SCE FUNDING LLC
10-Q, 1998-11-02
ASSET-BACKED SECURITIES
Previous: ENTERTAINMENT INC, 4, 1998-11-02
Next: SDG&E FUNDING LLC A DE LIMITED LIABILITY CO, 10-Q, 1998-11-02








                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                -----------------


                                    FORM 10-Q

            THE REGISTRANT MEETS THE CONDITIONS SET FORTH IN GENERAL
        INSTRUCTION H(1)(a) AND (b) OF FORM 10-Q AND IS THEREFORE FILING
                 THIS FORM WITH THE REDUCED DISCLOSURE FORMAT.


(Mark One)
|X|   Quarterly  report  pursuant  to  section  13 or  15(d)  of the  Securities
      Exchange Act of 1934 For the quarterly period ended September 30, 1998.

                                      OR

|_|   TRANSITION  REPORT  PURSUANT  TO  SECTION  13 OR 15(d)  OF THE  SECURITIES
      EXCHANGE  ACT OF 1934 For the  transition  period  from  _____________  to
      _____________


                        Commission file number 333-30785


                     California Infrastructure and Economic
                  Development Bank Special Purpose Trust SCE-1
                          (Issuer of the Certificates)

                                 SCE Funding LLC
             (Exact Name of Registrant as Specified in Its Charter)


                    Delaware                                      95-4640661
          (State or Other Jurisdiction                         (I.R.S. Employer
        of Incorporation or Organization)                    Identification No.)


           2244 Walnut Grove Avenue,
         Room 180, Rosemead, California                              91770
    (Address of Principal Executive Offices)                      (Zip Code)

         Registrant's Telephone Number, Including Area Code: (626) 302-1850


     Indicate by check |X| whether the registrant: (1) has filed all reports
   required to be filed by Section 13 or 15(d) of the Securities Exchange Act
   of 1934 during the preceding 12 months (or for such shorter period that the
   registrant was required to file such reports), and (2) has been subject to 
   such filing requirements for at least the past 90 days. YES |X| NO




<PAGE>




                                     PART I

Item 1. Financial Statements

                                 SCE FUNDING LLC
                                 BALANCE SHEETS
                                 (in thousands)
<TABLE>
<CAPTION>
                                                                   September 30,               December 31,
                           ASSETS                                       1998                        1997
                           ------                                       ----                        ----
                                                                     (Unaudited)
 Current Assets:
<S>                                                            <C>                       <C>             
     Cash & equivalents                                        $         1,156           $          6,616
     Current portion of note receivable                                268,801                    246,300
     Interest receivable                                                 1,702                      8,163
                                                             ----------------------------------------------------
         Total Current Assets                                          271,659                    261,079
                                                             ----------------------------------------------------

Other Assets and Deferred Charges:
     Restricted funds                                                   11,673                     12,254
     Note receivable - net of discount                               2,023,240                  2,197,512
     Unamortized bond issuance costs                                    16,873                     15,974
                                                             ----------------------------------------------------
         Total Other Assets & Deferred Charges                       2,051,786                  2,225,740
                                                             ----------------------------------------------------

                        Total Assets                           $     2,323,445           $      2,486,819
                                                             ====================================================

              LIABILITIES AND MEMBER'S EQUITY Current Liabilities:
     Interest payable                                          $         2,013           $          8,142
     Current portion of long-term debt                                 268,801                    246,300
     Misc accrued expenses                                                  82                      3,382
                                                             ----------------------------------------------------
         Total Current Liabilities                                     270,896                    257,824
                                                             ----------------------------------------------------

Long term debt - net of discount                                     2,037,786                  2,216,014

Member's equity                                                         14,763                     12,981
                                                             ----------------------------------------------------

           Total Liabilities and Member's Equity               $     2,323,445           $      2,486,819
                                                             ====================================================

</TABLE>






     The accompanying notes are an integral part of this Financial Statement




                                       1
<PAGE>







                                 SCE FUNDING LLC
             STATEMENT OF OPERATIONS AND CHANGES IN MEMBER'S EQUITY
                 FROM JANUARY 1, 1998 THROUGH SEPTEMBER 30, 1998
                                   (Unaudited)
                                 (in thousands)
<TABLE>
<CAPTION>

                                                                3 Months Ended                  9 Months Ended
                                                              September 30, 1998              September 30, 1998 
                                                             ----------------------------------------------------

OPERATING REVENUE:
<S>                                                                     <C>                         <C>     
   Interest income                                                      $38,165                     $117,189
                                                             ------------------------ -----------------------------
      Total Operating Revenue                                            38,165                      117,189
                                                             ------------------------ -----------------------------

OPERATING EXPENSES:
   Interest expense                                                      37,819                      115,638
   Other expenses                                                         1,387                        4,406
                                                             ------------------------ -----------------------------
      Total Operating Expenses                                           39,206                      120,044
                                                             ------------------------ -----------------------------

      Net Income (Loss)                                                  (1,041)                      (2,855)
                                                             ------------------------ -----------------------------

   Member's Equity- beginning of period                                  14,288                       12,981
   Member Contributions - net                                             1,516                        4,637
                                                             ======================== =============================
      Member's Equity, end of period                                    $14,763                      $14,763
                                                             ======================== =============================
</TABLE>






     The accompanying notes are an integral part of this Financial Statement





                                       2
<PAGE>





                                 SCE FUNDING LLC
                             STATEMENT OF CASH FLOWS
                   FROM JANUARY 1, 1998 TO SEPTEMBER 30, 1998
                                   (UNAUDITED)
                                 (in thousands)
<TABLE>
<CAPTION>

Cash Flows from Operating Activities:
<S>                                                                         <C>           
Net Income (Loss)                                                           $      (2,855)
Adjustment for non-cash items:
     Amortizations                                                                    (30)
     Other net                                                                        581
Changes in working capital:
     Receivables                                                                  159,957
     Interest payable                                                              (6,129)
     Accounts payable and other current liabilities                                (3,300)
                                                                          --------------------
Net Cash Provided by Operating Activities                                         148,224
                                                                          --------------------

Cash Flows from Financing Activities:
     Payment of additional bond issuance costs                                     (2,542)
     Payment of principal on rate reduction notes                                (155,779)
                                                                          --------------------
Net Cash Used by Financing Activities                                            (158,321)
                                                                          --------------------

Cash Flows from Investing Activities:
     Equity contributions from Southern California Edison                           4,637
                                                                          --------------------
Net Cash Provided by Investing Activities                                           4,637
                                                                          --------------------

Net decrease in cash and equivalents                                               (5,460)
Cash and equivalents, beginning of period                                           6,616
                                                                          ====================
Cash and equivalents, end of period                                         $       1,156
                                                                          ====================
</TABLE>







     The accompanying notes are an integral part of this Financial Statement





                                       3
<PAGE>




                                 SCE FUNDING LLC
                          NOTES TO FINANCIAL STATEMENTS
                                   (Unaudited)

         In the opinion of management,  all adjustments  have been made that are
necessary to present a fair  statement of the financial  position and results of
operations for the periods covered by this report.

         The  significant  accounting  policies of SCE Funding LLC (Note Issuer)
were  described  in Note 2 of "Notes to  Financial  Statements"  included in its
Annual  Report on Form 10-K for the fiscal year ended  December 31, 1997,  filed
with the  Securities and Exchange  Commission.  The Note Issuer follows the same
accounting  policies for interim reporting  purposes.  Results of operations for
the interim period are not necessarily  indicative of results to be expected for
a full year. This quarterly  report should be read in conjunction  with the Note
Issuer's Annual Report on Form 10-K.

         Certain  prior-period  amounts  were  reclassified  to  conform  to the
September 30, 1998 financial statement presentation.

Note 1.  Basis of Presentation.


         The  financial  statements  include the accounts of the Note Issuer,  a
Delaware  special  purpose  limited  liability  company,  whose  sole  member is
Southern  California Edison Company (SCE), a provider of electric services.  All
of the issued and outstanding common stock of SCE is owned by its parent holding
company,  Edison International.  The Note Issuer was formed on June 27, 1997, in
order to effect the purchase from SCE of Transition  Property (as defined below)
and to fund such purchase from the issuance of the SCE Funding LLC Notes, Series
1997-1, Class A-1 through Class A-7 (Notes) to the California Infrastructure and
Economic  Development  Bank Special  Purpose  Trust SCE-1  (Trust)  which issued
certificates  (Certificates) with terms and conditions similar to the Notes. The
proceeds  from the sale of the  Transition  Property  resulted in a reduction in
revenue  requirements  sufficient  to enable SCE to provide a 10% electric  rate
reduction to SCE's residential and small commercial customers in connection with
electric industry  restructuring  mandated by California  Assembly Bill 1890, as
amended by California Senate Bill 477 (collectively,  the electric restructuring
legislation). This rate reduction became effective January 1, 1998.

         The Note Issuer was organized  for the limited  purposes of issuing the
Notes and purchasing Transition Property. Transition Property is the right to be
paid a specified amount from non-bypassable tariffs authorized by the California
Public  Utilities  Commission  (CPUC)  pursuant  to the  electric  restructuring
legislation.  For financial reporting  purposes,  the purchase of the Transition
Property by the Note Issuer from SCE was treated as the issuance of a promissory
note by SCE to the Note  Issuer in the  amount of  approximately  $2.5  billion.
Accordingly,  the purchase of the  Transition  Property is  classified as a note
receivable  on  the  accompanying  financial  statements.  Notwithstanding  such
classification,  the Transition Property,  for legal purposes,  has been sold by
SCE to the Note Issuer.



                                       4
<PAGE>




         The Note Issuer is  restricted  by its  organizational  documents  from
engaging in any other activities.  In addition, the Note Issuer's organizational
documents  require  it to  operate  in  such a  manner  that  it  should  not be
consolidated  in the bankruptcy  estate of SCE, in the event SCE becomes subject
to such a proceeding.

         The Note Issuer is legally  separate  from SCE. The assets and revenues
of the Note Issuer, including,  without limitation, the Transition Property, are
not  available  to  creditors  of SCE or  Edison  International,  and  the  note
receivable  from SCE to the Note Issuer (i.e.,  the Transition  Property) is not
legally an asset of SCE or Edison International.

Note 2.  California Proposition 9 - November Voter Initiative

         In November 1997, individuals  representing The Utility Reform Network,
Public Media Center and the  Coalition  Against  Utility  Taxes filed a proposed
voter  initiative with the California  Attorney General which seeks to amend the
electricity restructuring legislation so as, among other things, to prohibit the
collection  of any  customer  charges for the  Certificates  or,  alternatively,
require  SCE,  the Note Issuer or the Trust to offset such charges with an equal
credit to ratepayers.  In addition,  the proposed voter  initiative  states that
"any  underwriter or bond  purchaser who purchases  rate  reduction  bonds after
November  15,  1997 . . .  shall  be  deemed  to have  notice  of the  [proposed
initiative]."

         On June 24, 1998, the California  Secretary of State announced that the
proposed voter  initiative  qualified for the November 1998 ballot.  On July 17,
1998, the Secretary of State designated the voter initiative as Proposition 9 on
the ballot.

         On May 22, 1998,  Californians  for  Affordable  and Reliable  Electric
Service (CARES), a Coalition of California Business  Organizations and Utilities
(sponsored by the California  Business  Roundtable,  the  California  Chamber of
Commerce,  San  Diego  Gas &  Electric  Company,  the  California  Manufacturers
Association,   Pacific  Gas  and  Electric  Company,  the  California  Retailers
Association,  and SCE,  among other groups) filed a petition for writ of mandate
with the Court of Appeal of the State of California,  Third Appellate  District.
The petition challenged the voter initiative as illegal and  unconstitutional on
its face,  and sought to remove it from the  November  1998  ballot.  On July 2,
1998,  the Court of Appeal  denied the CARES  petition.  On July 6, 1998,  CARES
filed its appeal of the denial with the California  Supreme  Court.  On July 15,
1998,  the California  Supreme Court denied the CARES petition for  pre-election
review. In these rulings, the Court of Appeal of the State of California,  Third
Appellate  District,  and the  California  Supreme Court both have  decided,  in
effect,  not to consider the legality and  constitutionality  of  Proposition  9
prior to the November 1998 ballot.

         If  Proposition 9 is voted into law,  further  litigation  would ensue.
Under the terms of the Servicing Agreement between SCE and the Note Issuer, SCE,
as the Servicer, is required to take such legal or administrative actions as may
be reasonably  necessary to block or overturn any attempts to cause a repeal of,
modification  of or supplement to the electric  restructuring  legislation,  the
financing order dated September 3, 1997 (Financing Order) issued by the CPUC, or
the rights of holders of the  Transition  Property,  by  legislative  enactment,
voter initiative or constitutional  amendment,  that would be adverse to holders
of the Certificates. The costs of such



                                       5
<PAGE>



     actions would be payable out of collections of the  non-bypassable  charges
payable  by  residential  and small  commercial  customers.  These  charges  are
authorized by the  Financing  Order and the related  issuance  advice letter and
would be charged as an operating expense of the Note Issuer.

         Bankers  Trust  Company  of  California,  N.A.,  acting as  Certificate
Trustee for the holders of the  Certificates,  has informed the Note Issuer that
it has sent  letters to the  Certificate  holders of record on October 14, 1998,
notifying them about certain actions the  Certificate  Trustee is taking related
to  Proposition  9. The letter  states  that  Proposition  9, if approved by the
voters  and upheld by the  courts,  would  impair the rights of the  Certificate
holders and would lead to a default in the payment of principal  and interest on
the Certificates.  The letter also states that Proposition 9, if approved, would
breach the statutory and  contractual  pledge by the State of California  not to
limit or alter payment of principal and interest on the  Certificates,  and that
such  breach  would  constitute  an event of default  under the Trust  Agreement
pursuant to which the Certificates were issued.

         Therefore,  the letter states,  the  Certificate  Trustee is requesting
authorization  from the  Certificate  holders to commence  litigation  to enjoin
Proposition  9 if it  passes,  to collect  damages on behalf of the  Certificate
holders for the breach of the State's statutory and contractual  pledge, and for
other appropriate relief. The Certificate Trustee also requests  indemnification
from Certificate holders if other sources of payment for the Certificate Trustee
are not available.

         The Trustee's  letter also attached  letters from SCE,  Pacific Gas and
Electric  Company and San Diego Gas & Electric  Company,  in their capacities as
servicers of the Transition  Property,  restating their intention to comply with
their obligations under the related  agreements to take reasonable and necessary
legal actions to overturn Proposition 9 if it is approved by the voters.


         The  qualification  of the proposed  voter  initiative for the November
1998  ballot and  denials of the  petition  for its  pre-election  review by the
California Court of Appeal and the California  Supreme Court have had a material
adverse effect on the secondary market for the Certificates, including the price
and liquidity  thereof.  Furthermore,  if Proposition 9 is voted into law and is
not  immediately  overturned  or is not stayed  pending  judicial  review of its
merits,  depending on how the voter  initiative is interpreted and applied,  the
collection of charges necessary to pay the Certificates  while the litigation is
pending could be precluded,  which would adversely affect the Certificates,  the
secondary  market for the  Certificates,  including  the pricing  and  liquidity
thereof,  the dates of maturity  thereof,  and accordingly the weighted  average
lives thereof. In addition, if Proposition 9 is voted into law and upheld by the
courts,  then likewise  depending on how it is interpreted and  implemented,  it
could have a further material adverse effect on the Certificates,  the secondary
market for the Certificates,  including the pricing and liquidity  thereof,  the
dates of maturity  thereof  and the  weighted  average  lives  thereof,  and the
holders of the  Certificates  could incur losses on their  investment.  The Note
Issuer is unable to predict whether  Proposition 9 will be voted into law and if
so the outcome of this matter.




                                       6
<PAGE>




Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations.

         The following  analysis of SCE Funding  LLC's (Note  Issuer)  financial
condition  and results of  operations is in an  abbreviated  format  pursuant to
Instruction H of Form 10-Q. Such analysis should be read in conjunction with the
Financial  Statements and Notes to the Financial Statements included herein, and
the Financial  Statements and Notes to the Financial  Statements included in the
Note Issuer's Annual Report on Form 10-K for the year ended December 31, 1997.

         The Note Issuer is a special purpose,  single member limited  liability
company organized in June 1997 for the limited purposes of owning the Transition
Property  (as  described  below) and  issuing  notes  secured  primarily  by the
Transition Property. Southern California Edison Company (SCE) is the sole member
of the Note  Issuer  and owns all of the  equity  of the Note  Issuer.  The Note
Issuer's organizational documents require it to operate in a manner such that it
should  not be  consolidated  in the  bankruptcy  estate of SCE in the event SCE
becomes subject to such a proceeding.

         In December  1997,  the Note Issuer  acquired the  Transition  Property
(which for financial  reporting  purposes is treated as a note  receivable)  and
issued  $2,463,000,000 in principal amount of the SCE Funding LLC Notes,  Series
1997-1,  Class A-1 through Class A-7 (Notes) with scheduled  maturities  ranging
from one to ten years and final  maturities  ranging from three to twelve years.
The Notes were  issued  pursuant  to an  indenture  between  the Note Issuer and
Bankers Trust Company of California, N.A., as trustee (Note Indenture). The Note
Issuer sold the Notes to the California  Infrastructure and Economic Development
Bank  Special   Purpose   Trust  SCE-1   (Trust),   which  issued   certificates
(Certificates)  with  terms  and  conditions  similar  to the  Notes in a public
offering.  The  Note  Issuer  entered  into  a  servicing  agreement  (Servicing
Agreement)  with SCE pursuant to which SCE is required to service the Transition
Property on behalf of the Note Issuer. In addition,  the Note Issuer has entered
into an  administrative  services  agreement  with SCE  pursuant  to  which  SCE
performs certain administrative and operational duties for the Note Issuer.

         The  California  Public  Utilities  Code  (PU  Code)  provides  for the
creation of  Transition  Property.  A financing  order dated  September  3, 1997
(Financing Order) issued by the California Public Utilities  Commission  (CPUC),
together  with the related  issuance  advice  letter,  establishes,  among other
things,  separate  non-bypassable  charges (FTA Charges)  payable by residential
electric  customers  and small  commercial  electric  customers  in an aggregate
amount   sufficient   to   repay   in   full   the   Certificates,    fund   the
Overcollateralization  Subaccount  established  under the Note Indenture and pay
all related costs and fees. Under the PU Code and the Financing Order, the owner
of the  Transition  Property is entitled to collect FTA Charges until such owner
has received amounts sufficient to retire all outstanding series of Certificates
and  cover  related  fees  and  expenses  and the  Overcollateralization  Amount
described in the Financing  Order.  The Transition  Property is a property right
under  California law that includes,  without  limitation,  ownership of the FTA
Charges and any adjustments thereto as described in the next paragraph.

         In order to enhance the likelihood that actual collections with respect
to the Transition  Property are neither more nor less than the amount  necessary
to amortize the Notes in accordance



                                       7
<PAGE>




         with their expected  amortization  schedules,  pay all related fees and
expenses,  and fund certain accounts  established pursuant to the Note Indenture
as  required,  the  Servicing  Agreement  requires  SCE, as the  servicer of the
Transition Property (in such capacity, the Servicer), to seek, and the Financing
Order and the PU Code require the CPUC to approve,  periodic  adjustments to the
FTA Charges.  Such adjustments  will be based on actual  collections and updated
assumptions  by the  Servicer as to future  usage of  electricity  by  specified
customers,  future expenses relating to the Transition  Property,  the Notes and
the Certificates,  and the rate of delinquencies and write-offs. As of September
30, 1998, the Servicer has not sought any such adjustments.

         The  Note  Issuer  is  limited  by its  organizational  documents  from
engaging in any activities  other than owning the Transition  Property,  issuing
notes  secured by the  Transition  Property and other  limited  collateral,  and
activities related thereto.  Accordingly,  income statement effects were limited
primarily to income generated from the Transition Property,  interest expense on
the Notes, and incidental  investment interest income. During the three and nine
months ended September 30, 1998,  income generated from the Transition  Property
was approximately $37 million and $115 million, respectively.  Interest on other
investments for the three and nine months ended September 30, 1998, was $717,000
and $1.8 million,  respectively.  Interest expense for the three and nine months
ended  September  30,  1998,  was  approximately  $38 million and $116  million,
respectively,  and includes  interest on the Notes and the  amortization of debt
issuance costs.

         The  Note  Issuer  uses  collections  with  respect  to the  Transition
Property  to make  scheduled  principal  and  interest  payments  on the  Notes.
Interest  income  earned on the  Transition  Property  is expected to offset (1)
interest  expense on the Notes,  (2)  amortization of debt issuance  costs,  the
discount  on the  Notes  and (3) the  fees  charged  by SCE  for  servicing  the
Transition Property and providing administrative services to the Note Issuer.

         Attached as Exhibit 99.1 is the Quarterly  Servicer's  Certificate  for
the collection periods June 1998 through August 1998 (dated September 11, 1998),
delivered pursuant to the Note Indenture, which includes information relating to
the collections of the FTA Charges. As noted therein, collections of FTA Charges
are  currently  meeting  expectations  and  were  sufficient  to pay  99% of all
scheduled  payments on the Notes and related  expenses  for the Note payment due
September 25, 1998. The remaining amount (approximately $719,000) was drawn from
the  Overcollateralization  Subaccount  ($428,000)  and the  Capital  Subaccount
($291,000)  established  pursuant to the Note  Indenture,  which amounts will be
replenished to the extent there are sufficient excess collections of FTA Charges
in the future.  The FTA Charges will be adjusted at least annually if there is a
material  shortfall or overage in  collections.  The Note Issuer  expects future
collections  of FTA  Charges  (assuming  no adverse  impact  from the effects of
Proposition 9 as discussed  herein) to be  sufficient  to cover  expenses and to
make scheduled payments on the Notes on a timely basis.

Year 2000 Issue

         Many computer systems  recognize only the last two digits of a year and
therefore may not be able to  distinguish,  for example,  between the years 1900
and 2000. If not corrected, such computer systems could fail or create erroneous
results with reference to the year 2000 and later years.  This has been referred
to generally as the Year 2000 Issue.



                                       8
<PAGE>




         Under the Servicing  Agreement,  SCE, as Servicer,  is responsible  for
functions,  such as data  acquisition,  usage  and  bill  calculation,  billing,
customer  service,  collections,  payment  processing and  remittance,  that are
dependent on SCE's computer  systems.  Failure of those systems could  adversely
affect the ability of the Note Issuer to make timely  payments of principal  and
interest on the Notes.

         SCE has advised the Note  Issuer as  follows.  SCE has a  comprehensive
program in place to remediate  potential  impacts of the Year 2000 Issue.  SCE's
plan is for critical  systems to be 75 percent Year 2000-ready by year-end 1998,
and 100% Year  2000-ready  by July  1999.  Remediation  of  mainframe  financial
systems was completed in the fourth  quarter of 1997.  The customer  information
and billing system is scheduled to be replaced by the first quarter of 1999 with
a system  designed to be Year  2000-ready.  SCE is on track to have its business
information  systems,  including data  acquisition for billing,  Year 2000-ready
within the timeframe  discussed  above.  The costs of such  remediation  will be
borne by SCE, not the Note Issuer.  SCE also has advised the Note Issuer that it
is developing  contingency plans for dealing with the Year 2000 Issue, which are
expected to be completed by March 1999.  The Note Issuer does not have, nor does
it intend to create, any separate contingency plans.

         Based upon the  information  provided by SCE,  the Note Issuer does not
expect any material adverse impact on the Note Issuer or its financial  position
or results of  operations,  or on the payment of  principal  and interest on the
Notes,  as a  result  of any  inability  of the  computer  systems  on  which it
currently  relies to recognize or otherwise  function  correctly with respect to
the year 2000 and later years.

California Proposition 9 Litigation

         In November 1997, individuals  representing The Utility Reform Network,
Public Media Center and the  Coalition  Against  Utility  Taxes filed a proposed
voter  initiative  with the  California  Attorney  General  which seeks to amend
certain existing California statutes  (collectively,  the electric restructuring
legislation)  so as,  among other  things,  to prohibit  the  collection  of any
customer charges for the Certificates or,  alternatively,  require SCE, the Note
Issuer or the Trust to offset such charges  with an equal credit to  ratepayers.
In addition,  the proposed voter initiative states that "any underwriter or bond
purchaser who purchases rate reduction bonds after November 15, 1997 . . . shall
be deemed to have notice of the [proposed initiative]."

         On June 24, 1998, the California  Secretary of State announced that the
proposed voter  initiative  qualified for the November 1998 ballot.  On July 17,
1998, the Secretary of State designated the voter initiative as Proposition 9 on
the ballot.

         On May 22, 1998,  Californians  for  Affordable  and Reliable  Electric
Service (CARES), a Coalition of California Business  Organizations and Utilities
(sponsored by the California  Business  Roundtable,  the  California  Chamber of
Commerce,  San  Diego  Gas &  Electric  Company,  the  California  Manufacturers
Association,   Pacific  Gas  and  Electric  Company,  the  California  Retailers
Association,  and SCE,  among other groups) filed a petition for writ of mandate
with the Court of Appeal of the State of California,  Third Appellate  District.
The petition challenged the voter initiative as illegal and  unconstitutional on
its face, and sought to remove it from the


                                       9
<PAGE>



         November 1998 ballot.  On July 2, 1998,  the Court of Appeal denied the
CARES petition.  On July 6, 1998,  CARES filed its appeal of the denial with the
California  Supreme Court. On July 15, 1998, the California Supreme Court denied
the CARES  petition for  pre-election  review.  In these  rulings,  the Court of
Appeal of the State of California,  Third Appellate District, and the California
Supreme  Court both have  decided,  in effect,  not to consider the legality and
constitutionality of Proposition 9 prior to the November 1998 ballot.

         If  Proposition 9 is voted into law,  further  litigation  would ensue.
Under the terms of the Servicing Agreement, SCE, as the Servicer, is required to
take such legal or  administrative  actions as may be  reasonably  necessary  to
block  or  overturn  any  attempts  to  cause a repeal  of,  modification  of or
supplement to the electric  restructuring  legislation,  the Financing Order, or
the rights of holders of the  Transition  Property,  by  legislative  enactment,
voter initiative or constitutional  amendment,  that would be adverse to holders
of the  Certificates.  The  costs  of  such  actions  would  be  payable  out of
collections  of the FTA Charges and would be charged as an operating  expense of
the Note Issuer.

         Bankers  Trust  Company  of  California,  N.A.,  acting as  Certificate
Trustee for the holders of the  Certificates,  has informed the Note Issuer that
it has sent  letters to the  Certificate  holders of record on October 14, 1998,
notifying them about certain actions the  Certificate  Trustee is taking related
to  Proposition  9. The letter  states  that  Proposition  9, if approved by the
voters  and upheld by the  courts,  would  impair the rights of the  Certificate
holders and would lead to a default in the payment of principal  and interest on
the Certificates.  The letter also states that Proposition 9, if approved, would
breach the statutory and  contractual  pledge by the State of California  not to
limit or alter payment of principal and interest on the  Certificates,  and that
such  breach  would  constitute  an event of default  under the Trust  Agreement
pursuant to which the Certificates were issued.

         Therefore,  the letter states,  the  Certificate  Trustee is requesting
authorization  from the  Certificate  holders to commence  litigation  to enjoin
Proposition  9 if it  passes,  to collect  damages on behalf of the  Certificate
holders for the breach of the State's statutory and contractual  pledge, and for
other appropriate relief. The Certificate Trustee also requests  indemnification
from Certificate holders if other sources of payment for the Certificate Trustee
are not available.

         The Trustee's  letter also attached  letters from SCE,  Pacific Gas and
Electric  Company and San Diego Gas & Electric  Company,  in their capacities as
servicers of the Transition  Property,  restating their intention to comply with
their obligations under the related  agreements to take reasonable and necessary
legal actions to overturn Proposition 9 if it is approved by the voters.

         The  qualification  of the proposed  voter  initiative for the November
1998  ballot and  denials of the  petition  for its  pre-election  review by the
California Court of Appeal and the California  Supreme Court have had a material
adverse effect on the secondary market for the Certificates, including the price
and liquidity  thereof.  Furthermore,  if Proposition 9 is voted into law and is
not  immediately  overturned  or is not stayed  pending  judicial  review of its
merits,  depending on how the voter  initiative is interpreted and applied,  the
collection of charges necessary to pay the Certificates  while the litigation is
pending could be precluded,  which would adversely affect the Certificates,  the
secondary  market for the  Certificates,  including  the pricing  and  liquidity
thereof,


                                       10
<PAGE>



         the dates of maturity  thereof,  and accordingly  the weighted  average
lives thereof. In addition, if Proposition 9 is voted into law and upheld by the
courts,  then likewise  depending on how it is interpreted and  implemented,  it
could have a further material adverse effect on the Certificates,  the secondary
market for the Certificates,  including the pricing and liquidity  thereof,  the
dates of maturity  thereof  and the  weighted  average  lives  thereof,  and the
holders of the  Certificates  could incur losses on their  investment.  The Note
Issuer is unable to predict whether  Proposition 9 will be voted into law and if
so the outcome of this matter.

Forward-looking Information

         In the  preceding  Management's  Discussion  and  Analysis of Financial
Condition and Results of Operations, and elsewhere in this quarterly report, the
Note Issuer uses the words could, estimates, expects, anticipates, believes, and
other  similar  expressions  that  are  intended  to  identify   forward-looking
information  that involves risks and  uncertainties.  Actual results or outcomes
could differ materially as a result of such important factors discussed above as
the  passage  and  implementation  of,  and  the  commencement  and  outcome  of
litigation involving,  Proposition 9 on the November 1998 ballot and the ability
of SCE to address and to make Year 2000-ready the computer systems commonly used
by SCE and the Note Issuer.


Item 3.  Quantitative and Qualitative Disclosures About Market Risk.

         Omitted with respect to the Note Issuer  pursuant to  Instruction  H of
Form 10-Q.





                                       11
<PAGE>




                                     PART II

Item 1.  Legal Proceedings

California Proposition 9

         This  matter  is also  discussed  in Note 2 of the  Notes to  Financial
Statements under Item 1, and in Item 2, Management's  Discussion and Analysis of
Financial Condition and Results of Operations,  of this Report on Form 10-Q. For
definitions of terms used below, please refer to the above discussions.

         As  previously  reported  in  Part  II,  Item  1 of the  Note  Issuer's
quarterly  report on Form 10-Q for the  quarter  ended  June 30,  1998,  a voter
initiative,  designated as Proposition  9, is on the  California  ballot for the
November 3, 1998  general  election.  Proposition  9 seeks to amend the electric
restructuring  legislation so as, among other things, to prohibit the collection
of any customer charges for the Certificates or, alternatively, require SCE, the
Note  Issuer  or the  Trust to  offset  such  charges  with an equal  credit  to
ratepayers.  A petition for pre-election review of Proposition 9 seeking to have
the  initiative  removed  from  the  November  1998  ballot  was  denied  by the
California  Court of Appeal  and the  California  Supreme  Court.  A copy of the
proposed voter initiative was filed as Exhibit 99.1 to the Note Issuer's current
report on Form 8-K dated June 24, 1998.

         If  Proposition 9 is voted into law,  further  litigation  would ensue.
Under the terms of the Servicing Agreement, SCE, as the Servicer, is required to
take such legal or  administrative  actions as may be  reasonably  necessary  to
block  or  overturn  any  attempts  to  cause a repeal  of,  modification  of or
supplement to the electric  restructuring  legislation,  the Financing Order, or
the rights of holders of the  Transition  Property,  by  legislative  enactment,
voter initiative or constitutional  amendment,  that would be adverse to holders
of the  Certificates.  The  costs  of  such  actions  would  be  payable  out of
collections  of the FTA Charges and would be charged as an operating  expense of
the Note Issuer.

         As previously disclosed in the Note Issuer's current report on Form 8-K
dated October 15, 1998,  Bankers Trust Company of  California,  N.A.,  acting as
Certificate  Trustee for the holders of the Certificates,  has informed the Note
Issuer that it has sent letters to the Certificate  holders of record on October
14, 1998, notifying them about certain actions the Certificate Trustee is taking
related to Proposition  9. The letter states that  Proposition 9, if approved by
the voters and upheld by the courts,  would impair the rights of the Certificate
holders and would lead to a default in the payment of principal  and interest on
the Certificates.  The letter also states that Proposition 9, if approved, would
breach the statutory and  contractual  pledge by the State of California  not to
limit or alter payment of principal and interest on the  Certificates,  and that
such  breach  would  constitute  an event of default  under the Trust  Agreement
pursuant to which the Certificates were issued.

         Therefore,  the letter states,  the  Certificate  Trustee is requesting
authorization  from the  Certificate  holders to commence  litigation  to enjoin
Proposition  9 if it  passes,  to collect  damages on behalf of the  Certificate
holders for the breach of the State's statutory and contractual pledge,



                                       12
<PAGE>




and for other appropriate relief. The Certificate Trustee also requests
indemnification  from  Certificate  holders if other  sources of payment for the
Certificate Trustee are not available.

         The Trustee's  letter also attached  letters from SCE,  Pacific Gas and
Electric  Company and San Diego Gas & Electric  Company,  in their capacities as
servicers of the Transition  Property,  restating their intention to comply with
their obligations under the related  agreements to take reasonable and necessary
legal actions to overturn  Proposition 9 if it is approved by the voters. A copy
of the Certificate Trustee's  correspondence to Certificate holders was attached
as Exhibit 99.1 to the Note  Issuer's  current  report on Form 8-K dated October
15, 1998.

         The  qualification  of the proposed  voter  initiative for the November
1998  ballot and  denials of the  petition  for its  pre-election  review by the
California Court of Appeal and the California  Supreme Court have had a material
adverse effect on the secondary market for the Certificates, including the price
and liquidity  thereof.  Furthermore,  if Proposition 9 is voted into law and is
not  immediately  overturned  or is not stayed  pending  judicial  review of its
merits,  depending on how the voter  initiative is interpreted and applied,  the
collection of charges necessary to pay the Certificates  while the litigation is
pending could be precluded,  which would adversely affect the Certificates,  the
secondary  market for the  Certificates,  including  the pricing  and  liquidity
thereof,  the dates of maturity  thereof,  and accordingly the weighted  average
lives thereof. In addition, if Proposition 9 is voted into law and upheld by the
courts,  then likewise  depending on how it is interpreted and  implemented,  it
could have a further material adverse effect on the Certificates,  the secondary
market for the Certificates,  including the pricing and liquidity  thereof,  the
dates of maturity  thereof  and the  weighted  average  lives  thereof,  and the
holders of the  Certificates  could incur losses on their  investment.  The Note
Issuer is unable to predict whether  Proposition 9 will be voted into law and if
so the outcome of this matter.

Item 2.  Changes in Securities and Use of Proceeds.

         Omitted with respect to the Note Issuer  pursuant to  Instruction  H of
Form 10-Q.

Item 3.  Defaults Upon Senior Securities.

         Omitted with respect to the Note Issuer  pursuant to  Instruction  H of
Form 10-Q.

Item 4.  Submission of Matters to a Vote of Security Holders.

         Omitted with respect to the Note Issuer  pursuant to  Instruction  H of
Form 10-Q.

Item 5.  Other Information.

         Attached,  with  respect to the Note  Issuer and the Trust,  as Exhibit
99.1 is the Quarterly  Servicer's  Certificate for the collection periods:  June
1998 through August 1998 (dated September 11, 1998),  delivered  pursuant to the
Note Indenture,  which includes  information  relating to the collections of the
FTA Charges.




                                       13
<PAGE>




Item 6.  Exhibits and Reports on Form 8-K.


         (a) See Exhibit Index of this report.

         (b) Reports on Form 8-K filed during the quarter  ended  September  30,
             1998.

      June 24, 1998:      Item 5.  Other Events       Proposed Voter Initiative
      July 2, 1998:       Item 5.  Other Events       Proposed Voter Initiative





                                       14
<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
                                 as Registrant


                                 By       /s/ Mary C. Simpson
                                     Name:    Mary C. Simpson
                                     Title:   Treasurer (Principal Financial and
                                              Accounting Officer)


October 30, 1998










                                  Exhibit Index

                                                                      Sequential
                                                                Numbered Exhibit
Exhibit                                                                     Page
Number

3.1  Certificate of Formation  (incorporated  by reference to the same title and
     numbered exhibit to the Note Issuer's  Registration  Statement on Form S-3,
     File No. 333-30785)

3.2  Limited Liability Company Agreement  (incorporated by reference to the same
     titled and numbered exhibit to the Note Issuer's Registration  Statement on
     Form S-3, File No. 333-30785)

3.3  Amended and Restated Limited Liability  Company Agreement  (incorporated by
     reference to the same titled exhibit, included as exhibit number 3.4 to the
     Note Issuer's Registration Statement on Form S-3, File No. 333-30785)

4.1  Note Indenture  (incorporated  by reference to the same titled and numbered
     exhibit  to the Note  Issuer's  Current  Report on Form 8-K filed  with the
     Commission on December 11, 1997)

4.2  Series  Supplement  (incorporated  by  reference  to the  same  titled  and
     numbered exhibit to the Note Issuer's Current Report on Form 8-K filed with
     the Commission on December 11, 1997)

4.3  Note  (incorporated by reference to the same titled and numbered exhibit to
     the Note Issuer's  Current  Report on Form 8-K filed with the Commission on
     December 11, 1997)

4.4  Amended and Restated  Declaration and Agreement of Trust  (incorporated  by
     reference  to the same  titled and  numbered  exhibit to the Note  Issuer's
     Current Report on Form 8-K filed with the Commission on December 11, 1997)

4.5  First  Supplemental  Agreement of Trust  (incorporated  by reference to the
     same titled and numbered  exhibit to the Note  Issuer's  Current  Report on
     Form 8-K filed with the Commission on December 11, 1997)

4.6  Rate Reduction  Certificate  (incorporated  by reference to the same titled
     and numbered  exhibit to the Note Issuer's Current Report on Form 8-K filed
     with the Commission on December 11, 1997)

10.1 Transition Property Purchase and Sale Agreement  (incorporated by reference
     to the same titled and numbered exhibit to the Note Issuer's Current Report
     on Form 8-K filed with the Commission on December 11, 1997)

10.2 Transition Property Servicing  Agreement  (incorporated by reference to the
     same titled and numbered  exhibit to the Note  Issuer's  Current  Report on
     Form 8-K filed with the Commission on December 11, 1997)

10.3 Note Purchase  Agreement  (incorporated by reference to the same titled and
     numbered exhibit to the Note Issuer's Current Report on Form 8-K filed with
     the Commission on December 11, 1997)

10.4 Fee and Indemnity  Agreement  (incorporated by reference to the same titled
     and numbered  exhibit to the Note Issuer's Current Report on Form 8-K filed
     with the Commission on December 11, 1997)

27.1 Financial Data Schedule for the nine months ended September 30, 1998

99.1 Quarterly Servicer's Certificate dated September 11, 1998





<TABLE> <S> <C>


<ARTICLE> UT
<MULTIPLIER> 1,000
       
<S>                                            <C>
<PERIOD-TYPE>                                  9-MOS
<FISCAL-YEAR-END>                                                   DEC-31-1998
<PERIOD-START>                                                      JAN-01-1998
<PERIOD-END>                                                        SEP-30-1998
<BOOK-VALUE>                                                           PER-BOOK
<TOTAL-NET-UTILITY-PLANT>                                                     0
<OTHER-PROPERTY-AND-INVEST>                                                   0
<TOTAL-CURRENT-ASSETS>                                                  271,659
<TOTAL-DEFERRED-CHARGES>                                                 16,873
<OTHER-ASSETS>                                                        2,034,913
<TOTAL-ASSETS>                                                        2,323,445
<COMMON>                                                                      0
<CAPITAL-SURPLUS-PAID-IN>                                                17,877
<RETAINED-EARNINGS>                                                     (3,114)
<TOTAL-COMMON-STOCKHOLDERS-EQ>                                           14,763
                                                         0
                                                                   0
<LONG-TERM-DEBT-NET>                                                  2,037,786
<SHORT-TERM-NOTES>                                                            0
<LONG-TERM-NOTES-PAYABLE>                                                     0
<COMMERCIAL-PAPER-OBLIGATIONS>                                                0
<LONG-TERM-DEBT-CURRENT-PORT>                                           268,801
                                                     0
<CAPITAL-LEASE-OBLIGATIONS>                                                   0
<LEASES-CURRENT>                                                              0
<OTHER-ITEMS-CAPITAL-AND-LIAB>                                            2,095
<TOT-CAPITALIZATION-AND-LIAB>                                         2,323,445
<GROSS-OPERATING-REVENUE>                                               117,189
<INCOME-TAX-EXPENSE>                                                          0
<OTHER-OPERATING-EXPENSES>                                                4,406
<TOTAL-OPERATING-EXPENSES>                                                4,406
<OPERATING-INCOME-LOSS>                                                 112,783
<OTHER-INCOME-NET>                                                            0
<INCOME-BEFORE-INTEREST-EXPEN>                                          112,783
<TOTAL-INTEREST-EXPENSE>                                                115,638
<NET-INCOME>                                                            (2,855)
                                                   0
<EARNINGS-AVAILABLE-FOR-COMM>                                                 0
<COMMON-STOCK-DIVIDENDS>                                                      0
<TOTAL-INTEREST-ON-BONDS>                                               115,638
<CASH-FLOW-OPERATIONS>                                                  148,224
<EPS-PRIMARY>                                                                 0
<EPS-DILUTED>                                                                 0
        



</TABLE>



                                                                   EXHIBIT 99



Page 1 of 3                                                  September 11, 1998

                        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 December 11,
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: June 1998 through August 1998

                      Distribution Date: September 25, 1998

         Capitalized  terms used in this Quarterly  Servicer's  Certificate have
their  respective  meanings  set  forth  in the  Transition  Property  Servicing
Agreement.

         In WITNESS  WHEREOF,  the  undersigned  has duly executed and delivered
this Quarterly Servicer's Certificate this 11th day of September, 1998.

                                SOUTHERN CALIFORNIA EDISON COMPANY, as Servicer

                            By:   Mary C. Simpson
                                  ---------------------------------------------
                                  Mary C. Simpson
                           Title: Assistant Treasurer

1.   Distribution of Principal per $1,000 of Original Principal Amount
<TABLE>
<CAPTION>
                                                                                         Principal Payment
                                                                                           per $1,000 of
                                                                                        Original Principal
                               Original Principal              Principal Payment              Amount
                                       (A)                            (B)                 (B /A x 1,000)
- -----------------------------------------------------------------------------------------------------------
<S>     <C>                  <C>                               <C>                         <C>          
     a.  Class A-1           $      246,300,000.00             $ 78,476,151.00             $318.62018270
     b.  Class A-2                  307,251,868.00                        -                            -
     c.  Class A-3                  247,840,798.00                        -                            -
     d.  Class A-4                  246,030,125.00                        -                            -
     e.  Class A-5                  360,644,658.00                        -                            -
     f.  Class A-6                  739,988,148.00                        -                            -
     g.  Class A-7                  314,944,403.00                        -                            -

2.   Distribution of Interest per $1,000 of Original Principal Amount
                                                                                       Interest Payment per
                                                                                        $1,000 of Original
                               Original Principal              Interest Payment          Principal Amount
                                       (A)                            (B)                 (B / A x 1,000)
- ------------------------------------------------------------------------------------------------------------
     a.  Class A-1           $      246,300,000.00            $   2,526,510.16            $  10.25785692
     b.  Class A-2                  307,251,868.00                4,716,316.17               15.34999999
     c.  Class A-3                  247,840,798.00                3,822,944.31               15.42500000
     d.  Class A-4                  246,030,125.00                3,825,768.44               15.54999998
     e.  Class A-5                  360,644,658.00                5,662,121.13               15.70000000
     f.  Class A-6                  739,988,148.00               11,802,810.96               15.95000000
     g.  Class A-7                  314,944,403.00                5,054,857.67               16.05000001

</TABLE>




Page 2 of 3                                                  September 11, 1998

                        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 December 11,
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:
<TABLE>
<CAPTION>


                Collection Periods: June 1998 through August 1998

                      Distribution Date: September 25, 1998

3.   As of this Payment Date
<S>                                                                                           <C>                
     a.  Required Overcollateralization Level                                                 $        923,625.00
     b.  Required Capital Level                                                                     12,215,000.00
     c.  Outstanding principal balance of Series 1997-1 Notes
         i.   prior to giving effect to any payments made on this Payment Date                   2,385,697,335.00
         ii.  per Expected Amortization Schedule                                                 2,307,221,184.00

4.   Amounts available for distribution this Payment Date:
     a.  Remittances for June 1998 Collection period                                                33,577,595.95
     b.  Remittances for July 1998 Collection Period                                                36,780,172.16
     c.  Remittances for August 1998 Collection Period                                              45,790,610.04
     d.  Net Earnings on Collection Account                                                            704,552.18
     e.  General Subaccount Balance (sum of a through d above)                                     116,852,930.33
     f.  Reserve Subaccount Balance                                                                          -
     g.  Overcollateralization Subaccount Balance                                                      423,592.85
     h.  Capital Subaccount Balance                                                                 11,500,173.28
     i.  Collection Account Balance (sum of e through h above)                                     128,776,696.46

5.   Distribution of amounts remitted:
     a.  Note, Delaware, Certificate Trustee Fees                                                        1,113.33
     b.  Servicing Fees                                                                              1,491,060.83
     c.  Quarterly Administration Fees                                                                  25,000.00
     d.  Operating Expenses (up to a maximum of $100,000.00)                                             3,127.82
     e.  Quarterly Interest                                                                         37,411,328.84
     f.  Principal Due and Payable                                                                           -
     g.  Quarterly Principal                                                                        78,476,151.00
     h.  Operating Expenses in excess of those in d above                                                    -
     i.  Deposit to Overcollateralization Subaccount (up to required level)                                  -
     j.  Deposit to Capital 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 Note Issuer upon Series Retirement: Collection Account                                  -    
                                                                                          ------------------------
         TOTAL                                                                           $         117,407,781.82
                                                                                         ========================

6.   For this Payment Date
     a.  Withdrawal, if any, from Reserve Subaccount (including $0.00 in net earnings)        $              -
     b.  Withdrawal, if any, from Overcollateralization Subaccount (including
         $4,333.88 in net earnings)                                                                    427,926.73
     c.  Withdrawal, if any, from Capital Subaccount (including $159,829.22 in net earnings)           291,087.87

</TABLE>





Page 3 of 3                                                  September 11, 1998

                        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 December 11,
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: June 1998 through August 1998
                      Distribution Date: September 25, 1998

7.   For this Payment Date
     a.  Current Payment Date                           September 25, 1998
     b.  Prior Payment Date*                                 June 25, 1998
     c.  30/360 Days in Interest Accrual Period (a-b)                   90

8.   Interest due and payable as of this Payment Date
<TABLE>
<CAPTION>

                            Principal Amount
                          (before giving effect                             Interest Due
                            to any payments)     Note Interest Rate        for this Period          Interest Paid
                                   (A)                   (B)              (A x B x 7c /360)          this Period
- ----------------------------------------------------------------------------------------------------------------------
     <S>                   <C>                         <C>               <C>                      <C>            
     a.  Class A-1         $   168,997,335.00          5.98%             $   2,526,510.16         $  2,526,510.16
     b.  Class A-2             307,251,868.00          6.14%                 4,716,316.17            4,716,316.17
     c.  Class A-3             247,840,798.00          6.17%                 3,822,944.31            3,822,944.31
     d.  Class A-4             246,030,125.00          6.22%                 3,825,768.44            3,825,768.44
     e.  Class A-5             360,644,658.00          6.28%                 5,662,121.13            5,662,121.13
     f.  Class A-6             739,988,148.00          6.38%                11,802,810.96           11,802,810.96
     g.  Class A-7             314,944,403.00          6.42%                 5,054,857.67            5,054,857.67

9.   Principal amount as of this Payment Date
                                                                                                 Difference Between
                                                                                                     Outstanding
                                                                                                  Principal Amount
                            Principal Amount                              Principal Amount        and Amount Shown
                          (before giving effect                        (after giving effect to       on Expected
                            to any payments)      Principal Payment         any payments)           Amortization
                                   (A)                   (B)                    (A-B)                 Schedule
- --------------------------------------------------------------------------------------------------------------------
     a.  Class A-1         $   168,997,335.00      $ 78,476,151.00     $    90,521,184.00        $           -
     b.  Class A-2             307,251,868.00                 -            307,251,868.00                    -
     c.  Class A-3             247,840,798.00                 -            247,840,798.00                    -
     d.  Class A-4             246,030,125.00                 -            246,030,125.00                    -
     e.  Class A-5             360,644,658.00                 -            360,644,658.00                    -
     f.  Class A-6             739,988,148.00                 -            739,988,148.00                    -
     g.  Class A-7             314,944,403.00                 -            314,944,403.00                    -
                                                                           --------------
                                                              Total     $2,307,221,184.00
         Projected outstanding balance of Series 1997-1                 $2,307,221,184.00
</TABLE>

10.  Ending balance this Payment Date:
     a.  Reserve Subaccount                        $           -
     b.  Overcollateralization Subaccount                      -
     c.  Capital Subaccount                          11,368,914.64

* or Series issuance Date in the case of the first payment date.



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission