UNITED STATES
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.

[X]		Quarterly report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
		For the quarterly period ended June 30, 2005
		For the quarterly period ended June 30, 2006
		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:	333-30715

PG&E Funding LLC

(Exact name of registrant as specified in its charter)


Delaware		94-3274751

(State or other jurisdiction of incorporation or organization)		(IRS Employer Identification Number)

245 Market Street, Suite 424 San Francisco, California		94105

(Address of principal executive offices)		(Zip code)

(415) 972-5467

(Registrant's telephone number, including area code)

Indicate by check mark 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 the past 90 days.

[X] Yes [ ] No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, ~~(as~~or ~~defined~~a non-accelerated filer. See definition of "accelerated filer and large accelerated filer" in Rule 12b-2 of the Exchange Act).

[ ] Large accelerated filer [ ] Accelerated filer [X] Non-accelerated filer

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act).

[ ] Yes [X] No

PART I. FINANCIAL INFORMATION

ITEM 1. Financial Statements

PG&E FUNDING LLC (A DELAWARE LLC) ~~CONDENSED~~ STATEMENTS OF OPERATIONS AND CHANGES IN MEMBER'S EQUITY (IN THOUSANDS)

			(Unaudited)
			Three months ended					Six months ended
			June 30,					June 30,
			2005		2004			2005		2004
			2006		2005			2006		2005
Income
	Interest income from Transition Property receivable		$	158,~~234~~886	$		2015,~~335~~234	$	3017,~~343~~466	$	4230,~~546~~343
	Other interest income		1,~~083~~514		~~273~~1,083			13,~~806~~053		~~562~~1,806
		Total Income	1610,~~317~~400		2016,~~608~~317			3220,~~149~~519		4332,~~108~~149
Expenses
	Interest expense		138,~~037~~382		1713,~~692~~037			2717,~~262~~951		3627,~~573~~262
	Servicing fees		~~497~~316		~~679~~497			~~1,041~~679		1,~~404~~041
	Administrative and general		3238		3332			~~109~~93		96109
		Total Expenses	138,~~566~~736		1813,~~404~~566			2818,~~412~~723		3828,~~073~~412
Net Income				21,~~751~~664		2,~~204~~751			31,~~737~~796		53,~~035~~737
Member's Equity At Beginning of Period			6381,~~330~~064		5763,~~268~~330			6280,~~344~~932		5462,~~437~~344
Member's Equity At End of Period			$	66,081	$	59,472		$	66,081	$	59,472
Member's Distribution			(19,000)		-			(19,000)		-
Member's Equity At End of Period			$	63,728	$	66,081		$	63,728	$	66,081

See accompanying Notes to the Financial Statements.

PG&E FUNDING LLC (A DELAWARE LLC) CONDENSED BALANCE SHEETS (IN THOUSANDS)
PG&E FUNDING LLC (A DELAWARE LLC) BALANCE SHEETS (IN THOUSANDS)
				June 30,		December 31,
				2005		2004
				2006		2005
				(Unaudited)
ASSETS
Current Assets
	Cash and cash equivalents			$	~~16,731~~444	$	1519,~~966~~164
	Restricted cash			62,182		-
	Current portion of Transition Property
		receivable		~~274~~275,~~884~~237		~~273~~272,~~822~~891
		Total Current Assets		~~291~~337,~~615~~863		~~289~~292,~~788~~055
Noncurrent Assets
	Restricted cash			9026,~~201~~842		9395,~~777~~547
	Transition Property receivable			~~412~~137,~~326~~619		~~547~~272,~~644~~892
	Unamortized debt issuance expenses			1,796		2,343
	Unamortized debt issuance costs			703		1,250
		Total Noncurrent Assets		~~504~~165,~~323~~164		~~643~~369,~~764~~689
TOTAL ASSETS				$	~~795~~503,~~938~~027	$	~~933~~661,~~552~~744
LIABILITIES AND MEMBER'S EQUITY
Current Liabilities
	Interest payable			$	~~784~~474	$	~~935~~625
	Current portion of long-term debt			290,~~000~~100		290,~~000~~100
		Total Current Liabilities		290,~~784~~574		290,~~935~~725
Long-term Debt (net of discount)				~~439~~148,~~073~~725		~~580~~290,~~273~~087
			Total Liabilities	~~729~~439,~~857~~299		~~871~~580,~~208~~812
Member's Equity				6663,~~081~~728		6280,~~344~~932
TOTAL LIABILITIES AND MEMBER'S EQUITY				$	~~795~~503,~~938~~027	$	~~933~~661,~~552~~744

See accompanying Notes to the Financial Statements.

PG&E FUNDING LLC (A DELAWARE LLC)
CONDENSED STATEMENTS OF CASH FLOWS
STATEMENTS OF CASH FLOWS
(IN THOUSANDS)
							(Unaudited)
							Six months ended June 30,
								2005			2004
								2006			2005
Cash Flows from Operating Activities
			Net Income					$	31,~~737~~796		$	53,~~035~~737
			Adjustments to reconcile net income to net cash
				provided by operating activities:
					Income from Transition Property receivable				(30,343)			(42,546)
					Interest income from Transition Property receivable				(17,466	)		(30,343	)
					Amortization of debt issuance expenses and				554			553
					Amortization of debt issuance costs and
						bond discount on long-term debt
						discount on long-term debt			553			554
			Net effect of changes in operating assets and liabilities:
					Transition Property receivable				~~164~~150,~~599~~393			~~169~~164,~~100~~559
					Interest Payable				(151)	)		(~~150)~~151	)
Net cash provided by operating activities									~~138~~135,~~396~~125			~~131~~138,~~992~~396
Cash Flows from Investing Activities
	Decrease in restricted cash								36,~~576~~523			93,~~401~~576
Net cash provided by investing activities									3,576			9,401
Net cash used by investing activities									6,523			3,576
Cash Flows from Financing Activities
	Principal payments on long-term debt								(141,~~207)~~368	)		(141,~~038)~~207	)
Net cash used by financing activities									(141,207)			(141,038)
	Equity distribution to Member								(19,000	)		-
Net change in cash and cash equivalents								765			355
Net cash used by financing activities									(160,368	)		(141,207	)
Cash and cash equivalents at January 1								15,966			14,669
Net change in cash and cash equivalents								(18,720		)	765
Cash and cash equivalents at June 30								$	16,731		$	15,024
Cash and cash equivalents at January 1								19,164			15,966
Cash and cash equivalents at June 30								$	444		$	16,731
Supplemental disclosures of cash flow
		information:
			Cash paid for interest					$	2617,~~859~~548		$	3626,~~170~~859

See accompanying Notes to the Financial Statements.

PG&E Funding LLC (A Delaware LLC) Notes to the ~~Condensed~~ Financial Statements

Note 1. Organization and Basis of Presentation

     This Quarterly Report on Form 10-Q includes the unaudited financial statements and notes of PG&E Funding LLC, a special purpose, single member limited liability company organized under the laws of the State of Delaware. PG&E Funding LLC's sole member is Pacific Gas and Electric Company, a provider of electricity and natural gas services in northern and central California. Pacific Gas and Electric Company is a subsidiary of PG&E Corporation.

     PG&E Funding LLC was formed in July 1997 to effect the issuance of $2,901,000,000 in principal amount of PG&E Funding LLC notes, or the Notes. The proceeds from the Notes were paid to Pacific Gas and Electric Company in return for Transition Property, as described below. Pacific Gas and Electric Company used the proceeds to finance a ten percent electric rate reduction, which became effective on January 1, 1998. The reduction is provided to Pacific Gas and Electric Company's residential and small commercial electric customers in connection with the electric industry restructuring mandated by California Assembly Bill 1890, as amended by California Senate Bill 477, or the electric industry restructuring legislation.

     PG&E Funding LLC was organized for the limited purpose of issuing the Notes and purchasing the Transition Property from Pacific Gas and Electric Company. Transition Property is the right to be paid a specified amount (presented in the financial statements as "Transition Property receivable") from nonbypassable Fixed Transition Amount Charges, or the FTA Charges, payable by residential and small commercial electric customers. The California Public Utilities Commission, or the CPUC, authorized the FTA Charges pursuant to the electric industry restructuring legislation. PG&E Funding LLC issued the Notes in December 1997 to the California Infrastructure and Economic Development Bank Special Purpose Trust PG&E-1, a Delaware business trust, or the Trust. The Trust then issued certificates corresponding to each class of Notes, or the Certificates, in a public offering.

     Deutsche Bank National Trust Company (formerly known as Bankers Trust Company of California, N.A.), or the Trustee, holds the collected FTA Charges in separate bank accounts. The funds in these bank accounts are restricted and can be used only to pay principal and interest on the Notes and related expenses. These funds are classified as "Restricted cash" in the Balance Sheets.

     PG&E Funding LLC is restricted by its organizational documents from engaging in other activities. As a result, items that impact PG&E Funding LLC's results of operations are limited to interest income generated from the Transition Property receivable, interest expense on the Notes, incidental investment interest income and servicing and administrative expenses, as further discussed below. Interest income earned on the Transition Property receivable is expected to offset (1) interest expense on the Notes, (2) amortization of debt issuance costs and the discount on the Notes, (3) the fees charged by Pacific Gas and Electric Company, as Servicer and administrator, for servicing the Transition Property receivable and providing administrative services to PG&E Funding LLC, and (4) other administrative and general operating expenses. PG&E Funding LLC's most significant expense is the interest expense on the Notes. The interest rate earned on the Transition Property receivable balance is adjusted periodically as the weighted average interest rate on the Notes changes.

In addition, PG&E Funding LLC's organizational documents require it to operate in a manner such that it should not be included in the bankruptcy estate of Pacific Gas and Electric Company. PG&E Funding LLC is legally separate from Pacific Gas and Electric Company. The assets of PG&E Funding LLC are not available to creditors of Pacific Gas and Electric Company or PG&E Corporation. The Transition Property is legally not an asset of Pacific Gas and Electric Company or PG&E Corporation. PG&E Funding LLC is expected to dissolve after the scheduled maturity of the Notes on December 26, 2007. PG&E Funding LLC entered into a servicing agreement, or the Servicing Agreement, with Pacific Gas and Electric Company. The Servicing Agreement requires Pacific Gas and Electric Company, as Servicer, to service the Transition Property on behalf of PG&E Funding LLC. In addition, PG&E Funding LLC entered into an Administrative Services Agreement with Pacific Gas and Electric Company. This agreement requires Pacific Gas and Electric Company to perform administrative and operational duties for PG&E Funding LLC. The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America, or GAAP, requires management to make estimates and assumptions. These estimates and assumptions affect the reported amounts of revenues, expenses, assets, and liabilities and the disclosure of contingencies. Actual results could differ from these estimates. PG&E Funding LLC believes that the accompanying condensed financial statements reflect all adjustments that are necessary to present a fair statement of the financial position and results of operations for the interim periods. All material adjustments are of a normal recurring nature unless otherwise disclosed in this Form 10-Q. Results of operations for interim periods are not necessarily indicative of results to be expected for a full year. Note 2. Summary of Accounting Policies PG&E Funding LLC is following the same accounting policies discussed in its 2004 Annual Report on Form 10-K. ITEM 2.

In addition, PG&E Funding LLC's organizational documents require it to operate in a manner such that it should not be included in the bankruptcy estate of Pacific Gas and Electric Company. PG&E Funding LLC is legally separate from Pacific Gas and Electric Company, accordingly, the Transition Property is legally not an asset of Pacific Gas and Electric Company or PG&E Corporation. The assets of PG&E Funding LLC are not available to creditors of Pacific Gas and Electric Company or PG&E Corporation. PG&E Funding LLC is expected to dissolve after the scheduled maturity of the Notes on December 26, 2007.

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions. These estimates and assumptions affect the reported amounts of revenues and assets. A change in management's estimates or assumptions could have a material impact on PG&E Funding LLC's financial condition and results of operations during the period in which such change occurred. Actual results could differ materially from these estimates and assumptions. PG&E Funding LLC's Financial Statements reflect all adjustments that management believes are necessary for the fair presentation of their financial condition and results of operations for the periods presented. The results of operations for interim periods are not necessarily indicative of the results of operations for the full year.

Note 2. Summary of Accounting Policies

PG&E Funding LLC is following the same accounting policies discussed in its 2005 Annual Report on Form 10-K.
Note 3. Distribution to Member

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Overview

     The following analysis of PG&E Funding LLC'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 PG&E Funding LLC's Annual Report on Form 10-K as of and for the year ended December 31, 2005.

     PG&E Funding LLC is a special purpose, single member limited liability company. PG&E Funding LLC's sole member is Pacific Gas and Electric Company, a provider of electricity and natural gas services in northern and central California. Pacific Gas and Electric Company is a subsidiary of PG&E Corporation. PG&E Funding LLC was organized in July 1997 for the limited purposes of (1) purchasing, holding, and servicing the Transition Property, (2) issuing notes secured primarily by the Transition Property, and (3) performing related activities. PG&E Funding LLC has no employees and is restricted by its organizational documents from engaging in other activities. Additionally, PG&E Funding LLC's organizational documents require it to operate in a manner such that it should not be included in the bankruptcy estate of Pacific Gas and Electric Company.

PG&E Funding LLC issued $2,901,000,000 in principal amount of PG&E Funding LLC Notes, Series 1997-1, Class A-1 through Class A-8, or the Notes, pursuant to an Indenture between PG&E Funding LLC and Deutsche Bank National Trust Company (formerly known as Bankers Trust Company of California, N.A.), as "Trustee". PG&E Funding LLC sold the Notes to the California Infrastructure and Economic Development Bank Special Purpose Trust PG&E-1, a Delaware business trust, or the Trust. The Trust then issued certificates corresponding to each class of Notes, or the Certificates, in a public offering.

     The California Public Utilities Code, or the PU Code, provides for the creation of Transition Property, the right to receive a specified amount from nonbypassable Fixed Transition Amount Charges, or the FTA Charges, payable by residential and small commercial electric customers. Transition Property is presented in the financial statements as Transition Property receivable. The FTA Charges were established by a financing order dated September 3, 1997, or the Financing Order, issued by the California Public Utilities Commission, or the CPUC, together with the related Issuance Advice Letter. Under the PU Code and the Financing Order, the owner of Transition Property (i.e., PG&E Funding LLC) is entitled to collect the FTA Charges until a sufficient amount has been received to:

repay in full the Certificates;

fund the Overcollateralization and Capital Subaccounts, or the Subaccounts, established under the Indenture; and

pay all related costs and fees.

FTA Charges collected that are greater than the required payments on the Notes and payments for interest, servicing fees and administrative and general expenses in a period are held in a Reserve Subaccount. Funds in this subaccount are available for periods in which the above payments are in excess of that period's FTA collections.

PG&E Funding LLC entered into a servicing agreement, or the Servicing Agreement, with Pacific Gas and Electric Company. The Servicing Agreement requires Pacific Gas and Electric Company, as Servicer, to service the Transition Property on behalf of PG&E Funding LLC. In addition, PG&E Funding LLC entered into an Administrative Services Agreement with Pacific Gas and Electric Company. This agreement requires Pacific Gas and Electric Company to perform administrative and operational duties for PG&E Funding LLC.

On January 4, 2001, Standard and Poor's lowered the short-term credit rating of the Servicer to A-3. On January 5, 2001, Moody's Investors Service Inc. lowered the short-term credit rating of the Servicer to P-3. In accordance with section 6.11(b) of the Servicing Agreement, on January 8, 2001, the Servicer began to remit FTA Charges collected to the Trustee on a daily basis. Previously, the Servicer remitted FTA Charges on a monthly basis. On December 28, 2005, Standard and Poor's assigned the Servicer a short term credit rating of A-2. On January 11, 2006, Moody's Investors Service Inc. assigned the Servicer a short term credit rating of P-2. The Servicer will continue to remit FTA Charges collected on a daily basis until an S&P rating of A-1 and a Moody's rating of P-1 are assigned.

The Servicing Agreement requires Pacific Gas and Electric Company, as the Servicer of the Transition Property, to seek periodic adjustments to the FTA Charges through advice letters filed with the CPUC. The Financing Order and the PU Code require the CPUC to approve the periodic adjustments. The adjustments are intended to increase the likelihood that actual FTA Charges collected are neither more nor less than the amount necessary to pay all of the aforementioned amounts. Normally the FTA Charges are decreased each year as interest payments are made on a declining outstanding balance on the Notes. The adjustments to the FTA Charges are 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.

The Servicer has filed the following advice letters:

In December 2004, the Servicer filed a routine advice letter advising the CPUC of a decrease to the FTA Charges effective January 1, 2005. The decrease was necessary due to the reduction in interest payments on the Notes, reflecting the declining principal balance of the Notes and the achievement of the required level of funding in the Subaccounts. Results of Operations Income generated from the Transition Property receivable was approximately $15 million and $30 million for the three and six months ended June 30, 2005, in comparison to approximately $20 million and $43 million for the three and six months ended June 30, 2004. The decrease in 2005 reflects the declining Transition Property receivable balance. Income earned on the Transition Property receivable is expected to offset (1) interest expense on the Notes, (2) amortization of debt issuance expenses and the discount on the Notes, and (3) the fees charged by Pacific Gas and Electric Company, as Servicer, for servicing the Transition Property receivable and providing administrative services to PG&E Funding LLC. PG&E Funding LLC's most significant expense is the interest expense on the Notes. The interest rate earned on the Transition Property receivable balance is adjusted periodically as the forecasted FTA Charges are updated based on actual collections and updated assumptions by the Servicer as to future usage of electricity by specified customers. Interest income earned from other investments was approximately $1,083,000 and $1,806,000 for the three and six months ended June 30, 2005, in comparison to approximately $273,000 and $562,000 for the three and six months ended June 30, 2004. PG&E Funding LLC earns interest income on the Restricted cash balance. The increase in interest income in 2005 was mainly due to a higher average interest rate on the Restricted cash balance. Interest expense was approximately $13 million and $27 million for the three and six months ended June 30, 2005, in comparison to approximately $18 million and $37 million for the three and six months ended June 30, 2004. Interest expense includes interest on the Notes, amortization of the Notes' discount, and amortization of debt issuance expenses. The decrease in interest expense in 2005 was primarily due to the declining balance of the Notes. PG&E Funding LLC incurred servicing fees of approximately $497,000 and $1,041,000 during the three and six months ended June 30, 2005, and approximately $679,000 and $1,404,000 during the three and six months ended June 30, 2004. Servicing fees are calculated as a percentage of the outstanding Notes balance. The decrease in servicing fees in 2005 was due to the declining balance of the Notes. Liquidity and Financial Resources PG&E Funding LLC expects that future collections of FTA Charges will be sufficient to make scheduled principal and interest payments on the Notes. As previously discussed, income earned on the Transition Property receivable is expected to offset (1) interest expense on the Notes, (2) amortization of debt issuance expenses and the discount on the Notes, and (3) the fees charged by Pacific Gas and Electric Company, as Servicer, for servicing the Transition Property and providing administrative services to PG&E Funding LLC. Operating Activities: Operating activities provided net cash of approximately $138 million for the six months ended June 30, 2005, and approximately $132 million for the six months ended June 30, 2004. Cash provided by operating activities represents the excess of FTA Charges and earnings on FTA collections over cash payments for interest, servicing fees and administrative and general expenses. The increase in net cash provided by operating activities in 2005 was primarily a result of a higher amount of FTA charges collected than was forecasted for the period due to higher sales than estimated when the FTA rates were set for 2005. Investing Activities: Investing activities provided net cash of approximately $4 million for the six months ended June 30, 2005, and $9 million for the six months ended June 30, 2004. The decrease in cash provided by investing activities was due to a decrease in the Restricted cash balance. Financing Activities: Financing activities used net cash of approximately $141 million for each of the six months ended June 30, 2005, and 2004, respectively. Cash used in financing activities in both 2005 and 2004 was entirely related to principal payments on the Notes. Restricted Cash The Restricted cash balance was approximately $90 million at June 30, 2005, and approximately $94 million at June 30, 2004. The Restricted cash balance includes collected FTA Charges and Subaccounts required by the Indenture. As previously discussed, the Servicer collects FTA Charges from residential and small commercial electric customers and remits the amounts collected to the Trustee on a daily basis. The Trustee holds the collected FTA Charges in separate bank accounts. The funds in these bank accounts are restricted and can only be used to pay principal and interest on the Notes and related expenses. These funds are classified as "Restricted cash" in the Condensed Balance Sheets. The Indenture requires PG&E Funding LLC to maintain certain minimum balances in the Subaccounts within Restricted cash. The balances in the Subaccounts are to be used only in the event of a shortfall in collections of FTA Charges. No default occurs under the Indenture if the minimum balances are not maintained. However, the Servicer is required to take reasonable actions to establish the rate of FTA Charges at a level that is projected to replenish the Subaccounts to their required balances within twelve months of the effective date of any change in FTA Charge rates. The Subaccounts were funded to the levels required under the Indenture as of June 30, 2005. Critical Accounting Policies The preparation of financial statements in accordance with accounting principles generally accepted in the United States, or GAAP, involves the use of estimates and assumptions that affect the amounts reported in the financial statements. Application of PG&E Funding LLC's significant accounting policies did not result in management needing to make material assumptions about matters that would be considered highly uncertain at the time of estimation. PG&E Funding LLC is following the same accounting principles discussed in its 2004 Annual Report on Form 10-K.

In December 2005, the Servicer filed a routine advice letter advising the CPUC of a decrease to the FTA Charges effective January 1, 2006.

Results of Operations

Interest income generated from the Transition Property receivable was approximately $9 million and $17 million for the three and six months ended June 30, 2006, in comparison to approximately $15 million and $30 million for the three and six months ended June 30, 2005. The decrease in interest income in 2006 reflects the declining Transition Property receivable balance.

     Interest income earned from other investments was approximately $1.5 million and $3.1 million for the three and six months ended June 30, 2006, in comparison to approximately $1.1 million and $1.8 million for the three and six months ended June 30, 2005. PG&E Funding LLC earns interest income on the Restricted cash balance. The increase in interest income in 2006 was mainly due to a higher average interest rate on the Restricted cash balance.

     Interest expense was approximately $8 million and $18 million for the three and six ended June 30, 2006, in comparison to approximately $13 million and $27 million for the three and six months ended June 30, 2005. Interest expense includes interest on the Notes, amortization of the Notes' discount, and amortization of debt issuance costs. The decrease in interest expense in 2006 was primarily due to the declining balance of the Notes.

     PG&E Funding LLC incurred servicing fees of approximately $316,000 and $679,000 during the three and six months ended June 30, 2006, and approximately $497,000 and $1,041,000 during the three and six months ended June 30, 2005. Servicing fees are calculated as a percentage of the outstanding Notes balance. The decrease in servicing fees in 2006 was due to the declining balance of the Notes.

Restricted Cash

     As previously discussed, the Servicer collects FTA Charges from residential and small commercial electric customers and remits the amounts collected to the Trustee on a daily basis. The Trustee holds the collected FTA Charges in separate bank accounts. The funds in these bank accounts are restricted and can only be used to pay principal and interest on the Notes and related expenses. Any funds expected to cover required payments on the Notes and related expenses within the next year are classified as Restricted cash under Current assets in the Balance Sheets. As discussed below, during the six months ended June 30, 2006, funds were drawn from the Reserve Subaccount to cover required payments on the Notes.

     The Indenture requires PG&E Funding LLC to maintain certain minimum balances in the Subaccounts within Restricted cash. The balances in the Subaccounts are to be used only in the event of a shortfall in collections of FTA Charges. No default occurs under the Indenture if the minimum balances are not maintained. However, the Servicer is required to take reasonable actions to establish the rate of FTA Charges at a level that is projected to replenish the Subaccounts to their required balances within twelve months of the effective date of any change in FTA Charge rates. The Subaccounts were funded to the levels required under the Indenture as of June 30, 2006.

Liquidity and Financial Resources

     PG&E Funding LLC expects that future collections of FTA Charges will be sufficient to make scheduled principal and interest payments on the Notes. As previously discussed, interest income earned on the Transition Property receivable is expected to offset (1) interest expense on the Notes, (2) amortization of debt issuance costs and the discount on the Notes, (3) the fees charged by Pacific Gas and Electric Company, as Servicer and administrator, for servicing the Transition Property and providing administrative services to PG&E Funding LLC, and (4) other administrative and general operating expenses.

     On May 8, 2006, the PG&E Funding LLC Board of Directors declared a cash distribution in the aggregate amount of $19 million from member's equity. The dividend was paid on May 9, 2006 to Pacific Gas and Electric Company, PG&E Funding LLC's sole equity member.

Operating Activities:

     Operating activities provided net cash of approximately $135 million for the six months ended June 30, 2006, and approximately $138 million for the six months ended June 30, 2005. Cash provided by operating activities represents the excess of FTA Charges and earnings on FTA collections over cash payments for interest, servicing fees and administrative and general expenses. The decrease in net cash provided by operating activities in 2006 was primarily as a result of a decrease in FTA charge collections for 2006.

Investing Activities:

     Investing activities provided net cash of approximately $7 million for the six months ended June 30, 2006, and $4 million for the six months ended June 30, 2005. FTA Charges collected were less than the required payments on the Notes and payments for interest, servicing fees and administrative and general expenses in both the first and second quarters of 2006. As a result of this shortfall, cash was used from the Reserve Subaccount to cover the required payments. FTA Charges, based on forecast sales, are set at the beginning of the year to reduce the excess cash balances in the Reserve Subaccount. In prior years, the balance in the Reserve Subaccount increased as FTA Charge collections were greater than required payments.

Financing Activities:

Financing activities used net cash of approximately $160 million for the six months ended June 30, 2006, and $141 million for the six months ended June 30, 2005. On May 9, 2006, PG&E Funding LLC distributed $19 million to its sole member, Pacific Gas and Electric Company. During the six months ended June 30, $141 million was used for principal payments on the Notes. cash used in financing activities was for principal payments on the Notes.

Critical Accounting Policies

The preparation of financial statements in accordance with accounting principles generally accepted in the United States of America, or GAAP, involves the use of estimates and assumptions that affect the amounts reported in the financial statements. Application of PG&E Funding LLC's significant accounting policies did not result in management needing to make material assumptions about matters that would be considered highly uncertain at the time of estimation. PG&E Funding LLC is following the same accounting principles discussed in its 2005 Annual Report on Form 10-K.

Forward-Looking Statements

This Quarterly Report on Form 10-Q contains a forward-looking statement that future collections of FTA Charges are expected to be sufficient to cover scheduled principal and interest payments on the Notes and related expenses. This statement involves risks and uncertainties and is based on the beliefs and assumptions of management and on information currently available to management. Actual results or outcomes could differ materially as a result of various factors, including:

future electricity sales levels, which are affected by a variety of factors, including general economic and financial market conditions, weather, conservation efforts, and outages; and

updated assumptions by the Servicer as to future expenses relating to the Transition Property, the Notes, and the rate of delinquencies and write-offs.

ITEM 3.

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Omitted with respect to PG&E Funding LLC pursuant to Instruction H 1(a) and (b) of Form 10-Q. Not applicable.

ITEM 4.

CONTROLS AND PROCEDURES

Based on an evaluation of PG&E Funding LLC's disclosure controls and procedures conducted as of June 30, 2006, PG&E Funding LLC's principal executive officer and principal financial officer have concluded that such controls and procedures are effective to ensure that information required to be disclosed by PG&E Funding LLC in reports the company files or submits under the Securities Exchange Act of 1934 is recorded, processed, summarized, and reported, within the time periods specified in the Securities and Exchange Commission rules and forms. In addition, PG&E Funding LLC's principal executive officer and principal financial officer have concluded that such controls were effective in ensuring that information required to be disclosed by PG&E Funding LLC in the reports that PG&E Funding LLC files or submits under the Act is accumulated and communicated to PG&E Funding LLC's management, including PG&E Funding LLC's principal executive officer and principal financial officer, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.

There were no changes in internal controls over financial reporting that occurred during the quarter ended June 30, 2006, that have materially affected, or are reasonably likely to materially affect, PG&E Funding LLC's internal controls over financial reporting.

~~ITEM~~PART 1II. ~~LEGAL~~OTHER PROCEEDINGS None. ITEM 2. CHANGES IN SECURITIES AND USE OF PROCEEDS Omitted with respect to PG&E Funding LLC pursuant to Instruction H 1(a) and (b) of Form 10-Q. Not applicable. ITEM 3. DEFAULTS UPON SENIOR SECURITIES Omitted with respect to PG&E Funding LLC pursuant to Instruction H 1(a) and (b) of Form 10-Q. Not applicable. INFORMATION

ITEM 41. ~~SUBMISSION~~LEGAL OFPROCEEDINGS ~~MATTERS TO A VOTE OF SECURITY HOLDERS~~ None.

ITEM 52. ~~OTHER~~UNREGISTERED ~~INFORMATION~~SALES OF EQUITY SECURITIES AND USE OF PROCEEDS ~~The~~Omitted ~~Quarterly~~with ~~Servicer's~~respect ~~Certificate~~to ~~dated~~PG&E ~~June~~Funding ~~25,~~LLC ~~2005,~~pursuant ~~attached~~to asInstruction ~~Exhibit~~H ~~99.~~1(a) ~~hereto,~~and ~~includes~~(b) ~~certain~~of ~~additional~~Form ~~information~~10-Q. Not ~~regarding~~applicable. ITEM ~~collections~~3. ofDEFAULTS ~~FTA~~UPON ~~Charges.~~SENIOR SECURITIES ~~ITEM~~ Omitted 6with respect to PG&E Funding LLC pursuant to Instruction H 1(a) and (b) of Form 10-Q. Not ~~EXHIBITS~~applicable.

Exhibits required to be filed by Item 601 of Regulation S-K:
	31.1	Certification of the Principal Executive Officer of PG&E Funding LLC required by Section 302 of the Sarbanes-Oxley Act of 2002
	31.2	Certification of the Principal Financial Officer of PG&E Funding LLC required by Section 302 of the Sarbanes-Oxley Act of 2002
	*32.1	Certification of the Principal Executive Officer of PG&E Funding LLC required by Section 906 of the Sarbanes-Oxley Act of 2002
	*32.2	Certification of the Principal Financial Officer of PG&E Funding LLC required by Section 906 of the Sarbanes-Oxley Act of 2002
	99.1	Quarterly Servicer's Certificate dated June 25, 2005
* Pursuant to Item 601(b)(32) of SEC Regulation S-K, these exhibits are furnished rather than filed with this report.

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

Omitted with respect to PG&E Funding LLC pursuant to Instruction H 1(a) and (b) of Form 10-Q. Not applicable.

ITEM 5. OTHER INFORMATION

The Quarterly Servicer's Certificate dated June 26, 2006, attached as Exhibit 99.1 hereto, includes certain additional information regarding collections of FTA Charges.

ITEM 6. EXHIBITS

Exhibits required to be filed by Item 601 of Regulation S-K:
	31.1	Certification of the Principal Executive Officer of PG&E Funding LLC required by Section 302 of the Sarbanes-Oxley Act of 2002
	31.2	Certification of the Principal Financial Officer of PG&E Funding LLC required by Section 302 of the Sarbanes-Oxley Act of 2002
	*32.1	Certification of the Principal Executive Officer of PG&E Funding LLC required by Section 906 of the Sarbanes-Oxley Act of 2002
	*32.2	Certification of the Principal Financial Officer of PG&E Funding LLC required by Section 906 of the Sarbanes-Oxley Act of 2002
	99.1	Quarterly Servicer's Certificate dated June 26, 2006

* Pursuant to Item 601(b)(32) of SEC Regulation S-K, these exhibits are furnished rather than filed with this report.

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, on the ~~9th~~14th day of August, ~~2005~~2006. PG&E FUNDING LLC, as Registrant By /s/ G. Robert Powell

PG&E FUNDING LLC, as Registrant

By /s/ Dinyar B. Mistry

------------------------------------------

~~Dinyar B~~ G. ~~Mistry~~Robert Powell, Controller

(Duly authorized officer and principal accounting officer)

EXHIBIT INDEX

Exhibit No.	Description of Exhibit
31.1		Certification of the Principal Executive Officer of PG&E Funding LLC required by Section 302 of the Sarbanes-Oxley Act of 2002
31.2		Certification of the Principal Financial Officer of PG&E Funding LLC required by Section 302 of the Sarbanes-Oxley Act of 2002
32.1*		Certification of the Principal Executive Officer of PG&E Funding LLC required by Section 906 of the Sarbanes-Oxley Act of 2002
32.2*		Certification of the Principal Financial Officer of PG&E Funding LLC required by Section 906 of the Sarbanes-Oxley Act of 2002
99.1		Quarterly Servicer's Certificate dated June 26, 2006
	* Pursuant to Item 601(b)(32) of SEC Regulation S-K, these exhibits are furnished rather than filed with this report.

Exhibit No.	Description of Exhibit
31.1		Certification of the Principal Executive Officer of PG&E Funding LLC required by Section 302 of the Sarbanes-Oxley Act of 2002
31.2		Certification of the Principal Financial Officer of PG&E Funding LLC required by Section 302 of the Sarbanes-Oxley Act of 2002
32.1*		Certification of the Principal Executive Officer of PG&E Funding LLC required by Section 906 of the Sarbanes-Oxley Act of 2002
32.2*		Certification of the Principal Financial Officer of PG&E Funding LLC required by Section 906 of the Sarbanes-Oxley Act of 2002
99.1		Quarterly Servicer's Certificate dated June 25, 2005
	* Pursuant to Item 601(b)(32) of SEC Regulation S-K, these exhibits are furnished rather than filed with this report.

Filing Compare · PG&E FUNDING LLC