.969 
                  95                   0.970          
                  96                   0,970          
                  97                   0,971          
                  98                   0.972          
                  99                   0.972          
                  100                  0.973          
                  101                  0.974          
                  102                  0.974  
                  103                  0.975          
                  104                  0.976          
                  105                  0.976          
                  106                  0.977          
                  107                  0.978          
                  108                  0.979          
                  109                  0.979          
                  110                  0.980
                  111                  0.981          
                  112                  0.981          
                  113                  0.982          
                  114                  0.983          
                  115                  0.983          
                  116                  0.984          
                  117                  0.985          
                  118                  0.985          
                  119                  0.986          
                  120                  0.987          
                  121                  0.987          
                  122                  0.988          
                  123                  0.989          
                  124                  0.989          
                  125                  0.990          
                  126                  0.990 
                  127                  0.991          
                  128                  0.991          
                  129                  0.992          
                  130                  0.992          
</TABLE>
<PAGE>
 
                                SMALL COMMERCIAL
<TABLE>
<CAPTION>
                                  Cumulative 
              Calendar            FTA Charge 
               Days               Collections
              <S>                 <C>         
                  131                0.993
                  132                0.993
                  133                0.994
                  134                0.994
                  135                0.994
                  136                0.995
                  137                0.995
                  138                0.995
                  139                0.995
                  140                0.996
                  141                0.996
                  142                0.996
                  143                0.996
                  144                0.996
                  145                0.996
                  146                0.996
                  147                0.997
                  148                0.997
                  149                0.997
                  150                0.997
                  151                0.997
                  152                0.997
                  153                0.997
                  154                0.997
                  155                0.997
                  156                0.997
                  157                0.997
                  158                0.997
                  159                0.997
                  160                0.997
                  161                0.997
                  162                0.997
                  163                0.997
                  164                0.997
                  165                0.997
                  166                0.997
                  167                0.997
                  168                0.997
                  169                0.997
                  170                0.997
                  171                0.997
                  172                0.997
                  173                0.997
                  174                0.997 
</TABLE>
<PAGE>
 
                                SMALL COMMERCIAL
<TABLE>
<CAPTION>
                                  Cumulative 
                 Calendar         FTA Charge 
                   Days           Collections
              <S>                 <C>         
                  175                0.997
                  176                0.997
                  177                0.997
                  178                0.997
                  179                0.997
                  180                0.997
                  181                0.997
                  182                0.997
                  183                0.997
                  184                O.997
                  185                0.997
                  186                0.997
                  187                O.997
                  188                0.997
                  189                0.997
                  190                0.997
                  191                0.997
                  192                0.997
                  193                0.997
                  194                0.997
                  195                0.997
                  196                0.997
                  197                0.997
                  198                0.997
                  199                0.997
                  200                0.997
                  201                0.997
                  202                0.997
                  203                0.997
                  204                0.997
                  205                0.997
                  206                0.997
                  207                0.997
                  208                0.997
                  209                0.997
                  210                0.997 
</TABLE>
<PAGE>
 
                                    ANNEX II
                                       TO
                              SERVICING AGREEMENT

          SECTION 1.  Routine Quarterly True-Up Adjustments.  (a)  The Servicer
                      --------------------------------------                   
shall not perform any routine quarterly True-Up Adjustments for the  SCE Funding
LLC Notes, Series 1997-1.

<PAGE>
 
                                                                    Exhibit 10.3

                            NOTE PURCHASE AGREEMENT

          This Note Purchase Agreement (this "Agreement"), dated as of December
                                              ---------                        
11, 1997, is made by and between SCE Funding LLC, a Delaware limited liability
company (the "Note Issuer"), and the California Infrastructure and Economic
              -----------                                                  
Development Bank Special Purpose Trust SCE-1, a not-for-profit business trust
organized under the laws of the State of Delaware (the "Trust"), pursuant to
                                                        -----               
that certain Amended and Restated Declaration and Agreement of Trust (the "Trust
                                                                           -----
Agreement"), dated as of December 11, 1997 among Bankers Trust (Delaware), as
- ---------                                                                    
Delaware Trustee, Bankers Trust Company of California, N.A., a national banking
association, as certificate trustee (in such capacity, the "Certificate
                                                            -----------
Trustee") and the California Infrastructure and Economic Development Bank (the
"Infrastructure Bank"), as Originator.

                                    RECITALS

          A.   Capitalized terms used herein without definition shall have the
meanings ascribed to them in that certain Indenture (the "Note Indenture"),
                                                          --------------   
dated as of December 11, 1997, between Note Issuer and Bankers Trust Company of
California, N.A., a national banking association, as trustee (the "Note
                                                                   ----
Trustee"), which is incorporated herein by this reference.

          B.   On the Closing Date, and on the terms set forth herein, the Note
Issuer has agreed to sell to the Trust and the Trust has agreed to purchase from
the Note Issuer $2,463,000,000 in principal amount of SCE Funding LLC Notes,
Series 1997-1 (the "Notes"), issued pursuant to the Note Indenture.
                    -----                                          

                                   AGREEMENT

          NOW, THEREFORE, on the terms and conditions set forth below and for
good and valuable consideration, the receipt and adequacy of which is hereby
acknowledged, the Note Issuer and the Trust agree as follows:

1.   SALE OF NOTES

     a.   Authorization of Notes.
          ---------------------- 

          On or before the Closing Date, the Note Issuer shall have caused to be
authorized pursuant to the Note Indenture the issuance of a series of Notes in
such classes and principal amounts as set forth in Schedule 1(a) attached hereto
and incorporated herein by this reference.

     b.   Issuance and Purchase.
          --------------------- 

          On the basis of the representations, warranties and covenants
contained in this Agreement and in the Note Indenture (collectively, the "Note
                                                                          ----
Purchase Documents"), and subject to the terms and conditions of the Note
- ------------------                                                       
Purchase Documents, the Note Issuer agrees to issue and sell 
<PAGE>
 
to the Trust, and the Trust agrees to purchase from the Note Issuer, the Notes
set forth in Schedule 1(a) hereto. The purchase price of each class of Notes is
set forth in Schedule 1(a) attached hereto, and the aggregate purchase price of
the Notes shall be an amount equal to the proceeds to the Trust set forth in
Schedule I to the Underwriting Agreement dated as of December 3, 1997 (the
"Underwriting Agreement"), among Southern California Edison Company, the Note
Issuer, the Trust, the California Infrastructure and Economic Development Bank,
the California State Treasurer's Office and the underwriters named therein, for
whom Salomon Brothers Inc and Lehman Brothers Inc. are acting as
representatives.

     c.   Delivery.
          -------- 

          Delivery of, and payment of the purchase price for the Notes shall be
made by federal wire transfer of immediately available funds as early as
possible after 6:00 a.m. (P.S.T.) on the Closing Date to an account designated
by the Note Issuer not later than the Business Day prior to the Closing Date.

2.   CONDITIONS PRECEDENT

          The obligations of the Trust to purchase the Notes under this
Agreement are subject to the satisfaction of each of the following conditions:

     a.   All the representations and warranties of the Note Issuer contained in
this Agreement shall be true and correct on the Closing Date with the same force
and effect as if made on and as of the Closing Date.

     b.   Neither the Notes nor the Certificates shall have received a lower
rating by any Rating Agency than that on which the Notes or the Certificates,
respectively, were marketed.

     c.   The Certificate Trustee, on behalf of the Trust, shall have received
on the Closing Date an Officer's Certificate dated the Closing Date confirming
the matters set forth in Sections 2(a) and 2(b).

     d.   The Certificate Trustee, on behalf of the Trust, shall have received a
copy of the executed Note Indenture (certified by an Authorized Officer of the
Note Issuer) which shall have been entered into by the Note Issuer and the Note
Trustee.

     e.   The Note Issuer shall not have failed at or prior to the Closing Date
to perform or comply in any material respect with any of the agreements herein
contained and required to be performed or complied with by the Note Issuer at or
prior to the Closing Date.

3.   REPRESENTATIONS AND WARRANTIES

          To induce the Trust to enter into this Agreement and to purchase the
Notes, the Note Issuer represents and warrants to the Trust on the date of this
Agreement that the following statements are true, correct and complete:

                                       2
<PAGE>
 
     a.   The Note Issuer has been duly formed and is validly existing in good
standing as a limited liability company under the laws of the State of Delaware
and has the organizational power and authority to carry on its business as
described in the Registration Statement covering the Notes (the "Registration
                                                                 ------------
Statement") and to own, lease and operate its properties, and is registered to
- ---------                                                                     
transact intrastate business in the State of California.

     b.   This Agreement has been duly authorized, executed and delivered by the
Note Issuer.

     c.   The Note Indenture has been duly authorized by the Note Issuer and, on
the Closing Date, will have been validly executed and delivered by the Note
Issuer.  When the Note Indenture has been duly executed and delivered by the
Note Issuer, the Note Indenture will be a valid and binding agreement of the
Note Issuer, enforceable against the Note Issuer in accordance with its terms
except as (i) the enforceability thereof may be limited by bankruptcy,
insolvency or similar laws affecting creditors' rights generally and (ii) rights
of acceleration and the availability of equitable remedies may be limited by
equitable principles of general applicability.  On the Closing Date, the Note
Indenture will conform in all material respects to the requirements of the Trust
Indenture Act, and the rules and regulations of the Commission applicable to an
indenture which is qualified thereunder.

     d.   The Notes have been duly authorized and, on the Closing Date, will
have been validly executed and delivered by the Note Issuer.  When the Notes
have been issued, executed and authenticated in accordance with the provisions
of the Note Indenture and delivered to and paid for by the Trust in accordance
with the terms of this Agreement, the Notes will be entitled to the benefits of
the Note Indenture and will be valid and binding obligations of the Note Issuer,
enforceable in accordance with their terms except as (i) the enforceability
thereof may be limited by bankruptcy, insolvency or similar laws affecting
creditors' rights generally and (ii) rights of acceleration and the availability
of equitable remedies may be limited by equitable principles of general
applicability.

     e.   No Default or Event of Default under the Note Indenture has occurred,
is occurring or would reasonably occur as a result of the sale of the Notes
pursuant to the terms hereof.

     f.   The execution, delivery and performance of this Agreement and the
other Basic Documents by the Note Issuer, compliance by the Note Issuer with all
provisions hereof and thereof and the consummation of the transactions
contemplated hereby and thereby will not (i) require any consent, approval,
authorization or other order of, or qualification with, any court or
governmental body or agency (except such as may be required under the California
Government Code, the PU Code, the Securities Act of 1933, as amended (the
                                                                         
"Securities Act"), or the securities or Blue Sky laws of the various states),
 --------------                                                              
(ii) conflict with or constitute a breach of any of the terms or provisions of,
or a default under, the limited liability company agreement of the Note Issuer,
(iii) violate or conflict with any applicable law or any rule, regulation,
judgment, order or decree of any court or any governmental body or agency having
jurisdiction over the Note Issuer or its property, (iv) result in the imposition
or creation of (or the obligation to create or impose) a lien under, any
agreement or instrument to which the Note Issuer is a party or by which the Note
Issuer or its respective 

                                       3
<PAGE>
 
property is bound, except under the Basic Documents and any statutory lien under
Section 843(g) of the PU Code.

     g.   To the best knowledge of the Note Issuer, there are no legal or
governmental proceedings pending or threatened to which the Note Issuer is or
reasonably could be a party or to which any of its property is or reasonably
could be subject, which might result, singly or in the aggregate, in a material
adverse effect on the value of the Notes.

     h.   The Note Issuer is not and, after giving effect to the offering and
sale of the Notes and the application of the net proceeds thereof as described
in the Registration Statement, will not be, an "investment company," as such
term is defined in the Investment Company Act of 1940, as amended.

     i.   The Note Issuer is not and, after giving effect to the offering and
sale of the Notes and the application of the net proceeds thereof as described
in the Registration Statement, will not be, a "holding company," as such term is
defined in the Public Utilities Holding Company Act of 1935, as amended.

     j.   The Note Issuer has not taken any action that might cause this
Agreement or the issuance or sale of the Notes to violate Regulation G (12
C.F.R. Part 207), Regulation T (12 C.F.R. Part 220), Regulation U (12 C.F.R.
Part 221) or Regulation X (12 C.F.R. Part 224) of the Board of Governors of the
Federal Reserve System.

     k.   Since the date as of which information is given in the Registration
Statement and other than as set forth in the Registration Statement (exclusive
of any amendments or supplements thereto subsequent to the date of this
Agreement), (i) there has not occurred any material adverse change or any
development involving a prospective material adverse change in the condition,
financial or otherwise, or the earnings, business, management or operations of
the Note Issuer and (ii) the Note Issuer has not incurred any material liability
or obligation, direct or contingent.

     l.   No Rating Agency has indicated to the Note Issuer that it has assigned
(or is considering assigning) a lower rating to the Notes or the Certificates
than that on which the Notes or the Certificates, respectively, were marketed.

     m.   Each certificate signed by any officer of the Note Issuer and
delivered to the Certificate Trustee, as the representative of the Trust, or
counsel for the Certificate Trustee shall be deemed to be a representation and
warranty by the Note Issuer to the Trust as to the matters covered thereby.

4.   COVENANTS

          The Note Issuer covenants and agrees that, until payment in full of
the Notes, unless the Certificate Trustee, on behalf of the Trust, shall
otherwise give prior written consent, the Note Issuer shall perform all
covenants in this Section 4.

                                       4
<PAGE>
 
     a.   To advise the Certificate Trustee, as the representative of the Trust,
promptly and, if requested by the Certificate Trustee, on behalf of the Trust,
confirm such advice in writing, of the issuance by the Commission or any state
securities commission of any stop order suspending the qualification or
exemption from qualification of any Note or Certificate for offering or sale in
any jurisdiction in which the Certificates have been offered or the initiation
of any proceeding by the Commission, any state securities commission or any
other federal or state regulatory authority for such purpose.  The Note Issuer
shall use its best efforts to prevent the issuance of any stop order or order
suspending the qualification or exemption of any Note or Certificate under the
Securities Act, or any state securities or Blue Sky laws and, if at any time the
Commission or any state securities commission or other federal or state
regulatory authority shall issue an order suspending the qualification or
exemption of any Note or Certificate under the Securities Act, or any state
securities or Blue Sky laws, the Note Issuer shall use its best efforts to
obtain the withdrawal or lifting of such order at the earliest possible time.

     b.   Not to claim voluntarily the benefit of any usury laws against the
holders of any Notes.  To resist actively any attempts to claim the benefit of
any usury laws against the holders of any Notes.

     c.   To use its best efforts to do and perform all things required or
necessary to be done and performed under this Agreement by it prior to the
Closing Date and to satisfy all conditions precedent to the delivery of the
Notes.

     d.   At the written request of the Certificate Trustee, on behalf of the
Trust, or the Infrastructure Bank, to provide, or cause to be provided, to the
Certificate Trustee, as the representative of the Trust, or the Infrastructure
Bank, as applicable, a copy of any requested certificate, notice, opinion or
other document delivered to the Note Trustee pursuant to the terms of the Note
Indenture.

5.   MISCELLANEOUS

     a.   Fees
          ----

          If for any reason the Notes are not delivered by or on behalf of the
Note Issuer as provided herein (other than as a result of any termination of
this Agreement pursuant to the terms hereof), the Note Issuer agrees to
reimburse the Trust for all out-of-pocket expenses (including the reasonable
fees and disbursements of counsel) reasonably incurred by it.  The Note Issuer
also agrees to reimburse the Trust, the Certificate Trustee, the Delaware
Trustee and the Infrastructure Bank and their respective officers, directors and
each person, if any, who controls the Trust, the Certificate Trustee, the
Delaware Trustee or the Infrastructure Bank within the meaning of Section 15 of
the Securities Act or Section 20 of the Exchange Act for any and all fees and
expenses (including without limitation the reasonable fees and expenses of
counsel) reasonably incurred by them in connection with enforcing their rights
under this Agreement (including without limitation its rights under this Section
5(a)), provided, however, that the Note Issuer's obligations pursuant to this
Section 5(a) shall be treated as operating expenses under the Note Indenture and
shall be payable only to the extent that funds are available for such operating
expenses in the priority set forth in Section 8.02(d) of the Note Indenture.

                                       5
<PAGE>
 
     b.   Effective Date of Agreement
          ---------------------------

          This Agreement shall become effective upon the execution and delivery
of this Agreement by the parties hereto.  This Agreement shall terminate
automatically upon the termination of the Underwriting Agreement prior to the
Closing Date.

     c.   Survival of Representations and Agreements
          ------------------------------------------

          All agreements, representations and warranties made herein shall
survive the execution and delivery of this Agreement and the purchase of the
Notes hereunder.  Notwithstanding anything in this Agreement or implied by law
to the contrary, the agreements of the Note Issuer set forth in Section 5(a)
shall survive the payment of the Notes and the termination of this Agreement.

     d.   Notice
          ------

          Unless otherwise specifically provided herein, all notices,
directions, consents and waivers required under the terms and provisions of this
Agreement shall be in English and in writing, and any such notice, direction,
consent or waiver may be given by United States mail, courier service, telegram,
telex, telemessage, telecopy, telefax, cable or facsimile (confirmed by
telephone or in writing in the case of notice by telegram, telex, telemessage,
telecopy, telefax, cable or facsimile) or any other customary means of
communication, and any such notice, direction, consent or waiver shall be
effective when delivered, or if mailed, three days after deposit in the United
States mail with proper postage for ordinary mail prepaid,

          if to the Note Issuer, to:

               SCE Funding LLC
               2244 Walnut Grove Avenue, Room 180
               Rosemead, CA 91770
               Attention: Treasurer
               Facsimile: (626) 302-1851
               Telephone: (626) 302-1850

          if to the Trust or the Certificate Trustee, to:

               Bankers Trust Company of California, N.A.
               c/o Bankers Trust Company
               Corporate Trust and Agency Services
               Four Albany Street
               New York, New York 10006
               Attention: Structured Finance Group
               Facsimile: (212) 250-0338
               Telephone: (212) 250-8360

          if to the Delaware Trustee, to:

                                       6
<PAGE>
 
               Bankers Trust (Delaware)
               E.A. Delle Donne Corporate Center
               Montgomery Building
               1011 Centre Road, Suite 200
               Wilmington, Delaware 19805-1266
               Attention:  M. Lisa Wilkins
               Facsimile:  (302) 636-3222
               Telephone:  (302) 636-3305
               (with a copy to the Certificate Trustee)

          if to the Infrastructure Bank, to:

               California Infrastructure and Economic Development Bank
               c/o California Trade and Commerce Agency
               801 K Street, Suite 1700
               Sacramento, California 95814
               Attention:  Executive Director
               Facsimile: (916) 323-2887
               Telephone: (916) 324-9775

     e.   Parties
          -------

          Except as otherwise provided, this Agreement has been and is made
solely for the benefit of and shall be binding upon the Note Issuer, the Trust,
the Certificate Trustee, the Delaware Trustee, the Infrastructure Bank, the
directors and officers of the Trust, the Certificate Trustee, the Delaware
Trustee, the Infrastructure Bank, any controlling persons referred to herein,
the directors, officers and any manager of the Note Issuer (not in their
individual capacities but in their respective capacities as directors, officers
or manager of the Note Issuer) and their respective successors and assigns, all
as and to the extent provided in this Agreement, and no other person shall
acquire or have any right under or by virtue of this Agreement, except as
contemplated by the Trust Agreement and the other Basic Documents.  The term
"successors and assigns" shall not include a purchaser of any of the Notes from
the Trust merely because of such purchase.

     f.   Governing Law
          -------------

          This Agreement shall be governed by, and shall be construed and
enforced in accordance with, the internal laws of the State of California,
without regard to conflicts of laws or principles.

     g.   Severability
          ------------

          If any provision of this Agreement shall be prohibited or invalid
under applicable law, the Agreement shall be ineffective only to such extent,
without invalidating the remainder of the Agreement.

                                       7
<PAGE>
 
     h.   Further Assurances
          ------------------

          The Note Issuer agrees to execute and deliver such instruments and
take such actions as the Certificate Trustee, on behalf of the Trust, may, from
time to time, reasonably request in order to effectuate the purpose and to carry
out the terms of this Agreement.

     i.   Headings
          --------

          Section and subsection headings in this Agreement are included herein
for convenience of reference only and shall not constitute a part of this
Agreement for any other purpose or be given any substantive effect.

     j.   Counterparts
          ------------

          This Agreement may be signed in various counterparts which together
shall constitute one and the same instrument.

                                       8
<PAGE>
 
          IN WITNESS WHEREOF, the Note Issuer and the Trust have caused this
Note Purchase Agreement to be duly executed by their respective officer or
trustee, thereunto duly authorized, all as of the day and year first above
written.


                              SCE FUNDING LLC,

                              a Delaware limited liability company


                              By:   /s/ Mary C. Simpson
                                    -------------------
                                    Mary C. Simpson
                                    Vice President and Treasurer


                              CALIFORNIA INFRASTRUCTURE AND ECONOMIC DEVELOPMENT
                              BANK SPECIAL PURPOSE TRUST SCE-1, a not-for-profit
                              business trust organized under the laws of the
                              State of Delaware

                              By:   BANKERS TRUST COMPANY OF 
                                    CALIFORNIA, N.A., a national banking 
                                    association, not in its individual capacity,
                                    but solely as Certificate Trustee


                              By:   /s/ Peter Becker
                                    ----------------
                                    Name:  Peter Becker
                                    Title: Assistant Secretary

 
                                      S-1
<PAGE>
 
                                 SCHEDULE 1(a)
                                     NOTES

<TABLE>
<CAPTION>
            CLASS OF NOTE     PRINCIPAL AMOUNT       PURCHASE PRICE (%)
            -------------     ----------------       ------------------ 
            <S>               <C>                    <C>               
                 A-1           $  246,300,000             99.74687%    
                 A-2           $  307,251,868             99.64648%    
                 A-3           $  247,840,798             99.59420%    
                 A-4           $  246,030,125             99.52864%    
                 A-5           $  360,644,658             99.47756%    
                 A-6           $  739,988,148             99.40681%    
                 A-7           $  314,944,403             99.28859%    
                        Total: $2,463,000,000     $2,450,610,684.82     
 
</TABLE>

<PAGE>
 
                                                                    EXHIBIT 10.4

                                                                  EXECUTION COPY



                          FEE AND INDEMNITY AGREEMENT

     This Fee and Indemnity Agreement (the "Fee and Indemnity Agreement"), dated
as of December 8, 1997, is among Bankers Trust (Delaware), as Delaware Trustee
under the Amended and Restated Declaration and Agreement of Trust (the "Trust
Agreement") of even date herewith (the "Delaware Trustee"), Bankers Trust
Company of California, N.A., as Certificate Trustee under the Trust Agreement
(the "Certificate Trustee"), SCE Funding LLC, as Note Issuer under the Note
Indenture (the "Note Issuer"), and California Infrastructure and Economic
Development Bank, as Originator under the Trust Agreement (the "Originator").

     All capitalized terms used herein and not otherwise defined herein shall
have the meanings attributed to them in the Trust Agreement.

     Section 1.  Payment of Fees and Expenses of Certificate Trustee; Authorized
                 ---------------------------------------------------------------
Agents.  (a)  Subject to Section 4 hereof, the Note Issuer hereby covenants and
- ------                                                                         
agrees to pay to the Certificate Trustee (or any successor trustee) from time to
time reasonable compensation for its services under the Trust Agreement and to
reimburse it for its reasonable expenses (including, without limitation, legal
fees and expenses), all in accordance with Schedule A hereto, it being
understood that the Certificate Trustee shall have no recourse against the
Originator, the California State Treasurer's Office (the "STO") or the Trust
Property for payment of such amounts.

     (b) In addition, subject to Section 4 hereof, the Note Issuer covenants and
agrees to reimburse the Certificate Trustee for any tax incurred without
negligence, bad faith or willful misconduct on its part, arising out of or in
connection with the acceptance or administration of the Trust under the Trust
Agreement (other than any tax attributable to the Certificate Trustee's
compensation for serving as such), including any costs and expenses incurred in
contesting the imposition of any such tax.

     (c) Subject to Section 4 hereof, the Note Issuer further covenants and
agrees to pay, or cause to be paid, from time to time to each Authorized Agent
reasonable compensa tion for its services and to reimburse it for its reasonable
expenses, all in accordance with Schedule A hereto, and no Authorized Agent
shall have any recourse against the Originator, the STO or the Trust Property
for payment of such amounts.  The appointment of any Authorized Agent shall be
subject to the approval of the Originator and the Note Issuer.
<PAGE>
 
     (d) Notwithstanding anything herein to the contrary, if the Certificate
Trustee shall have entered into a fee agreement with the Trust with respect to
its compensation for services under the Trust Agreement, the terms of such fee
agreement shall control and the provisions of this Fee and Indemnity Agreement
shall not entitle the Certificate Trustee to greater compensation than that due
and owing pursuant to such fee agreement.

     Section 2.  Payment of Fees and Expenses of Delaware Trustee.  (a) The Note
                 ------------------------------------------------               
Issuer covenants and agrees to pay to the Delaware Trustee (or any successor
trustee) from time to time reasonable compensation for its services under the
Trust Agreement and to reimburse it for its reasonable expenses (including,
without limitation, legal fees and expenses), all in accordance with Schedule A
hereto, it being understood that the Delaware Trustee shall have no recourse
against the Originator, the STO or the Trust Property for payment of such
amounts.

     (b) Notwithstanding anything herein to the contrary, if the Delaware
Trustee shall have entered into a fee agreement with the Trust with respect to
its compensation for services under the Trust Agreement, the terms of such other
fee agreement shall control and the provisions of this Fee and Indemnity
Agreement shall not entitle the Delaware Trustee to greater compensation than
that due and owing pursuant to such fee agreement.

     Section 3. Indemnity. The Note Issuer hereby covenants and agrees to
                ---------
indemnify, defend and hold harmless the Delaware Trustee, the Certificate
Trustee, the Originator, the STO and any of their respective affiliates,
officers, directors, employees and agents (the "Indemnified Persons") from and
against any and all losses, claims, taxes, damages, expenses (including, without
limitation, legal fees and expenses) and liabilities (including liabilities
under state or federal securities laws) of any kind and nature whatsoever
(collectively, "Expenses"), to the extent that such Expenses arise out of or are
imposed upon or asserted against such Indemnified Persons with respect to the
creation, operation or termination of the Trust, the execution, delivery or
performance of the Trust Agreement or the transactions contemplated thereby, or
the failure of the Note Issuer to perform its obligations hereunder; provided,
                                                                     --------
however, that the Note Issuer is not required to indemnify any Indemnified
- -------
Person for any Expenses that result from the willful misconduct or gross
negligence of such Indemnified Person. The obligations of the Note Issuer to
indemnify the Indemnified Persons as provided herein shall survive the
termination of the Trust Agreement or the resignation or removal of the Delaware
Trustee or the Certificate Trustee.

     Section 4. Payment. All amounts owed by the Note Issuer to the Certificate
                -------                                             
Trustee, the Delaware Trustee, any Authorized Agent, the STO and the Originator
under the Trust Agreement shall be paid to the Certificate Trustee, the Delaware
Trustee, any Authorized Agent, the STO or the Originator, as appropriate,
pursuant to the Indenture or, if a fee agreement or fee schedule has been
provided to the Note Issuer in which event payment shall be made in accordance
with said agreement or schedule until the Note Issuer is otherwise notified by
the Certificate Trustee, the Delaware Trustee, any Authorized Agent, the STO or
the Originator; provided that notwithstanding anything to the contrary in this
Agreement or in any fee agreement or fee schedule, each of the parties to this

                                       2
<PAGE>
 
Agreement agrees that the Note Issuer's obligations to make payments to it and
the STO shall be subject to the priorities set forth in Section 8.02 of the
Indenture and the Note Issuer shall have no obligation to make any payment
except to the extent consistent with Section 8.02 of the Indenture. The Note
Issuer hereby irrevocably directs the Note Trustee to pay such amounts from
monies on deposit in the Collection Account as provided pursuant to Section
8.02(d) of the Note Indenture.

     Section 5.  Notices.  Unless otherwise specifically provided herein, all
                 -------                                                     
notices, directions, consents and waivers required under the terms and
provisions of this Fee and Indemnity Agreement shall be in English and in
writing, and any such notice, direction, consent or waiver may be given by
United States mail, courier service, telegram, telex, telemessage, telecopy,
telefax, cable or facsimile (confirmed by telephone or in writing in the case of
notice by telegram, telex, telemessage, telecopy, telefax, cable or facsimile)
or any other customary means of communication, and any such notice, direction,
consent or waiver shall be effective when delivered, or if mailed, three days
after deposit in the United States mail with proper postage for ordinary mail
prepaid; provided, however, that such notices, directions, consents and waivers
         --------  -------                                                     
to the Delaware Trustee and/or Certificate Trustee shall be given by United
States first-class mail, overnight mail, courier service or facsimile:

     if to the Originator, to:

          California Infrastructure and Economic Development Bank
          c/o California Trade and Commerce Agency
          801 K Street, Suite 1700
          Sacramento, California 95814
          Attention:  Executive Director
          Facsimile:  916-323-2887
          Telephone:  916-324-9775

     if to the STO, to:

          California State Treasurer's Office
          915 Capitol Mall, Room 110
          Sacramento, California 95814
          Attention:  Deputy Treasurer
          Facsimile:  (916) 653-3125
          Telephone:  (916) 653-2995

                                       3
<PAGE>
 
     if to the Delaware Trustee, to:

          Bankers Trust (Delaware)
          E.A. Delle Donne Corporate Center
          Montgomery Building
          1011 Centre Road, Suite 200
          Wilmington, Delaware 19805-1266
          Attention:  President
          Facsimile:  (302) 636-3222
          Telephone:  (302) 636-3300

     if to the Certificate Trustee, to:

          Bankers Trust Company of California, N.A.
          c/o Bankers Trust Company
          Corporate Trust and Agency Services
          Four Albany Street
          New York, New York 10006
          Attention:  Structured Finance Group
          Facsimile:  (212) 250-0338
          Telephone:  (212) 250-8360

     if to the Note Issuer, to:

          SCE Fund LLC
          2244 Walnut Grove Avenue, Room 180
          Rosemead, California 91770
          Attention:  President
          Facsimile:  (626) 302-1851
          Telephone:  (626) 302-1850

     if to the Note Trustee, to:

          Bankers Trust Company of California, N.A.
          c/o Bankers Trust Company
          Corporate Trust and Agency Services
          Four Albany Street
          New York, New York 10006
          Attention:  Structured Finance Group
          Facsimile:  (212) 250-0338
          Telephone:  (212) 250-8360

     Section 6.  Survival of Agreements.  This Fee and Indemnity Agreement shall
                 ----------------------                                         
terminate upon the termination of the Trust and the payment and discharge of all
Certificates, provided, however, the agreements of the Note Issuer set forth in
              ------------------                                               
Section 3

                                       4
<PAGE>
 
herein shall survive the termination of this Fee and Indemnity Agreement or the
resignation or removal of the Delaware Trustee or the Certificate Trustee.

     Section 7.  Nonpetition Covenant.  Notwithstanding any prior termination of
                 --------------------                                           
this Fee and Indemnity Agreement, the Originator agrees that it shall not, prior
to the date which is one year and one day after the termination of the Note
Indenture with respect to the Note Issuer, acquiesce, petition or otherwise
invoke or cause the Note Issuer to invoke the process of any court or government
authority for the purpose of commencing or sustaining a case against the Note
Issuer under any federal or state bankruptcy, insolvency or similar law or
appointing a receiver, liquidator, assignee, trustee, custodian, sequestrator or
other similar official of the Note Issuer or any substantial part of the
property of the Note Issuer, or ordering the winding up or liquidation of the
affairs of the Note Issuer.

     Section 8.  Counterparts.  This Fee and Indemnity Agreement may be executed
                 ------------                                                   
in one or more counterparts, each of which shall be an original and all of which
taken together shall constitute one and the same agreement.

     Section 9.  Governing Law.  This Fee and Indemnity Agreement shall be
                 -------------                                            
governed by and construed in accordance with the laws of the laws of the State
of California.

                            [SIGNATURE PAGE FOLLOWS]

                                       5
<PAGE>
 
    IN WITNESS WHEREOF, the Originator, the Delaware Trustee, the Certificate
Trustee, the Note Issuer and the Note Trustee have caused this Fee and Indemnity
Agreement to be duly executed by duly authorized officers, all as of the day and
year first above written.


                                         CALIFORNIA 
                                         INFRASTRUCTURE AND 
                                         ECONOMIC DEVELOPMENT
                                         BANK,               
                                         as Originator       
                                                             
                                                             
                                         By: /s/ Christopher S. Holben     
                                             ------------------------------- 
                                                 CHRISTOPHER S. HOLBEN
                                                 Chair
                                                             
                                                                  
                                         BANKERS TRUST (DELAWARE),
                                         as Delaware Trustee      
                                                                  
                                                                  
                                         By: /s/ M. Lisa Wilkins
                                             ------------------------------- 
                                             Name: M. LISA WILKINS 
                                             Title: ASSISTANT SECRETARY
                                                                  
                                                                  
                                                                  
                                         BANKERS TRUST COMPANY OF 
                                         CALIFORNIA, N.A., as Certificate 
                                         Trustee           
                                         
                                         
                                         By: /s/ Peter Becker
                                             -------------------------------  
                                             Name: PETER BECKER
                                             Title: ASSISTANT SECRETARY



                    [SIGNATURES CONTINUED ON FOLLOWING PAGE]

                                       6
<PAGE>
 
                                         SCE FUNDING LLC, as Note Issuer 
                                                                         
                                                                         
                                         By: /s/ Mary C. Simpson
                                             -------------------------------  
                                            Name: MARY C. SIMPSON        
                                            Title: VICE PRESIDENT AND TREASURER

                                       7
<PAGE>
 
                                                                      Schedule A
                                                                      ----------
                                SCHEDULE OF FEES
                                      for
                                 $2,463,000,000
                     California Infrastructure and Economic
                            Development Bank Special
                              Purpose Trust SCE-1
                          Rate Reduction Certificates
 
Note Trustee and Certificate Trustee/1/
 
ANNUAL TRUST ADMINISTRATION FEES:
- --------------------------------
  A.  Trustee, Registrar and Paying Agent               $2,666.67/annum/2/
  B.  Tax Reporting (if required)                       $1,666.67/annum/3/
 
OUT-OF-POCKET EXPENSES:
- ----------------------
  Wire Transfers (excluding monthly P&I distribution)   $10.00/wire
  Investments                                           $40.00/trade/4/
 
Delaware Trustee/1/
 
ANNUAL TRUST ADMINISTRATION FEES:
- --------------------------------
   A.  Delaware Business Trustee                        $1,666.67/annum
   B.  Tax Reporting (if required)                      $1,666.67/annum/5/
 
OUT-OF-POCKET EXPENSES:                                 Same as above.
- ----------------------




- ----------------------------
/1/  All upfront fees will be paid in full at closing and are not reflected
     herein.
/2/  Fees do not include out-of-pocket expenses for the administration of the
     trust and are payable upon closing or shortly thereafter.  Typical out-of-
     pocket expenses include photocopying, faxing, conference calls, overnight
     mail, and travel.  Expenses typically average $2,000 plus travel for one
     administrative person attending a closing.
/3/  Fees charged during subsequent years of transaction (i.e., year 2 until
                                                          ----              
     maturity) for tax reporting without original issue discount.
/4/  Fees waived if Bankers Trust Company of California, N.A. has entered into a
     Shareholder Servicing Agreement with one of the Money Market Funds chosen
     or if Bankers Trust Company of California, N.A. is receiving a 12-b-1 fee.
/5/  Same as footnote 3.


<PAGE>
 
                                                                    EXHIBIT 99.1

                  [LETTERHEAD OF SOUTHERN CALIFORNIA EDISON]

                                                      PETER S. GOEDDEL
                                                      Manager
                                                      Pricing Design and Tariffs

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

                                December 4, 1997

ADVICE 1272-E
(U 338-E)

PUBLIC UTILITIES COMMISSION OF THE STATE OF CALIFORNIA
ENERGY DIVISION

SUBJECT:      Issuance Advice Filing for the Rate Reduction Bonds 

Pursuant to California Public Utilities Commission (CPUC) Decision No. 97-09-056
(D.97-09-056 or Decision), Ordering Paragraph No. 4, Southern California Edison
Company (Edison), an Edison International company, hereby transmits for filing
upon completion of pricing of this series of Rate Reduction Bonds, the initial
Fixed Transition Amount Charges (FTACs) for the series. This Issuance Advice
Filing is for the California Infrastructure and Economic Development Bank
Special Purpose Trust SCE-1 Rate Reduction Certificates Series 1997-1, Class(es)
A-1, A-2, A-3, A-4, A-5, A-6, and A-7. Edison hereby transmits for filing the
following changes in its tariffs schedules. The revised tariff sheets are listed
on Attachment A and are attached hereto.

PURPOSE
- -------

This Filing establishes initial FTACs for rate schedules for residential and
eligible small commercial customers.  This Filing also establishes the
Transition Property to be sold to the Special Purpose Entity (SPE).

Edison also submits, on behalf of itself and on behalf of SCE Funding LLC,
copies of the UCC-1 Financing Statements relating to the Transition Property, as
that term is defined in Public Utilities (PU) Code section 840(g), in compliance
with PU Code sections 843(b) and 844(c).

BACKGROUND
- ----------

In Decision No. 97-09-056, the Commission authorized Edison to file Issuance
Advice Letters when pricing terms for Rate Reduction Bonds have been
established.  
<PAGE>
 
                                      -2-
ADVICE 1272-E
(U338-E)                                                       December 4, 1997

Issuance Advice Letter filings are those in which Edison uses the bond sizing
methodology and FTAC formulas found reasonable by the Commission in D.97-09-056
to establish initial FTACs for a series of Rate Reduction Bonds. This Filing
establishes FTACs using the methodology approved by the Commission in D.97-09-
056.

Because this series of Rate Reduction Bonds is being issued prior to January 1,
1998, and in order to preserve the rate freeze mandated by AB 1890, concurrent
with the implementation of the FTACs, the Energy Cost Adjustment Billing Factors
(ECABFs) will be reduced by an amount equal to the FTACs so that total rates
remain frozen.

ISSUANCE INFORMATION:
- ---------------------

RATE REDUCTION BOND NAME: Rate Reduction Certificates, Series 1997-1

RATE REDUCTION BOND ISSUER: California Infrastructure and Economic Development
                            Bank Special Purpose Trust SCE-1

TRANSITION PROPERTY OWNER (SPE): SCE Funding LLC

TRUSTEE(S): NOTE TRUSTEE: Bankers Trust Company of California, NA
            DELAWARE TRUSTEE: Bankers Trust (Delaware)
            CERTIFICATE TRUSTEE: Bankers Trust Company of California, NA

CLOSING DATE: December 11, 1997

BOND RATING:       Aaa BY MOODY'S,   AAA BY S&P,
                   AAA by Fitch, and AAA by Duff & Phelps

AMOUNT ISSUED: $2,463 million

TOTAL ISSUANCE COSTS FOR THIS SERIES: $18.6 million /1/

ISSUANCE COSTS APPROVED BY INFRASTRUCTURE BANK OR STO: $15.3 million /1/

ISSUANCE COSTS AS A PERCENT OF AMOUNT ISSUED:   .76%

CUMULATIVE AGGREGATE CUMULATIVE
        ISSUANCE COSTS FOR ALL SERIES: $18.6 million

TRANSITION COSTS FINANCED: $2,444.4 million

COUPON RATES: SERIES /2/: 6.328%    CLASS A-1: 5.98%
                                    CLASS A-2: 6.14%
                                    CLASS A-3: 6.17%

- -------------------------------
/1/ This is an estimated amount. The actual issuance cost will not be known
    until after the bonds have been issued and final invoices have been
    received. The sum of the issuance costs and the financed transition costs is
    the amount of bonds issued, which is fixed at the time of filing of this
    Advice Letter. Therefore, any difference between the estimated issuance
    costs and the actual issuance costs will cause an adjustment to the financed
    transition costs.

/2/ The coupon rate for the series is calculated as the modified duration
    weighted average of the coupon rates of each class.
<PAGE>
 
                                      -3-
ADVICE 1272-E
(U338-E)                                                       December 4, 1997

                                CLASS A-4: 6.22%
                                CLASS A-5: 6.28%
                                CLASS A-6: 6.38%
                                CLASS A-7: 6.42%

CALL FEATURES: Optional clean-up call only (may occur when the RRB outstanding
               balance is less than 5% of the initial principal balance)

CALIFORNIA PERSONAL INCOME TAX EXEMPT (YES/NO): Yes

EXPECTED PRINCIPAL AMORTIZATION SCHEDULE: See Appendix 1

EXPECTED FINAL MATURITY: See Expected Principal Amortization Schedule 
                         (Appendix 1)

LEGAL FINAL MATURITY: 2 years after Expected Final Maturity for each class

DISTRIBUTIONS TO INVESTORS (MONTHLY OR QUARTERLY): Quarterly

ANNUAL SERVICING FEE AS A PERCENT OF
THE OUTSTANDING PRINCIPAL BALANCE: 0.25% for so long as the FTACS are
                                  INCLUDED AS A LINE ITEM ON BILLS
                                  OTHERWISE SENT TO CUSTOMERS, 1.50%
                                  if FTACs are not included as a line
                                  item on bills otherwise sent to
                                  customers, but instead, are billed
                                  separately to customers.

OVERCOLLATERALIZATION AMOUNT FOR THE SERIES: 0.5% of initial principal balance

PLEDGES BY ISSUER OF SPE DEBT SECURITIES AND ALL SECURITY THEREFOR: N/A

EQUITY CONTRIBUTION TO SPE: 0.5% of initial principal balance

QUARTERLY VARIANCE TRIGGER MECHANISM: Decision No. 97-09-056 states that
          criteria for the quarterly true-up trigger will be established based
          on input from rating agencies.  The rating agencies have determined
          that the quarterly true-up mechanism is unnecessary for obtaining a
          AAA rating (the highest possible rating) on the Rate Reduction
          Bonds.

Additional Structural Detail
- ----------------------------

The Commission recognized that the structure of the transaction might need to be
modified to obtain the desired tax treatment, the desired bond rating, or for
other reasons and provided for such flexibility.  (D.97-09-054, pp. 31-32; D.97-
09-056, p. 3.)  Subsequent to D.97-09-056, Edison received a favorable private
letter ruling regarding its request to the Internal Revenue Service (IRS).  The
following minor structural details were determined after D.97-09-056 was issued,
have been approved by the California Infrastructure and Economic Development
Bank, and are reflected in this Issuance Advice Letter.
<PAGE>
 
                                      -4-
ADVICE 1272-E
(U338-E)                                                       December 4, 1997

1.  Any FTAC collections in excess of the scheduled principal and interest
    payments and current administrative costs will be retained (as described in
    3., below), rather than being used immediately to pay down additional
    principal on the SPE Debt Securities. The FTACs will be adjusted at least
    annually to reflect any retained excess FTAC collections.

2.  The overcollateralization amount will be scheduled to accumulate ratably
    over the expected term of the Rate Reduction Bonds, to eventually reach
    0.50% of the initial principal amount of the initial principal amount of the
    Rate Reduction Bonds.

3.  The collection account established at the SPE will consist of four
    subaccounts; a general subaccount, a reserve subaccount (for retained excess
    FTA charge collections), an overcollateralization subaccount (for
    accumulated overcollateralization), and a capital subaccount (for equity
    contributed to the SPE). Retained excess FTACs, accumulated
    overcollateralization amounts, and all but $100,000 of SPE equity will be
    available throughout the transaction to satisfy, but not accelerate,
    scheduled principal and interest payments on the Rate Reduction Bonds if the
    sum of FTAC collections and investment earnings are insufficient. To the
    extent that accumulated overcollateralization amounts or SPE equity is so
    applied, future FTACs will be adjusted and will be applied to restore the
    scheduled accumulation of the overcollateralization amount and to restore
    the SPE's equity.

These details do not change the basic nature of the transaction, the nature of
the entities involved, the issuer of the Rate Reduction Bonds, or the
applicability of the statutory provisions underlying the Edison Financing Order.

True-Up Mechanism
- -----------------

Adjustments to the FTACs established by this Filing will be established via
True-Up Mechanism Advice Letters in accordance with D.97-09-056./3/
                                                                
Confirmation of Ratepayer Benefits
- ----------------------------------

D.97-09-056 requires Edison to demonstrate, using the bond sizing model found
reasonable in that Decision, that the actual pricing terms of the Rate Reduction
Bonds result in net present value benefits.  Appendix 2 contains a spreadsheet
calculation which shows expected net present value benefits of $486 million for
this series of Rate Reduction Bonds.

- -------------------------
/3/  Due to the timing of the issuance of the Rate Reduction Bonds and the
     normal billing cycle, the data necessary for an Annual True-Up Mechanism
     Advice Letter in 1997 will not be available. Thus, the first annual true-up
     of the FTAC will occur effective January 1, 1999.
<PAGE>
 
                                      -5-
ADVICE 1272-E
(U338-E)                                                       December 4, 1997

Fixed Transition Amount Charges
- -------------------------------

Table I below shows the current assumptions for each of the variables used
in the FTACs calculation.
<TABLE> 
<CAPTION> 

                                      TABLE 1
                                INPUT VALUES FOR FTACS
- ----------------------------------------------------------------------------------------
                                                              Eligible Small
                                             Residential        Commercial
                                              Customers          Customers
- ----------------------------------------------------------------------------------------
<S>                                        <C>                <C>
Monthly kWh sales:
- ----------------------------------------------------------------------------------------
  December                                     341,485,930        61,464,574
- ----------------------------------------------------------------------------------------
  January                                    1,957,957,455       329,386,037
- ----------------------------------------------------------------------------------------
  February                                   1,825,760,813       338,313,307
- ----------------------------------------------------------------------------------------
  March                                      1,739,721,323       329,261,839
- ----------------------------------------------------------------------------------------
  April                                      1,642,356,835       323,476,457
- ----------------------------------------------------------------------------------------
  May                                        1,627,331,901       331,317,627
- ----------------------------------------------------------------------------------------
  June                                       1,779,073,939       353,178,252
- ----------------------------------------------------------------------------------------
  July                                       2,080,669,904       377,487,142
- ----------------------------------------------------------------------------------------
  August                                     2,257,534,129       387,600,801
- ----------------------------------------------------------------------------------------
  September                                  2,274,868,778       402,504,442
- ----------------------------------------------------------------------------------------
  October                                    1,984,467,546       382,078,872
- ----------------------------------------------------------------------------------------
  November                                   1,758,786,775       346,413,161
- ----------------------------------------------------------------------------------------
Percent of residential customers' and
 eligible small customers' billed                      0.5%              0.4%
 amounts expected to be uncollected
- ----------------------------------------------------------------------------------------
Percent of billed amounts collected in                45.0%             42.3%
 current month/4/    
- ----------------------------------------------------------------------------------------
Percent of billed amounts collected in                43.9%             49.1%
 second month after billing
- ----------------------------------------------------------------------------------------
Percent of billed amounts collected in                 7.8%              5.2%
 third month after billing
- ----------------------------------------------------------------------------------------
Percent of billed amounts collected in                 1.9%              2.0%
 fourth month after billing
- ----------------------------------------------------------------------------------------
Percent of billed amounts collected in                 0.9%              1.0%
 fifth month after billing
- ----------------------------------------------------------------------------------------
Average rates in effect at June 1996                  12.70 cents/kWh   13.43 cents/kWh
- ----------------------------------------------------------------------------------------
                                           For This Series
- ----------------------------------------------------------
Quarterly deposit to                        $      307,875
 Overcollateralization Subaccount
- ----------------------------------------------------------
Quarterly Servicing Fee as percent of                .0625%
 RRB outstanding balance
- ----------------------------------------------------------
Quarterly trustee and ongoing               $       60,000
 transaction expenses
- ----------------------------------------------------------
Expected RRB outstanding balance as of      $2,216,700,000
 12/25/98
- ----------------------------------------------------------
</TABLE>

Table II shows the FTACs calculated for residential and eligible small
commercial customers.  The FTAC calculations are shown in Appendix 3.

- --------------------
/4/ The collections curve applied to the first month's FTAC billings will be
    prorated to reflect the closing date of this series. Accordingly, the
    collection percent for the current through the fifth month will be 30.48%,
    44.25%, 19.45%, 3.8%, and 1.51% respectively, for the residential customers,
    and 28.65%, 46.91%, 19.36%, 3.03%, and 1.65% respectively, for small
    commercial customers.
<PAGE>
 
                                      -6-
ADVICE 1272-E
(U338-E)                                                       December 4, 1997

- ------------------------------------------------------------------------------
                                   TABLE II
- ------------------------------------------------------------------------------
Residential Customer FTAC                                   1.723 cents/kWh
- ------------------------------------------------------------------------------
Eligible Small Commercial Customer FTAC                     1.822 cents/kWh
- ------------------------------------------------------------------------------

Attached are the necessary changes to Part I of Edison's Preliminary Statement
to establish the FTACs and ECABFs to be effective December 11, 1997.

Transition Property
- -------------------

Transition Property is the property described in PU Code (S)840(g) relating to
the FTACs set forth herein, including, without limitation, all of the following:

(1)  The right, title and interest in and to the FTACs set forth herein, as
     adjusted from time to time.

(2)  The right to be paid the total amounts shown on Appendix 3.

(3)  The right, title and interest in and to all revenues, collections, claims,
     payments, money, or proceeds of or arising from the FTACs, set forth
     herein.

(4)  All rights to obtain adjustments to the FTACs under the True-Up Mechanism.

These FTACs, as adjusted from time to time, shall remain in place until the
total amounts in Appendix 3 are paid in full to the owner of the Transition
Property, or its assignee(s).

Copies of UCC-1 Financing Statements
- ------------------------------------

Edison submits, as Appendix 4, a copy of the UCC-1 Financing Statement relating
to the transfer of the transition property described herein from Edison to SCE
Funding LLC in a sale pursuant to PU Code (S)844(a).  The original document will
be filed with the California Secretary of State pursuant to PU Code (S)844(c).
The attached UCC-1 Financing Statement identifies the transition property
described herein, and identifies Southern California Edison Company as Debtor
(Seller), SCE Funding LLC as Secured Party (Buyer), and Bankers Trust Company of
California, N.A., as Note Trustee, as Assignee of Secured Party.

Edison submits, as Appendix 5, a copy of the UCC-1 Financing Statement relating
to the backup security interest granted by Edison to SCE Funding LLC.  The
original document will be filed with the California Secretary of State in
accordance with Division 9 of the Commercial Code pursuant to PU Code (S)843(b).
The attached UCC-1 Financing Statement identifies the transition property
described 
<PAGE>
 
                                      -7-
ADVICE 1272-E
(U338-E)                                                       December 4, 1997


herein, and identifies Southern California Edison Company as Debtor, SCE Funding
LLC as Secured Party, and Bankers Trust Company of California, N.A., as Note
Trustee, as Assignee of Secured Party. Edison takes the position that, effective
as of the closing, it has no rights in the transition property to which such a
security interest could attach because it has sold all rights in the transition
property to SCE Funding LLC pursuant to PU Code (S)844(a).

Edison submits as Appendix 6, on behalf of SCE Funding LLC, a copy of the UCC-1
Financing Statement relating to the security interest granted by SCE Funding LLC
to Bankers Trust Company of California, N.A., as Note Trustee, in the transition
property described herein and in certain other collateral identified therein.
The original document will be filed with the California Secretary of State in
accordance with Division 9 of the Commercial Code pursuant to PU Code (S)843(b).
The attached UCC-1 Financing Statement identifies the transition property
described herein and other collateral described therein, and identifies SCE
Funding LLC as Debtor and Bankers Trust Company of California, N.A., as Note
Trustee, as Secured Party.

This Filing will not increase or decrease any rate or charge, cause withdrawal
of service, or conflict with any schedule or rules.

EFFECTIVE DATE
- --------------

In accordance with Ordering Paragraph (OP) 4 of  Decision No. 97-09-056, this
Filing is not subject to protest.  Also, in accordance with OP 4 of D.97-09-056,
these FTACs shall be effective five business days after filed, which is December
11, 1997, and will continue to be effective, unless they are changed by
subsequent FTAC Issuance Advice Letter, or an FTAC True-Up Mechanism Advice
Letter.
<PAGE>
 
                                      -8-
ADVICE 1272-E
(U338-E)                                                       December 4, 1997


NOTICE
- ------

Copies of this Filing are being furnished to the parties on the attached service
list and to parties to A.97-05-018.  In accordance with Public Utilities Code
(S)491, notice to the public is hereby given by filing and keeping this Filing
open for public inspection at the Company's corporate headquarters.


                                                 /s/
                                                -----------------------------
                                                 Sarah J. Smith for PSG


Enclosures

cc:  CPUC, SF - Attn: Paul Clanon, Energy Division
     CPUC, SF - Attn: Elena Schmid, ORA
     CPUC, SF - Attn: Juanita Porter, Energy Division
     CPUC, SF - Attn:  Wade McCartney, Energy Division

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

 SCE Funding LLC, Attn: Mary Simpson, FAX (626) 302-1851                     
 Bankers Trust, Attn: Peter Becker, FAX (212) 250-0338                       
 Moody's Investors Service, Inc. Attn: Bruce Fabrikant, FAX (212) 553-0573   
 Standard and Poor's Corp., Attn: Renata Holt, FAX (212) 208-0030            
 Standard and Poor's Corp., Attn: James Penrose, FAX (212) 208-1900          
 Fitch Investor Service, L.P., Attn: Sandy Claghorn, FAX (212) 376-6854      
 Duff & Phelps Credit Rating Company, Attn: Chris Donnelly, FAX (212) 908-0222
 Duff & Phelps Credit Rating Company, Attn: Brian Youngberg, FAX (312) 368-3155
<PAGE>
 
                    --------------------------------------
                    CALIFORNIA PUBLIC UTILITIES COMMISSION
                    --------------------------------------

                        PROPOSAL/ADVICE LETTER SUMMARY

- --------------------------------------------------------------------------------
COMPANY NAME:  SOUTHERN CALIFORNIA EDISON COMPANY
               ----------------------------------  
TYPE OF UTILITY:                                       CPUC CORP. ID: U338-E
                                                                     ---------

[_] LEC  [_] IEC  [_] CER  [_] CEC  [_] RTU  CONTACT PERSON:

[_] WTA  [_] WTB  [_] WTC  [_] WTD  [_] SWR  Name: Gail Gunsalus
                                                  ----------------
[_] GAS  [_] STM  [X] ELC  [_] PLC           Phone Number: (626) 302-1612
                                                          ----------------- 
<TABLE> 
<S>                                                                       <C> 
- ------------------------------------------------------------------          ------------------------
    . EXPLANATION OF TYPE OF UTILITY                                            DATE FILED/RECEIVED
LEC = Local Exchange Carrier               WTC = Water class C                  (stamped by CPUC)
IEC = Interexchange Carrier                WTD = Water class D                                        
CER = Cellular Resellers only              SWR = Sewer                                                
CEC = Cellular Carriers (wholesale/retail) GAS = Gas                        ------------------------  
RTU = Radio Telephone Utilities            STM = Steam   
WTA = Water class A                        ELC = Electric   
WTB = Water class B                        PLC = Pipeline carrier 
- --------------------------------------------------------------------
</TABLE> 
        ---------------------   
          Please fill in ALL 
            information
- --------------------------------------------------------------------------------
Is this a PROPOSAL or ADVICE LETTER?    Your filing Number:  1272-E
                                                           ---------------------
           [_]            [X]  If Proposal previously submitted, its number: 
                                                                            ----
Documents Authorizing this Filing?       D.97-09-056
                                  ----------------------------------------------
 (Decision Number, Resolution Number, Legislation, etc.)

Effective Date Requested: 12/11/97 Estimated annual effect on $         $
                         ---------                             --------  -------
                                                               (Revenue)  (Cost)
Number of Tariff Sheets:   5
                        -------
Tariff Schedules affected (list):  Table of Contents, Preliminary Statement, 
                                   Part I
                                   ---------------------------------------------

                                   ---------------------------------------------
Subject of Filing: Issuance Advice Letter for the Rate Reduction Bonds
                  --------------------------------------------------------------

                  --------------------------------------------------------------
KEYWORDS identifying subject matter (choose from CPUC listing)

                             preliminary statement
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
                           FOR CPUC OFFICE USE ONLY
                         ---------------------------- 

<PAGE>
 
                     DISTRIBUTION LIST - ADVICE NO. 1272-E
                     -------------------------------------
<TABLE> 
<S>                              <C>                              <C>                             <C>  
AGLET Consumer Alliance          Air Liquide, Inc.                Air Products & Chemicals        All Utilities Auditing Co.
American Cement                  Anza Electric Corp., Inc.        Arizona Public Service          Associated Gas Services, Inc.
Corporation                                                       Company                          
Ater Wynne (3)                   Barakat & Chamberlin             Barkovich & Yap                 Bldg. Industry Assn. of So.
                                                                                                  Ca.
Matthew V. Brady                 Brady & Berliner                 Brobeck, Phleger & Harrison     California City-Cnty. St.
                                                                                                  Light Assoc.
California Department of         California Edison Utilities      California Energy Coalition     California Energy
Water Resource                                                                                    Commission (6)
California Farm Bureau           California Manufacturers         California Steel Industries,    California Water Service Co.
Federation                       Assoc.                           Inc.                             
California Public Utilities      Cascade Steel Rolling Mills,     Chadbourne & Parke              City of Anaheim
Commission (4)                   Inc.                                                              
City of Azusa                    City of Banning                  City of Burbank                 City of Colton
City of Glendale                 City of Long Beach               City of Los Angeles, DWP        City of Pasadena
City of Riverside                City of Simi Valley              City of Ventura                 City of Vernon
Cuma International               DARC                             Department of Energy -          Department of the Air Force
                                                                  WAPA
Department of the Army           Department of Water &            Destec Energy (2)               Directorate of Public Works
                                 Power                                                             
Dominguez Water Corp.            Downey, Brand, Seymour &         Edson & Modisette               Enron
                                 Rohwer                                                            
William Emick & Robert           Equitax                          Federal Aviation Admin.         Warren Ferguson
Parkin                                                                                             
Flack & Kurtz                    Flynn & Associates               Foothill Municipal Water Dist.  Gerald Freeman
Lori L. Garrett                  Goodin, Macbride, Squeri,        Graham & James                  Grueneich Resource
                                 Schlotz & Ratchie                                                Advocates
James E. Henwood                 Henwood Energy Services, Inc     Lon W. House, Ph.D.             John Howard
Hub Distributing                 Hughes Aircraft                  Hunt Wesson Foods               Imperial Irrigation District
Independent Power Corp.          International Power              Jefferson Electric Co.          Jones, Day, et. al.
                                 Technology                                                        
Kaiser Foundation                Kimberly Clark Corporation       LARWIN                          Law Office of Richard
                                                                                                  Hamilton
John Leslie                      Liquid Carbonics                 Long Beach Gas                  Los Angeles County ISD
Pat Lowery                       Mansville Sales Corp.            David Marcus                    William M. Marriott
Don Maxwell                      Keith R. McCrea                  McKenzie & Associates           McNees, Wallace & Nurick
Meridian Oil, Inc.               Metropolitan Water Dist.         Daniel W. Meek                  Miller Brewing
Mock Energy Services             Morrison & Forester              Morse, Richard, Weisenmiller    National Cement Company
                                                                  & Assoc                          
Ruby Netzley                     New Energy Ventures              O'Rourke & Company              Pacific Gas & Electric
                                                                                                  Company
Pacific Lighting Energy          Provost & Pritchard              Pacific Utilitel                Park Billing Co.
Systems                                                                                            
Judy Pau                         John D. Quinley                  RCS, Inc.                       Recon Research Corporation
O.P. Roemer                      John Roeschlein                  Vincent Schwent                 San Bernardino
Industries San Diego Gas &       San Gabriel Valley Water         Santa Barbara Weights &         Schuller International
Electric (2)                     Company                          Measures                         
Senior Utility Ratepayers of     Sierra Consulting                Sierra Pacific Power Company    Simpson Paper
Calif.                                                                                             
Dan Skurkis Associates, Inc.     Southern California Gas Co.      Southern California Water       Southwest Div. Naval Fac.
                                                                  Co.                             Eng. Command (2)
Southwest Gas Corporation        Suburban Water System            TAMCO                           TESMAC
The California State             Dan Tisdale                      TMAD Engineers                  Toward Utility Rate
University                                                                                        Normalization
Union Carbide, Linde             Unocal FL Hartley Research       URM                             Utility Design, Inc.
Division                         Center                                                            
Valley Electric Association      Western Cotton Service Corp.     Western Div. Naval Fac. Eng.    Western Municipal Water
                                                                  Command                         District
</TABLE> 
<PAGE>
 
                            A.97-05-006/A.97-05-018/A.97-05-022
                                      
<TABLE> 
<CAPTION> 

<S>                                   <C>                                          <C>                                      
CAROLYN A. BAKER                      BROOKE BASSETT                               GREGORY T. BLUE                          
EDSON AND MODISETTE                   CHIEF COUNSEL                                MANAGER STATE REGULATORY AFFAIRS         
925 L STREET SUITE 1490               TRADE & COMMERCE AGENCY                      ELECTRIC CLEARINGHOUSE INC               
SACRAMENTO, CA 95814                  50 FREMONT STREET STE 1420                   5976 W LAS POSITAS BLVD STE 200          
                                      SAN FRANCISCO, CA 94105-2230                 PLEASANTON, CA 94588
                                                                                                                            
                                                                                                                            



SUE BOST                              DAVID J. BYERS                               ALJ RICHARD CAREAGA                             
DEPARTMENT OF FINANCE                 ATTORNEY AT LAW                              CALIFORNIA PUBLIC UTILITIES COMM                
915 'L' STREET, 9TH FLOOR             McCRACKEN & BYERS                            505 VAN NESS AVENUE RM 5103                     
SACRAMENTO, CA 95814                  840 MALCOLM ROAD, SUITE 100                  SAN FRANCISCO, CA 94102                         
                                      BURLINGAME, CA 94010                                                                         
                                                                                                                                   
                                                                                                                                   



VENOO CHISHOLM                        MICHAEL B. DAY/CATHERINE GEORGE              LINDA J. DONDANVILLE                            
TRADE & COMMERCE AGENCY               WRIGHT & TALISMAN                            CONSULTANT                                      
801 K STREET, SUITE 1600              100 CALIFORNIA STREET SUITE 1140             5342 WINDING VIEW TRAIL                         
SACRAMENTO, CA 95814                  SAN FRANCISCO, CA 94111                      SANTA ROSA, CA 95404                            
                                                                                                                                   
                                                                                                                                   



MICHAEL DOZIER                        ENERGY DIVISION                              ROBERT FINKELSTEIN                              
MARRON, REID & SHEEHY                 CALIFORNIA PUBLIC UTILITIES COMM             ATTORNEY AT LAW                                 
980 9TH STREET, SUITE 1800            505 VAN NESS AVENUE ROOM 4002                THE UTILITY REFORM NETWORK (TURN)               
SACRAMENTO, CA 95814-2738             SAN FRANCISCO, CA 94102                      711 VAN NESS AVENUE SUITE 350                   
                                                                                   SAN FRANCISCO, CA 94102     





BLAKE FOWLER                          PETER W. HANSCHEN                            WES HOUGH
TRADE & COMMERCE AGENCY               GRAHAM & JAMES                               3550 WILSHIRE BLVD., SUITE 1630
801 K STREET, SUITE 1600              AGRICULTURAL ENERGY CONSUMERS ASSOC          LOS ANGELES, CA 90010
SACRAMENTO, CA 95814                  ONE MARITIME PLAZA SUITE 300   
                                      SAN FRANCISCO, CA 94111                   





MARK H. HUFFMAN                       MARK HUFFMAN/MICHELLE WILSON                 MARC D. JOSEPH
PACIFIC GAS AND ELECTRIC COMPANY      PACIFIC GAS & ELECTRIC COMPANY               ADAMS & BROADWELL (IBEW)
77 BEALE STREET ROOM 3147             77 BEALE STREET                              651 GATEWAY BLVD SUITE 900
P O BOX 7442                          SAN FRANCISCO, CA 94120                      SO SAN FRANCISCO, CA 94080
SAN FRANCISCO, CA 94106                                              





CAROLYN KEHREIN                       DOUGLAS KERNER                               ROBERT KINOSIAN
ENERGY MANAGEMENT SERVICES            ELLISON & SCHNEIDER                          CALIFORNIA PUBLIC UTILITIES COMM
1505 DUNLAP COURT                     2015 H STREET                                505 VAN NESS AVENUE ROOM 4102
DIXON, CA 95620                       SACRAMENTO, CA 95814                         SAN FRANCISCO, CA 94102
                                                                               
</TABLE> 
<PAGE>
 
                                     A.97-05-006/A.97-05-018/A.97-05-022

<TABLE> 
<CAPTION> 

<S>                                       <C>                                                <C>  
DONALD H. KOM                             MAURICE A. KRUTH                                   LAI LOUIE
DKH ASSOCIATES                            RESOURCE MANAGEMENT INTERNATIONAL                  STATE TREASURER'S OFFICE
355 N. SAN ANTONIO ROAD                   3100 ZINFANDEL DRIVE, SUITE 600                    915 CAPITOL MALL, ROOM 280
LOS ALTOS, CA 94022                       SACRAMENTO, CA 95670                               SACRAMENTO, CA 95814




WADE MCCARTNEY                            PATRICK MCDONNELL                                  KAREN NORENE MILLS
CACD                                      PRESIDENT                                          ATTORNEY AT LAW
CALIFORNIA PUBLIC UTILITIES COMM          AGLAND ENERGY SERVICES INC                         CALIFORNIA FARM BUREAU FEDERATION
505 VAN NESS AVENUE, ROOM 3207            900 LARKSPUR LANDING CIRCLE SUITE 240              2300 RIVER PLAZA DRIVE
SAN FRANCISCO, CA 94102                   LARKSPUR, CA 94939                                 SACRAMENTO, CA 95833




PETER MORITZBURKE                         STEVEN C. NELSON                                   BARBARA ORTEGA
CAMBRIDGE ENERGY RESEARCH ASSOCIATES      SAN DIEGO GAS & ELECTRIC CO                        CPUC
1999 HARRISON STREET SUITE 950            101 ASH STREET                                     107 SOUTH BROADWAY ROOM 5109
OAKLAND, CA 94612                         PO BOX 1831                                        LOS ANGELES, CA 90012
                                          SAN DIEGO, CA 92101




RAMESH S. RAMCHANDANI                     BRUCE A. REED ESQ                                  JOHN ROZSA
CPUC/ORA                                  SOUTHERN CALIFORNIA EDISON COMPANY                 SENATE ENERGY ADVISOR
505 VAN NESS AVENUE ROOM 4002             2244 WALNUT GROVE AVENUE                           STATE CAPITOL
SAN FRANCISCO, CA 94102                   P O BOX 800                                        ROOM 408
                                          ROSEMEAD, CA 91770                                 SACRAMENTO, CA 95814




J. A. SAVAGE                              REED V. SCHMIDT                                    ANDREW J. SKAFF/KAREN PETERSON 
CALIFORNIA ENERGY MARKETS                 VICE PRESIDENT                                     CROSBY HEAFEY ROACH & MAY
3006 SHEFFIELD AVENUE                     BARTLE WELLS ASSOCIATES                            1999 HARRISON STREET 26TH FLOOR
OAKLAND, CA 94602-1545                    1636 BUSH STREET                                   OAKLAND, CA 94612-3500
                                          SAN FRANCISCO, CA 94109-5308




REBECCA SMITH                             PHILLIP STOHR/DAN CARROLL                          ERIC TASHMAN
SAN JOSE MERCURY NEWS                     DOWNEY BRAND SEYMOUR ROHWER                        BROWN & WOOD   
750 RIDDER PARK DRIVE                     555 CAPITOL MALL 10TH FLOOR                        555 CALIFORNIA STREET 50TH FLOOR
SAN JOSE, CA 95190                        SACRAMENTO, CA 95814-4686                          SAN FRANCISCO, CA 94104




RUBEN TAVARES                             JOSEPH A. VACCARO, JR.                             EMILIO E. VARANINI III ESQ
CALIFORNIA ENERGY COMMISSION              PRINCIPAL REGULATORY PROJECT MANAGE                MARRON REID & SHEEHY
ELECTRICITY ANALYSIS OFFICE               SAN DIEGO GAS & ELECTRIC COMPANY                   980 9TH STREET SUITE 1800
1516 NINTH STREET, MS20                   101 ASH STREET                                     SACRAMENTO, CA 95814-2738
SACRAMENTO, CA 95814                      P O BOX 1831

</TABLE> 
<PAGE>
 
                                    A.97-05-006/A.97-05-018/A.97-05-022


<TABLE> 
<CAPTION> 

<S>                                     <C>                                        <C> 
JAMES F. WALSH III ESQ                  ROBERT B. WEISENMILLER ESQ                 CHARLES WOLF
SAN DIEGO GAS AND ELECTRIC COMPANY      MORSE RICHARD WEISENMILLER & ASSOC         O'MELVENY & MYERS, LLP
101 ASH STREET 11TH FLOOR               1999 HARRISON STREET SUITE 1440            400 S. HOPE STREET
P O BOX 1831                            OAKLAND, CA 94612-3517                     LOS ANGELES, CA 90071
SAN DIEGO, CA 92112-4150





HALLIE YACKNIN ESQ
CALIFORNIA PUBLIC UTILITIES COMM
505 VAN NESS AVENUE ROOM 5022
SAN FRANCISCO, CA 94102

</TABLE> 
<PAGE>
 
<TABLE> 
<CAPTION> 



Public Utilities Commission           1272-E                Attachment A


    Cal. P.U.C.                                         Cancelling Cal.
    Sheet No.                  Title of Sheet           P.U.C. Sheet No.
- --------------------   -----------------------------   -------------------
<S>                    <C>                             <C>  
 
Revised   23124-E      Preliminary Statement, Part I   Revised  21288-E
Revised   23125-E      Preliminary Statement, Part I   Revised  21289-E
Revised   23126-E      Preliminary Statement, Part I   Revised  21290-E
Revised   23127-E      Preliminary Statement, Part I   Revised  21881-E
Revised   23128-E      Table of Contents               Revised  23114-E
 
 
</TABLE>
<PAGE>
 
[LETTERHEAD OF SOUTHERN CALIFORNIA EDISON]

                                              Revised Cal. PUC Sheet No. 23124-E
                                   Cancelling Revised Cal. PUC Sheet No. 21288-E

                             PRELIMINARY STATEMENT

1.  RATE SCHEDULE SUMMARY
    A.   Energy ($ per kWh)


<TABLE>
<CAPTION>


                                                                                         Total                      
                                      Base Rate                   Adjustment Rates(3)    Adjust.    Total 
Rate Schedule                       Nongen(1) Gen(2)   Total      ECABF       ERABF      Rates      Rates     CARES(4)  PUCRF(5)  
- ---------------------------------------------------------------------------------------------------------------------------------
Residential                                                                                                                      
- -----------
<S>                                 <C>      <C>       <C>        <C>        <C>         <C>       <C>        <C>        <C> 
                                                                                                                             
D        Baseline (June-Oct)        0.01134  0.02981   0.04115    0.06086    (0.00006)   0.06080   0.10195    0.00079   0.00012  
                  (Oct-June)        0.05316  0.04975   0.10291   (0.00090)   (0.00006)  (0.00096)  0.10195    0.00079   0.00012  
       Nonbaseline(June-Oct)        0.01134  0.02981   0.04115    0.08234    (0.00006)   0.08228   0.12343    0.00079   0.00012  
                  (Oct-June)        0.05316  0.04975   0.10291    0.02058    (0.00006)   0.02052   0.12343    0.00079   0.00012  
                                                                                                                                 
D-CARE   Baseline (June-Oct)        0.01134  0.02981   0.04115    0.06086    (0.00006)   0.06080   0.10195   (0.01788)  0.00012  
                  (Oct-June)        0.05316  0.04975   0.10291   (0.00090)   (0.00006)  (0.00096)  0.10195   (0.01788)  0.00012  
       Nonbaseline(June-Oct)        0.01134  0.02981   0.04115    0.08234    (0.00006)   0.08228   0.12343   (0.02110)  0.00012  
                  (Oct-June)        0.05316  0.04975   0.10291    0.02058    (0.00006)   0.02052   0.12343   (0.02110)  0.00012  
                                                                                                                                 
TOU-D-1       Summer Season                                                                                                 
                    On-Peak         0.03774  0.04240   0.08014    0.38761    (0.00006)   0.38755   0.46769    0.00079   0.00012  
                   Off-Peak         0.03774  0.04240   0.08014    0.00545    (0.00006)   0.00539   0.08553    0.00079   0.00012  
                                                                                                                                 
              Winter Season                                                                                                 
                    On-Peak         0.03774  0.04240   0.08014    0.04181    (0.00006)   0.04175   0.12189    0.00079   0.00012  
                   Off-Peak         0.03774  0.04240   0.08014    0.00794    (0.00006)  (0.00800)  0.07214    0.00079   0.00012  
</TABLE> 

<TABLE> 
<CAPTION>                                               
                                                Total
                                                Tariff
Rate Schedule                       FTAC(6)     Rates
- -------------------------------------------------------
Residential
- -----------
<S>                                <C>        <C>  
D        Baseline (June-Oct)        0.01723    0.12009                       
                  (Oct-June)        0.01723    0.12009                       
       Nonbaseline(June-Oct)        0.01723    0.14157                       
                  (Oct-June)        0.01723    0.14157                       
                                                                             
D-CARE   Baseline (June-Oct)        0.01723    0.10142                       
                  (Oct-June)        0.01723    0.10142                       
       Nonbaseline(June-Oct)        0.01723    0.11968                       
                  (Oct-June)        0.01723    0.11968                       
                                                                             
TOU-D-1            Summer Season                                             
                         On-Peak    0.01723    0.48583                       
                        Off-Peak    0.01723    0.10367                       
                                                                             
                   Winter Season                                             
                         On-Peak    0.01723    0.14003                       
                        Off-Peak    0.01723    0.09028                       
</TABLE> 

1  Nongen = Nongeneration
2  Gen = Generation
3  The Adjustment Rates are described in Preliminary Statement, Parts G and  J.
4  The California Alternate Rates for Energy Surcharge (CARES) is described in
   Preliminary Statement, Part O.
5  The PUC Reimbursement Fee is described in Schedule RF-E.
6  Fixed Transition Amount Charge is described in Schedule RRB.


<PAGE>
 
[LETTERHEAD OF SOUTHERN CALIFORNIA EDISON]

                                              Revised Cal. PUC Sheet No. 23125-E
                                   Cancelling Revised Cal. PUC Sheet No. 21289-E

                             PRELIMINARY STATEMENT

1.  RATE SCHEDULE SUMMARY (Continued)
    A.    Energy ($ per kWh) (Continued)

<TABLE> 
<CAPTION> 
 
                                                                                          Total                    
                                       Base Rate                   Adjustment Rates       Adjust.   Total         
Rate Schedule                        Nongen    Gen      Total      ECABF       ERABF      Rates     Rates       CARES      PUCRF
- -----------------------------------------------------------------------------------------------------------------------------------
Residential (Cont.)
- ----------- 
<S>                                  <C>       <C>       <C>       <C>         <C>        <C>       <C>          <C>       <C>    

TOU-D-2            Summer Season
                         On-Peak     0.03774  0.04240   0.08014    0.29705    (0.00006)   0.29699   0.37713    0.00079   0.00012 
                        Off-Peak     0.03774  0.04240   0.08014   (0.01374)   (0.00006)  (0.01380)  0.06634    0.00079   0.00012 

                   Winter Season
                         On-Peak     0.03774  0.04240   0.08014    0.01531    (0.00006)   0.01525   0.09539    0.00079   0.00012 
                        Off-Peak     0.03774  0.04240   0.08014   (0.02496)   (0.00006)  (0.02502)  0.05512    0.00079   0.00012 

TOU-EV-1           Summer Season
                         On-Peak     0.03774  0.04240   0.08014    0.22710    (0.00006)   0.22704   0.30718    0.00079   0.00012 
                        Off-Peak     0.03774  0.04240   0.08014   (0.05731)   (0.00006)  (0.05737)  0.02277    0.00079   0.00012 

                   Winter Season
                         On-Peak     0.03774  0.04240   0.08014    0.05909    (0.00006)   0.05903   0.13917    0.00079   0.00012 
                        Off-Peak     0.03774  0.04240   0.08014   (0.05391)   (0.00006)  (0.05397)  0.02617    0.00079   0.00012 

TOU-EV-2           Summer Season
                         On-Peak     0.03774  0.04240   0.08014    0.16768    (0.00006)   0.16762   0.24776    0.00079   0.00012 
                        Off-Peak     0.03774  0.04240   0.08014   (0.05731)   (0.00006)  (0.05737)  0.02277    0.00079   0.00012 

                   Winter Season
                         On-Peak     0.03774  0.04240   0.08014    0.05043    (0.00006)   0.05037   0.13051    0.00079   0.00012 
                        Off-Peak     0.03774  0.04240   0.08014   (0.05391)   (0.00006)  (0.05397)  0.02617    0.00079   0.00012 
</TABLE> 

<TABLE> 
<CAPTION> 
                                                Total     
                                                Tariff 
Rate Schedule                         FTAC      Rates
- -------------------------------------------------------
Residential (Cont.)
- -----------
<S>                                <C>        <C> 
TOU-D-2            Summer Season
                         On-Peak     0.01723    0.39527       
                        Off-Peak     0.01723    0.08448       
                                                              
                   Winter Season                              
                         On-Peak     0.01723    0.11353       
                        Off-Peak     0.01723    0.07326       
                                                              
TOU-EV-1           Summer Season                              
                         On-Peak     0.01723    0.32532       
                        Off-Peak     0.01723    0.04091       
                                                              
                   Winter Season                              
                         On-Peak     0.01723    0.15731       
                        Off-Peak     0.01723    0.04431       
                                                              
TOU-EV-2           Summer Season                              
                         On-Peak     0.01723    0.26590       
                        Off-Peak     0.01723    0.04091       
                                                              
                   Winter Season                              
                         On-Peak     0.01723    0.14865       
                        Off-Peak     0.01723    0.04431       
</TABLE> 

<PAGE>
 
[LETTERHEAD OF SOUTHERN CALIFORNIA EDISON]

                                              Revised Cal. PUC Sheet No. 23126-E
                                   Cancelling Revised Cal. PUC Sheet No. 21290-E

                             PRELIMINARY STATEMENT

1.  RATE SCHEDULE SUMMARY (Continued)
    A.   Energy ($ per kWh) (Continued)

<TABLE> 
<CAPTION> 

 
                                                                                         Total                                    
                                      Base Rate                    Adjustment Rates      Adjust.     Total                        
       Rate Schedule                 Nongen    Gen     Total       ECABF      ERABF      Rates       Rates      CARES     PUCRF   
- ------------------------------------------------------------------------------------------------------------------------------------
General Service/Industrial
- --------------------------
<S>                                  <C>       <C>     <C>         <C>        <C>        <C>         <C>        <C>       <C>  

GS-1                                 0.03016  0.03693   0.06709    0.03144    (0.00006)   0.03138   0.09847    0.00079   0.00012  

GS-2                   1st Block     0.00162  0.01840   0.02002    0.05605    (0.00006)   0.05599   0.07601    0.00079   0.00012  
                       2nd Block     0.00162  0.01840   0.02002    0.02304    (0.00006)   0.02298   0.04300    0.00079   0.00012  

GS-2-RTP               1st Block     0.00162  0.01840   0.02002    0.05605    (0.00006)   0.05599   0.07601    0.00079   0.00012  
                       2nd Block     0.00162  0.01840   0.02002    0.02304    (0.00006)   0.02298   0.04300    0.00079   0.00012  

I-6
       Summer Season
       Below 2 kV        On-Peak     0.00039  0.00622   0.00661    0.06886    (0.00006)   0.06880   0.07541    0.00079   0.00012  
                        Mid-peak     0.00039  0.00622   0.00661    0.04372    (0.00006)   0.04366   0.05027    0.00079   0.00012  
                        Off-Peak     0.00039  0.00622   0.00661    0.02516    (0.00006)   0.02510   0.03171    0.00079   0.00012  

       Winter Season
       Below 2 kV        On-Peak     NA       NA        NA         NA          NA         NA         NA        NA         NA
                        Mid-peak     0.00039  0.00622   0.00661    0.05555    (0.00006)   0.05549   0.06210    0.00079   0.00012  
                        Off-Peak     0.00039  0.00622   0.00661    0.02596    (0.00006)   0.02590   0.03251    0.00079   0.00012  
</TABLE> 

<TABLE> 
<CAPTION> 

                                              Total 
                                              Tariff
       Rate Schedule                FTAC      Rates 
- -------------------------------------------------------
General Service/Industrial
- --------------------------
<S>                   <C>            <C>       <C> 

GS-1                                 0.01822    0.11760             

GS-2                   1st Block                0.07692
                       2nd Block                0.04391

GS-2-RTP               1st Block                0.07692
                       2nd Block                0.04391

I-6
       Summer Season
       Below 2 kV        On-Peak                0.07632
                        Mid-peak                0.05118
                        Off-Peak                0.03262

       Winter Season
       Below 2 kV        On-Peak                NA
                        Mid-peak                0.06301
                        Off-Peak                0.03342
</TABLE> 

<PAGE>

[LETTERHEAD OF SOUTHERN CALIFORNIA EDISON]

                                              Revised Cal. PUC Sheet No. 23127-E
                                   Cancelling Revised Cal. PUC Sheet No. 21881-E

<TABLE> 
<CAPTION> 

                             PRELIMINARY STATEMENT

1.  RATE SCHEDULE SUMMARY (Contined)
    A.   Energy ($ per kWh) (Continued)
 
                                                                                                 Total                  
                                                  Base Rate                Adjustment Rates      Adjust.    Total       
       Rate Schedule                     Nongen      Gen     Total        ECABF       ERABF      Rates      Rates      CARES 
- ----------------------------------------------------------------------------------------------------------------------------------
General Service/Industrial   (Cont.)
- --------------------------
<S>                                      <C>       <C>       <C>        <C>         <C>         <C>        <C>        <C> 

RTP-2                                    0.01351   0.01614   0.02965    Variable*   (0.00006)   Variable   Variable   0.00079  
RTP-2-GS                                 0.02111   0.02542   0.04653    Variable*   (0.00006)   Variable   Variable   0.00079  
RTP-2-I                                  0.01351   0.01614   0.02965    Variable*   (0.00006)   Variable   Variable   0.00079  
RTP-3                                    0.01351   0.01614   0.02965    Variable*   (0.00006)   Variable   Variable   0.00079  
RTP-3-GS               1st Block         Variable  Variable  Variable   0.05300     (0.00006)   Variable   Variable   0.00079  
                       2nd Block         Variable  Variable  Variable   0.01999     (0.00006)   Variable   Variable   0.00079  
RTP-TPP-1                                Variable  Variable  Variable   Varies***   (0.00006)   Variable   Variable   0.00079  

TOU-EV-3           Summer Season
                         On-Peak         0.03016   0.03693   0.06709    0.28969     (0.00006)   0.28963    0.35672    0.00079  
                        Off-Peak         0.03016   0.03693   0.06709   (0.04525)    (0.00006)  (0.04531)   0.02178    0.00079  
                   Winter Season
                         On-Peak         0.03016   0.03693   0.06709    0.01613     (0.00006)   0.01607    0.08316    0.00079  
                        Off-Peak         0.03016   0.03693   0.06709   (0.04185)    (0.00006)  (0.04191)   0.02518    0.00079  

TOU-EV-4           Summer Season
                         On-Peak         0.00286   0.01053   0.01339    0.08762     (0.00006)   0.08756    0.10095    0.00079  
                        Off-Peak         0.00286   0.01053   0.01339    0.02667     (0.00006)   0.02661    0.04000    0.00079  
                   Winter Season
                         On-Peak         0.00286   0.01053   0.01339    0.07865     (0.00006)   0.07859    0.09198    0.00079  
                        Off-Peak         0.00286   0.01053   0.01339    0.03007     (0.00006)   0.03001    0.04340    0.00079  

TOU-GS-1           Summer Season
                         On-Peak         0.03016   0.03693   0.06709    0.44704     (0.00006)   0.44698    0.51407    0.00079 
                        Mid-peak         0.03016   0.03693   0.06709    0.00212     (0.00006)   0.00206    0.06915    0.00079 
                        Off-Peak         0.03016   0.03693   0.06709   (0.03073)    (0.00006)  (0.03079)   0.03630    0.00079 
                   Winter Season
                         On-Peak         N/A       N/A      N/A         N/A          N/A        N/A        N/A        N/A     
                        Mid-peak         0.03016   0.03693   0.06709   (0.00485)    (0.00006)  (0.00491)   0.06218    0.00079 
                        Off-Peak         0.03016   0.03693   0.06709   (0.03137)    (0.00006)  (0.03143)   0.03566    0.00079 
</TABLE> 

<TABLE> 
<CAPTION>  
                                                             Total
                                                             Tariff                             
Rate Schedule                           PUCRF      FTAC      Rates                              
- -------------------------------------------------------------------
General Service/Industrial   (Cont.)
- --------------------------
<S>                                      <C>               <C> 

RTP-2                                    0.00012           Variable**
RTP-2-GS                                 0.00012           Variable**
RTP-2-I                                  0.00012           Variable**
RTP-3                                    0.00012           Variable
RTP-3-GS               1st Block         0.00012           Variable
                       2nd Block         0.00012           Variable
RTP-TPP-1                                0.00012           Variable

TOU-EV-3           Summer Season
                         On-Peak         0.00012  0.01822  0.37585                       
                        Off-Peak         0.00012  0.01822  0.04091                       
                   Winter Season                                                           
                         On-Peak         0.00012  0.01822  0.10229                       
                        Off-Peak         0.00012  0.01822  0.04431                       
                                                                                           
TOU-EV-4           Summer Season                                                           
                         On-Peak         0.00012           0.10186                       
                        Off-Peak         0.00012           0.04091                       
                   Winter Season                                                           
                         On-Peak         0.00012           0.09289                       
                        Off-Peak         0.00012           0.04431                       
                                                                                           
TOU-GS-1           Summer Season                                                           
                         On-Peak         0.00012  0.01822  0.53320                       
                        Mid-peak         0.00012  0.01822  0.08828                       
                        Off-Peak         0.00012  0.01822  0.05543                       
                   Winter Season                                                           
                         On-Peak         N/A      N/A      N/A                           
                        Mid-peak         0.00012  0.01822  0.08131                       
                        Off-Peak         0.00012  0.01822  0.05479                       
</TABLE> 

         *The Energy Cost Adjustment Billing Factor is calculated and subject to
          change on an hourly basis.
        **See Preliminary Statement, Part I.A.
       ***Varies with customer's otherwise applicable tariff ("OAT"), except if
          OAT is Schedule GS-2, use Preliminary Statement, Part G (Other Than
          Domestic Service).

<PAGE>
 
[LOGO OF SOUTHERN CALIFORNIA EDISON]
Southern California Edison                    Revised Cal. PUC Sheet No. 23128-E
Rosemead, California               Cancelling Revised Cal. PUC Sheet No. 23114-E

- --------------------------------------------------------------------------------
                               TABLE OF CONTENTS               Sheet 1 of 13
                                  (Continued)

<TABLE> 
<CAPTION> 
                                                                         Cal. P.U.C.
                                                                         Sheet No.
                                                                         -----------
<S>                                                                      <C> 
TITLE PAGE...................................................................11431-E
TABLE OF CONTENTS - RATE SCHEDULES...................23128-22695-22696-22697-23108-E (T)
TABLE OF CONTENTS - LIST OF CONTRACTS AND DEVIATIONS.........................23109-E
TABLE OF CONTENTS - RULES....................................................23109-E
TABLE OF CONTENTS - BASELINE REGIONS.........................................23109-E
TABLE OF CONTENTS - SAMPLE FORMS........23110-22701-22702-23111-22704-231125-23113-E
PRELIMINARY STATEMENT:
 A.      Territory Served....................................................22909-E
 B.      Description of Service..............................................22909-E
 C.      Procedure to Obtain Service.........................................22909-E
 D.      Establishment of Credit and Deposits................................22909-E
 E.      General.......................................................22909-22910-E
 F.      Symbols.............................................................22910-E
 G.      Energy Cost Adjustment Clause.........21927-21928-21929-21930-21931-21932-E
         ........21933-21934-21935-21936-21937-21938-21939-21940-21941-21942-21943-E
         ............................................21944-21945-21946-21947-21948-E
 H.      Baseline Service............................11457-20329-11880-11881-11461-E
 I.      Rate Schedule Summary.....23124-23125-23126-21291-23127-21293-21294-21295-E (T)
         ..21296-21297-21298-21299-21300-21301-21650-21651-21652-21653-21654-21655-E
         ..21656-21657-21658-21659-21660-21882-21662-21663-21664-21665-21666-21667-E
         ..21668-21669-21670-21671-21672-21673-21674-21675-21676-21677-21678-21679-E
         ......................................21680-21681-21682-21683-21684-21685-E
 J.      Electric Revenue Adjustment Mechanism
         ....................21335-21336-21337-21338-21971-21340-21341-21342-21343-E
 K.      Major Additions Adjustment Clause
         ..........................16099-16100-17837-11476-17838-17678-16104-16105-E
 L.      Palo Verde Phase-In Procedure
         ..........................11482-11483-11484-20133-20134-20135-11488-11489-E
 M.      Income Tax Component of Contributions.........................16039-12657-E
 N.      Memorandum Accounts.......21344-22616-21241-19038-19039-19040-19041-19042-E
         ..19043-19044-19045-19046-19047-19048-19049-19050-19051-19052-19053-19054-E
         ..19055-19056-19057-19058-19059-19666-21055-19884-19885-19886-19887-20377-E
         ..19889-19890-21121-21122-21093-21227-21843-21844-21845-22617-22618-21848-E
         ..21849-22619-22620-21852-21853-22633-22634-22635-21857-21858-21960-22546-E
         ..............................................................22621-22622-E
 O.      California Alternative Rates for Energy (CARE) Adjustment Clause
         ......................................21348-21349-21350-21351-21352-21353-E
 P.      Optional Pricing Adjustment Clause (OPAC)...20625-20626-20627-20628-20629-E
 Q.      Demand Side Management Adjustment Clause (DSMAC)....................21354-E
         ..........................21355-20380-20381-20382-20383-21356-21357-20386-E
 R.      NOT IN USE.................................................................
 S.      ENvest (SCE) Pilot Program Adjustment Mechanism (EPPAM).......17874-17875-E
         ..................................................17876-17877-17878-17879-E
 T.      Electric and Magnetic Fields Measurement Program........18319-18320-18321-E
</TABLE> 

                                  (Continued)

- --------------------------------------------------------------------------------
<PAGE>
 
                                   APPENDIX 1

                    EXPECTED PRINCIPAL AMORTIZATION SCHEDULE
<PAGE>
 
<TABLE>
<CAPTION>

                                      Appendix One - Expected Principal Amortization Schedule

                                Class A1                                    Class A2                              

Distribution                     Beginning      Principal       Ending       Beginning     Principal       Ending   
    Date                         Principal       Payment      Principal      Principal      Payment      Principal  
                                    Bal.                         Bal.           Bal.                        Bal.    
- -------------                  --------------  -----------  -------------  -------------  -----------   -------------
<S>                            <C>             <C>           <C>            <C>           <C>           <C>  
11-Dec-97                                                                                                           
25-Mar-98                       $246,300,000   $12,353,766   $233,946,234   $307,251,868  $         0   $307,251,868
25-Jun-98                        233,946,234    64,948,899    168,997,335    307,251,868            0    307,251,868
25-Sep-98                        168,997,335    78,476,152     90,521,184    307,251,868            0    307,251,868
25-Dec-98                         90,521,184    90,521,184              0    307,251,868            0    307,251,868
25-Mar-99                                  0             0              0    307,251,868   70,530,691    236,721,177
25-Jun-99                                  0             0              0    236,721,177   49,228,949    187,492,228
25-Sep-99                                  0             0              0    187,492,228   58,520,232    128,971,996
25-Dec-99                                  0             0              0    128,971,996   68,020,127     60,951,868
25-Mar-00                                  0             0              0     60,951,868   60,951,868              0
25-Jun-00                                  0             0              0              0            0              0
25-Sep-00                                  0             0              0              0            0              0
25-Dec-00                                  0             0              0              0            0              0
25-Mar-01                                  0             0              0              0            0              0
25-Jun-01                                  0             0              0              0            0              0
25-Sep-01                                  0             0              0              0            0              0
25-Dec-01                                  0             0              0              0            0              0
25-Mar-02                                  0             0              0              0            0              0
25-Jun-02                                  0             0              0              0            0              0
25-Sep-02                                  0             0              0              0            0              0
25-Dec-02                                  0             0              0              0            0              0
25-Mar-03                                  0             0              0              0            0              0
25-Jun-03                                  0             0              0              0            0              0
25-Sep-03                                  0             0              0              0            0              0
25-Dec-03                                  0             0              0              0            0              0
25-Mar-04                                  0             0              0              0            0              0
25-Jun-04                                  0             0              0              0            0              0
25-Sep-04                                  0             0              0              0            0              0
25-Dec-04                                  0             0              0              0            0              0
25-Mar-05                                  0             0              0              0            0              0
25-Jun-05                                  0             0              0              0            0              0
25-Sep-05                                  0             0              0              0            0              0
25-Dec-05                                  0             0              0              0            0              0
25-Mar-06                                  0             0              0              0            0              0
25-Jun-06                                  0             0              0              0            0              0
25-Sep-06                                  0             0              0              0            0              0
25-Dec-06                                  0             0              0              0            0              0
25-Mar-07                                  0             0              0              0            0              0
25-Jun-07                                  0             0              0              0            0              0
25-Sep-07                                  0             0              0              0            0              0
25-Dec-07                                  0             0              0              0            0              0

<CAPTION>
                                   Class A3

Distribution                       Beginning       Principal      Ending
    Date                           Principal        Payment      Principal
                                     Bal.                          Bal.
- ------------                    --------------  -------------  -------------
<S>                              <C>             <C>           <C>
11-Dec-97                                      
25-Mar-98                        $247,840,798    $         0   $247,840,798
25-Jun-98                         247,840,798              0    247,840,798
25-Sep-98                         247,840,798              0    247,840,798
25-Dec-98                         247,840,798              0    247,840,798
25-Mar-99                         247,840,798              0    247,840,798
25-Jun-99                         247,840,798              0    247,840,798
25-Sep-99                         247,840,798              0    247,840,798
25-Dec-99                         247,840,798              0    247,840,798
25-Mar-00                         247,840,798              0    247,840,798
25-Jun-00                         247,840,798     52,226,819    195,613,979
25-Sep-00                         195,613,979     61,810,245    133,803,734
25-Dec-00                         133,803,734     71,311,067     62,492,666
25-Mar-01                          62,492,666     62,492,666              0
25-Jun-01                                   0              0              0
25-Sep-01                                   0              0              0
25-Dec-01                                   0              0              0
25-Mar-02                                   0              0              0
25-Jun-02                                   0              0              0
25-Sep-02                                   0              0              0
25-Dec-02                                   0              0              0
25-Mar-03                                   0              0              0
25-Jun-03                                   0              0              0
25-Sep-03                                   0              0              0
25-Dec-03                                   0              0              0
25-Mar-04                                   0              0              0
25-Jun-04                                   0              0              0
25-Sep-04                                   0              0              0
25-Dec-04                                   0              0              0
25-Mar-05                                   0              0              0
25-Jun-05                                   0              0              0
25-Sep-05                                   0              0              0
25-Dec-05                                   0              0              0
25-Mar-06                                   0              0              0
25-Jun-06                                   0              0              0
25-Sep-06                                   0              0              0
25-Dec-06                                   0              0              0
25-Mar-07                                   0              0              0
25-Jun-07                                   0              0              0
25-Sep-07                                   0              0              0
25-Dec-07                                   0              0              0
</TABLE>
<PAGE>
 
<TABLE>
<CAPTION>
 
 
                                  Class A4                                   Class A5                                

Distribution                     Beginning     Principal       Ending       Beginning     Principal       Ending     
    Date                         Principal      Payment      Principal      Principal      Payment      Principal    
                                    Bal.                        Bal.           Bal.                        Bal.      
- -------------                  -------------  ------------  ------------   ------------  -----------  -------------
<S>                             <C>            <C>          <C>            <C>            <C>          <C>           
11-Dec-97                                                                                                            
25-Mar-98                       $246,030,125  $         0   $246,030,125   $360,644,658  $         0   $360,644,658  
25-Jun-98                        246,030,125            0    246,030,125    360,644,658            0    360,644,658  
25-Sep-98                        246,030,125            0    246,030,125    360,644,658            0    360,644,658  
25-Dec-98                        246,030,125            0    246,030,125    360,644,658            0    360,644,658  
25-Mar-99                        246,030,125            0    246,030,125    360,644,658            0    360,644,658  
25-Jun-99                        246,030,125            0    246,030,125    360,644,658            0    360,644,658  
25-Sep-99                        246,030,125            0    246,030,125    360,644,658            0    360,644,658  
25-Dec-99                        246,030,125            0    246,030,125    360,644,658            0    360,644,658  
25-Mar-00                        246,030,125            0    246,030,125    360,644,658            0    360,644,658  
25-Jun-00                        246,030,125            0    246,030,125    360,644,658            0    360,644,658  
25-Sep-00                        246,030,125            0    246,030,125    360,644,658            0    360,644,658  
25-Dec-00                        246,030,125            0    246,030,125    360,644,658            0    360,644,658  
25-Mar-01                        246,030,125            0    246,030,125    360,644,658            0    360,644,658  
25-Jun-01                        246,030,125   52,167,403    193,862,722    360,644,658            0    360,644,658  
25-Sep-01                        193,862,722   61,279,398    132,583,324    360,644,658            0    360,644,658  
25-Dec-01                        132,583,324   70,360,532     62,222,791    360,644,658            0    360,644,658  
25-Mar-02                         62,222,791   62,222,791              0    360,644,658            0    360,644,658  
25-Jun-02                                  0            0              0    360,644,658   52,595,126    308,049,532  
25-Sep-02                                  0            0              0    308,049,532   61,366,934    246,682,598  
25-Dec-02                                  0            0              0    246,682,598   70,115,149    176,567,449  
25-Mar-03                                  0            0              0    176,567,449   62,240,433    114,327,016  
25-Jun-03                                  0            0              0    114,327,016   52,966,833     61,360,183  
25-Sep-03                                  0            0              0     61,360,183   61,360,183              0  
25-Dec-03                                  0            0              0              0            0              0  
25-Mar-04                                  0            0              0              0            0              0  
25-Jun-04                                  0            0              0              0            0              0  
25-Sep-04                                  0            0              0              0            0              0  
25-Dec-04                                  0            0              0              0            0              0  
25-Mar-05                                  0            0              0              0            0              0  
25-Jun-05                                  0            0              0              0            0              0  
25-Sep-05                                  0            0              0              0            0              0  
25-Dec-05                                  0            0              0              0            0              0  
25-Mar-06                                  0            0              0              0            0              0  
25-Jun-06                                  0            0              0              0            0              0  
25-Sep-06                                  0            0              0              0            0              0  
25-Dec-06                                  0            0              0              0            0              0  
25-Mar-07                                  0            0              0              0            0              0  
25-Jun-07                                  0            0              0              0            0              0  
25-Sep-07                                  0            0              0              0            0              0  
25-Dec-07                                  0            0              0              0            0              0  

<CAPTION>

                                 Class A6
 
Distribution                      Beginning       Principal       Ending
   Date                           Principal        Payment      Principal
                                     Bal.                          Bal.
- ----------                      --------------  -------------  ------------
<S>                              <C>             <C>           <C>
11-Dec-97                                      
25-Mar-98                        $739,988,148    $         0   $739,988,148
25-Jun-98                         739,988,148              0    739,988,148
25-Sep-98                         739,988,148              0    739,988,148
25-Dec-98                         739,988,148              0    739,988,148
25-Mar-99                         739,988,148              0    739,988,148
25-Jun-99                         739,988,148              0    739,988,148
25-Sep-99                         739,988,148              0    739,988,148
25-Dec-99                         739,988,148              0    739,988,148
25-Mar-00                         739,988,148              0    739,988,148
25-Jun-00                         739,988,148              0    739,988,148
25-Sep-00                         739,988,148              0    739,988,148
25-Dec-00                         739,988,148              0    739,988,148
25-Mar-01                         739,988,148              0    739,988,148
25-Jun-01                         739,988,148              0    739,988,148
25-Sep-01                         739,988,148              0    739,988,148
25-Dec-01                         739,988,148              0    739,988,148
25-Mar-02                         739,988,148              0    739,988,148
25-Jun-02                         739,988,148              0    739,988,148
25-Sep-02                         739,988,148              0    739,988,148
25-Dec-02                         739,988,148              0    739,988,148
25-Mar-03                         739,988,148              0    739,988,148
25-Jun-03                         739,988,148              0    739,988,148
25-Sep-03                         739,988,148              0    739,988,148
25-Dec-03                         739,988,148     69,732,551    670,255,597
25-Mar-04                         670,255,597     62,195,543    608,060,054
25-Jun-04                         608,060,054     53,346,656    554,713,399
25-Sep-04                         554,713,399     61,373,769    493,339,630
25-Dec-04                         493,339,630     69,384,032    423,955,597
25-Mar-05                         423,955,597     62,171,635    361,783,962
25-Jun-05                         361,783,962     53,735,132    308,048,831
25-Sep-05                         308,048,831     61,381,052    246,667,779
25-Dec-05                         246,667,779     69,012,181    177,655,597
25-Mar-06                         177,655,597     62,138,170    115,517,428
25-Jun-06                         115,517,428     54,125,903     61,391,525
25-Sep-06                          61,391,525     61,391,525              0
25-Dec-06                                   0              0              0
25-Mar-07                                   0              0              0
25-Jun-07                                   0              0              0
25-Sep-07                                   0              0              0
25-Dec-07                                   0              0              0
</TABLE>
<PAGE>
 
<TABLE>
<CAPTION>
 
 
                           Class A7                                             Series 1997-1 Total
      
       Distribution        Beginning            Principal          Ending            Beginning         Principal        Ending
          Date          Principal Bal.          Payment       Principal Bal.     Principal Bal.        Payment     Principal Bal.
   -----------------  ---------------------  --------------  ----------------   ------------------  -------------  ---------------
   <S>                <C>                    <C>             <C>                <C>                 <C>            <C>
         11-Dec-97
         25-Mar-98           $314,944,403       $         0     $314,944,403        $2,463,000,000   $12,353,766   $2,450,646,234
         25-Jun-98            314,944,403                 0      314,944,403         2,450,646,234    64,948,899    2,385,697,335
         25-Sep-98            314,944,403                 0      314,944,403         2,385,697,335    78,476,152    2,307,221,184
         25-Dec-98            314,944,403                 0      314,944,403         2,307,221,184    90,521,184    2,216,700,000
         25-Mar-99            314,944,403                 0      314,944,403         2,216,700,000    70,530,691    2,146,169,309
         25-Jun-99            314,944,403                 0      314,944,403         2,146,169,309    49,228,949    2,096,940,359
         25-Sep-99            314,944,403                 0      314,944,403         2,096,940,359    58,520,232    2,038,420,127
         25-Dec-99            314,944,403                 0      314,944,403         2,038,420,127    68,020,127    1,970,400,000
         25-Mar-00            314,944,403                 0      314,944,403         1,970,400,000    60,951,868    1,909,448,132
         25-Jun-00            314,944,403                 0      314,944,403         1,909,448,132    52,226,819    1,857,221,313
         25-Sep-00            314,944,403                 0      314,944,403         1,857,221,313    61,810,245    1,795,411,067
         25-Dec-00            314,944,403                 0      314,944,403         1,795,411,067    71,311,067    1,724,100,000
         25-Mar-01            314,944,403                 0      314,944,403         1,724,100,000    62,492,666    1,661,607,334
         25-Jun-01            314,944,403                 0      314,944,403         1,661,607,334    52,167,403    1,609,439,931
         25-Sep-01            314,944,403                 0      314,944,403         1,609,439,931    61,279,398    1,548,160,532
         25-Dec-01            314,944,403                 0      314,944,403         1,548,160,532    70,360,532    1,477,800,000
         25-Mar-02            314,944,403                 0      314,944,403         1,477,800,000    62,222,791    1,415,577,209
         25-Jun-02            314,944,403                 0      314,944,403         1,415,577,209    52,595,126    1,362,982,083
         25-Sep-02            314,944,403                 0      314,944,403         1,362,982,083    61,366,934    1,301,615,149
         25-Dec-02            314,944,403                 0      314,944,403         1,301,615,149    70,115,149    1,231,500,000
         25-Mar-03            314,944,403                 0      314,944,403         1,231,500,000    62,240,433    1,169,259,567
         25-Jun-03            314,944,403                 0      314,944,403         1,169,259,567    52,966,833    1,116,292,734
         25-Sep-03            314,944,403                 0      314,944,403         1,116,292,734    61,360,183    1,054,932,551
         25-Dec-03            314,944,403                 0      314,944,403         1,054,932,551    69,732,551      985,200,000
         25-Mar-04            314,944,403                 0      314,944,403           985,200,000    62,195,543      923,004,457
         25-Jun-04            314,944,403                 0      314,944,403           923,004,457    53,346,656      869,657,801
         25-Sep-04            314,944,403                 0      314,944,403           869,657,801    61,373,769      808,284,032
         25-Dec-04            314,944,403                 0      314,944,403           808,284,032    69,384,032      738,900,000
         25-Mar-05            314,944,403                 0      314,944,403           738,900,000    62,171,635      676,728,365
         25-Jun-05            314,944,403                 0      314,944,403           676,728,365    53,735,132      622,993,233
         25-Sep-05            314,944,403                 0      314,944,403           622,993,233    61,381,052      561,612,181
         25-Dec-05            314,944,403                 0      314,944,403           561,612,181    69,012,181      492,600,000
         25-Mar-06            314,944,403                 0      314,944,403           492,600,000    62,138,170      430,461,830
         25-Jun-06            314,944,403                 0      314,944,403           430,461,830    54,125,903      376,335,927
         25-Sep-06            314,944,403                 0      314,944,403           376,335,927    61,391,525      314,944,403
         25-Dec-06            314,944,403        68,644,403      246,300,000           314,944,403    68,644,403      246,300,000
         25-Mar-07            246,300,000        62,105,255      184,194,745           246,300,000    62,105,255      184,194,745
         25-Jun-07            184,194,745        54,512,548      129,682,197           184,194,745    54,512,548      129,682,197
         25-Sep-07            129,682,197        61,401,374       68,280,823           129,682,197    61,401,374       68,280,823
         25-Dec-07             68,280,823        68,280,823                0            68,280,823    68,280,823                0
</TABLE>
<PAGE>
 
                                   APPENDIX 2

                                  SIZING MODEL
<PAGE>

                                 Appendix Two

  RATE REDUCTION BONDS -- SIZING CALCULATIONS
  INPUT PAGE
  ($ in millions)
<TABLE>
<CAPTION>

  Target revenue reduction, 1/1/1998 - 3/31/2002:
  ----------------------------------------------                  1998     1999     2000      2001     2002
                                                                  ----     ----     ----      ----     ----
      Revenue reduction for 10% rate reduction                    $355     $355     $355      $355      $93
       Total revenue reduction                                  $1,513

                                                               3/31/98  6/30/98  9/30/98  12/31/98  3/31/99  6/30/99  9/30/99
                                                               --------------------------------------------------------------
<S>                                                            <C>     <C>      <C>      <C>       <C>      <C>      <C> 
       Quarterly revenue reduction                                 $89      $89      $89       $89      $89      $89      $89
       Total revenue reduction                                  $1,513

   Transition Costs amortization without debt financing:
   ----------------------------------------------------

       Amortization period                                           4  years        1  quarter(s)
       Number of amortization periods                               17  quarters

       Pre-tax return on Transition Costs                         9.86%

       Franchise fees & uncollectibles                          1.1217%  

   Transition Costs amortization with debt financing:
   -------------------------------------------------

       Amortization period                                          10  years        0  quarters
       Number of amortization periods                               40  quarters

                                                                 Annual         Quarterly
                                                                 ------         ---------  
     Interest (percent of outstanding principal)                 6.328%           1.58%

     Refundable ongoing costs (percent of outstanding principal   0.25%           0.06%

     Nonrefundable ongoing costs                                  $.14            $.04

     Annual authorized pre-tax rate of return                    13.55%

     Overcollateralization Percentage                             0.50% (percentage of original principal)

     Overcollateralization Amount                                  $12

     Bond issuance expenses                                      $18.6

     Transition Costs Financed:
     --------------------------                                             Associated
                                                                     Direct        Tax         
                                                            Transition cost  Component
                                                            ------------------------------------
   Transition Cost financed                                      1,453      -      991
                                                            ------------------------------------

   Total principal amount of Transition Cost financed            2,444

  RATE REDUCTION BONDS -- SIZING CALCULATIONS
  INPUT PAGE
  ($ in millions)

<CAPTION> 
                                                               12/31/99  3/31/00  6/30/00  9/30/00  12/31/00  3/31/01  6/30/01
                                                               ---------------------------------------------------------------
<S>                                                            <C>       <C>      <C>      <C>      <C>       <C>      <C> 
       Quarterly revenue reduction                                  $89      $89      $89      $89       $89      $89      $89 


                                                               9/30/01  12/31/01  3/31/02
                                                               --------------------------
<S>                                                            <C>      <C>       <C> 
       Quarterly revenue reduction                                 $89       $89      $93


</TABLE> 


<PAGE>
 
                                 Appendix Two

  RATE REDUCTION BONDS -- SIZING CALCULATIONS
  17-QUARTER ASSET-AMORTIZATION CASE
  ($ in millions)

  Assumptions:17-quarter asset amortization
  ----------- 9.86 % pre-tax carrying cost
<TABLE>
<CAPTION>              

1                                                    12/31/97 3/31/98 6/30/98 9/30/98 12/31/98 3/31/99 6/30/99 9/30/99 12/31/99 
                                                     ------------------------------------------------------------------------
<S>                                                  <C>      <C>     <C>     <C>     <C>      <C>     <C>     <C>     <C> 
2 Transition Cost Balances                                     
3                                                                                                                             
4 EOY Transition Cost Asset Balance                  1,453      -       -       -    1,111      -       -       -      769    
5 Annual Transition Cost Asset Depreciation                     -       -       -      342      -       -       -      342    
6 Average Transition Cost Asset Balance                         -       -       -    1,282      -       -       -      940    
7 Annual Pre-tax Return on Average Balance                      -       -       -      126      -       -       -       93    
8                                                                                                                             
9                                                                                                                             
10Taxes:                                                                                                                      
11                                                                                                                            
12EOY Tax Balance                                      991      -       -       -      758      -       -       -      525    
13Annual Tax Amortization                                       -       -       -      233      -       -       -      233    
14                                                                                                                            
15                                                                                                                            
16Quarterly Revenue Requirement, 17-quarter Amortization                                                                      
17                                                                                                                            
18Transition Cost Asset Depreciation (ln 5 + 4)                 85      85      85      85      85      85      85      85    
19Pre-tax Return on Average Transition Cost Balance (ln 7 + 4)  32      32      32      32      23      23      23      23    
20Tax Component (ln 13 + 4)                                     58      58      58      58      58      58      58      58    
                                                             -----------------------------------------------------------------
21Subtotal (ln 18 + ln 19 + ln 20)                             175     175     175     175     167     167     167     167    
22Franchise Fees & Uncollectibles                                2       2       2       2       2       2       2       2    
                                                             -----------------------------------------------------------------
23Total Revenue Requirement, 1/1/1998 - 3/31/2002              177     177     177     177     169     169     169     169    
                                                             ======= ======= ======= ======= ======= ======= ======= ======= 
<CAPTION> 
                                                           3/31/00 6/30/00 9/30/00 12/31/00 3/31/01 6/30/01 9/30/01 12/31/01 3/31/02
                                                           -------------------------------------------------------------------------
<S>                                                        <C>     <C>     <C>     <C>      <C>     <C>     <C>     <C>      <C> 
2 Transition Cost Balances                                                                                                          
3                                                                                                                                   
4 EOY Transition Cost Asset Balance                            -       -       -      427      -       -       -       85      -    
5 Annual Transition Cost Asset Depreciation                    -       -       -      342      -       -       -      342      85   
6 Average Transition Cost Asset Balance                        -       -       -      598      -       -       -      256      43   
7 Annual Pre-tax Return on Average Balance                     -       -       -       59      -       -       -       25       4   
8                                                                                                                           
9                                                                                                                                   
10Taxes:                                                                                                                            
11                                                                                                                                  
12EOY Tax Balance                                              -       -       -      292      -       -       -       58      (0)
13Annual Tax Amortization                                      -       -       -      233      -       -       -      233      58   
14                                                                                                                                  
15                                                                                                                                  
16Quarterly Revenue Requirement, 17-quarter Amortization                                                                            
17                                                                                                                                  
18Transition Cost Asset Depreciation (ln 5 + 4)                85      85      85      85      85      85      85      85      85   
19Pre-tax Return on Average Transition Cost Balance            15      15      15      15       6       6       6       6       4 
  (ln 7 + 4)
20Tax Component (ln 13 + 4)                                    58      58      58      58      58      58      58      58      58   
                                                            ----------------------------------------------------------------------
21Subtotal (ln 18 + ln 19 + ln 20)                            159     159     159     159     150     150     150     150     148   
22Franchise Fees & Uncollectibles                               2       2       2       2       2       2       2       2       2   
                                                           ----------------------------------------------------------------------
23Total Revenue Requirement, 1/1/1998 - 3/31/2002             160     160     160     160     152     152     152     152     150   
                                                           ====== ======= ======= ======= ======= ======= ======= ======= =======
</TABLE> 
<PAGE>

                                 Appendix Two


  RATE REDUCTION BONDS -- SIZING CALCULATIONS
  BOND ISSUANCE CASE
  ($ in millions)

<TABLE>
  Assumptions: 10-year amortization 6.328 % pre-tax carrying cost    $ 2,463.00  MM principal issued
  -----------
<CAPTION> 
1                                                               12/31/97  3/31/98   6/30/98   9/30/98   12/31/98  3/31/99   6/30/99
                                                                ------------------------------------------------------------------
<S>                                                             <C>       <C>       <C>       <C>       <C>       <C>        <C>
2  Debt Service
   ------------
3
4  Principal Payment                                                            62       62        62       62       62         62
5  Interest Payment                                                             39       38        37       36       35         34
6  Refundable Ongoing Costs Credit                                               2        2         1        1        1          1
7  Nonrefundable Ongoing Costs                                                   0        0         0        0        0          0
8  Overcollateralization                                                       0.3      0.3       0.3      0.3      0.3        0.3
                                                                               -----------------------------------------------------
9  Quarterly Total Debt Service                                                102      101       100       99       98         97
                                                                               =====================================================
10
11 Refundable Ongoing Costs Credit
   -------------------------------
12
13 Quarterly Refundable Onoing Costs Credit                                     (2)     (2)       (1)      (1)       (1)        (1)
14 Overcollateralization Refund

15 Financed Tax Component Carrying Cost Credit
   -------------------------------------------
16
17 EOQ Balance of Financed Tax Component                           991         966      942       917      892      867        843
18 Financed Tax Component Amortization (reduce per ln 4)                        25       25        25       25       25         25
19 Average Balance of Financed Tax Component                                    -        -         -       942       -          -
20 Rate of Return Applied to Financed Tax Component                             -        -         -        9.86%    -          -
21 Annual Carrying Cost Credit on Financed Tax Component                        -        -         -       (93)      -          -
22 Quarterly Carrying Cost Credit on Financed Tax Component                    (23)     (23)      (23)     (23)     (21)       (21)
23
24 Quarterly Revenue Requirement on Rate Reduction Bonds
   -----------------------------------------------------
25
26 Principal Payment (ln 4)                                                     62       62        62         62     62         62
27 Interest Payment (ln 5)                                                      39       38        37         36     35         34
28 Total Ongoing Costs (ln 6 + ln 7)                                             2        2         1          1      1          1
29 Refundable Ongoing Costs Credit (ln 12)                                      (2)      (2)       (1)        (1)    (1)        (1)
30 Total Overcollateralization (ln 8 + ln 14)                                    0        0         0          0      0          0
30 Carrying Cost Credit on Financed Tax Component (ln 15)                      (23)     (23)      (23)       (23)   (21)       (21)
                                                                               ---------------------------------------------------
31 Subtotal (sum of ln 19 through ln 23)                                        78       77        76         75     76         75
32 Franchise Fees & Uncollectibles                                               1        1         1          1      1          1
                                                                               ---------------------------------------------------
33 Total Revenue Requirement, 12/31/98 - 12/31/07                               79       78        77         76     77         76
                                                                               ===================================================

<CAPTION>
1                                                               9/30/99   12/31/99  3/31/00   6/30/00   9/30/00   12/31/00  3/31/01
                                                                --------------------------------------------------------------------
<S>                                                             <C>       <C>       <C>       <C>       <C>       <C>       <C>
2  Debt Service
   ------------
3
4  Principal Payment                                                 62        62        62        62        62       62        62
5  Interest Payment                                                  33        32        31        30        29       28        27
6  Refundable Ongoing Costs Credit                                    1         1         1         1         1        1         1
7  Nonrefundable Ongoing Costs                                        0         0         0         0         0        0         0
8  Overcollateralization                                            0.3       0.3       0.3       0.3       0.3      0.3       0.3
                                                                    --------------------------------------------------------------
9  Quarterly Total Debt Service                                      96        95        94        93        92       91        90
                                                                    ==============================================================

10
11 Refundable Ongoing Costs Credit
   -------------------------------
12
13 Quarterly Refundable Onoing Costs Credit                          (1)       (1)       (1)       (1)       (1)     (1)        (1)
14 Overcollateralization Refund

15 Financed Tax Component Carrying Cost Credit
   -------------------------------------------
16
17 EOQ Balance of Financed Tax Component                            818       793       768       743       718      693       669
18 Financed Tax Component Amortization (reduce per ln 4)             25        25        25        25        25       25        25
19 Average Balance of Financed Tax Component                         -        843        -         -         -       743        -
20 Rate of Return Applied to Financed Tax Component                  -       9.86%       -         -         -      9.86%       -
21 Annual Carrying Cost Credit on Financed Tax Component             -        (83)       -         -         -       (73)       -
22 Quarterly Carrying Cost Credit on Financed Tax Component         (21)      (21)      (18)      (18)      (18)     (18)      (16)
23
24 Quarterly Revenue Requirement on Rate Reduction Bonds
   -----------------------------------------------------
25
26 Principal Payment (ln 4)                                          62        62        62        62        62       62        62
27 Interest Payment (ln 5)                                           33        32        31        30        29       28        27
28 Total Ongoing Costs (ln 6 + ln 7)                                  1         1         1         1         1        1         1
29 Refundable Ongoing Costs Credit (ln 12)                           (1)       (1)       (1)       (1)       (1)      (1)       (1)
30 Total Overcollateralization (ln 8 + ln 14)                         0         0         0         0         0        0         0
30 Carrying Cost Credit on Financed Tax Component (ln 15)           (21)      (21)      (18)      (18)      (18)     (18)      (16)
                                                                    --------------------------------------------------------------
31 Subtotal (sum of ln 19 through ln 23)                             74        73        75        74        73       72        73
32 Franchise Fees & Uncollectibles                                    1         1         1         1         1        1         1
                                                                    -------------------------------------------------------------
33 Total Revenue Requirement, 12/31/98 - 12/31/07                    75        74        76        75        74       73        74
                                                                    ==============================================================

<CAPTION>
1                                                               6/30/01   9/30/01   12/31/01
                                                                ----------------------------
<S>                                                             <C>       <C>       <C>
2  Debt Service
   ------------
3
4  Principal Payment                                                 62         62        62
5  Interest Payment                                                  26         25        24
6  Refundable Ongoing Costs Credit                                    1          1         1
   -------------------------------
7  Nonrefundable Ongoing Costs                                        0          0         0
8  Overcollateralization                                            0.3        0.3       0.3
                                                                    ------------------------
9  Quarterly Total Debt Service                                      89         88        87
                                                                    ========================
10
11 Refundable Ongoing Costs Credit
12
13 Quarterly Refundable Onoing Costs Credit                         (1)        (1)       (1)
14 Overcollateralization Refund

15 Financed Tax Component Carrying Cost Credit
   -------------------------------------------
16
17 EOQ Balance of Financed Tax Component                            644        619       594
18 Financed Tax Component Amortization (reduce per ln 4)             25         25        25
19 Average Balance of Financed Tax Component                         -          -        644
20 Rate of Return Applied to Financed Tax Component                  -          -       9.86%
21 Annual Carrying Cost Credit on Financed Tax Component             -          -        (63)
22 Quarterly Carrying Cost Credit on Financed Tax Component         (16)       (16)      (16)
23
24 Quarterly Revenue Requirement on Rate Reduction Bonds
   -----------------------------------------------------
25
26 Principal Payment (ln 4)                                          62         62        62
27 Interest Payment (ln 5)                                           26         25        24
28 Total Ongoing Costs (ln 6 + ln 7)                                  1          1         1
29 Refundable Ongoing Costs Credit (ln 12)                           (1)        (1)       (1)
30 Total Overcollateralization (ln 8 + ln 14)                         0          0         0
30 Carrying Cost Credit on Financed Tax Component (ln 15)           (16)       (16)      (16)
                                                                    ------------------------
31 Subtotal (sum of ln 19 through ln 23)                             72         71        70
32 Franchise Fees & Uncollectibles                                    1          1         1
                                                                    ------------------------
33 Total Revenue Requirement, 12/31/98 - 12/31/07                    73         72        71
                                                                    ========================
</TABLE>
 
<PAGE>
 
                                 Appendix Two

  RATE REDUCTION BONDS -- SIZING CALCULATIONS
  BOND ISSUANCE CASE
  ($ in millions)

  Assumptions: 10-year amortization    6.328 % pre-tax carrying 
  -----------
<TABLE>
<CAPTION>
                                                    3/31/02   6/30/02  9/30/02  12/31/02  3/31/03   6/30/03  9/30/03  12/31/03
                                                    ---------------------------------------------------------------------------
<S>                                                  <C>       <C>      <C>       <C>      <C>        <C>      <C>       <C>
Debt Service
- ------------

Principal Payment                                     62        62      62         62        62        62       62        62
Interest Payment                                      23        22      21         20        19        19       18        17
Refundable Ongoing Costs Credit                        1         1       1          1         1         1        1         1
Nonrefundable Ongoing Costs                            0         0       0          0         0         0        0         0
Overcollateralization                                0.3       0.3     0.3        0.3       0.3       0.3      0.3       0.3
                                                    ---------------------------------------------------------------------------
Quarterly Total Debt Service                          86        85      84         83        82        81       80        79
                                                    ===========================================================================

Refundable Ongoing Costs Credit
- -------------------------------

Quarterly Refundable Ongoing Costs Credit             (1)      (1)      (1)       (1)        (1)       (1)      (1)       (1)
Overcollateralization Refund

Financed Tax Component Carrying Cost Credit
- -------------------------------------------

EOQ Balance of Financed Tax Component                570      545      520        495       470       446      421       396
Financed Tax Component Amortization                                                 
(reduce per ln 4)                                     25       25       25         25        25        25       25        25
Average Balance of Financed Tax Component            582        -        -        532         -         -        -       446
Rate of Return Applied to Financed Tax Component    9.86%       -        -      13.55%        -         -        -     13.55%
Annual Carrying Cost Credit on Financed
Tax Component                                        (14)       -        -        (54)        -         -        -       (60)
Quarterly Carrying Cost Credit on Financed           
Tax Component                                        (14)     (18)     (18)       (18)      (15)      (15)     (15)      (15) 

Quarterly Revenue Requirement on Rate Reduction Bonds
- -----------------------------------------------------

Principal Payment (ln 4)                              62       62       62         62        62        62       62        62
Interest Payment (ln 5)                               23       22       21         20        19        19       18        17
Total Ongoing Costs (ln 6 + ln 7)                      1        1        1          1         1         1        1         1
Refundable Ongoing Costs Credit (ln 12)               (1)      (1)      (1)        (1)       (1)       (1)      (1)       (1)
Total Overcollateralization (ln 8 + ln 14)             0        0        0          0         0         0        0         0
Carrying Cost Credit on Financed Tax Component       
(ln 15)                                              (14)     (18)     (18)       (18)      (15)      (15)     (15)      (15)
                                                     ------------------------------------------------------------------------
Subtotal (sum of ln 19 through ln 23)                 71       66       65         64        66        65       64        63
Franchise Fees & Uncollectibles                        1        1        1          1         1         1        1         1
                                                     ------------------------------------------------------------------------
Total Revenue Requirement, 12/31/98 - 12/31/07        72       67       66         65        67        66       65        64
                                                     ========================================================================
<CAPTION>

                                              3/31/04  6/30/04  9/30/04  12/31/04   3/31/05   6/30/05  9/30/05  12/31/05  3/31/06
                                              ------------------------------------------------------------------------------------
<S>                                            <C>      <C>       <C>       <C>      <C>     <C>      <C>       <C>        <C>
Debt Service
- ------------
Principal Payment                               62       62       62          62        62         62      62      62       62
Interest Payment                                16       15       14          13        12         11      10       9        8
Refundable Ongoing Costs Credit                  1        1        1           1         0          0       0       0        0
Nonrefundable Ongoing Costs                      0        0        0           0         0          0       0       0        0
Overcollateralization                          0.3      0.3      0.3         0.3       0.3        0.3     0.3     0.3      0.3
                                            ------------------------------------------------------------------------------------
Quarterly Total Debt Service                    78       77       76          75        74         73      72      71       70
                                            ====================================================================================

Refundable Ongoing Costs Credit
- -------------------------------

Quarterly Refundable Ongoing Costs Credit       (1)      (1)      (1)         (1)       (0)        (0)     (0)     (0)      (0)
Overcollateralization Refund

Financed Tax Component Carrying Cost Credit
- -------------------------------------------

EOQ Balance of Financed Tax Component          371      346      322         297       272        247     223     198      173
Financed Tax Component Amortization
(reduce per ln 4)                               25       25       25          25        25         25      25      25       25
Average Balance of Financed Tax Component        -        -        -         346         -          -       -     247        -
Rate of Return Applied to Financed
 Tax Component                                   -        -        -       13.55%        -          -       -   13.55%       -
Annual Carrying Cost Credit on
  Financed Tax Component                         -        -        -         (47)        -          -       -     (34)       -
Quarterly Carrying Cost Credit on
 Financed Tax Component                        (12)     (12)      (12)       (12)       (8)        (8)     (8)     (8)      (5)

Quarterly Revenue Requirement on Rate Reduction Bonds
- -----------------------------------------------------

Principal Payment (ln 4)                        62       62        62         62        62          62      62      62      62
Interest Payment (ln 5)                         16       15        14         13        12          11      10       9       8
Total Ongoing Costs (ln 6 + ln 7)                1        1         1          1         0           0       0       0       0
Refundable Ongoing Costs Credit (ln 12)         (1)      (1)       (1)        (1)       (0)         (0)     (0)     (0)     (0)
Total Overcollateralization (ln 8 + ln 14)       0        0         0          0         0           0       0       0       0
Carrying Cost Credit on Financed
  Tax Component (ln 15)                        (12)     (12)      (12)        (12)      (8)         (8)     (8)     (8)     (5)
                                               ---------------------------------------------------------------------------------
Subtotal (sum of ln 19 through ln 23)           66       65        64         63        65          64      63      62      65
Franchise Fees & Uncollectibles                  1        1         1          1         1           1       1       1       1
                                               ---------------------------------------------------------------------------------
Total Revenue Requirement, 12/31/98 - 12/31/07  67       66        65         64        66          65      64      63      65
                                               =================================================================================
</TABLE> 
<PAGE>
 
                                 Appendix Two

RATE REDUCTION BONDS -- SIZING CALCULATIONS
BOND ISSUANCE CASE
($ in millions)

Assumptions: 10-year amortization    6.328 % pre-tax carrying 
- -----------
<TABLE>
<CAPTION>
                                                                 6/30/06  9/30/06 12/31/06 3/31/07 6/30/07 9/30/07 12/31/07
                                                                 ----------------------------------------------------------    
<S>                                                                <C>      <C>      <C>     <C>      <C>     <C>      <C> 
2  Debt Service
   ------------
3
4  Principal Payment                                                  62      62      62      62      62      62       62
5  Interest Payment                                                    7       6       5       4       3       2        1
6  Refundable Ongoing Costs Credit                                     0       0       0       0       0       0        0
7  Nonrefundable Ongoing Costs                                         0       0       0       0       0       0        0
8  Overcollateralization                                             0.3     0.3     0.3     0.3     0.3     0.3      0.3
                                                                     ----------------------------------------------------
9  Quarterly Total Debt Service                                       69      68      67      66      65      64       63
10                                                                   ==================================================== 
11 Refundable Ongoing Costs Credit
   -------------------------------
12
13 Quarterly Refundable Ongoing Costs Credit                          (0)     (0)     (0)     (0)     (0)     (0)      (0)
14 Overcollateralization Refund                                                                                       (12)
15 Financed Tax Component Carrying Cost Credit
   -------------------------------------------
16
17 EOQ Balance of Financed Tax Component                             148     123      99      74      49      24       (0)
18 Financed Tax Component Amortization (reduce per ln 4)              25      25      25      25      25      25       25
19 Average Balance of Financed Tax Component                           -       -     148       -       -       -       49
20 Rate of Return Applied to Financed Tax Component                    -       -   13.55%      -       -       -    13.55%
21 Annual Carrying Cost Credit on Financed Tax Component               -       -     (20)      -       -       -       (7)
22 Quarterly Carrying Cost Credit on Financed Tax Component           (5)     (5)     (5)     (2)     (2)     (2)      (2)
   --------------------------------------------------------
23
24 Quarterly Revenue Requirement on Rate Reduction Bonds
25
26 Principal Payment (ln 4)                                           62      62      62      62      62      62       62
27 Interest Payment (ln 5)                                             7       6       5       4       3       2        1
28 Total Ongoing Costs (ln 6 + ln 7)                                   0       0       0       0       0       0        0
29 Refundable Ongoing Costs Credit (ln 12)                            (0)     (0)     (0)     (0)     (0)     (0)      (0)
30 Total Overcollateralization (ln 8 + ln 14)                          0       0       0       0       0       0      (12)
30 Carrying Cost Credit on Financed Tax Component (ln 15)             (5)     (5)     (5)     (2)     (2)     (2)      (2)
                                                                      ---------------------------------------------------
31 Subtotal (sum of ln 19 through ln 23)                              64      63      62      64      63      62       49
32 Franchise Fees & Uncollectibles                                     1       1       1       1       1       1        1
                                                                      ---------------------------------------------------
33 Total Revenue Requirement, 12/31/98 - 12/31/07                     64      63      62      65      64      63       49
                                                                      ===================================================
</TABLE>

<PAGE>

                                 Appendix Two

<TABLE>
<CAPTION>


 RATE REDUCTION BONDS -- SIZING CALCULATIONS
 REVENUE REQUIREMENT DIFFERENCES
 ($ in millions)




                                                                     12/31/97   3/31/98  6/30/98  9/30/98  12/31/98 
                                                                     ----------------------------------------------
<S>                                                                  <C>        <C>      <C>      <C>      <C> 
Revenue Requirement Difference                                                                                     
- ------------------------------

Revenue Requirement, 17-quarter Transition Costs Amortization                      177       177      177       177 
Revenue Requirement, Rate Reduction Bonds                                          (79)      (78)     (77)      (76)
                                                                              -------------------------------------
Subtotal Calculated Difference                                                      99       100      101       102 
Rate Reduction Bond Memo Account                                                   (10)      (11)     (12)      (13)
                                                                              -------------------------------------
Difference                                                                          89        89       89        89 
                                                                              ===================================== 

Sizing Calculation:
- -------------------

Total Calculated Difference, 1/1/1998 - 3/31/2002 (ln 6)              1,513

Proceeds on Bonds Issued                                              2,444
Bond Issuance Expense                                                 18.6
                                                                      -----
Face Value of Bonds Issued                                            2,463 

Customer Benefits Calculation:
- ------------------------------
NPV of Quarterly Difference, 1/1/1998 - 12/31/2007 (ln 8)               486
Annual Discount Rate                         10.0%
Quarterly Discount Rate                      2.5%

<CAPTION>

 RATE REDUCTION BONDS -- SIZING CALCULATIONS
 REVENUE REQUIREMENT DIFFERENCES
 ($ in millions)

                                                                     3/31/99  6/30/99  9/30/99   12/31/99   3/31/00
                                                                     ----------------------------------------------
<S>                                                                  <C>      <C>      <C>       <C>        <C> 
Revenue Requirement Difference                                                                            
- ------------------------------
                                                                                                          
Revenue Requirement, 17-quarter Transition Costs Amortization            169      169      169        169       160 
Revenue Requirement, Rate Reduction Bonds                                (77)     (76)     (75)       (74)      (76)
                                                                     ----------------------------------------------
Subtotal Calculated Difference                                            92       93       94         95        85 
Rate Reduction Bond Memo Account                                          (3)      (4)      (5)        (6)        4 
                                                                     ----------------------------------------------
Difference                                                                89       89       89         89        89 
                                                                     ============================================== 
<CAPTION>

RATE REDUCTION BONDS -- SIZING CALCULATIONS
REVENUE REQUIREMENT DIFFERENCES
($ in millions)

                                                                     6/30/00  9/30/00   12/31/00  3/31/01  6/30/01
                                                                     ---------------------------------------------
<S>                                                                  <C>      <C>       <C>       <C>      <C> 
Revenue Requirement Difference                                                                           
- ------------------------------
                                                                                                         
Revenue Requirement, 17-quarter Transition Costs Amortization            160      160        160      152      152 
Revenue Requirement, Rate Reduction Bonds                                (75)     (74)       (73)     (74)     (73)
                                                                     ---------------------------------------------
Subtotal Calculated Difference                                            86       87         88       78       79 
Rate Reduction Bond Memo Account                                           3        2          1       11       10 
                                                                     ---------------------------------------------
Difference                                                                89       89         89       89       89 
                                                                     ============================================= 

</TABLE> 
<PAGE>
 
                                 Appendix Two


RATE REDUCTION BONDS-SIZING CALCULATIONS
REVENUE REQUIREMENT DIFFERENCES
($ in millions)


<TABLE> 
<CAPTION> 

                                                            
                                                            
Revenue Requirement Difference                              9/30/01   12/31/01  3/31/02    6/30/02   9/30/02   12/31/02   3/31/03  
- ------------------------------                              ---------------------------------------------------------------------  
<S>                                                         <C>       <C>       <C>        <C>       <C>       <C>        <C>      
Revenue Requirement, 17-quarter Transition Costs 
 Amortization                                                152       152       150        -         -         -         -      
                                                                                                         
Revenue Requirement, Rate Reduction Bonds                    (72)      (71)      (72)       (67)      (66)      (65)      (67)   
                                                             ---------------------------------------------------------------------  
Subtotal Calculated Difference                                80        81        78        (67)      (66)      (65)      (67)      
                                                                                                                                    
Rate Reduction Bond Memo Account                               9         8        15        -         -         -         -         
                                                             ---------------------------------------------------------------------  
Difference                                                    89        89        93        (67)      (66)      (65)      (67)      
                                                             =====================================================================
Sizing Calculation
- ------------------

Total Calculated Difference, 1/1/1998-3/31/2002 (In 6)

Proceeds on Bonds Issued
Bond Issuance Expense
Face Value of Bonds Issued

Customer Benefits Calculation
- -----------------------------

NPV of Quarterly Difference, 1/1/1998 - 12/31/2007 (In 8)
Annual Discount Rate                    10.0%  
Quarterly Discount Rate                 2.5% 

<CAPTION> 

                                                            
                                                            
Revenue Requirement Difference                              6/30/03   9/30/03  12/31/03    3/31/04   6/30/04   9/30/04    12/31/04
- ------------------------------                              --------------------------------------------------------------------- 
<S>                                                         <C>       <C>       <C>        <C>       <C>       <C>        <C>      
Revenue Requirement, 17-quarter Transition Costs 
 Amortization                                                -         -         -          -         -         -          -

Revenue Requirement, Rate Reduction Bonds                    (66)      (65)      (64)       (67)      (66)      (65)      (64)
                                                             ---------------------------------------------------------------------
Subtotal Calculated Difference                               (66)      (65)      (64)       (67)      (66)      (65)      (64)

Rate Reduction Bond Memo Account                             -         -         -          -         -         -         -
                                                             ---------------------------------------------------------------------
Difference                                                   (66)      (65)      (64)       (67)      (66)      (65)      (64) 
                                                             =====================================================================

Sizing Calculation
- ------------------

Total Calculated Difference, 1/1/1998-3/31/2002 (In 6)

Proceeds on Bonds Issued
Bond Issuance Expense
Face Value of Bonds Issued

Customer Benefits Calculation
- -----------------------------

NPV of Quarterly Difference, 1/1/1998 - 12/31/2007 (In 8)
Annual Discount Rate                         10.0%  
Quarterly Discount Rate                      2.5% 

<CAPTION> 

                                                            
                                                            
Revenue Requirement Difference                              3/31/05
- ------------------------------                              -------
<S>                                                         <C>     
Revenue Requirement, 17-quarter Transition Costs 
 Amortization                                                 -    

Revenue Requirement, Rate Reduction Bonds                    (66)  
                                                            -------
Subtotal Calculated Difference                               (66) 

Rate Reduction Bond Memo Account                              -   
                                                            -------
Difference                                                   (66)  
                                                            =======

Sizing Calculation
- ------------------

Total Calculated Difference, 1/1/1998-3/31/2002 (In 6)

Proceeds on Bonds Issued
Bond Issuance Expense
Face Value of Bonds Issued

Customer Benefits Calculation
- -----------------------------

NPV of Quarterly Difference, 1/1/1998 - 12/31/2007 (In 8)
Annual Discount Rate                         10.0%  
Quarterly Discount Rate                       2.5% 

</TABLE> 
<PAGE>
 
                                 Appendix Two


RATE REDUCTION BONDS-SIZING CALCULATIONS
REVENUE REQUIREMENT DIFFERENCES
($ in millions)


<TABLE> 
<CAPTION> 


                                                            6/30/05   9/30/05   12/31/05   3/31/06   6/30/06   9/30/06   12/31/06
                                                            ---------------------------------------------------------------------
Revenue Requirement Difference                              <C>       <C>       <C>        <C>       <C>       <C>       <C>   
- ------------------------------
<S> 
Revenue Requirement, 17-quarter Transition Costs 
 Amortization                                                -         -         -          -         -         -         -

Revenue Requirement, Rate Reduction Bonds                    (65)      (64)      (63)       (65)      (64)      (63)      (62)
                                                             ---------------------------------------------------------------------
Subtotal Calculated Difference                               (65)      (64)      (63)       (65)      (64)      (63)      (62)

Rate Reduction Bond Memo Account                             -         -         -          -         -         -         -
                                                             ---------------------------------------------------------------------
Difference                                                   (65)      (64)      (63)       (65)      (64)      (63)      (62) 
                                                             =====================================================================

Sizing Calculation
- ------------------

Total Calculated Difference, 1/1/1998-3/31/2002 (In 6)

Proceeds on Bonds Issued
Bond Issuance Expense
Face Value of Bonds Issued

Customer Benefits Calculation
- -----------------------------

NPV of Quarterly Difference, 1/1/1998 - 12/31/2007 (In 8)
Annual Discount Rate                         10.0%  
Quarterly Discount Rate                      2.5% 


<CAPTION> 

                                                            3/31/07   6/30/07   9/30/07   12/31/07
                                                            --------------------------------------
Revenue Requirement Difference                              <C>       <C>       <C>        <C>    
- ------------------------------
<S> 
Revenue Requirement, 17-quarter Transition Costs 
 Amortization                                                -         -         -          -     

Revenue Requirement, Rate Reduction Bonds                    (65)      (64)      (63)       (49)  
                                                             -------------------------------------
Subtotal Calculated Difference                               (65)      (64)      (63)       (49)  

Rate Reduction Bond Memo Account                             -         -         -          -     
                                                             -------------------------------------
Difference                                                   (65)      (64)      (63)       (49)  
                                                             =====================================

Sizing Calculation
- ------------------

Total Calculated Difference, 1/1/1998-3/31/2002 (In 6)

Proceeds on Bonds Issued
Bond Issuance Expense
Face Value of Bonds Issued

Customer Benefits Calculation
- -----------------------------

NPV of Quarterly Difference, 1/1/1998 - 12/31/2007 (In 8)
Annual Discount Rate                         10.0%  
Quarterly Discount Rate                      2.5% 

</TABLE> 
<PAGE>
 
                                   APPENDIX 3

                   AMOUNTS RECEIVABLE AND EXPECTED PRINCIPAL

                              AMOUNT AMORTIZATION
<PAGE>
 
                                   APPENDIX 3


         AMOUNTS RECEIVABLE AND EXPECTED PRINCIPAL AMOUNT AMORTIZATION

The total amount payable to the owner of the Transition Property, or its
assignee(s), pursuant to this Advice Letter is $2,463,000,000 principal amount,
plus interest on such the principal amount, plus a $12,315,000
overcollateralization amount, plus other ongoing costs, to be obtained from
FTACs calculated in accordance with D.97-09-056.

The FTACs shall be adjusted from time to time, at least annually, via the FTAC
True-Up Mechanism authorized by D.97-09-056.

The following amounts are scheduled to be paid by the Bond Trustee from FTACs it
has received. These payment amounts include principal plus interest,
overcollateralization, and other ongoing costs.
<PAGE>
 
Appendix Three

Residential Customers

<TABLE> 
<CAPTION> 
- ------------------------------------------------------------------------------------------------------------------------------------
              Annual Sales        Monthly Sales       FTA Charge          Monthly             % Collected         % Collected 
Month            (mWh)               (kWh)             ($ /kWh)           Billings              Month 1             Month 2 
- ------------------------------------------------------------------------------------------------------------------------------------
<S>           <C>                 <C>                 <C>                 <C>                 <C>                 <C> 
Dec-97        22,239,500            341,485,930       0.017225             $5,882,086           30.48%              44.25%
Jan-98        22,998,700          1,957,957,455       0.017225            $33,725,767           45.00%              43.90%
Feb-98        22,998,700          1,825,760,813       0.017225            $31,448,683           45.00%              43.90%
- ------------------------------------------------------------------------------------------------------------------------------------
Mar-98        22,998,700          1,739,721,323       0.017225            $29,966,655           45.00%              43.90%
Apr-98        22,998,700          1,642,356,835       0.017225            $28,289,555           45.00%              43.90%
May-98        22,998,700          1,627,331,901       0.017225            $28,030,750           45.00%              43.90%
- ------------------------------------------------------------------------------------------------------------------------------------
Jun-98        22,998,700          1,779,073,939       0.017225            $30,644,503           45.00%              43.90%
Jul-98        22,998,700          2,080,669,904       0.017225            $35,839,486           45.00%              43.90%
Aug-98        22,998,700          2,257,534,129       0.017225            $38,885,968           45.00%              43.90%
- ------------------------------------------------------------------------------------------------------------------------------------
Sep-98        22,998,700          2,274,868,778       0.017225            $39,184,557           45.00%              43.90%
Oct-98        22,998,700          1,984,467,546       0.017225            $34,182,403           45.00%              43.90%
Nov-98        22,998,700          1,758,786,775       0.017225            $30,295,057           45.00%              43.90%
- ------------------------------------------------------------------------------------------------------------------------------------
Dec-98        22,998,700          1,920,604,408       0.017225            $33,082,362           45.00%              43.90%
Jan-99        23,375,900          2,142,088,991       0.013389            $28,680,220           45.00%              43.90%
Feb-99        23,375,900          1,855,704,983       0.013389            $24,845,853           45.00%              43.90%
- ------------------------------------------------------------------------------------------------------------------------------------
Mar-99        23.375,900          1,768,254,365       0.013389            $23,674,985           45.00%              43.90%
Apr-99        23,375,900          1,669,293,010       0.013389            $22,350,001           45.00%              43.90%
May-99        23,375,900          1,654,021,652       0.013389            $22,145,534           45.00%              43.90%
- ------------------------------------------------------------------------------------------------------------------------------------
Jun-99        23,375,900          1,808,252,400       0.013389            $24,210,515           45.00%              43.90%
Jul-99        23,375,900          2,114,794,820       0.013389            $28,314,781           45.00%              43.90%
Aug-99        23,375,900          2,294,559,782       0.013389            $30,721,637           45.00%              43.90%
- ------------------------------------------------------------------------------------------------------------------------------------
Sep-99        23,375,900          2,312,178,734       0.013389            $30,957,535           45.00%              43.90%
Oct-99        23,375,900          2,017,014,654       0.013389            $27,005,612           45.00%              43.90%
Nov-99        23,375,900          1,787,632,508       0.013389            $23,934,437           45.00%              43.90%
- ------------------------------------------------------------------------------------------------------------------------------------
Dec-99        23,375,900          1,952,104,101       0.013389            $26,136,531           45.00%              43.90%
Jan-00        23,275,500          2,132,888,672       0.013333            $28,437,134           45.00%              43.90%
Feb-00        23,275,500          1,847,734,689       0.013333            $24,635,265           45.00%              43.90%
- ------------------------------------------------------------------------------------------------------------------------------------
Mar-00        23,275,500          1,760,659,674       0.013333            $23,474,321           45.00%              43.90%
Apr-00        23,275,500          1,662,123,360       0.013333            $22,160,568           45.00%              43.90%
May-00        23,275,500          1,646,917,593       0.013333            $21,957,834           45.00%              43.90%
- ------------------------------------------------------------------------------------------------------------------------------------
Jun-00        23,275,500          1,800,485,917       0.013333            $24,005,312           45.00%              43.90%
Jul-00        23,275,500          2,105,711,730       0.013333            $28,074,792           45.00%              43.90%
Aug-00        23,275,500          2,284,704,598       0.013333            $30,461,248           45.00%              43.90%
- ------------------------------------------------------------------------------------------------------------------------------------
Sep-00        23,275,500          2,302,247,878       0.013333            $30,695,147           45.00%              43.90%
Oct-00        23,275,500          2,008,351,532       0.013333            $26,776,719           45.00%              43.90%
Nov-00        23,275,500          1,779,954,588       0.013333            $23,731,574           45.00%              43.90%
- ------------------------------------------------------------------------------------------------------------------------------------
Dec-00        23,275,500          1,943,719,771       0.013333            $25,915,004           45.00%              43.90%
Jan-01        23,519,800          2,155,275,503       0.012527            $26,998,778           45.00%              43.90%
Feb-01        23,519,800          1,867,128,540       0.012527            $23,289,209           45.00%              43.90%
- ------------------------------------------------------------------------------------------------------------------------------------
Mar-01        23,519,800          1,779,139,585       0.012527            $22,286,986           45.00%              43.90%
Apr-01        23,519,800          1,679,569,032       0.012527            $21,039,682           45.00%              43.90%
May-01        23,519,800          1,664,203,665       0.012527            $20,847,203           45.00%              43.90%
- ------------------------------------------------------------------------------------------------------------------------------------
Jun-01        23,519,800          1,819,383,844       0.012527            $22,791,119           45.00%              43.90%

<CAPTION> 
- ------------------------------------------------------------------------------------------------------------------------------------
              % Collected         % Collected         % Collected         Charge-               Monthly            Quarterly
Month           Month 3             Month 4             Month 5             Offs              Collections         Collections
- ------------------------------------------------------------------------------------------------------------------------------------
<S>           <C>                 <C>                 <C>                 <C>                 <C>                 <C> 
Dec-97         19.45%               3.80%                1.51%             0.50%               $1,793,088
Jan-98          7.80%               1.90%                0.90%             0.50%              $17,779,703
Feb-98          7.80%               1.90%                0.90%             0.50%              $30,101,301           $49,674,091
- ------------------------------------------------------------------------------------------------------------------------------------
Mar-98          7.80%               1.90%                0.90%             0.50%              $30,145,286
Apr-98          7.80%               1.90%                0.90%             0.50%              $29,068,438
May-98          7.80%               1.90%                0.90%             0.50%              $28,271,408           $87,485,132
- ------------------------------------------------------------------------------------------------------------------------------------
Jun-98          7.80%               1.90%                0.90%             0.50%              $29,154,516
Jul-98          7.80%               1.90%                0.90%             0.50%              $32,574,306
Aug-98          7.80%               1.90%                0.90%             0.50%              $36,409,681           $98,138,503
- ------------------------------------------------------------------------------------------------------------------------------------
Sep-98          7.80%               1.90%                0.90%             0.50%              $38,333,993
Oct-98          7.80%               1.90%                0.90%             0.50%              $36,573,958
Nov-98          7.80%               1.90%                0.90%             0.50%              $32,756,635          $107,664,585
- ------------------------------------------------------------------------------------------------------------------------------------
Dec-98          7.80%               1.90%                0.90%             0.50%              $31,947,301
Jan-99          7.80%               1.90%                0.90%             0.50%              $30,794,397
Feb-99          7.80%               1.90%                0.90%             0.50%              $27,234,922           $89,976,620
- ------------------------------------------------------------------------------------------------------------------------------------
Mar-99          7.80%               1.90%                0.90%             0.50%              $24,699,350
Apr-99          7.80%               1.90%                0.90%             0.50%              $23,231,461
May-99          7.80%               1.90%                0.90%             0.50%              $22,353,983           $70,284,793
- ------------------------------------------------------------------------------------------------------------------------------------
Jun-99          7.80%               1.90%                0.90%             0.50%              $23,033,359
Jul-99          7.80%               1.90%                0.90%             0.50%              $25,735,144
Aug-99          7.80%               1.90%                0.90%             0.50%              $28,765,261           $77,533,763
- ------------------------------------------------------------------------------------------------------------------------------------
Sep-99          7.80%               1.90%                0.90%             0.50%              $30,285,552
Oct-99          7.80%               1.90%                0.90%             0.50%              $28,895,046
Nov-99          7.80%               1.90%                0.90%             0.50%              $25,879,192           $85,059,790
- ------------------------------------------------------------------------------------------------------------------------------------
Dec-99          7.80%               1.90%                0.90%             0.50%              $25,239,782
Jan-00          7.80%               1.90%                0.90%             0.50%              $26,926,258
Feb-00          7.80%               1.90%                0.90%             0.50%              $26,306,225           $78,475,265
- ------------------------------------------------------------------------------------------------------------------------------------
Mar-00          7.80%               1.90%                0.90%             0.50%              $24,308,427
Apr-00          7.80%               1.90%                0.90%             0.50%              $22,974,568
May-00          7.80%               1.90%                0.90%             0.50%              $22,164,516           $69,447,510
- ------------------------------------------------------------------------------------------------------------------------------------
Jun-00          7.80%               1.90%                0.90%             0.50%              $22,838,133
Jul-00          7.80%               1.90%                0.90%             0.50%              $25,517,019
Aug-00          7.80%               1.90%                0.90%             0.50%              $28,521,453           $76,876,606
- ------------------------------------------------------------------------------------------------------------------------------------
Sep-00          7.80%               1.90%                0.90%             0.50%              $30,028,859
Oct-00          7.80%               1.90%                0.90%             0.50%              $28,650,139
Nov-00          7.80%               1.90%                0.90%             0.50%              $25,659,846           $84,338,844
- ------------------------------------------------------------------------------------------------------------------------------------
Dec-00          7.80%               1.90%                0.90%             0.50%              $25,025,856
Jan-01          7.80%               1.90%                0.90%             0.50%              $26,162,214
Feb-01          7.80%               1.90%                0.90%             0.50%              $25,090,869           $76,278,939
- ------------------------------------------------------------------------------------------------------------------------------------
Mar-01          7.80%               1.90%                0.90%             0.50%              $23,108,881
Apr-01          7.80%               1.90%                0.90%             0.50%              $21,822,414
May-01          7.80%               1.90%                0.90%             0.50%              $21,043,431           $65,974,726
- ------------------------------------------------------------------------------------------------------------------------------------
Jun-01          7.80%               1.90%                0.90%             0.50%              $21,682,977
</TABLE>  
<PAGE>
 
Appendix Three

Residential Customers

<TABLE> 
<CAPTION> 
- ------------------------------------------------------------------------------------------------------------------------------
              Annual Sales        Monthly Sales       FTA Charge          Monthly             % Collected         % Collected
Month            (mWh)                (kWh)            ($ /kWh)           Billings              Month 1             Month 2
- ------------------------------------------------------------------------------------------------------------------------------
<S>           <C>                 <C>                 <C>                 <C>                 <C>                 <C> 
Jul-01         23,519,800          2,127,813,312       0.012527            $26,654,764         45.00%              43.90%
Aug-01         23,519,800          2,308,684,892       0.012527            $28,920,512         45.00%              43.90%
 ........................................................................................................................
Sep-01         23,519,800          2,326,412,305       0.012527            $29,142,581         45.00%              43.90%
Oct-01         23,519,800          2,029,431,220       0.012527            $25,422,348         45.00%              43.90%
Nov-01         23,519,800          1,798,637,018       0.012527            $22,531,227         45.00%              43.90%
- ------------------------------------------------------------------------------------------------------------------------
Dec-01         23,519,800          1,964,121,083       0.012527            $24,604,219         45.00%              43.90%
Jan-02         24,395,300          2,235,503,384       0.011622            $25,980,304         45.00%              43.90%
Feb-02         24,395,300          1,936,630,451       0.011622            $22,506,899         45.00%              43.90%
 ........................................................................................................................
Mar-02         24,395,300          1,845,366,198       0.011622            $21,446,255         45.00%              43.90%
Apr-02         24,395,300          1,742,089,236       0.011622            $20,246,003         45.00%              43.90%
May-02         24,395,300          1,726,151,909       0.011622            $20,060,784         45.00%              43.90%
 ........................................................................................................................
Jun-02         24,395,300          1,887,108,508       0.011622            $21,931,370         45.00%              43.90%
Jul-02         24,395,300          2,207,018,941       0.011622            $25,649,267         45.00%              43.90%
Aug-02         24,395,300          2,394,623,276       0.011622            $27,829,544         45.00%              43.90%
 ........................................................................................................................
Sep-02         24,395,300          2,413,010,574       0.011622            $28,043,236         45.00%              43.90%
Oct-02         24,395,300          2,104,974,678       0.011622            $24,463,341         45.00%              43.90%
Nov-02         24,395,300          1,865,589,403       0.011622            $21,681,282         45.00%              43.90%
- ------------------------------------------------------------------------------------------------------------------------
Dec-02         24,395,300          2,037,233,440       0.011622            $23,676,074         45.00%              43.90%
Jan-03         24,782,900          2,271,021,747       0.010866            $24,677,386         45.00%              43.90%
Feb-03         24,782,900          1,967,400,229       0.010866            $21,378,173         45.00%              43.90%
 ........................................................................................................................
Mar-03         24,782,900          1,874,685,942       0.010866            $20,370,720         45.00%              43.90%
Apr-03         24,782,900          1,769,768,083       0.010866            $19,230,661         45.00%              43.90%
May-03         24,782,900          1,753,577,540       0.010866            $19,054,732         45.00%              43.90%
 ........................................................................................................................
Jun-03         24,782,900          1,917,091,467       0.010866            $20,831,507         45.00%              43.90%
Jul-03         24,782,900          2,242,084,734       0.010866            $24,362,950         45.00%              43.90%
Aug-03         24,782,900          2,432,669,785       0.010866            $26,433,887         45.00%              43.90%
 ........................................................................................................................
Sep-03         24,782,900          2,451,349,225       0.010866            $26,636,861         45.00%              43.90%
Oct-03         24,782,900          2,138,419,161       0.010866            $23,236,499         45.00%              43.90%
Nov-03         24,782,900          1,895,230,459       0.010866            $20,593,961         45.00%              43.90%
- ------------------------------------------------------------------------------------------------------------------------
Dec-03         24,782,900          2,069,601,629       0.010866            $22,488,714         45.00%              43.90%
Jan-04         25,171,300          2,306,613,418       0.010132            $23,371,214         45.00%              43.90%
Feb-04         25,171,300          1,998,233,515       0.010132            $20,246,628         45.00%              43.90%
 ........................................................................................................................
Mar-04         25,171,300          1,904,066,201       0.010132            $19,292,500         45.00%              43.90%
Apr-04         25,171,300          1,797,504,059       0.010132            $18,212,784         45.00%              43.90%
May-04         25,171,300          1,781,059,776       0.010132            $18,046,167         45.00%              43.90%
 ........................................................................................................................
Jun-04         25,171,300          1,947,136,309       0.010132            $19,728,898         45.00%              43.90%
Jul-04         25,171,300          2,277,222,902       0.010132            $23,073,422         45.00%              43.90%
Aug-04         25,171,300          2,470,794,820       0.010132            $25,034,744         45.00%              43.90%
 ........................................................................................................................
Sep-04         25,171,300          2,489,767,007       0.010132            $25,226,975         45.00%              43.90%
Oct-04         25,171,300          2,171,932,672       0.010132            $22,006,594         45.00%              43.90%
Nov-04         25,171,300          1,924,932,694       0.010132            $19,503,925         45.00%              43.90%
- ------------------------------------------------------------------------------------------------------------------------
Dec-04         25,171,300          2,102,036,625       0.010132            $21,298,388         45.00%              43.90%
Jan-05         25,570,400          2,343,185,602       0.009416            $22,063,579         45.00%              43.90%
Feb-05         25,570,400          2,029,916,225       0.009416            $19,113,815         45.00%              43.90%
 ........................................................................................................................

<CAPTION> 
- ------------------------------------------------------------------------------------------------------------------------------
              % Collected         % Collected         % Collected         Charge-               Monthly            Quarterly
Month           Month 3             Month 4             Month 5             Offs              Collections         Collections
- ------------------------------------------------------------------------------------------------------------------------------
<S>           <C>                 <C>                 <C>                 <C>                 <C>                 <C> 
Jul-01          7.80%                 1.90%               0.90%             0.50%              $24,226,364         
Aug-01          7.80%                 1.90%               0.90%             0.50%              $27,078,833         $72,988,174
 ..............................................................................................................................
Sep-01          7.80%                 1.90%               0.90%             0.50%              $28,509,994
Oct-01          7.80%                 1.90%               0.90%             0.50%              $27,201,010
Nov-01          7.80%                 1.90%               0.90%             0.50%              $24,361,967         $80,072,971
- ------------------------------------------------------------------------------------------------------------------------------
Dec-01          7.80%                 1.90%               0.90%             0.50%              $23,760,044
Jan-02          7.80%                 1.90%               0.90%             0.50%              $24,995,132
Feb-02          7.80%                 1.90%               0.90%             0.50%              $24,109,481         $72,864,658
 ..............................................................................................................................
Mar-02          7.80%                 1.90%               0.90%             0.50%              $22,228,068
Apr-02          7.80%                 1.90%               0.90%             0.50%              $20,996,209
May-02          7.80%                 1.90%               0.90%             0.50%              $20,249,610         $63,473,887
 ..............................................................................................................................
Jun-02          7.80%                 1.90%               0.90%             0.50%              $20,865,030
Jul-02          7.80%                 1.90%               0.90%             0.50%              $23,312,473
Aug-02          7.80%                 1.90%               0.90%             0.50%              $26,057,339         $70,234,842
 ..............................................................................................................................
Sep-02          7.80%                 1.90%               0.90%             0.50%              $27,434,512
Oct-02          7.80%                 1.90%               0.90%             0.50%              $26,174,907
Nov-02          7.80%                 1.90%               0.90%             0.50%              $23,442,961         $77,052,380
- ------------------------------------------------------------------------------------------------------------------------------
Dec-02          7.80%                 1.90%               0.90%             0.50%              $22,863,744
Jan-03          7.80%                 1.90%               0.90%             0.50%              $23,906,953
Feb-03          7.80%                 1.90%               0.90%             0.50%              $22,932,398         $69,703,095
 ..............................................................................................................................
Mar-03          7.80%                 1.90%               0.90%             0.50%              $21,121,655
Apr-03          7.80%                 1.90%               0.90%             0.50%              $19,945,996
May-03          7.80%                 1.90%               0.90%             0.50%              $19,234,087         $60,301,739
 ..............................................................................................................................
Jun-03          7.80%                 1.90%               0.90%             0.50%              $19,818,644
Jul-03          7.80%                 1.90%               0.90%             0.50%              $22,143,348
Aug-03          7.80%                 1.90%               0.90%             0.50%              $24,750,558         $66,712,549
 ..............................................................................................................................
Sep-03          7.80%                 1.90%               0.90%             0.50%              $26,058,665
Oct-03          7.80%                 1.90%               0.90%             0.50%              $24,862,229
Nov-03          7.80%                 1.90%               0.90%             0.50%              $22,267,291         $73,188,186
- ------------------------------------------------------------------------------------------------------------------------------
Dec-03          7.80%                 1.90%               0.90%             0.50%              $21,717,122
Jan-04          7.80%                 1.90%               0.90%             0.50%              $22,677,146
Feb-04          7.80%                 1.90%               0.90%             0.50%              $21,725,479         $66,119,748
 ..............................................................................................................................
Mar-04          7.80%                 1.90%               0.90%             0.50%              $20,005,481
Apr-04          7.80%                 1.90%               0.90%             0.50%              $18,890,849
May-04          7.80%                 1.90%               0.90%             0.50%              $18,216,029         $57,112,359
 ..............................................................................................................................
Jun-04          7.80%                 1.90%               0.90%             0.50%              $18,769,645
Jul-04          7.80%                 1.90%               0.90%             0.50%              $20,971,302
Aug-04          7.80%                 1.90%               0.90%             0.50%              $23,440,513         $63,181,461
 ..............................................................................................................................
Sep-04          7.80%                 1.90%               0.90%             0.50%              $24,679,383
Oct-04          7.80%                 1.90%               0.90%             0.50%              $23,546,274
Nov-04          7.80%                 1.90%               0.90%             0.50%              $21,088,686         $69,314,342
- ------------------------------------------------------------------------------------------------------------------------------
Dec-04          7.80%                 1.90%               0.90%             0.50%              $20,567,637
Jan-05          7.80%                 1.90%               0.90%             0.50%              $21,445,077
Feb-05          7.80%                 1.90%               0.90%             0.50%              $20,517,036         $62,529,751
 ..............................................................................................................................
</TABLE> 
<PAGE>
 
Appendix Three


Residential Customers

<TABLE> 
<CAPTION> 
- ------------------------------------------------------------------------------------------------------------------------------------
              Annual Sales        Monthly Sales       FTA Charge          Monthly             % Collected         % Collected 
Month            (mWh)               (kWh)             ($ /kWh)           Billings              Month 1             Month 2 
- ------------------------------------------------------------------------------------------------------------------------------------
<S>           <C>                 <C>                 <C>                 <C>                 <C>                 <C> 
Mar-05        25,570,400          1,934,255,854       0.009416            $18,213,071         45.00%              43.90%
Apr-05        25,570,400          1,826,004,132       0.009416            $17,193,767         45.00%              43.90%
May-05        25,570,400          1,809,299,118       0.009416            $17,036,471         45.00%              43.90%   
- ------------------------------------------------------------------------------------------------------------------------------------
Jun-05        25,570,400          1,978,008,854       0.009416            $18,625,052         45.00%              43.90%
Jul-05        25,570,400          2,313,329,089       0.009416            $21,782,448         45.00%              43.90%
Aug-05        25,570,400          2,509,970,159       0.009416            $23,634,032         45.00%              43.90%
- ------------------------------------------------------------------------------------------------------------------------------------
Sep-05        25,570,400          2,529,243,157       0.009416            $23,815,508         45.00%              43.90%
Oct-05        25,570,400          2,206,369,445       0.009416            $20,775,310         45.00%              43.90%
Nov-05        25,570,400          1,955,453,193       0.009416            $18,412,667         45.00%              43.90%
- ------------------------------------------------------------------------------------------------------------------------------------
Dec-05        25,570,400          2,135,365,171       0.009416            $20,106,729         45.00%              43.90%
Jan-06        25,980,000          2,380,719,971       0.008721            $20,763,253         45.00%              43.90%
Feb-06        25,980,000          2,062,432,482       0.008721            $17,987,335         45.00%              43.90%
- ------------------------------------------------------------------------------------------------------------------------------------
Mar-06        25,980,000          1,965,239,773       0.008721            $17,139,677         45.00%              43.90%
Apr-06        25,980,000          1,855,254,018       0.008721            $16,180,445         45.00%              43.90%
May-06        25,980,000          1,838,281,415       0.008721            $16,032,420         45.00%              43.90%
- ------------------------------------------------------------------------------------------------------------------------------------
Jun-06        25,980,000          2,009,693,632       0.008721            $17,527,377         45.00%              43.90%
Jul-06        25,980,000          2,350,385,210       0.008721            $20,498,691         45.00%              43.90%
Aug-06        25,980,000          2,550,176,170       0.008721            $22,241,151         45.00%              43.90%
- ------------------------------------------------------------------------------------------------------------------------------------
Sep-06        25,980,000          2,569,757,893       0.008721            $22,411,932         45.00%              43.90%
Oct-06        25,980,000          2,241,712,221       0.008721            $19,550,908         45.00%              43.90%
Nov-06        25,980,000          1,986,776,662       0.008721            $17,327,509         45.00%              43.90%
- ------------------------------------------------------------------------------------------------------------------------------------
Dec-06        25,980,000          2,169,570,564       0.008721            $18,921,731         45.00%              43.90%
Jan-07        26,390,200          2,418,309,322       0.008048            $19,462,387         45.00%              43.90%
Feb-07        26,390,200          2,094,996,369       0.008048            $16,860,387         45.00%              43.90%
- ------------------------------------------------------------------------------------------------------------------------------------
Mar-07        26,390,200          1,996,269,078       0.008048            $16,065,836         45.00%              43.90%
Apr-07        26,390,200          1,884,546,751       0.008048            $15,166,703         45.00%              43.90%
May-07        26,390,200          1,867,306,166       0.008048            $15,027,952         45.00%              43.90%
- ------------------------------------------------------------------------------------------------------------------------------------
Jun-07        26,390,200          2,041,424,822       0.008048            $16,429,247         45.00%              43.90%
Jul-07        26,390,200          2,387,495,594       0.008048            $19,214,400         45.00%              43.90%
Aug-07        26,390,200          2,590,441,076       0.008048            $20,847,692         45.00%              43.90%
- ------------------------------------------------------------------------------------------------------------------------------------
Sep-07        26,390,200          2,610,331,976       0.008048            $21,007,772         45.00%              43.90%
Oct-07        26,390,200          2,277,106,769       0.008048            $18,325,999         45.00%              43.90%
Nov-07        26,390,200          2,018,146,014       0.008048            $16,241,900         45.00%              43.90%

<CAPTION> 
- ------------------------------------------------------------------------------------------------------------------------------------
              % Collected         % Collected         % Collected         Charge-               Monthly            Quarterly
Month           Month 3             Month 4             Month 5             Offs              Collections         Collections
- ------------------------------------------------------------------------------------------------------------------------------------
<S>           <C>                 <C>                 <C>                 <C>                 <C>                 <C> 
Mar-05        7.80%               1.90%               0.90%               0.50%               $18,888,011
Apr-05        7.80%               1.90%               0.90%               0.50%               $17,834,504
May-05        7.80%               1.90%               0.90%               0.50%               $17,196,830         $53,919,345
- ------------------------------------------------------------------------------------------------------------------------------------
Jun-05        7.80%               1.90%               0.90%               0.50%               $17,719,471
Jul-05        7.80%               1.90%               0.90%               0.50%               $19,797,944    
Aug-05        7.80%               1.90%               0.90%               0.50%               $22,129,000         $59,646,415
- ------------------------------------------------------------------------------------------------------------------------------------
Sep-05        7.80%               1.90%               0.90%               0.50%               $23,298,554
Oct-05        7.80%               1.90%               0.90%               0.50%               $22,228,844
Nov-05        7.80%               1.90%               0.90%               0.50%               $19,908,759         $65,436,157 
- ------------------------------------------------------------------------------------------------------------------------------------
Dec-05        7.80%               1.90%               0.90%               0.50%               $19,416,864
Jan-06        7.80%               1.90%               0.90%               0.50%               $20,215,576
Feb-06        7.80%               1.90%               0.90%               0.50%               $19,314,512         $58,946,952
- ------------------------------------------------------------------------------------------------------------------------------------
Mar-06        7.80%               1.90%               0.90%               0.50%               $17,776,570
Apr-06        7.80%               1.90%               0.90%               0.50%               $16,783,993
May-06        7.80%               1.90%               0.90%               0.50%               $16,183,328         $50,743,891
- ------------------------------------------------------------------------------------------------------------------------------------
Jun-06        7.80%               1.90%               0.90%               0.50%               $16,675,167
Jul-06        7.80%               1.90%               0.90%               0.50%               $18,631,144 
Aug-06        7.80%               1.90%               0.90%               0.50%               $20,824,819         $56,131,130
- ------------------------------------------------------------------------------------------------------------------------------------
Sep-06        7.80%               1.90%               0.90%               0.50%               $21,925,445
Oct-06        7.80%               1.90%               0.90%               0.50%               $20,918,778
Nov-06        7.80%               1.90%               0.90%               0.50%               $18,735,429         $61,579,651
- ------------------------------------------------------------------------------------------------------------------------------------
Dec-06        7.80%               1.90%               0.90%               0.50%               $18,272,523
Jan-07        7.80%               1.90%               0.90%               0.50%               $18,989,434   
Feb-07        7.80%               1.90%               0.90%               0.50%               $18,112,238         $55,374,196
- ------------------------------------------------------------------------------------------------------------------------------------
Mar-07        7.80%               1.90%               0.90%               0.50%               $16,664,863
Apr-07        7.80%               1.90%               0.90%               0.50%               $15,733,109
May-07        7.80%               1.90%               0.90%               0.50%               $15,169,405         $47,567,377
- ------------------------------------------------------------------------------------------------------------------------------------
Jun-07        7.80%               1.90%               0.90%               0.50%               $15,630,429
Jul-07        7.80%               1.90%               0.90%               0.50%               $17,463,860
Aug-07        7.80%               1.90%               0.90%               0.50%               $19,520,096         $52,614,384
- ------------------------------------------------------------------------------------------------------------------------------------
Sep-07        7.80%               1.90%               0.90%               0.50%               $20,551,765
Oct-07        7.80%               1.90%               0.90%               0.50%               $19,608,168
Nov-07        7.80%               1.90%               0.90%               0.50%               $17,561,611         $57,721,544
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE> 

<PAGE>
 
Appendix Three

Small Commercial Customers

<TABLE> 
<CAPTION> 
- ------------------------------------------------------------------------------------------------------------------------------------
              Annual Sales        Monthly Sales       FTA Charge          Monthly             % Collected         % Collected 
Month            (mWh)               (kWh)             ($ /kWh)           Billings              Month 1             Month 2 
- ------------------------------------------------------------------------------------------------------------------------------------
<S>           <C>                 <C>                 <C>               <C>                   <C>                 <C> 
Dec-97           4,209,000         61,464,574          0.018215            $1,119,582             28.65%             46.91%
Jan-98           4,264,900        329,386,037          0.018215            $5,999,790             42.30%             49.10%
Feb-98           4,264,900        338,313,307          0.018215            $6,162,401             42.30%             49.10% 
- ------------------------------------------------------------------------------------------------------------------------------------
Mar-98           4,264,900        329,261,839          0.018215            $5,997,528             42.30%             49.10%
Apr-98           4,264,900        323,476,457          0.018215            $5,892,147             42.30%             49.10% 
May-98           4,264,900        331,317,627          0.018215            $6,034,974             42.30%             49.10%
- ------------------------------------------------------------------------------------------------------------------------------------
Jun-98           4,264,900        353,178,252          0.018215            $6,875,955             42.30%             49.10% 
Jul-98           4,264,900        377,487,142          0.018215            $7,060,176             42.30%             49.10%
Aug-98           4,264,900        387,600,801          0.018215            $7,331,647             42.30%             49.10% 
- ------------------------------------------------------------------------------------------------------------------------------------
Sep-98           4,264,900        402,504,442          0.018215            $6,959,594             42.30%             49.10%
Oct-98           4,264,900        382,078,872          0.018215            $6,309,940             42.30%             49.10% 
Nov-98           4,264,900        346,413,161          0.018215            $6,169,820             42.30%             49.10%
====================================================================================================================================
Dec-98           4,264,900        338,720,627          0.018215            $5,174,756             42.30%             49.10% 
Jan-99           4,396,500        365,487,574          0.014159            $4,937,812             42.30%             49.10%
Feb-99           4,396,500        348,752,481          0.014159            $4,805,703             42.30%             49.10% 
- ------------------------------------------------------------------------------------------------------------------------------------
Mar-99           4,396,500        339,421,716          0.014159            $4,721,263             42.30%             49.10%  
Apr-99           4,396,500        333,457,817          0.014159            $4,835,708             42.30%             49.10% 
May-99           4,396,500        341,540,939          0.014159            $5,154,772             42.30%             49.10%
- ------------------------------------------------------------------------------------------------------------------------------------
Jun-99           4,396,500        364,076,106          0.014159            $5,509,569             42.30%             49.10% 
Jul-99           4,396,500        389,135,084          0.014159            $5,657,182             42.30%             49.10%
Aug-99           4,396,500        399,560,815          0.014159            $5,874,706             42.30%             49.10% 
- ------------------------------------------------------------------------------------------------------------------------------------
Sep-99           4,396,500        414,924,331          0.014159            $5,576,587             42.30%             49.10%
Oct-99           4,396,500        393,868,499          0.014159            $5,056,033             42.30%             49.10% 
Nov-99           4,396,500        357,102,268          0.014159            $4,943,757             42.30%             49.10%
====================================================================================================================================
Dec-99           4,396,500        349,172,369          0.014159            $5,212,218             42.30%             49.10% 
Jan-00           4,447,000        369,685,714          0.014099            $4,973,559             42.30%             49.10%
Feb-00           4,447,000        352,758,395          0.014099            $4,840,493             42.30%             49.10% 
- ------------------------------------------------------------------------------------------------------------------------------------
Mar-00           4,447,000        343,320,453          0.014099            $4,755,442             42.30%             49.10%
Apr-00           4,447,000        337,288,050          0.014099            $4,870,715             42.30%             49.10% 
May-00           4,447,000        345,464,018          0.014099            $5,192,089             42.30%             49.10%
- ------------------------------------------------------------------------------------------------------------------------------------
Jun-00           4,447,000        368,258,034          0.014099            $5,549,455             42.30%             49.10% 
Jul-00           4,447,000        393,604,849          0.014099            $5,698,137             42.30%             49.10% 
Aug-00           4,447,000        404,150,335          0.014099            $5,917,236             42.30%             49.10% 
- ------------------------------------------------------------------------------------------------------------------------------------
Sep-00           4,447,000        419,690,322          0.014099            $5,616,959             42.30%             49.10%
Oct-00           4,447,000        398,392,634          0.014099            $5,092,635             42.30%             49.10% 
Nov-00           4,447,000        361,204,091          0.014099            $4,979,547             42.30%             49.10%
====================================================================================================================================
Dec-00           4,447,000        353,183,106          0.014099            $4,979,547             42.30%             49.10%
Jan-01           4,545,900        377,907,417          0.013247            $5,006,094             42.30%             49.10% 
Feb-01           4,545,900        360,603,640          0.013247            $4,776,873             42.30%             49.10%
- ------------------------------------------------------------------------------------------------------------------------------------
Mar-01           4,545,900        350,955,801          0.013247            $4,649,069             42.30%             49.10% 
Apr-01           4,545,900        344,789,239          0.013247            $4,567,382             42.30%             49.10%
May-01           4,545,900        353,147,038          0.013247            $4,678,097             42.30%             49.10% 
- ------------------------------------------------------------------------------------------------------------------------------------
Jun-01           4,545,900        376,447,986          0.013247            $4,986,761             42.30%             49.10%
<CAPTION> 
- ------------------------------------------------------------------------------------------------------------------------------------
              % Collected         % Collected         % Collected         Charge-               Monthly            Quarterly
Month           Month 3             Month 4             Month 5             Offs              Collections         Collections
- ------------------------------------------------------------------------------------------------------------------------------------
<S>           <C>                 <C>                 <C>                 <C>                 <C>                 <C> 
Dec-97           19.36%             3.03%                1.65%              0.40%                 $320,814
Jan-98            5.20%             2.00%                1.00%              0.40%               $3,063,067
Feb-98            5.20%             2.00%                1.00%              0.40%               $5,769,358           $9,153,240
- ------------------------------------------------------------------------------------------------------------------------------------
Mar-98            5.20%             2.00%                1.00%              0.40%               $5,908,631
Apr-98            5.20%             2.00%                1.00%              0.40%               $5,896,024
May-98            5.20%             2.00%                1.00%              0.40%               $5,940,956          $17,745,610
- ------------------------------------------------------------------------------------------------------------------------------------
Jun-98            5.20%             2.00%                1.00%              0.40%               $6,172,368
Jul-98            5.20%             2.00%                1.00%              0.40%               $6,558,851
Aug-98            5.20%             2.00%                1.00%              0.40%               $6,876,694          $19,607,913
- ------------------------------------------------------------------------------------------------------------------------------------
Sep-98            5.20%             2.00%                1.00%              0.40%               $7,114,396
Oct-98            5.20%             2.00%                1.00%              0.40%               $7,112,727
Nov-98            5.20%             2.00%                1.00%              0.40%               $6,677,474          $20,904,597
====================================================================================================================================
Dec-98            5.20%             2.00%                1.00%              0.40%               $6,287,148
Jan-99            5.20%             2.00%                1.00%              0.40%               $5,758,929
Feb-99            5.20%             2.00%                1.00%              0.40%               $5,146,125          $17,192,202
- ------------------------------------------------------------------------------------------------------------------------------------
Mar-99            5.20%             2.00%                1.00%              0.40%               $4,912,861
Apr-99            5.20%             2.00%                1.00%              0.40%               $4,778,654
May-99            5.20%             2.00%                1.00%              0.40%               $4,764,045          $14,455,559
- ------------------------------------------------------------------------------------------------------------------------------------
Jun-99            5.20%             2.00%                1.00%              0.40%               $4,945,799
Jul-99            5.20%             2.00%                1.00%              0.40%               $5,255,480
Aug-99            5.20%             2.00%                1.00%              0.40%               $5,510,161          $15,711,440
- ------------------------------------------------------------------------------------------------------------------------------------
Sep-99            5.20%             2.00%                1.00%              0.40%               $5,700,627
Oct-99            5.20%             2.00%                1.00%              0.40%               $5,699,290
Nov-99            5.20%             2.00%                1.00%              0.40%               $5,350,530          $16,750,447
====================================================================================================================================
Dec-99            5.20%             2.00%                1.00%              0.40%               $5,037,770     
Jan-00            5.20%             2.00%                1.00%              0.40%               $5,065,346
Feb-00            5.20%             2.00%                1.00%              0.40%               $5,076,977          $15,180,092
- ------------------------------------------------------------------------------------------------------------------------------------
Mar-00            5.20%             2.00%                1.00%              0.40%               $4,910,017
Apr-00            5.20%             2.00%                1.00%              0.40%               $4,800,541
May-00            5.20%             2.00%                1.00%              0.40%               $4,798,534          $14,509,091
- ------------------------------------------------------------------------------------------------------------------------------------
Jun-00            5.20%             2.00%                1.00%              0.40%               $4,981,603    
Jul-00            5.20%             2.00%                1.00%              0.40%               $5,293,526
Aug-00            5.20%             2.00%                1.00%              0.40%               $5,550,052          $15,825,182
- ------------------------------------------------------------------------------------------------------------------------------------
Sep-00            5.20%             2.00%                1.00%              0.40%               $5,741,896
Oct-00            5.20%             2.00%                1.00%              0.40%               $5,740,549
Nov-00            5.20%             2.00%                1.00%              0.40%               $5,389,265          $16,871,711
====================================================================================================================================
Dec-00            5.20%             2.00%                1.00%              0.40%               $5,074,240
Jan-01            5.20%             2.00%                1.00%              0.40%               $4,998,864
Feb-01            5.20%             2.00%                1.00%              0.40%               $4,895,568          $14,968,673
- ------------------------------------------------------------------------------------------------------------------------------------
Mar-01            5.20%             2.00%                1.00%              0.40%               $4,722,835
Apr-01            5.20%             2.00%                1.00%              0.40%               $4,613,010
May- 01            5.20%             2.00%                1.00%              0.40%               $4,608,769          $13,944,615
- ------------------------------------------------------------------------------------------------------------------------------------
Jun-01            5.20%             2.00%                1.00%              0.40%               $4,784,599
</TABLE> 
<PAGE>
 
Appendix Three


Small Commercial Customers

<TABLE> 
<CAPTION> 
- -------------------------------------------------------------------------------------------------------------------------------
              Annual Sales        Monthly Sales       FTA Charge          Monthly             % Collected         % Collected 
Month            (mWh)               (kWh)             ($ /kWh)           Billings              Month 1             Month 2 
- -------------------------------------------------------------------------------------------------------------------------------
<S>           <C>                 <C>                 <C>                 <C>                 <C>                 <C> 
Jul-01         4,545,900           402,358,508         0.013247            $5,329,995          42.30%              49.10%
Aug-01         4,545,900           413,138,522         0.013247            $5,472,797          42.30%              49.10%
 ........................................................................................................................
Sep-01         4,545,900           429,024,114         0.013247            $5,683,231          42.30%              49.10%
Oct-01         4.545,900           407,252,772         0.013247            $5,394,829          42.30%              49.10%
Nov-01         4.545,900           369,237,166         0.013247            $4,891,241          42.30%              49.10%
- ------------------------------------------------------------------------------------------------------------------------
Dec-01         4,545,900           361,037,797         0.013247            $4,782,624          42.30%              49.10%
Jan-02         4,528,100           376,427,677         0.012290            $4,626,182          42.30%              49.10%
Feb-02         4,528,100           359,191,654         0.012290            $4,414,357          42.30%              49.10%
 ........................................................................................................................
Mar-02         4,528,100           349,581,593         0.012290            $4,296,252          42.30%              49.10%
Apr-02         4,528,100           343,439,177         0.012290            $4,220,764          42.30%              49.10%
May-02         4,528,100           351,764,250         0.012290            $4,323,076          42.30%              49.10%
 ........................................................................................................................
Jun-02         4,528,100           374,973,961         0.012290            $4,608,316          42.30%              49.10%
Jul-02         4,528,100           400,783,027         0.012290            $4,925,502          42.30%              49.10%
Aug-02         4,528,100           411,520,830         0.012290            $5,057,466          42.30%              49.10%
 ........................................................................................................................
Sep-02         4,528,100           427,344,220         0.012290            $5,251,931          42.30%              49.10%
Oct-02         4,528,100           405,658,126         0.012290            $4,985,416          42.30%              49.10%
Nov-02         4,528,100           367,791,375         0.012290            $4,520,045          42.30%              49.10%
- ------------------------------------------------------------------------------------------------------------------------
Dec-02         4,528,100           359,624,111         0.012290            $4,419,671          42.30%              49.10%
Jan-03         4,666,500           387,933,074         0.011491            $4,457,660          42.30%              49.10%
Feb-03         4,666,500           370,170,238         0.011491            $4,253,551          42.30%              49.10%
 ........................................................................................................................
Mar-03         4,666,500           360,266,448         0.011491            $4,139,749          42.30%              49.10%
Apr-03         4,666,500           353,936,291         0.011491            $4,067,010          42.30%              49.10%
May-03         4,666,500           362,515,817         0.011491            $4,165,596          42.30%              49.10%
 ........................................................................................................................
Jun-03         4,666,500           386,434,926         0.011491            $4,440,445          42.30%              49.10%
Jul-03         4,666,500           413,032,838         0.011491            $4,746,076          42.30%              49.10%
Aug-03         4,666,500           424,098,839         0.011491            $4,873,234          42.30%              49.10%
 ........................................................................................................................
Sep-03         4,666,500           440,405,867         0.011491            $5,060,614          42.30%              49.10%
Oct-03         4,666,500           418,056,943         0.011491            $4,803,807          42.30%              49.10%
Nov-03         4,666,500           379,032,808         0.011491            $4,355,389          42.30%              49.10%
- ------------------------------------------------------------------------------------------------------------------------
Dec-03         4,666,500           370,615,913         0.011491            $4,258,672          42.30%              49.10%
Jan-04         4,809,300           399,804,251         0.010715            $4,283,770          42.30%              49.10%
Feb-04         4,809,300           381,497,852         0.010715            $4,087,623          42.30%              49.10%
 ........................................................................................................................
Mar-04         4,809,300           371,290,995         0.010715            $3,978,260          42.30%              49.10%
Apr-04         4,809,300           364,767,128         0.010715            $3,908,359          42.30%              49.10%
May-04         4,809,300           373,609,197         0.010715            $4,003,099          42.30%              49.10%
 ........................................................................................................................
Jun-04         4,809,300           398,260,257         0.010715            $4,267,227          42.30%              49.10%
Jul-04         4,809,300           425,672,094         0.010715            $4,560,936          42.30%              49.10%
Aug-04         4,809,300           437,076,727         0.010715            $4,683,132          42.30%              49.10%
 ........................................................................................................................
Sep-04         4,809,300           453,882,767         0.010715            $4,863,204          42.30%              49.10%
Oct-04         4,809,300           430,849,943         0.010715            $4,616,415          42.30%              49.10%
Nov-04         4,809,300           390,631,624         0.010715            $4,185,489          42.30%              49.10%
- ------------------------------------------------------------------------------------------------------------------------
Dec-04         4,809,300           381,957,165         0.010715            $4,092,545          42.30%              49.10%
Jan-05         4,957,800           412,149,276         0.009957            $4,103,894          42.30%              49.10%
Feb-05         4,957,800           393,277,618         0.009957            $3,915,983          42.30%              49.10%

<CAPTION> 
- ------------------------------------------------------------------------------------------------------------------------------------
              % Collected         % Collected         % Collected         Charge-               Monthly            Quarterly
Month           Month 3             Month 4             Month 5             Offs              Collections         Collections
- ------------------------------------------------------------------------------------------------------------------------------------
<S>           <C>                 <C>                 <C>                 <C>                 <C>                 <C> 
Jul-01            5.20%                2.00%               1.00%            0.40%              $5,084,187      
Aug-01            5.20%                2.00%               1.00%            0.40%              $5,330,568          $15,199,354
 ..............................................................................................................................
Sep-01            5.20%                2.00%               1.00%            0.40%              $5,514,826 
Oct-01            5.20%                2.00%               1.00%            0.40%              $5,513,532
Nov-01            5.20%                2.00%               1.00%            0.40%              $5,176,140          $16,204,497
- ------------------------------------------------------------------------------------------------------------------------------
Dec-01            5.20%                2.00%               1.00%            0.40%              $4,873,573
Jan-02            5.20%                2.00%               1.00%            0.40%              $4,724,217
Feb-02            5.20%                2.00%               1.00%            0.40%              $4,539,198          $14,136,988
 ..............................................................................................................................
Mar-02            5.20%                2.00%               1.00%            0.40%              $4,369,890
Apr-02            5.20%                2.00%               1.00%            0.40%              $4,264,739
May-02            5.20%                2.00%               1.00%            0.40%              $4,259,010          $12,893,639
 ..............................................................................................................................
Jun-02            5.20%                2.00%               1.00%            0.40%              $4,421,497
Jul-02            5.20%                2.00%               1.00%            0.40%              $4,698,349
Aug-02            5.20%                2.00%               1.00%            0.40%              $4,926,031          $14,045,877
 ..............................................................................................................................
Sep-02            5.20%                2.00%               1.00%            0.40%              $5,096,306 
Oct-02            5.20%                2.00%               1.00%            0.40%              $5,095,110
Nov-02            5.20%                2.00%               1.00%            0.40%              $4,783,323          $14,974,739
- ------------------------------------------------------------------------------------------------------------------------------
Dec-02            5.20%                2.00%               1.00%            0.40%              $4,503,718
Jan-03            5.20%                2.00%               1.00%            0.40%              $4,442,919
Feb-03            5.20%                2.00%               1.00%            0.40%              $4,358,041          $13,304,678
 ..............................................................................................................................
Mar-03            5.20%                2.00%               1.00%            0.40%              $4,204,999
Apr-03            5.20%                2.00%               1.00%            0.40%              $4,107,496
May-03            5.20%                2.00%               1.00%            0.40%              $4,103,863          $12,416,359
 ..............................................................................................................................
Jun-03            5.20%                2.00%               1.00%            0.40%              $4,260,431
Jul-03            5.20%                2.00%               1.00%            0.40%              $4,527,198
Aug-03            5.20%                2.00%               1.00%            0.40%              $4,746,587          $13,534,215
 ..............................................................................................................................
Sep-03            5.20%                2.00%               1.00%            0.40%              $4,910,658
Oct-03            5.20%                2.00%               1.00%            0.40%              $4,909,506
Nov-03            5.20%                2.00%               1.00%            0.40%              $4,609,076          $14,429,241
- ------------------------------------------------------------------------------------------------------------------------------
Dec-03            5.20%                2.00%               1.00%            0.40%              $4,339,657
Jan-04            5.20%                2.00%               1.00%            0.40%              $4,276,205
Feb-04            5.20%                2.00%               1.00%            0.40%              $4,188,993          $12,804,855
 ..............................................................................................................................
Mar-04            5.20%                2.00%               1.00%            0.40%              $4,041,310
Apr-04            5.20%                2.00%               1.00%            0.40%              $3,947,380
May-04            5.20%                2.00%               1.00%            0.40%              $3,943,775          $11,932,465
 ..............................................................................................................................
Jun-04            5.20%                2.00%               1.00%            0.40%              $4,094,235
Jul-04            5.20%                2.00%               1.00%            0.40%              $4,350,595
Aug-04            5.20%                2.00%               1.00%            0.40%              $4,561,426          $13,006,255
 ..............................................................................................................................
Sep-04            5.20%                2.00%               1.00%            0.40%              $4,719,097
Oct-04            5.20%                2.00%               1.00%            0.40%              $4,717,990
Nov-04            5.20%                2.00%               1.00%            0.40%              $4,429,280          $13,866,367
- ------------------------------------------------------------------------------------------------------------------------------
Dec-04            5.20%                2.00%               1.00%            0.40%              $4,170,370
Jan-05            5.20%                2.00%               1.00%            0.40%              $4,103,992
Feb-05            5.20%                2.00%               1.00%            0.40%              $4,014,159          $12,288,521
 ..............................................................................................................................
</TABLE> 
<PAGE>
 
 
Appendix Three


Small Commercial Customers


<TABLE> 
<CAPTION> 
- ------------------------------------------------------------------------------------------------------------------------------------
              Annual Sales        Monthly Sales       FTA Charge          Monthly             % Collected         % Collected 
Month            (mWh)               (kWh)             ($ /kWh)           Billings              Month 1             Month 2 
- ------------------------------------------------------------------------------------------------------------------------------------
<S>           <C>                 <C>                 <C>                 <C>                 <C>                 <C> 
Mar-05        4,957,800           382,755,598         0.009957            $3,811,212          42.30%              49.10%
Apr-05        4,957,800           376,030,289         0.009957            $3,744,246          42.30%              49.10%
May-05        4,957,800           385,145,381         0.009957            $3,835,008          42.30%              49.10%
- ------------------------------------------------------------------------------------------------------------------------------------
Jun-05        4,957,800           410,557,607         0.009957            $4,088,045          42.30%              49.10%
Jul-05        4,957,800           438,815,858         0.009957            $4,369,421          42.30%              49.10%
Aug-05        4,957,800           450,572,640         0.009957            $4,486,487          42.30%              49.10%
- ------------------------------------------------------------------------------------------------------------------------------------
Sep-05        4,957,800           467,897,612         0.009957            $4,658,997          42.30%              49.10%
Oct-05        4,957,800           444,153,587         0.009957            $4,422,570          42.30%              49.10%
Nov-05        4,957,800           402,693,420         0.009957            $4,009,739          42.30%              49.10%
- ------------------------------------------------------------------------------------------------------------------------------------
Dec-05        4,957,800           393,751,114         0.009957            $3,920,698          42.30%              49.10%
Jan-06        5,111,000           424,885,020         0.009223            $3,918,599          42.30%              49.10%
Feb-06        5,111,000           405,430,213         0.009223            $3,739,172          42.30%              49.10%
- ------------------------------------------------------------------------------------------------------------------------------------
Mar-06        5,111,000           394,583,053         0.009223            $3,639,132          42.30%              49.10%
Apr-06        5,111,000           387,649,927         0.009223            $3,575,190          42.30%              49.10%
May-06        5,111,000           397,046,682         0.009223            $3,661,853          42.30%              49.10%
- ------------------------------------------------------------------------------------------------------------------------------------
Jun-06        5,111,000           423,244,167         0.009223            $3,903,466          42.30%              49.10%
Jul-06        5,111,000           452,375,621         0.009223            $4,172,137          42.30%              49.10%
Aug-06        5,111,000           464,495,696         0.009223            $4,283,917          42.30%              49.10%
- ------------------------------------------------------------------------------------------------------------------------------------
Sep-06        5,111,000           482,356,024         0.009223            $4,448,638          42.30%              49.10%
Oct-06        5,111,000           457,878,289         0.009223            $4,222,887          42.30%              49.10%
Nov-06        5,111,000           415,136,970         0.009223            $3,828,695          42.30%              49.10% 
- ------------------------------------------------------------------------------------------------------------------------------------
Dec-06        5,111,000           405,918,339         0.009223            $3,743,674          42.30%              49.10%
Jan-07        5,268,600           437,986,542         0.008511            $3,727,497          42.30%              49.10%
Feb-07        5,268,600           417,931,837         0.008511            $3,556,821          42.30%              49.10%
- ------------------------------------------------------------------------------------------------------------------------------------
Mar-07        5,268,600           406,750,200         0.008511            $3,461,659          42.30%              49.10%
Apr-07        5,268,600           399,603,288         0.008511            $3,400,835          42.30%              49.10%
May-07        5,268,600           409,289,796         0.008511            $3,483,273          42.30%              49.10% 
- ------------------------------------------------------------------------------------------------------------------------------------
Jun-07        5,268,600           436,295,093         0.008511            $3,713,102          42.30%              49.10%
Jul-07        5,268,600           466,324,828         0.008511            $3,968,671          42.30%              49.10% 
Aug-07        5,268,600           478,818,631         0.008511            $4,075,000          42.30%              49.10%
- ------------------------------------------------------------------------------------------------------------------------------------
Sep-07        5,268,600           497,229,690         0.008511            $4,231,688          42.30%              49.10%
Oct-07        5,268,600           471,997,174         0.008511            $4,016,946          42.30%              49.10%
Nov-07        5,268,600           427,937,907         0.008511            $3,641,978          42.30%              49.10%
- ------------------------------------------------------------------------------------------------------------------------------------
    
<CAPTION> 
- ------------------------------------------------------------------------------------------------------------------------------------
              % Collected         % Collected         % Collected         Charge-               Monthly            Quarterly
Month           Month 3             Month 4             Month 5            Offs               Collections         Collections
- ------------------------------------------------------------------------------------------------------------------------------------
<S>           <C>                 <C>                 <C>                 <C>                 <C>                 <C> 
Mar-05        5.20%               2.00%               1.00%               0.40%               $3,871,999
Apr-05        5.20%               2.00%               1.00%               0.40%               $3,781,756
May-05        5.20%               2.00%               1.00%               0.40%               $3,778,175          $11,431,929
- ------------------------------------------------------------------------------------------------------------------------------------
Jun-05        5.20%               2.00%               1.00%               0.40%               $3,922,317
Jul-05        5.20%               2.00%               1.00%               0.40%               $4,167,913
Aug-05        5.20%               2.00%               1.00%               0.40%               $4,369,890          $12,460,120
- ------------------------------------------------------------------------------------------------------------------------------------
Sep-05        5.20%               2.00%               1.00%               0.40%               $4,520,941
Oct-05        5.20%               2.00%               1.00%               0.40%               $4,519,881
Nov-05        5.20%               2.00%               1.00%               0.40%               $4,243,293          $13,284,115
- ------------------------------------------------------------------------------------------------------------------------------------
Dec-05        5.20%               2.00%               1.00%               0.40%               $3,995,255
Jan-06        5.20%               2.00%               1.00%               0.40%               $3,926,178
Feb-06        5.20%               2.00%               1.00%               0.40%               $3,833,999          $11,755,432
- ------------------------------------------------------------------------------------------------------------------------------------
Mar-06        5.20%               2.00%               1.00%               0.40%               $3,697,565
Apr-06        5.20%               2.00%               1.00%               0.40%               $3,611,135
May-06        5.20%               2.00%               1.00%               0.40%               $3,607,586          $10,916,286
- ------------------------------------------------------------------------------------------------------------------------------------
Jun-06        5.20%               2.00%               1.00%               0.40%               $3,745,220
Jul-06        5.20%               2.00%               1.00%               0.40%               $3,979,727
Aug-06        5.20%               2.00%               1.00%               0.40%               $4,172,585          $11,897,533
- ------------------------------------------------------------------------------------------------------------------------------------
Sep-06        5.20%               2.00%               1.00%               0.40%               $4,316,816
Oct-06        5.20%               2.00%               1.00%               0.40%               $4,315,803
Nov-06        5.20%               2.00%               1.00%               0.40%               $4,051,704          $12,684,324 
- ------------------------------------------------------------------------------------------------------------------------------------
Dec-06        5.20%               2.00%               1.00%               0.40%               $3,814,866
Jan-07        5.20%               2.00%               1.00%               0.40%               $3,742,912 
Feb-07        5.20%               2.00%               1.00%               0.40%               $3,648,210          $11,205,987
- ------------------------------------------------------------------------------------------------------------------------------------
Mar-07        5.20%               2.00%               1.00%               0.40%               $3,517,671 
Apr-07        5.20%               2.00%               1.00%               0.40%               $3,435,169
May-07        5.20%               2.00%               1.00%               0.40%               $3,431,652          $10,384,493
- ------------------------------------------------------------------------------------------------------------------------------------
Jun-07        5.20%               2.00%               1.00%               0.40%               $3,562,574
Jul-07        5.20%               2.00%               1.00%               0.40%               $3,785,644
Aug-07        5.20%               2.00%               1.00%               0.40%               $3,969,097          $11,317,316
- ------------------------------------------------------------------------------------------------------------------------------------
Sep-07        5.20%               2.00%               1.00%               0.40%               $4,106,294 
Oct-07        5.20%               2.00%               1.00%               0.40%               $4,105,331 
Nov-07        5.20%               2.00%               1.00%               0.40%               $3,854,111          $12,065,737  
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>  

<PAGE>
 
Appendix Three


Aggregate Debt Service
<TABLE> 
<CAPTION> 
- ------------------------------------------------------------------------------------------------------------------------------------
      Total Collections                                             RRB Debt Service
- ------------------------------------------------------------------------------------------------------------------------------------
                                                      Beginning RRB       Trustee +           Servicing             Interest       
Month         Monthly             Quarterly           Principal Bal.      Other Fees             Fee                Payment   
- ------------------------------------------------------------------------------------------------------------------------------------
<S>           <C>                <C>                  <C>                 <C>                 <C>                 <C> 
Dec-97         $2,113,902                 $0          $2,463,000,000              $0                 $0                     $0
Jan-98        $20,842,770                 $0          $2,463,000,000              $0                 $0                     $0
Feb-98        $35,870,659        $58,827,331          $2,463,000,000         $60,000         $1,539,375            $44,566,315
- ------------------------------------------------------------------------------------------------------------------------------------
Mar-98        $36,053,917                 $0          $2,450,646,234              $0                 $0                     $0
Apr-98        $34,964,462                 $0          $2,450,646,234              $0                 $0                     $0
May-98        $34,212,364       $105,230,743          $2,450,646,234         $60,000         $1,531,654            $38,382,315
- ------------------------------------------------------------------------------------------------------------------------------------
Jun-98        $35,326,884                 $0          $2,385,697,335              $0                 $0                     $0
Jul-98        $39,133,157                 $0          $2,385,697,335              $0                 $0                     $0
Aug-98        $43,286,378       $117,746,416          $2,385,697,335         $60,000         $1,491,061            $37,411,329
- ------------------------------------------------------------------------------------------------------------------------------------
Sep-98        $45,448,389                 $0          $2,307,221,184              $0                 $0                     $0
Oct-98        $43,686,685                 $0          $2,307,221,184              $0                 $0                     $0
Nov-98        $39,434,109       $128,569,183          $2,307,221,184         $60,000         $1,442,013            $36,238,110
- ------------------------------------------------------------------------------------------------------------------------------------
Dec-98        $38,234,449                 $0          $2,216,700,000              $0                 $0                     $0
Jan-99        $36,553,326                 $0          $2,216,700,000              $0                 $0                     $0
Feb-99        $32,381,047       $107,168,822          $2,216,700,000         $60,000         $1,385,438            $34,884,819
- ------------------------------------------------------------------------------------------------------------------------------------
Mar-99        $29,612,211                 $0          $2,146,169,309              $0                 $0                     $0
Apr-99        $28,010,114                 $0          $2,146,169,309              $0                 $0                     $0
May-99        $27,118,027        $84,740,353          $2,146,169,309         $60,000         $1,341,356            $33,802,173
- ------------------------------------------------------------------------------------------------------------------------------------
Jun-99        $27,979,157                 $0          $2,096,940,359              $0                 $0                     $0
Jul-99        $30,990,624                 $0          $2,096,940,359              $0                 $0                     $0
Aug-99        $34,275,422        $93,245,203          $2,096,940,359         $60,000         $1,310,588            $33,046,508
- ------------------------------------------------------------------------------------------------------------------------------------
Sep-99        $35,986,179                 $0          $2,038,420,127              $0                 $0                     $0
Oct-99        $34,594,336                 $0          $2,038,420,127              $0                 $0                     $0
Nov-99        $31,229,722       $101,810,238          $2,038,420,127         $60,000         $1,274,013            $32,148,223
- ------------------------------------------------------------------------------------------------------------------------------------
Dec-99        $30,277,552                 $0          $1,970,400,000              $0                 $0                     $0
Jan-00        $31,994,603                 $0          $1,970,400,000              $0                 $0                     $0
Feb-00        $31,383,202        $93,655,357          $1,970,400,000         $60,000         $1,231,500            $31,104,114
- ------------------------------------------------------------------------------------------------------------------------------------
Mar-00        $29,218,443                 $0          $1,909,448,132              $0                 $0                     $0
Apr-00        $27,775,109                 $0          $1,909,448,132              $0                 $0                     $0
May-00        $26,963,049        $83,956,601          $1,909,448,132         $60,000         $1,193,405            $30,168,503
- ------------------------------------------------------------------------------------------------------------------------------------
Jun-00        $27,819,737                 $0          $1,857,221,313              $0                 $0                     $0
Jul-00        $30,810,546                 $0          $1,857,221,313              $0                 $0                     $0
Aug-00        $34,071,505        $92,701,788          $1,857,221,313         $60,000         $1,160,763            $29,362,904
- ------------------------------------------------------------------------------------------------------------------------------------
Sep-00        $35,770,755                 $0          $1,795,411,067              $0                 $0                     $0
Oct-00        $34,390,688                 $0          $1,795,411,067              $0                 $0                     $0
Nov-00        $31,049,111       $101,210,555          $1,795,411,067         $60,000         $1,122,132            $28,409,481
- ------------------------------------------------------------------------------------------------------------------------------------
Dec-00        $30,100,096                 $0          $1,724,100,000              $0                 $0                     $0
Jan-01        $31,161,078                 $0          $1,724,100,000              $0                 $0                     $0
Feb-01        $29,986,437        $91,247,611          $1,724,100,000         $60,000         $1,077,563            $27,309,508
- ------------------------------------------------------------------------------------------------------------------------------------
Mar-01        $27,831,716                 $0          $1,661,607,334              $0                 $0                     $0
Apr-01        $26,435,425                 $0          $1,661,607,334              $0                 $0                     $0
May-01        $25,652,200        $79,919,341          $1,661,607,334         $60,000         $1,038,505            $26,345,558
- ------------------------------------------------------------------------------------------------------------------------------------
Jun-01        $26,467,576                 $0          $1,609,439,931              $0                 $0                     $0


<CAPTION> 
- ----------------------------------------------------------------------------------------------- 
                    RRB Debt Service                           Collection Account (C/A)         
- ----------------------------------------------------------------------------------------------- 
        Principal       C/A Deposit       Ending RRB          Beginning           Ending        
Month    Payment                        Principal Bal.         Balance            Balance       
- ----------------------------------------------------------------------------------------------- 
<S>      <C>          <C>               <C>                  <C>                 <C>            
Dec-97           $0             $0       $2,463,000,000       $12,315,000         $12,315,000   
Jan-98           $0             $0       $2,463,000,000       $12,315,000         $12,315,000   
Feb-98  $12,353,766       $307,875       $2,450,646,234       $12,315,000         $12,622,875   
- ----------------------------------------------------------------------------------------------- 
Mar-98           $0             $0       $2,450,646,234       $12,622,875         $12,622,875   
Apr-98           $0             $0       $2,450,646,234       $12,622,875         $12,622,875   
May-98  $64,948,899       $307,875       $2,385,697,335       $12,622,875         $12,930,750   
- ----------------------------------------------------------------------------------------------- 
Jun-98           $0             $0       $2,385,697,335       $12,930,750         $12,930,750   
Jul-98           $0             $0       $2,385,697,335       $12,930,750         $12,930,750   
Aug-98  $78,476,152       $307,875       $2,307,221,184       $12,930,750         $13,238,625   
- ----------------------------------------------------------------------------------------------- 
Sep-98           $0             $0       $2,307,221,184       $13,238,625         $13,238,625   
Oct-98           $0             $0       $2,307,221,184       $13,238,625         $13,238,625   
Nov-98  $90,521,184       $307,875       $2,216,700,000       $13,238,625         $13,546,500   
- ----------------------------------------------------------------------------------------------- 
Dec-98           $0             $0       $2,216,700,000       $13,546,500         $13,546,500   
Jan-99           $0             $0       $2,216,700,000       $13,546,500         $13,546,500   
Feb-99  $70,530,691       $307,875       $2,146,169,309       $13,546,500         $13,854,375   
- ----------------------------------------------------------------------------------------------- 
Mar-99           $0             $0       $2,146,169,309       $13,854,375         $13,854,375   
Apr-99           $0             $0       $2,146,169,309       $13,854,375         $13,854,375   
May-99  $49,228,949       $307,875       $2,096,940,359       $13,854,375         $14,162,250   
- ----------------------------------------------------------------------------------------------- 
Jun-99           $0             $0       $2,096,940,359       $14,162,250         $14,182,250   
Jul-99           $0             $0       $2,096,940,359       $14,162,250         $14,182,250   
Aug-99  $58,520,232       $307,875       $2,038,420,127       $14,162,250         $14,470,125   
- ----------------------------------------------------------------------------------------------- 
Sep-99           $0             $0       $2,038,420,127       $14,470,125         $14,470,125   
Oct-99           $0             $0       $2,038,420,127       $14,470,125         $14,470,125   
Nov-99  $68,020,127       $307,875       $1,970,400,000       $14,470,125         $14,778,000   
- ----------------------------------------------------------------------------------------------- 
Dec-99           $0             $0       $1,970,400,000       $14,778,000         $14,778,000   
Jan-00           $0             $0       $1,970,400,000       $14,778,000         $14,778,000   
Feb-00  $60,951,868       $307,875       $1,909,448,132       $14,778,000         $15,085,875   
- ----------------------------------------------------------------------------------------------- 
Mar-00           $0             $0       $1,909,448,132       $15,085,875         $15,085,875   
Apr-00           $0             $0       $1,909,448,132       $15,085,875         $15,085,875   
May-00  $52,226,819       $307,875       $1,857,221,313       $15,085,875         $15,393,750   
- ----------------------------------------------------------------------------------------------- 
Jun-00           $0             $0       $1,857,221,313       $15,393,750         $15,393,750   
Jul-00           $0             $0       $1,857,221,313       $15,393,750         $15,393,750   
Aug-00  $61,810,245       $307,875       $1,795,411,067       $15,393,750         $15,701,625   
- ----------------------------------------------------------------------------------------------- 
Sep-00           $0             $0       $1,795,411,067       $15,701,625         $15,701,625   
Oct-00           $0             $0       $1,795,411,067       $15,701,625         $15,701,625   
Nov-00  $71,311,067       $307,875       $1,724,100,000       $15,701,625         $16,009,500   
- ----------------------------------------------------------------------------------------------- 
Dec-00           $0             $0       $1,724,100,000       $16,009,500         $16,009,500   
Jan-01           $0             $0       $1,724,100,000       $16,009,500         $16,009,500   
Feb-01  $62,492,666       $307,875       $1,661,607,334       $16,009,500         $16,317,375   
- ----------------------------------------------------------------------------------------------- 
Mar-01           $0             $0       $1,661,607,334       $16,317,375         $16,317,375   
Apr-01           $0             $0       $1,661,607,334       $16,317,375         $16,317,375   
May-01  $52,167,403       $307,875       $1,609,439,931       $16,317,375         $16,625,250   
- ----------------------------------------------------------------------------------------------- 
Jun-01           $0             $0       $1,609,439,931       $16,625,250         $16,625,250    
</TABLE> 

<PAGE>
 
Appendix Three

Aggregate Debt Service

<TABLE> 
<CAPTION> 
- ------------------------------------------------------------------------------------------------------------------------------------
               Total Collections                                                  RRB Debt Service
- ------------------------------------------------------------------------------------------------------------------------------------
                                                       Beginning RRB        Trustee +         Servicing           Interest
Month         Monthly         Quarterly                Principal Bal.       Other Fees          Fee               Payment
- ------------------------------------------------------------------------------------------------------------------------------------
<S>           <C>             <C>                     <C>                 <C>                 <C>                 <C> 
Jul-01       $29,310,551              $0              $1,609,439,931                $0                $0              $0
Aug-01       $32,409,401     $88,187,528              $1,609,439,931           $60,000        $1,005,900     $25,534,355
- ------------------------------------------------------------------------------------------------------------------------------------
Sep-01       $34,024,820              $0              $1,548,160,532                $0                $0              $0
Oct-01       $32,714,542              $0              $1,548,160,532                $0                $0              $0
Nov-01       $29,538,107     $96,277,468              $1,548,160,532           $60,000          $967,600     $24,581,460
====================================================================================================================================
Dec-01       $28,633,617              $0              $1,477,800,000                $0                $0              $0
Jan-02       $29,719,349              $0              $1,477,800,000                $0                $0              $0
Feb-02       $28,648,679     $87,001,646              $1,477,800,000           $60,000          $923,625     $23,487,354
- ------------------------------------------------------------------------------------------------------------------------------------
Mar-02       $26,597,958              $0              $1,415,577,209                $0                $0              $0
Apr-02       $25,260,948              $0              $1,415,577,209                $0                $0              $0
May-02       $24,508,620     $76,367,526              $1,415,577,209           $60,000          $884,736     $22,519,790
- ------------------------------------------------------------------------------------------------------------------------------------
Jun-02       $25,286,527              $0              $1,362,982,083                $0                $0              $0
Jul-02       $28,010,822              $0              $1,362,982,083                $0                $0              $0
Aug-02       $30,983,370     $84,280,719              $1,362,982,083           $60,000          $851,864     $21,694,046
- ------------------------------------------------------------------------------------------------------------------------------------
Sep-02       $32,530,818              $0              $1,301,615,149                $0                $0              $0
Oct-02       $31,270,017              $0              $1,301,615,149                $0                $0              $0
Nov-02       $28,226,284     $92,027,119              $1,301,615,149           $60,000          $813,509     $20,730,585
====================================================================================================================================
Dec-02       $27,367,462              $0              $1,231,500,000                $0                $0              $0
Jan-03       $28,349,872              $0              $1,231,500,000                $0                $0              $0
Feb-03       $27,290,440     $83,007,774              $1,231,500,000           $60,000          $769,688     $19,629,778
- ------------------------------------------------------------------------------------------------------------------------------------
Mar-03       $25,326,654              $0              $1,169,259,567                $0                $0              $0
Apr-03       $24,053,493              $0              $1,169,259,567                $0                $0              $0
May-03       $23,337,951     $72,718,098              $1,169,259,567           $60,000          $730,787     $18,652,603
- ------------------------------------------------------------------------------------------------------------------------------------
Jun-03       $24,079,075              $0              $1,116,292,734                $0                $0              $0
Jul-03       $26,670,545              $0              $1,116,292,734                $0                $0              $0
Aug-03       $29,497,144     $80,246,765              $1,116,292,734           $60,000          $697,683     $17,821,023
- ------------------------------------------------------------------------------------------------------------------------------------
Sep-03       $30,969,324              $0              $1,054,932,551                $0                $0              $0
Oct-03       $29,771,736              $0              $1,054,932,551                $0                $0              $0
Nov-03       $26,876,368     $87,617,427              $1,054,932,551           $60,000          $659,333     $16,857,669
====================================================================================================================================
Dec-03       $26,056,779              $0                $985,200,000                $0                $0              $0
Jan-04       $26,953,351              $0                $985,200,000                $0                $0              $0
Feb-04       $25,914,472     $78,924,603                $985,200,000           $60,000          $615,750     $15,745,434
- ------------------------------------------------------------------------------------------------------------------------------------
Mar-04       $24,046,791              $0                $923,004,457                $0                $0              $0
Apr-04       $22,838,229              $0                $923,004,457                $0                $0              $0
May-04       $22,159,804     $69,044,824                $923,004,457           $60,000          $576,878     $14,753,416
- ------------------------------------------------------------------------------------------------------------------------------------
Jun-04       $22,863,880              $0                $869,657,801                $0                $0              $0
Jul-04       $25,321,897              $0                $869,657,801                $0                $0              $0
Aug-04       $28,001,939     $76,187,716                $869,657,801           $60,000          $543,536     $13,902,536
- ------------------------------------------------------------------------------------------------------------------------------------
Sep-04       $29,398,480              $0                $808,284,032                $0                $0              $0
Oct-04       $28,264,264              $0                $808,284,032                $0                $0              $0
Nov-04       $25,517,965     $83,180,710                $808,284,032           $60,000          $505,178     $12,923,625
====================================================================================================================================
Dec-04       $24,738,007              $0                $738,900,000                $0                $0              $0
Jan-05       $25,549,069              $0                $738,900,000                $0                $0              $0
Feb-05       $24,531,195     $74,818,272                $738,900,000           $60,000          $461,813     $11,816,949
- ------------------------------------------------------------------------------------------------------------------------------------
                
<CAPTION> 
- ------------------------------------------------------------------------------------------------------------------------------------
                  RRB Debt Service                                                 Collection Account (C/A)
- ------------------------------------------------------------------------------------------------------------------------------------
             Principal          C/A Deposit        Ending RRB                  Beginning              Ending
Month        Payment                               Principal Bal.              Balance                Balance
- ------------------------------------------------------------------------------------------------------------------------------------
<S>         <C>                 <C>                <C>                        <C>                    <C>                
Jul-01             $0                   $0         $1,609,439,931              $16,625,250            $16,625,250
Aug-01    $61,279,398             $307,875         $1,548,160,532              $16,625,250            $16,933,125
- ------------------------------------------------------------------------------------------------------------------------------------
Sep-01             $0                   $0         $1,548,160,532              $16,933,125            $16,933,125
Oct-01             $0                   $0         $1,548,160,532              $16,933,125            $16,933,125
Nov-01    $70,360,532             $307,875         $1,477,800,000              $16,933,125            $17,241,000 
====================================================================================================================================
Dec-01             $0                   $0         $1,477,800,000              $17,241,000            $17,241,000
Jan-02             $0                   $0         $1,477,800,000              $17,241,000            $17,241,000
Feb-02    $62,222,791             $307,875         $1,415,577,209              $17,241,000            $17,548,875
- ------------------------------------------------------------------------------------------------------------------------------------
Mar-02             $0                   $0         $1,415,577,209              $17,548,875            $17,548,875
Apr-02             $0                   $0         $1,415,577,209              $17,548,875            $17,548,875
May-02    $52,595,126             $307,875         $1,362,982,083              $17,548,875            $17,856,750
- ------------------------------------------------------------------------------------------------------------------------------------
Jun-02             $0                   $0         $1,362,982,083              $17,856,750            $17,856,750
Jul-02             $0                   $0         $1,362,982,083              $17,856,750            $17,856,750
Aug-02    $61,366,934             $307,875         $1,301,615,149              $17,856,750            $18,164,625
- ------------------------------------------------------------------------------------------------------------------------------------
Sep-02             $0                   $0         $1,301,615,149              $18,164,625            $18,164,625
Oct-02             $0                   $0         $1,301,615,149              $18,164,625            $18,164,625
Nov-02    $70,115,149             $307,875         $1,231,500,000              $18,164,625            $18,472,500 
====================================================================================================================================
Dec-02             $0                   $0         $1,231,500,000              $18,472,500            $18,472,500
Jan-03             $0                   $0         $1,231,500,000              $18,472,500            $18,472,500
Feb-03    $62,240,433             $307,875         $1,169,259,567              $18,472,500            $18,780,375
- ------------------------------------------------------------------------------------------------------------------------------------
Mar-03             $0                   $0         $1,169,259,567              $18,780,375            $18,780,375
Apr-03             $0                   $0         $1,169,259,567              $18,780,375            $18,780,375
May-03    $52,966,833             $307,875         $1,116,292,734              $18,780,375            $19,088,250
- ------------------------------------------------------------------------------------------------------------------------------------
Jun-03             $0                   $0         $1,116,292,734              $19,088,250            $19,088,250
Jul-03             $0                   $0         $1,116,292,734              $19,088,250            $19,088,250
Aug-03    $61,360,183             $307,875         $1,054,932,551              $19,088,250            $19,396,125
- ------------------------------------------------------------------------------------------------------------------------------------
Sep-03             $0                   $0         $1,054,932,551              $19,396,125            $19,396,125
Oct-03             $0                   $0         $1,054,932,551              $19,396,125            $19,396,125
Nov-03    $69,732,551             $307,875           $985,200,000              $19,396,125            $19,704,000  
====================================================================================================================================
Dec-03             $0                   $0           $985,200,000              $19,704,000            $19,704,000 
Jan-04             $0                   $0           $985,200,000              $19,704,000            $19,704,000 
Feb-04    $62,195,543             $307,875           $923,004,457              $19,704,000            $20,011,875 
- ------------------------------------------------------------------------------------------------------------------------------------
Mar-04             $0                   $0           $923,004,457              $20,011,875            $20,011,875 
Apr-04             $0                   $0           $923,004,457              $20,011,875            $20,011,875 
May-04    $53,346,656             $307,875           $869,657,801              $20,011,875            $20,319,750 
- ------------------------------------------------------------------------------------------------------------------------------------
Jun-04             $0                   $0           $869,657,801              $20,319,750            $20,319,750 
Jul-04             $0                   $0           $869,657,801              $20,319,750            $20,319,750 
Aug-04    $61,373,769             $307,875           $808,284,032              $20,319,750            $20,627,625
- ------------------------------------------------------------------------------------------------------------------------------------
Sep-04             $0                   $0           $808,284,032              $20,627,625            $20,627,625
Oct-04             $0                   $0           $808,284,032              $20,627,625            $20,627,625
Nov-04    $69,384,032             $307,875           $738,900,000              $20,627,625            $20,935,500 
====================================================================================================================================
Dec-04             $0                   $0           $738,900,000              $20,935,500            $20,935,500
Jan-05             $0                   $0           $738,900,000              $20,935,500            $20,935,500
Feb-05    $62,171,635             $307,875           $676,728,365              $20,935,500            $21,243,375
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE> 

<PAGE>
 
Appendix Three

Aggregate Debt Service
<TABLE> 
<CAPTION> 
- ------------------------------------------------------------------------------------------------------------------------------------
               Total Collections                                                  RRB Debt Service
- ------------------------------------------------------------------------------------------------------------------------------------
                                                       Beginning RRB        Trustee +         Servicing           Interest
Month         Monthly         Quarterly                Principal Bal.       Other Fees          Fee               Payment
- ------------------------------------------------------------------------------------------------------------------------------------
<S>           <C>             <C>                     <C>                 <C>                 <C>                 <C> 
Mar-05        $22,760,009              $0             $676,728,365              $0                  $0                     $0
Apr-05        $21,616,260              $0             $676,728,365              $0                  $0                     $0
May-05        $20,975,005     $65,351,274             $676,728,365         $60,000            $422,955            $10,825,312 
- ------------------------------------------------------------------------------------------------------------------------------------
Jun-05        $21,641,788              $0             $622,993,233              $0                  $0                     $0
Jul-05        $23,965,856              $0             $622,993,233              $0                  $0                     $0
Aug-05        $26,498,891     $72,106,534             $622,993,233         $60,000            $389,371             $9,968,237
- ------------------------------------------------------------------------------------------------------------------------------------
Sep-05        $27,819,495              $0             $561,612,181              $0                  $0                     $0
Oct-05        $26,748,725              $0             $561,612,181              $0                  $0                     $0
Nov-05        $24,152,053     $78,720,273             $561,612,181         $60,000            $351,008             $8,989,209
- ------------------------------------------------------------------------------------------------------------------------------------
Dec-05        $23,412,119              $0             $492,600,000              $0                  $0                     $0
Jan-06        $24,141,754              $0             $492,600,000              $0                  $0                     $0
Feb-06        $23,148,511     $70,702,384             $492,600,000         $60,000            $307,875             $7,888,464
- ------------------------------------------------------------------------------------------------------------------------------------
Mar-06        $21,474,135              $0             $430,461,830              $0                  $0                     $0
Apr-06        $20,395,128              $0             $430,461,830              $0                  $0                     $0
May-06        $19,790,914     $61,660,177             $430,461,830         $60,000            $269,039             $6,897,361
- ------------------------------------------------------------------------------------------------------------------------------------
Jun-06        $20,420,387              $0             $376,335,927              $0                  $0                     $0
Jul-06        $22,610,871              $0             $376,335,927              $0                  $0                     $0
Aug-06        $24,997,404     $68,028,662             $376,335,927         $60,000            $235,210             $6,034,052
- ------------------------------------------------------------------------------------------------------------------------------------
Sep-06        $26,242,261              $0             $314,944,403              $0                  $0                     $0
Oct-06        $25,234,582              $0             $314,944,403              $0                  $0                     $0
Nov-06        $22,787,133     $74,263,976             $314,944,403         $60,000            $196,840             $5,054,858
- ------------------------------------------------------------------------------------------------------------------------------------
Dec-06        $22,087,389              $0             $246,300,000              $0                  $0                     $0
Jan-07        $22,732,346              $0             $246,300,000              $0                  $0                     $0
Feb-07        $21,760,448     $66,580,183             $246,300,000         $60,000            $153,938             $3,953,115
- ------------------------------------------------------------------------------------------------------------------------------------
Mar-07        $20,182,534              $0             $184,194,745              $0                  $0                     $0
Apr-07        $19,168,279              $0             $184,194,745              $0                  $0                     $0
May-07        $18,601,057     $57,951,870             $184,194,745         $60,000            $115,122             $2,956,326
- ------------------------------------------------------------------------------------------------------------------------------------
Jun-07        $19,193,003              $0             $129,682,197              $0                  $0                     $0
Jul-07        $21,249,504              $0             $129,682,197              $0                  $0                     $0
Aug-07        $23,489,193     $63,931,700             $129,682,197         $60,000             $81,051             $2,081,399
- ------------------------------------------------------------------------------------------------------------------------------------
Sep-07        $24,658,059              $0              $68,280,823              $0                  $0                     $0
Oct-07        $23,713,499              $0              $68,280,823              $0                  $0                     $0
Nov-07        $21,415,722     $69,787,280              $68,280,823         $60,000             $42,676             $1,095,907
- ------------------------------------------------------------------------------------------------------------------------------------

<CAPTION> 
- ------------------------------------------------------------------------------------------------------
                  RRB Debt Service                                       Collection Account (C/A)
- ------------------------------------------------------------------------------------------------------
             Principal          C/A Deposit           Ending RRB       Beginning              Ending
Month        Payment                                  Principal Bal.   Balance                Balance
- ------------------------------------------------------------------------------------------------------
<S>           <C>                <C>                  <C>             <C>                    <C>                
Mar-05                 $0              $0             $676,728,365     $21,243,375         $21,243,375
Apr-05                 $0              $0             $676,728,365     $21,243,375         $21,243,375
May-05        $53,735,132        $307,875             $622,993,233     $21,243,375         $21,551,250 
- ------------------------------------------------------------------------------------------------------
Jun-05                 $0              $0             $622,993,233     $21,551,250         $21,551,250
Jul-05                 $0              $0             $622,993,233     $21,551,250         $21,551,250
Aug-05        $61,381,052        $307,875             $561,612,181     $21,551,250         $21,859,125 
- ------------------------------------------------------------------------------------------------------
Sep-05                 $0              $0             $561,612,181     $21,859,125         $21,859,125 
Oct-05                 $0              $0             $561,612,181     $21,859,125         $21,859,125 
Nov-05        $69,012,181        $307,875             $492,600,000     $21,859,125         $22,167,000 
- ------------------------------------------------------------------------------------------------------
Dec-05                 $0              $0             $492,600,000     $22,167,000         $22,167,000 
Jan-06                 $0              $0             $492,600,000     $22,167,000         $22,167,000 
Feb-06        $62,138,170        $307,875             $430,461,830     $22,167,000         $22,474,875 
- ------------------------------------------------------------------------------------------------------
Mar-06                 $0              $0             $430,461,830     $22,474,875         $22,474,875 
Apr-06                 $0              $0             $430,461,830     $22,474,875         $22,474,875 
May-06        $54,125,903        $307,875             $376,335,927     $22,474,875         $22,782,750 
- ------------------------------------------------------------------------------------------------------
Jun-06                 $0              $0             $376,335,927     $22,782,750         $22,782,750 
Jul-06                 $0              $0             $376,335,927     $22,782,750         $22,782,750 
Aug-06        $61,391,525        $307,875             $314,944,403     $22,782,750         $23,090,625 
- ------------------------------------------------------------------------------------------------------
Sep-06                 $0              $0             $314,944,403     $23,090,625         $23,090,625 
Oct-06                 $0              $0             $314,944,403     $23,090,625         $23,090,625 
Nov-06        $68,644,403        $307,875             $246,300,000     $23,090,625         $23,398,500 
- ------------------------------------------------------------------------------------------------------
Dec-06                 $0              $0             $246,300,000     $23,398,500         $23,398,500 
Jan-07                 $0              $0             $246,300,000     $23,398,500         $23,398,500 
Feb-07        $62,105,255        $307,875             $184,194,745     $23,398,500         $23,706,375 
- ------------------------------------------------------------------------------------------------------
Mar-07                 $0              $0             $184,194,745     $23,706,375         $23,706,375 
Apr-07                 $0              $0             $184,194,745     $23,706,375         $23,706,375 
May-07        $54,512,548        $307,875             $129,682,197     $23,706,375         $24,014,250 
- ------------------------------------------------------------------------------------------------------
Jun-07                 $0              $0             $129,682,197     $24,014,250         $24,014,250 
Jul-07                 $0              $0             $129,682,197     $24,014,250         $24,014,250 
Aug-07        $61,401,374        $307,875              $68,280,823     $24,014,250         $24,322,125 
- ------------------------------------------------------------------------------------------------------
Sep-07                 $0              $0              $68,280,823     $24,322,125         $24,322,125
Oct-07                 $0              $0              $68,280,823     $24,322,125         $24,322,125
Nov-07        $68,280,823        $307,875                       $0     $24,322,125         $24,630,000 
- ------------------------------------------------------------------------------------------------------
</TABLE> 

<PAGE>
 
           APPENDIX THREE
Assumptions


<TABLE> 
<CAPTION> 
- ------------------------------------------------------------------------------------------------------------------------------------
Certificates:                                                         Credit Enhancement:
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                                   <C> 
Distributions per year                                             4  Overcollateralization Amortization (years)                  10
                                                                      Overcollateralization Amount (0.50% of Principal)   12,315,000
Closing Date                                               11-Dec-97  SPE Equity (0.50% of Principal)                     12,315,000
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                      Servicing Fee (% of Outstanding Principal)              0.250%
Unamortized RRB Balance at End of Year 10                          0  Trustee and Other Fees (annual)                       240,000
First Payment Date                                         25-Mar-98  
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE> 

         ----------------------------------
                 Forecasted Sales
                      (kWh)
         ----------------------------------
Year        Residential           GS1
- -------------------------------------------
 1        22,239,500,000      4,209,000,000         1997 
 2        22,998,700,000      4,264,900,000         1998
 3        23,375,900,000      4,396,500,000         1999
 4        23,275,500,000      4,447,000,000         2000 
 5        23,519,800,000      4,545,900,000         2001
 6        24,395,300,000      4,528,100,000         2002
 7        24,782,900,000      4,666,500,000         2003 
 8        25,171,300,000      4,809,300,000         2004
 9        25,570,400,000      4,957,800,000         2005
10        25,980,000,000      5,111,000,000         2006
11        26,390,200,000      5,268,600,000         2007

- -------------------------------------------
         ANNUAL USAGE EACH MONTH
- -------------------------------------------
                   Residential        GS-1      
- ------------------------------------------- 
  January     1          9.16%        8.31%    
 February     2          7.94%        7.93% 
    March     3          7.56%        7.72%  
    April     4          7.14%        7.58% 
      May     5          7.08%        7.77% 
     June     6          7.74%        8.28% 
     July     7          9.05%        8.85% 
   August     8          9.82%        9.09% 
September     9          9.89%        9.44% 
  October     10         8.63%        8.96% 
 November     11         7.65%        8.12% 
 December     12         8.35%        7.94% 
- -------------------------------------------    
                       100.00%      100.00% 

<PAGE>
 
                                   APPENDIX 4
<PAGE>
 
                              STATE OF CALIFORNIA
    UNIFORM COMMERCIAL CODE - FINANCING STATEMENT - FORM UCC-1 (REV 1/90).
         IMPORTANT - Read instruction on back before filling out form

This Financing Statement is presented for filing and will remain effective, with
certain exception, for five years from the date of filing, pursuant to Section 
               9403 of the  California Uniform Commercial Code.

This FINANCING STATEMENT is presented for filing pursuant to the California 
                           Uniform Commercial Code.
<TABLE> 
<CAPTION>                  
- -------------------------------------------------------------------------------
1. DEBTOR (LAST NAME FIRST - IF AN INDIVIDUAL)      1A. SOCIAL SECURITY OR 
                                                        FEDERAL TAX NO.
   Southern California Edison Company                   95-1240335
- -------------------------------------------------------------------------------
1B. MAILING ADDRESS           1C. CITY, STATE           1D. ZIP CODE
    2244 Walnut Grove Avenue      Rosemead, CA              91770

- -------------------------------------------------------------------------------------------------------------------
2. ADDITIONAL DEBTOR (IF ANY) (LAST NAME FIRST - IF AN INDIVIDUAL)    2A. SOCIAL SECURITY OR FEDERAL TAX NO.
<S>                                                                   <C> 

- --------------------------------------------------------------------------------------------------------------------
2B. MAILING ADDRESS           2C. CITY, STATE           2D. ZIP CODE

- --------------------------------------------------------------------------------------------------------------------
3. DEBTOR'S TRADE NAMES OR STYLES (IF ANY)       3A. FEDERAL TAX NUMBER

- --------------------------------------------------------------------------------------------------------------------
4. SECURED PARTY                                                      4A. SOCIAL SECURITY NO., FEDERAL TAX NO. OR 
    NAME   SCE Funding LLC                                                BANK TRANSIT AND A.B.A. NO.
    MAILING ADDRESS   2244 Walnut Grove Avenue, Room 180
    CITY   Rosemead      STATE  CA             ZIP CODE   91770           954640661
- --------------------------------------------------------------------------------------------------------------------
5. ASSIGNEE OF SECURED PARTY (IF ANY)                                 5A. SOCIAL SECURITY NO., FEDERAL TAX NO. OR       
   NAME   Bankers Trust Company of California, N.A., as Note Trustee      BANK TRANSIT AND A.B.A. NO.
   MAILING ADDRESS   300 South Grand Avenue, 42nd Floor
   CITY   Los Angeles    STATE  California     ZIP CODE   90071
- -------------------------------------------------------------------------------------------------------------------
6. This FINANCING STATEMENT covers the following types or items of property 
   (include description of real property on which located and owner of record when
   required by instruction 4).

   For the collateral description, see Exhibit A attached hereto and made a 
   part hereof.




- -----------------------------------------------------------------------------------------------------------------------------------
7. CHECK        [X]  7A. [X] PRODUCTS OF COLLATERAL  7B. DEBTOR(S) SIGNATURE NOT REQUIRED IN ACCORDANCE WITH INSTRUCTION 5(a) item:
   IF APPLICABLE             ARE ALSO COVERED            [ ] (1)  [ ] (2)  [ ] (3)  [ ] (4)
- -----------------------------------------------------------------------------------------------------------------------------------
8. CHECK        [X]      [X] DEBTOR IS A "TRANSMITTING UTILITY" IN ACCORDANCE WITH UCC (S) 9105 (1) (n)
   IF APPLICABLE
- -----------------------------------------------------------------------------------------------------------------------------------
9.   /s/ Kenneth S. Stewart                DATE:             C   10. THIS SPACE FOR USE OF FILING OFFICER (DATE, TIME,
   SIGNATURE(S) OF DEBTOR(S)                     12/4/97     O       NUMBER AND FILING OFFICER) 
  ---------------------------------------------------------- D
   Southern California Edison Company                        E                
   TYPE OF PRINT NAME(S) OF SECURED DEBTOR(S)                -
     /s/ George T. Tabata                                    1
   SIGNATURE(S) OF SECURED PARTY(IES)                        2
  ---------------------------------------------------------- 3
   SCE Funding LLC                                           4 
   TYPE OR PRINT NAME(S) OF SECURED PARTY(IES)               5
  ---------------------------------------------------------- 6
11.Return copy to:                                           7
                                                             8
   NAME                                                      9
   ADDRESS                                                   0
   CITY
   STATE
   ZIP CODE  

</TABLE> 
<PAGE>
 
                                   Exhibit A

Debtor (Seller):        Southern California Edison Company

Secured Party (Buyer):  SCE Funding LLC

Assignee:               Bankers Trust Company of California, N.A., as Note 
                        Trustee


     All right, title and interest of Southern California Edison Company in and
to the Transition Property, including, to the fullest extent permitted by the
Statute, all revenues, collections, claims, rights, payments, money or proceeds
of or arising from the FTA Charges pursuant to the Financing Order and the
Issuance Advice Letter.

     As used herein, the following terms have the respective meanings set forth
below:

     "Customers" means existing and future Residential Customers and Small
      ---------
Commercial Customers.

     "Financing Order" means Decision 97-09-056, dated September 3, 1997, of the
      ---------------
California Public Utilities Commission.

     "FTA Charges" means the charges permitted to be levied upon the Customers
      -----------
pursuant to the Financing Order.

     "Issuance Advice Letter" means Advice 1272-E, dated December 4, 1997, filed
      ----------------------
with the California Public Utilities Commission by Southern California Edison
Company pursuant to the Financing Order, a copy of which (except for certain
attachments thereto containing a copy of this and other financing statements) is
attached hereto as Exhibit B.

     "Residential Customers" means the existing and future residential consumers
      ---------------------
of electricity, as identified in the Financing Order, located in the service
territory in which Southern California Edison Company provided electricity
services as of December 20, 1995.

     "Small Commercial Customers" means the existing and future small commercial
      --------------------------
consumers of electricity, as identified in the Financing Order, located in the
service territory in which Southern California Edison Company provided
electricity services as of December 20, 1995.

     "Statute" means Chapter 854 of California Statutes of 1996 and Chapter 275
      -------
of California Statutes of 1997, each as further amended from time to time.

     "Transition Property" means the "Transition Property" contemplated by the
      -------------------
Financing Order and specifically described in the Issuance Advice Letter.  The
Transition 

<PAGE>
 
Property includes, without limitation, the right, title and interest of Southern
California Edison Company or its transferee (i) in and to the tariffs and
charges set forth in the Issuance Advice Letter, as adjusted from time to time,
(ii) to be paid all revenues, collections, claims, payments, money or proceeds
of or arising from or constituting such tariffs and charges, and (iii) in and to
all rights to obtain adjustments to such tariffs and charges.

     All capitalized terms used herein and not otherwise defined herein shall
have the meanings specified in that certain Transition Property Purchase and
Sale Agreement, dated as of December 11, 1997, between SCE Funding LLC and
Southern California Edison Company, a copy of which is available for inspection
at the office of Bankers Trust Company of California, N.A., as Trustee, at 300
South Grand Avenue, 42nd Floor, Los Angeles, California 90071.

     SOUTHERN CALIFORNIA EDISON COMPANY AND SCE FUNDING LLC INTEND THE TRANSFER
OF THE TRANSITION PROPERTY FROM SOUTHERN CALIFORNIA EDISON COMPANY TO SCE
FUNDING LLC TO BE A SALE PURSUANT TO SECTION 844(a) OF THE CALIFORNIA PUBLIC
UTILITIES CODE, AND NOT A SECURED BORROWING.  THIS FINANCING STATEMENT IS FILED
PURSUANT TO SECTION 844(c) OF THE CALIFORNIA PUBLIC UTILITIES CODE IN CONNECTION
WITH SUCH TRANSFER AND IS NOT AN EVIDENCE OF ANY INTENT THAT SUCH TRANSFER BE
DEEMED TO BE OR TREATED AS A SECURED BORROWING.
<PAGE>
 
                                   APPENDIX 5
<PAGE>
 
                              STATE OF CALIFORNIA
    UNIFORM COMMERCIAL CODE - FINANCING STATEMENT - FORM UCC-1 (REV 1/90).
          IMPORTANT - READ INSTRUCTION ON BACK BEFORE FILLING OUT FORM

                 This Financing Statement is presented for filing and will
        remain effective, with certain exception, for five years from the date
        of filing, pursuant to Section 9403 of the California Uniform Commercial
        Code.

     This FINANCING STATEMENT is presented for filing pursuant to the California
     Uniform Commercial Code.
<TABLE> 
<CAPTION> 

- ---------------------------------------------------------------------------------------------------------------------------
<S>                                                                 <C> 
1. DEBTOR (LAST NAME FIRST - IF AN INDIVIDUAL)                       1A. SOCIAL SECURITY OR FEDERAL TAX NO.
 Southern California Edison Company                                   95-1240335
- ---------------------------------------------------------------------------------------------------------------------------
1B. MAILING ADDRESS                                     1C. CITY, STATE                          1D. ZIP CODE
  2244 Walnut Grove Avenue                                Rosemead, CA                               91770
- ---------------------------------------------------------------------------------------------------------------------------
2. ADDITIONAL DEBTOR (IF ANY) (LAST NAME FIRST - IF AN INDIVIDUAL)   2A. SOCIAL SECURITY OR FEDERAL TAX NO.

- ---------------------------------------------------------------------------------------------------------------------------
2B. MAILING ADDRESS                                      2C. CITY, STATE                          2D. ZIP CODE

- ---------------------------------------------------------------------------------------------------------------------------
3. DEBTOR'S TRADE NAMES OR STYLES (IF ANY)                           3A. FEDERAL TAX NUMBER

- ---------------------------------------------------------------------------------------------------------------------------
4. SECURED PARTY                                                     4A. SOCIAL SECURITY NO., FEDERAL TAX NO. OR BANK
                                                                         TRANSIT AND A.B.A. NO.
   NAME SCE Funding LLC                                                
   MAILING ADDRESS  2244 Walnut Grove Avenue, Room 180                     954640661
   CITY  Rosemead        STATE  CA                ZIP CODE 91770
- ---------------------------------------------------------------------------------------------------------------------------
5. ASSIGNEE OF SECURED PARTY (IF ANY)                                5A. SOCIAL SECURITY NO., FEDERAL TAX NO. OR BANK
   NAME Bankers Trust Company of California, N.A., as Note Trustee       TRANSIT AND A.B.A. NO. 
   MAILING ADDRESS 300 South Grand Avenue, 42nd Floor 
   CITY Los Angeles       STATE California       ZIP CODE 90071
- ---------------------------------------------------------------------------------------------------------------------------
6. This FINANCING STATEMENT covers the following types or items of property (include description of real property on which 
   located and owner of record when required by instruction 4).


          For the collateral description, see Exhibit A attached hereto and made a part hereof.


- ---------------------------------------------------------------------------------------------------------------------------
7. CHECK   [X]   7A. [X] PRODUCTS OF COLLATERAL     7B. DEBTOR(S) SIGNATURE NOT REQUIRED IN ACCORDANCE WITH INSTRUCTION 5(a) ITEM:
   IF APPLICABLE         ARE ALSO COVERED             [ ] (1)    [ ] (2)  [ ] (3)   [ ] (4)
- ---------------------------------------------------------------------------------------------------------------------------
8. CHECK   [X]       [X] DEBTOR IS A "TRANSMITTING UTILITY" IN ACCORDANCE WITH UCC (S) 9105 (1)(n)
   IF APPLICABLE
- ---------------------------------------------------------------------------------------------------------------------------
9.                                            Date:                      C      10. THIS SPACE FOR USE OF FILING OFFICER (DATE, 
  /s/ Kenneth S. Stewart                            12/4/97              O          TIME, NUMBER AND FILING OFFICER)
  SIGNATURE(S) OF DEBTOR(S)                                              D 
- -------------------------------------------------------------------------E
Southern California Edison Company                                       -
      TYPE OR PRINT NAME(S) OF SECURED DEBTOR(S)                         1
- -------------------------------------------------------------------------2
  /s/ George T. Tabata                                                   3
  SIGNATURE(S) OF SECURED PARTY(IES)                                     4
- -------------------------------------------------------------------------5
SCE Funding LLC                                                          6
  TYPE OR PRINT NAME(S) OF SECURED PARTY(IES)                            7
- -------------------------------------------------------------------------8 
11. Return copy to:                                                      9
                                                                         0
    NAME        [                                ]
    ADDRESS
    CITY
    STATE
    ZIP CODE    [                                ]
=========================================================================

</TABLE> 
  
<PAGE>
 
                                   Exhibit A

Debtor:           Southern California Edison Company

Secured Party:    SCE Funding LLC

Assignee:         Bankers Trust Company of California, N.A., as Note Trustee


     All right, title and interest of Southern California Edison Company in and
to the Transition Property, including, to the fullest extent permitted by the
Statute, all revenues, collections, claims, rights, payments, money or proceeds
of or arising from the FTA Charges pursuant to the Financing Order and the
Issuance Advice Letter.

     As used herein, the following terms have the respective meanings set forth
below:

     "Customers" means existing and future Residential Customers and Small
      ---------
Commercial Customers.

     "Financing Order" means Decision 97-09-056, dated September 3, 1997, of the
      ---------------
California Public Utilities Commission.

     "FTA Charges" means the charges permitted to be levied upon the Customers
      -----------
pursuant to the Financing Order.

     "Issuance Advice Letter" means Advice 1272-E, dated December 4, 1997, filed
      ----------------------
with the California Public Utilities Commission by Southern California Edison
Company pursuant to the Financing Order, a copy of which (except for certain
attachments thereto containing a copy of this and other financing statements) is
attached hereto as Exhibit B.

     "Residential Customers" means the existing and future residential consumers
      ---------------------
of electricity, as identified in the Financing Order, located in the service
territory in which Southern California Edison Company provided electricity
services as of December 20, 1995.

     "Small Commercial Customers" means the existing and future small commercial
      --------------------------
consumers of electricity, as identified in the Financing Order, located in the
service territory in which Southern California Edison Company provided
electricity services as of December 20, 1995.

     "Statute" means Chapter 854 of California Statutes of 1996 and Chapter 275
      -------
of California Statutes of 1997, each as further amended from time to time.

     "Transition Property" means the "Transition Property" contemplated by the
      -------------------
Financing Order and specifically described in the Issuance Advice Letter.  The
Transition Property includes, without limitation, the right, title and interest
of Southern California Edison Company or its transferee (i) in and to the
tariffs and charges set forth in the Issuance Advice Letter, as adjusted from
time to time, (ii) to be paid all revenues, collections, claims, payments, money
or proceeds of or arising from or constituting such tariffs and charges, and
(iii) in and to all rights to obtain adjustments to such tariffs and charges.

<PAGE>
 
     All capitalized terms used herein and not otherwise defined herein shall
have the meanings specified in that certain Transition Property Purchase and
Sale Agreement, dated as of December 11, 1997, between SCE Funding LLC and
Southern California Edison Company, a copy of which is available for inspection
at the office of Bankers Trust Company of California, N.A., as Trustee, at 300
South Grand Avenue, 42nd Floor, Los Angeles, California 90071.

     SOUTHERN CALIFORNIA EDISON COMPANY AND SCE FUNDING LLC INTEND THE TRANSFER
OF THE TRANSITION PROPERTY FROM SOUTHERN CALIFORNIA EDISON COMPANY TO SCE
FUNDING LLC TO BE A SALE PURSUANT TO SECTION 844(a) OF THE CALIFORNIA PUBLIC
UTILITIES CODE, AND NOT A SECURED BORROWING.  SOUTHERN CALIFORNIA EDISON COMPANY
BELIEVES THAT IT HAS NO RIGHTS IN THE TRANSITION PROPERTY TO WHICH A SECURITY
INTEREST MAY ATTACH BECAUSE IT HAS SOLD ALL RIGHTS TO THE TRANSITION PROPERTY TO
SCE FUNDING LLC PURSUANT TO SECTION 844(a) OF THE PU CODE.  THIS FILING SHOULD
NOT BE CONSTRUED AS A CONCLUSION THAT A SALE HAS NOT OCCURRED.  WITH RESPECT TO
THE FOREGOING, THIS FILING IS MADE ONLY IN THE EVENT OF CONTRARY ASSERTIONS BY
THIRD PARTIES, AND IS FILED PURSUANT TO SECTION 843(b) OF THE PU CODE AND
DIVISION 9 OF THE CALIFORNIA COMMERCIAL CODE.
<PAGE>
 
                                   APPENDIX 6
<PAGE>
 
Filed with:Secretary of State
===============================================================================
FINANCING STATEMENT - FOLLOW INSTRUCTIONS CAREFULLY
This Financing Statement is presented for filing pursuant to the Uniform
Commercial Code and will remain effective, with certain exceptions, for 5
years from date of filing.

A. NAME & TEL # OF CONTACT AT FILER (optional)   B. FILING OFFICE ACCT. #
                                                    (optional)

- -------------------------------------------------------------------------------
C. RETURN COPY TO: (Name and Mailing Address)




- -------------------------------------------------------------------------------
D. OPTIONAL DESIGNATION [if applicable: [ ] LESSOR/LESSEE [ ] CONSIGNOR/
                                        CONSIGNEE [ ] NON-UCC FILING
- -------------------------------------------------------------------------------
1. DEBTOR'S EXACT FULL LEGAL NAME - insert only one debtor name (1a or 1b)
   1a.ENTITY'S NAME
      SCE Funding LLC
OR ----------------------------------------------------------------------------
   1b.INDIVIDUAL'S LAST NAME      FIRST NAME        MIDDLE NAME       SUFFIX 

- -------------------------------------------------------------------------------
1c.MAILING ADDRESS                     CITY      STATE   COUNTRY  POSTAL CODE 

   2244 Walnut Grove Avenue, Room 180  Rosemead  CA      USA      91770
- -------------------------------------------------------------------------------
<TABLE> 
<CAPTION> 

1d.S.S. OR TAX I.D.#     OPTIONAL      1e.TYPE OF ENTITY   1f. ENTITY'S STATE   1g.ENTITY'S ORGANIZATIONAL I.D. #, if any
                       ADD'NL INFO RE                          OR COUNTRY OF
                       ENTITY DEBTOR                           ORGANIZATION  
<S>                      <C>           <C>                 <C>                  <C> 
954640661                                                                                                          [X] NO 
- -------------------------------------------------------------------------------------------------------------------------
</TABLE> 

2. ADDITIONAL DEBTOR'S EXACT FULL LEGAL NAME - insert only one debtor name (2a 
   or 2b)
   2a.ENTITY'S NAME
    
OR ----------------------------------------------------------------------------
   2b.INDIVIDUAL'S LAST NAME      FIRST NAME        MIDDLE NAME       SUFFIX 

- -------------------------------------------------------------------------------
2c.MAILING ADDRESS                     CITY      STATE   COUNTRY  POSTAL CODE 

 
- -------------------------------------------------------------------------------
<TABLE> 
<CAPTION> 

2d.S.S. OR TAX I.D.#     OPTIONAL      2e.TYPE OF ENTITY   2f. ENTITY'S STATE   2g.ENTITY'S ORGANIZATIONAL I.D. #, if any
                       ADD'NL INFO RE                          OR COUNTRY OF
                       ENTITY DEBTOR                           ORGANIZATION  
<S>                      <C>           <C>                 <C>                  <C> 
                                                                                                                    [ ] NO 
- --------------------------------------------------------------------------------------------------------------------------
</TABLE> 

3. SECURED PARTY (ORIGINAL S/P or ITS TOTAL ASSIGNEE) EXACT FULL LEGAL NAME -
   insert only one secured party name (3a or 3b)
   3a.ENTITY'S NAME
      Bankers Trust Company of California, N.A., as Note Trustee
OR ----------------------------------------------------------------------------
   3b.INDIVIDUAL'S LAST NAME      FIRST NAME        MIDDLE NAME       SUFFIX 

- -------------------------------------------------------------------------------
3c.MAILING ADDRESS                     CITY        STATE   COUNTRY  POSTAL CODE 

   300 South Grand Avenue, 42 Floor    Los Angeles CA      USA      90071
- -------------------------------------------------------------------------------
4. This FINANCING STATEMENT covers the following types or items of property:
   For the collateral description, see Exhibit "A" attached hereto and made a 
   part hereof.


<TABLE> 
<CAPTION> 
- -------------------------------------------------------------------------------------------------------------------------------
5. CHECK          [ ] This FINANCING STATEMENT is signed by the Secured Party        7. If filed in Florida (check one)
   BOX                instead of the Debtor to perfect a security interest (a)         [ ] Documentary       [ ] Documentary
   (if applicable)    in collateral already subject to a security interest in               stamp tax paid        tax not appl.
                      another jurisdiction when it was brought into this state, or
                      when the debtor's location was changed to this state, or (b)
                      in accordance with other statutory provisions (additional
                      date may be required)
<S>               <C>                                                                <C> 
- -------------------------------------------------------------------------------------------------------------------------------
6. REQUIRED SIGNATURE(S)    SCE FUNDING LLC                   8. [ ] This FINANCING STATEMENT is to be filed (for record)
                                                                     (or recorded) in the REAL ESTATE RECORDS
   ---------------------------------------
   /s/ George T. Tabata 

                                                                 Attach Addendum             (if applicable)
                                                         
                                                              9. Check to REQUEST SEARCH CERTIFICATE(S) ON DEBTOR(S)
                                                                 [ADDITIONAL FEE]
                                                                 (optional)
                                                                 [ ] All Debtors  [ ] Debtor 1  [ ] Debtor 2
- -------------------------------------------------------------------------------------------------------------------------------
</TABLE>       
No. of additional sheets presented: 2

(1) FILING OFFICER COPY - NATIONAL FINANCING STATEMENT (FORM UCC1) (TRANS)
                                                           (REV. 12/18/95)
<PAGE>
 
                                   Exhibit A

Debtor:           SCE Funding LLC

Secured Party:    Bankers Trust Company of California, N.A., as Note Trustee


     All right, title and interest of SCE Funding LLC in and to (a) the
Transition Property transferred by Southern California Edison Company to SCE
Funding LLC pursuant to the Sale Agreement and all proceeds thereof, (b) any
Subsequent Transition Property transferred by Southern California Edison Company
to SCE Funding LLC pursuant to each subsequent Sale Agreement and all proceeds
thereof, (c) the Sale Agreement and each Subsequent Sale Agreement, (d) the
Servicing Agreement, (e) the Collection Account (including all subaccounts
thereof) and all amounts or investment property on deposit therein or credited
thereto from time to time, (f) all other property of whatever kind owned from
time to time by SCE Funding LLC, (g) all present and future claims, demands,
causes and choses in action in respect of any or all of the foregoing and all
payments on or under and all proceeds of every kind and nature whatsoever in
respect of any or all of the foregoing, including all proceeds of the
conversion, voluntary or involuntary, into cash or other liquid property, all
cash proceeds, accounts, accounts receivable, notes, drafts, acceptances,
chattel paper, checks, deposit accounts, insurance proceeds, condemnation
awards, rights to payment of any and every kind, and other forms of obligations
and receivables, instruments and other property which at any time constitute all
or part of or are included in the proceeds of any of the foregoing and (h) all
proceeds of the foregoing (collectively, the "Collateral"; it being understood
that the following do not constitute Collateral:  (i) the cash contributed to
SCE Funding LLC by Southern California Edison Company which is not held in the
Capital Subaccount, including cash that has been released to SCE Funding LLC
pursuant to Section 8.02(d) of the Note Indenture following retirement of a
Series of Notes, (ii) net investment earnings which have been released to SCE
Funding LLC pursuant to Section 8.02(d) of the Note Indenture and (iii) the
Overcollateralization Amount with respect to a Series of Notes that has been
released to SCE Funding LLC pursuant to Section 8.02(d) of the Note Indenture
following retirement of such Series of Notes).

     As used herein, the following terms have their respective meanings set
forth below:

     "Capital Subaccount" means the capital subaccount of the Collection
      ------------------
Account.

     "Collection Account" means one or more segregated trust accounts in the
      ------------------
name of Bankers Trust Company of California, N.A. for the deposit of amounts
relating to the Transition Property.

     "Financing Order" means Decision 97-09-056, dated September 3, 1997, of the
      ---------------
California Public Utilities Commission.

     "Issuance Advice Letter" means Advice 1272-E, dated December 4, 1997, filed
      ----------------------
with the California Public Utilities Commission by Southern California Edison
Company pursuant to the Financing Order, a copy of which (except for certain
attachments thereto containing a copy of this and other financing statements) is
attached hereto as Exhibit B.

<PAGE>
 
     "Note Indenture" means the Indenture dated as of December 11, 1997 between
      --------------
SCE Funding LLC and Bankers Trust Company of California, N.A., as Note Trustee,
as the same may be amended and supplemented from time to time.

     "Overcollateralization Amount" means, with respect to any Series of Notes,
      ----------------------------
the amount specified in the related issuance advice letter.

     "Sale Agreement" means the Transition Property Purchase and Sale Agreement
      --------------
dated as of December 11, 1997 by and between SCE Funding LLC and Southern
California Edison Company, as amended and supplemented from time to time.

     "Servicing Agreement" means that certain Transition Property Servicing
      -------------------
Agreement dated as of December 11, 1997 between Southern California Edison
Company, as Servicer and SCE Funding LLC, as amended and supplemented from time
to time.

     "Subsequent Transition Property" means any transition property (as defined
      ------------------------------
in Section 840 of the California Public Utilities Code, as amended from time to
time (the "PU Code")) created under the PU Code and the Financing Order and
specifically described in the related issuance advice letter and sold to SCE
Funding LLC by Southern California Edison Company pursuant to an agreement
substantially similar to the Sale Agreement (a "Subsequent Sale Agreement").
                                                ------------------------- 
                                             
     "Transition Property" means the "Transition Property" contemplated by the
      -------------------
Financing Order and specifically described in the Issuance Advice Letter.  The
Transition Property includes, without limitation, the right, title and interest
of Southern California Edison Company or its transferee (i) in and to the
tariffs and charges set forth in the Issuance Advice Letter, as adjusted from
time to time, (ii) to be paid all revenues, collections, claims, payments, money
or proceeds of or arising from or constituting such tariffs and charges, and
(iii) in and to all rights to obtain adjustments to such tariffs and charges.

     All capitalized terms not defined herein shall have the same meanings as in
the Note Indenture, copies of which are available for inspection at the offices
of Bankers Trust Company of California, N.A., as Trustee, at 300 South Grand
Avenue, 42nd Floor, Los Angeles, California 90071.

     THIS FINANCING STATEMENT IS FILED PURSUANT TO SECTION 843(B) OF THE PU CODE
AND DIVISION 9 OF THE CALIFORNIA COMMERCIAL CODE.



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission