Skip to main content

Securitization Reports

This page contains reports of audits and true-ups of securitization bonds approved under the February 2021 Regulated Utility Consumer Protection Act. These reports are being provided pursuant to 74 O.S. § 9082.

When PUD performs an audit or true-up, it utilizes the following review steps:

  • Verify all calculations are correct and performed according to the final financing order and the applicable tariff
  • Verify factors are correct on tariff and workpapers
  • Verify any estimated costs are trued up with actuals as actuals become available
  • Verify collected amounts will be enough to make bond payment and any over/under collection is trued up accordingly
  • Discuss any discrepancies with Company and make corrections if necessary

Reports by Utility

As of Semi-Annual Servicer's Certificate date January 25, 2023
Total amount of the original securitization bond $761,654,000
Annual interest rate on the securitization bond* 4.947%
Total annual interest expense paid** N/A
Total interest expense paid to date $0
Total annual revenue collected per the utility tariff** N/A
Total revenue collected to date per the utility tariff*** $28,471,249
Remaining payment term 28 years
Outstanding principal balance $755,689,628


*Effective annual weighted average interest rate of ratepayer backed bonds
**Annual information not available
***Includes interest on collection account

As of Bond closing date July 25, 2022
Total amount of the original securitization bond $1,354,200,000
*Annual interest rate on the securitization bond 4.523%
Total annual interest expense paid $0
Total interest expense paid to date $0
Total annual revenue collected per the utility tariff $0
Total revenue collected to date per the utility tariff $0
Remaining payment term 25 years
Outstanding principal balance $1,354,200,000


*Effective annual weighted average interest rate of ratepayer backed bonds

As of Bond closing date September 7, 2022
Total amount of the original securitization bond $696,920,000
Annual interest rate on the securitization bond* 4.545%
Total annual interest expense paid $0
Total interest expense paid to date $0
Total annual revenue collected per the utility tariff (updated 11/30/2022) $9,551,852
Total revenue collected to date per the utility tariff (updated 11/30/2022) $9,551,852
Remaining payment term 19 years
Outstanding principal balance $696,920,000


*Effective annual weighted average interest rate of ratepayer backed bonds

As of Bond closing date October 19, 2022
Total amount of the original securitization bond $81,565,000
*Annual interest rate on the securitization bond 5.269%
Total annual interest expense paid $0
Total interest expense paid to date $0
Total annual revenue collected per the utility tariff $0
Total revenue collected to date per the utility tariff $0
Remaining payment term 180 months
Outstanding principal balance $81,565,000


*Effective annual weighted average interest rate of ratepayer backed bonds

Overview

As of Semi-Annual Servicer's Certificate date July 25, 2023
Total amount of the original securitization bond $761,654,000
Annual interest rate on the securitization bond* 4.947%
Total annual interest expense paid** $37,735,725
Total interest expense paid to date $37,735,725
Total annual revenue collected per the utility tariff** $33,109,930
Total revenue collected to date per the utility tariff*** $56,122,649
Remaining payment term 28 years
Outstanding principal balance $748,474,831


*Effective annual weighted average interest rate of ratepayer backed bonds
**Represents year to date amount
***Includes interest on collection account

True-ups

Expense Comparison

Overview

As of Semi-Annual Servicer's Certificate Date May 1, 2023
Total amount of the original securitization bond $1,354,200,000
*Annual interest rate on the securitization bond 4.523%
Total annual interest expense paid $40,450,079
Total interest expense paid to date $40,450,079
Total annual revenue collected per the utility tariff $38,375,217
Total revenue collected to date per the utility tariff $68,079,075
Remaining payment term 24 years
Outstanding principal balance $1,326,382,018


*Effective annual weighted average interest rate of ratepayer backed bonds

True-ups

Expense Comparison

Overview

As of June 1, 2023
Total amount of the original securitization bond $696,920,000
Annual interest rate on the securitization bond* 4.55%
Total annual interest expense paid $22,753,787
Total interest expense paid to date $22,753,787
Total annual revenue collected per the utility tariff $20,907,439
Total revenue collected to date per the utility tariff $34,353,566
Remaining payment term 19 years
Outstanding principal balance $692,291,331


*Effective annual weighted average interest rate of ratepayer backed bonds

True-ups

Expense Comparison

Overview

As of Bond closing date October 19, 2022
Total amount of the original securitization bond $81,565,000
*Annual interest rate on the securitization bond 5.269%
Total annual interest expense paid $0
Total interest expense paid to date $0
Total annual revenue collected per the utility tariff $0
Total revenue collected to date per the utility tariff $0
Remaining payment term 180 months
Outstanding principal balance $81,565,000


*Effective annual weighted average interest rate of ratepayer backed bonds

True-ups

Expense Comparison

Last Modified on Sep 05, 2023
Back to Top