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 March 31, 1999.
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>
March 31, December 31,
1999 1998
--------------- -----------------
(Unaudited)
ASSETS
Current Assets:
<S> <C> <C>
Cash & equivalents $ 980 $ 183
Current portion of note receivable 236,721 246,300
Interest receivable 1,339 2,324
--------------- -----------------
Total Current Assets 239,040 248,807
---------------- -----------------
Other Assets and Deferred Charges:
Restricted funds 25,227 20,837
Note receivable-- net of discount 1,895,213 1,955,693
Unamortized bond issuance costs 15,961 16,417
--------------- -----------------
Total Other Assets & Deferred Charges 1,936,401 1,992,947
--------------- -----------------
Total Assets $ 2,175,441 $ 2,241,754
=============== =================
LIABILITIES AND MEMBER'S EQUITY
Current Liabilities:
Interest payable $ 1,878 $ 1,938
Current portion of long-term debt 236,721 246,300
Miscellaneous accrued expenses 76 566
--------------- -----------------
Total Current Liabilities 238,675 248,804
--------------- -----------------
Long-term debt-- net of discount 1,908,849 1,969,783
--------------- -----------------
Member's equity-- net of contributions 27,917 23,167
--------------- -----------------
Total Liabilities and Member's Equity $ 2,175,441 $ 2,241,754
=============== =================
</TABLE>
The accompanying notes are an integral part of these Financial Statements
1
<PAGE>
SCE FUNDING LLC
STATEMENT OF OPERATIONS AND CHANGES IN MEMBER'S EQUITY
FROM JANUARY 1, 1999 THROUGH MARCH 31, 1999
(Unaudited)
(in thousands)
<TABLE>
<CAPTION>
3 Months Ended
March 31,
-------------------------------------------------
1999 1998
------------------ ------------------
OPERATING REVENUE:
<S> <C> <C>
Interest income $ 35,619 $ 39,856
------------------ ------------------
Total Operating Revenue 35,619 39,856
------------------ ------------------
OPERATING EXPENSES:
Interest expense 35,298 39,444
Other expenses 1,425 1,353
------------------ ------------------
Total Operating Expenses 36,723 40,797
------------------ ------------------
Net Loss (1,104) (941)
Member's equity- beginning of period 23,167 12,981
Member contributions - net 5,854 1,564
------------------ ------------------
Member's Equity, end of period $ 27,917 $ 13,604
================== ==================
</TABLE>
The accompanying notes are an integral part of these Financial Statements
2
<PAGE>
SCE FUNDING LLC
STATEMENT OF CASH FLOWS
(UNAUDITED)
(in thousands)
<TABLE>
<CAPTION>
3 Months Ended
March 31,
---------------------------------------------
1999 1998
-------------- --------------
Cash Flows from Operating Activities:
<S> <C> <C>
Net Income (Loss) $ (1,104) $ (941)
Adjustment for non cash items:
Amortization 1 (20)
Other-- net (4,390) 604
Changes in Working Capital:
Receivables 71,516 17,049
Interest payable (60) (5,583)
Accounts payable and other current liabilities (489) (3,280)
------------ ------------
Net Cash Provided by Operating Activities: 65,474 7,829
----------- -----------
Cash Flows from Financing Activities
Payment of additional bond issuance costs -- (1,720)
Payment of principal on rate reduction notes (70,531) (12,354)
Net Cash Used by Financing Activities (70,531) (14,074)
------------ ------------
Cash Flows from Investing Activities:
Equity contributions from Southern California Edison 5,854 1,564
----------- -----------
Net Cash Provided by Investing Activities 5,854 1,564
----------- -----------
Net increase (decrease) in cash and equivalents 797 (4,681)
Cash and equivalents, beginning of period 183 6,616
----------- -----------
Cash and Equivalents, end of period $ 980 $ 1,935
============ =============
</TABLE>
The accompanying notes are an integral part of these Financial Statements
3
<PAGE>
SCE FUNDING LLC
NOTES TO FINANCIAL STATEMENTS
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.
SCE Funding LLC's significant accounting policies 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, 1998, filed with the Securities and
Exchange Commission. SCE Funding LLC follows the same accounting policies for
interim reporting purposes. Results of operations for the interim periods are
not necessarily indicative of results to be expected for a full year. This
quarterly report should be read in conjunction with SCE Funding LLC's Annual
Report on Form 10-K.
Certain prior-period amounts were reclassified to conform to the March 31,
1999 financial statement presentation.
Note 1. Basis of Presentation.
The financial statements include the accounts of SCE Funding LLC (Note
Issuer), a Delaware special purpose limited liability company, whose sole member
is Southern California Edison Company (SCE), a provider of electric services.
SCE is owned by 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 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 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 Senate Bill 477 (collectively, 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 SCE Funding LLC 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 of the Transition Property, 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 revenue 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.
Item 2. Management's Discussion and Analysis of Financial Condition and
Results of Operations.
The following analysis of the Note Issuer's 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
included herein, and the Financial Statements and Notes to the Financial
Statements included in the Note Issuer's Annual Report on Form 10-K.
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. SCE is the sole member 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.
The Note Issuer issued $2,463,000,000 in principal amount of the Notes in
December 1997 with scheduled maturities ranging from 1 to 10 years and final
maturities ranging from 3 to 12 years, pursuant to an indenture with Bankers
Trust Company of California, N.A., as trustee (Note Indenture). The Note
Issuer also entered into a servicing agreement (Servicing Agreement) with
SCE that requires SCE to service the Transition Property on behalf of 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 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.
5
<PAGE>
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 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, 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. On December 15, 1998, the Servicer
filed with the CPUC a routine annual true-up mechanism advice letter filing. The
filing decreased the FTA charges 24% from 1.723 cents to 1.306 cents per
kilowatt hour for residential customers and from 1.822 cents to 1.381 cents per
kilowatt hour for small commercial customers, effective January 1, 1999.
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 are limited primarily to income
generated from the Transition Property, interest expense on the Notes, servicing
fees to SCE, and incidental investment interest income. During the three month
period ended March 31, 1999, the income generated from the Transition Property
was approximately $34 million. The Note Issuer also earned approximately
$735,000 in interest on other investments. Interest expense of approximately $35
million relates to 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 and 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: December 1998 through February 1999 (dated March 16, 1999),
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 100% of all
scheduled payments on the Notes and related expenses for the Note payment date
(March 25, 1999) and provide additional funding of approximately $4 million for
deposit into a previously established reserve sub-account. 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 to be
sufficient to cover expenses and to make scheduled payments on the Notes on a
timely basis.
Year 2000 Issue
Many of SCE's existing computer systems were originally programmed to
represent any date by using six digits (e.g., 12/31/99) rather than eight digits
(e.g., 12/31/1999). Accordingly, such programs, if not appropriately addressed,
could fail or create erroneous results when
6
<PAGE>
attempting to process information containing dates after December 31, 1999.
This situation has been referred to generally as the Year 2000 Issue.
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 address potential Year 2000 impacts. Edison International provides
overall coordination of this effort, working with SCE and its departments.
SCE divides Year 2000 activities into five phases: inventory, impact assessment,
remediation, testing, and implementation. SCE's objective for the Year 2000
readiness of critical systems is to be 100% complete by July 1999. SCE was 80%
complete at year-end 1998 (the goal was 75%) and is on track to meets its July
1999 goal.
Year 2000 readiness preparations for SCE's mainframe financial systems were
completed in the fourth quarter of 1997, and preparations for SCE's material
management system were completed in the second quarter of 1998. SCE's customer
information and billing system is being replaced by a new Customer Service
System designed and constructed to be Year 2000-ready. The costs of such
remediation will be borne by SCE, not the Note Issuer. In addition, SCE has
implemented a process to identify and contact vendors and business partners to
determine their Year 2000 status. Evaluation of responses and other follow-up
activities are continuing.
SCE also has advised the Note Issuer that it is developing contingency
plans for dealing with the Year 2000 Issue, and that these plans will continue
to be revised and enhanced as the Year 2000 approaches. SCE will test its
contingency plans by conducting or participating in exercises and industry -wide
drills throughout the rest of 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.
7
<PAGE>
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 as the
commencement and outcome of voter initiatives and legal or regulatory
proceedings challenging the collection of FTA Charges or payment of the Notes or
Certificates and the ability of SCE to address, make and maintain 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.
8
<PAGE>
PART II
Item 1. Legal Proceedings.
Omitted because there are no reportable proceedings.
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: December 1998
through February 1999 (dated March 16, 1999), delivered pursuant to the Note
Indenture, which includes information relating to the collections of the FTA
Charges.
Item 6. Exhibits and Reports on Form 8-K.
(a) See the Exhibit Index of this report below.
(b) Reports on Form 8-K filed during the quarter ended March 31, 1999.
The Note Issuer did not file any reports on Form 8-K for the fiscal quarter
ended March 31, 1999.
9
<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.
Dated: May 13, 1999 SCE FUNDING LLC
as Registrant
By /s/ Mary C. Simpson
---------------------------------------
Name: Mary C. Simpson
Title: Treasurer (Principal Financial and
Accounting Officer)
<PAGE>
Exhibit Index
Exhibit
Number
- -------
3.1 Certificate of Formation (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)*
3.2 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)*
27.1 Financial Data Schedule for the three months ended March 31, 1999
99.1 Quarterly Servicer's Certificate dated March 16, 1999
- ----------------
* Incorporated by reference pursuant to Rule 12b-32.
<TABLE> <S> <C>
<ARTICLE> UT
<MULTIPLIER> 1,000
<S> <C>
<PERIOD-TYPE> 3-MOS
<FISCAL-YEAR-END> DEC-31-1999
<PERIOD-START> JAN-01-1999
<PERIOD-END> MAR-31-1999
<BOOK-VALUE> PER-BOOK
<TOTAL-NET-UTILITY-PLANT> 0
<OTHER-PROPERTY-AND-INVEST> 0
<TOTAL-CURRENT-ASSETS> 239,040
<TOTAL-DEFERRED-CHARGES> 15,961
<OTHER-ASSETS> 1,920,440
<TOTAL-ASSETS> 2,175,441
<COMMON> 0
<CAPITAL-SURPLUS-PAID-IN> 33,600
<RETAINED-EARNINGS> (5,683)
<TOTAL-COMMON-STOCKHOLDERS-EQ> 27,917
0
0
<LONG-TERM-DEBT-NET> 1,908,849
<SHORT-TERM-NOTES> 0
<LONG-TERM-NOTES-PAYABLE> 0
<COMMERCIAL-PAPER-OBLIGATIONS> 0
<LONG-TERM-DEBT-CURRENT-PORT> 236,721
0
<CAPITAL-LEASE-OBLIGATIONS> 0
<LEASES-CURRENT> 0
<OTHER-ITEMS-CAPITAL-AND-LIAB> 1,954
<TOT-CAPITALIZATION-AND-LIAB> 2,175,441
<GROSS-OPERATING-REVENUE> 35,619
<INCOME-TAX-EXPENSE> 0
<OTHER-OPERATING-EXPENSES> 1,425
<TOTAL-OPERATING-EXPENSES> 1,425
<OPERATING-INCOME-LOSS> 34,194
<OTHER-INCOME-NET> 0
<INCOME-BEFORE-INTEREST-EXPEN> 34,194
<TOTAL-INTEREST-EXPENSE> 35,298
<NET-INCOME> (1,104)
0
<EARNINGS-AVAILABLE-FOR-COMM> (1,104)
<COMMON-STOCK-DIVIDENDS> 0
<TOTAL-INTEREST-ON-BONDS> 35,298
<CASH-FLOW-OPERATIONS> 65,474
<EPS-PRIMARY> 0
<EPS-DILUTED> 0
</TABLE>
Page 1 of 3 March 16, 1999
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: December 1998 through February 1999
- --------------------------------------------------------------------------------
Distribution Date: March 25, 1999
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 16th day of March, 1999.
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 $ - $ -
b. Class A-2 307,251,868.00 70,530,691.00 229.55333505
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 $ - $ -
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>
Page 2 of 3 March 16, 1999
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: December 1998 through February 1999
- -------------------------------------------------------------------------------
Distribution Date: March 25, 1999
<TABLE>
<CAPTION>
3. As of this Payment Date
<S> <C>
a. Required Overcollateralization Level $ 1,539,375.00
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 2,216,700,000.00
ii. per Expected Amortization Schedule 2,146,169,309.00
4. Amounts available for distribution this Payment Date:
a. Remittances for December 1998 Collection period $ 38,856,893.76
b. Remittances for January 1999 Collection Period 38,381,848.19
c. Remittances for February 1999 Collection Period 34,035,530.52
d. Net Earnings on Collection Account 741,361.01
e. General Subaccount Balance (sum of a through d above) 112,015,633.48
f. Reserve Subaccount Balance 6,978,473.70
g. Overcollateralization Subaccount Balance 1,231,500.00
h. Capital Subaccount Balance 12,215,000.00
i. Collection Account Balance (sum of e through h above) 132,440,607.18
5. Distribution of amounts remitted:
a. Note, Delaware, Certificate Trustee Fees $ 4,752.43
b. Servicing Fees 1,385,437.50
c. Quarterly Administration Fees 25,000.00
d. Operating Expenses (up to a maximum of $100,000.00) 45,291.29
e. Quarterly Interest 34,884,818.68
f. Principal Due and Payable -
g. Quarterly Principal 70,530,691.00
h. Operating Expenses in excess of those in d above -
i. Deposit to Overcollateralization Subaccount (up to required level) 307,875.00
j. Deposit to Capital Subaccount (up to required level) -
k. Released to the Note Issuer: Net earnings on Collection Account 741,361.01
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 4,090,406.57
o. Released to Note Issuer upon Series Retirement: Collection Account -
--------------------
TOTAL $ 112,015,633.48
===================
6. For this Payment Date
a. Withdrawal, if any, from Reserve Subaccount (including $58,128.29 in net earnings) $ 58,128.29
b. Withdrawal, if any, from Overcollateralization Subaccount (including
$10,435.64 in net earnings) 10,435.64
c. Withdrawal, if any, from Capital Subaccount (including $146,663.88 in net earnings) 146,663.88
</TABLE>
<PAGE>
Page 3 of 3 March 16, 1999
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: December 1998 through February 1999
Distribution Date: March 25, 1999
7. For this Payment Date
a. Current Payment Date March 25, 1999
b. Prior Payment Date* December 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 $ - 5.98% $ - $ -
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
</TABLE>
9. Principal amount as of this Payment Date
<TABLE>
<CAPTION>
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
- -------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
a. Class A-1 $ - $ - $ - $ -
b. Class A-2 307,251,868.00 70,530,691.00 236,721,177.00 -
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 $2,146,169,309.00
Projected outstanding balance of Series 1997-1 $2,146,169,309.00
10. Ending balance this Payment Date:
a. Reserve Subaccount $ 11,068,880.27
b. Overcollateralization Subaccount 1,539,375.00
c. Capital Subaccount 12,215,000.00
</TABLE>
* or Series issuance Date in the case of the first payment date.
