WEIGHTED AVERAGE LIFE SENSITIVITY
| | | | | | | | | | | | | | | | | | | | |
| | | | | -5% (1.79 Standard Deviations from Mean) | | | -15% (5.82 Standard Deviations from Mean) | |
Tranche | | Expected Weighted Average Life (Years) | | | WAL (yrs) | | | Change (days)* | | | WAL (yrs) | | | Change (days)* | |
A-1 | | | 4.33 | | | | 4.33 | | | | 0 | | | | 4.33 | | | | 0 | |
A-2 | | | 11.07 | | | | 11.07 | | | | 0 | | | | 11.07 | | | | 0 | |
A-3 | | | 15.52 | | | | 15.52 | | | | 0 | | | | 15.52 | | | | 0 | |
A-4 | | | 21.55 | | | | 21.55 | | | | 0 | | | | 21.55 | | | | 0 | |
A-5 | | | 27.70 | | | | 27.70 | | | | 0 | | | | 27.71 | | | | 4 | |
* | Number is rounded to whole days |
For the purposes of preparing the above chart, the following assumptions, among others, have been made: (i) in relation to the initial forecast, the forecast error stays constant over the life of the recovery bonds and is equal to an overestimate of electricity consumption of 5% (1.79 standard deviations from mean) or 15% (5.82 standard deviations from mean), (ii) the servicer makes timely and accurate submissions to true-up the fixed recovery charges, (iii) consumer write-off rates are held constant at 0.42% and 0.08% for residential and non-residential, (iv) PG&E remits all fixed recovery charges on average 47 days and 34 days after such charges are billed to residential and non-residential consumers, respectively, (v) operating expenses are equal to projections, (vi) there is no acceleration of the final maturity date of the recovery bonds, (vii) a permanent loss of all consumers has not occurred, and (viii) the issuance date of the recovery bonds is May 10, 2022. There can be no assurance that the weighted average lives of the recovery bonds will be as shown.
The section entitled “Use of Proceeds” in the prospectus included as a part of Pre-Effective Amendment No. 1 to Registration Statement on page 137 is hereby amended in its entirety as follows:
The net proceeds of this offering are estimated to be approximately $3,577,601,113, after deducting underwriting discounts and commissions and upfront financing costs. Proceeds will be used to pay expenses of issuance and to purchase the recovery property from PG&E. In accordance with the financing order, PG&E will use the ultimate proceeds it receives from the sale of the recovery property to reimburse itself for previously incurred recovery costs, including the retirement of a portion of the $6.0 billion of related “Temporary Debt” currently outstanding (described below) and a portion of loans outstanding under the Utility Revolving Credit Agreement.
The “Temporary Debt” consists of (1) $2,500,000,000 aggregate principal amount of PG&E’s 1.75% First Mortgage Bonds due 2022 (the “1.75% FMBs”), (2) $500,000,000 aggregate principal amount of PG&E’s Floating Rate First Mortgage Bonds due 2022 (the “Floating Rate FMBs”), (3) $1,500,000,000 aggregate principal amount of PG&E’s 1.367% First Mortgage Bonds due 2023 (the “1.367% FMBs”), (4) $1,000,000,000 aggregate principal amount of PG&E’s 3.25% First Mortgage Bonds due 2024 (the “3.25% FMBs”), and (5) the loans outstanding under the Utility Term Loan Credit Agreement.
PG&E will use the ultimate proceeds it receives from the sale of the recovery property for (1) the proposed redemption of all or a portion of the 1.75% FMBs and (2) the proposed redemption of all or a portion of the Floating Rate FMBs. PG&E will use any remaining proceeds for the proposed repayment of a portion of loans outstanding under the Utility Revolving Credit Agreement. This prospectus does not constitute a notice of redemption with respect to 1.75% FMBs or the Floating Rate FMBs.
At April 29, 2022, the 1.75% FMBs had an interest rate of 1.75% per annum and the Floating Rate FMBs had an interest rate of 2.36% per annum. At April 29, 2022, borrowings under the Utility Revolving Credit Agreement totaled $2,105,000,000. Such borrowings bear interest based at a floating rate (2.56% per annum at April 29, 2022). The Utility Revolving Credit Agreement matures on June 22, 2026, subject to two one-year extensions at PG&E’s option. The proceeds of the portion of the loans under the Utility Revolving Credit Agreement that may be repaid with the ultimate proceeds of this offering were used to fund cash payments of $1.35 billion to the Fire Victim Trust.
Certain of the underwriters and/or their affiliates are agents or lenders under the Utility Revolving Credit Agreement that PG&E intends to repay from the proceeds it will receive from the sale of the recovery property. In such event, it is possible that one or more of the underwriters or their affiliates could receive more than 5% of the net proceeds
5