Page 1 of 3
September 24, 2007
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 2007 through August
2007
Distribution Date: September 25, 2007
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 24th day of September, 2007.
SOUTHERN CALIFORNIA EDISON COMPANY, as
Servicer
By: George T. Tabata
---------------------------------------------
Title: Assistant Treasurer
---------------------------------------------
1. Distribution of Principal per $1,000 of Original Principal
Amount
Principal
Payment
per
$1,000 of
Original
Principal
Original Principal Principal Payment
Amount
(A) (B) (B / A x
1,000)
--------------------------------------------------------------------------------------------
a. Class A-1 $246,300,000.00 $ - $
-
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 61,401,374.00
194.95940685
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 -
-
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 2,081,399.26
6.60878314
Page 1
Page 2 of 3
September 24, 2007
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 A
|
