Exhibit 99

PACIFIC GAS AND ELECTRIC COMPANY

U.S. TRUSTEE BALANCE SHEET

AS OF MAY 31, 2002

(in millions, except share amounts)

May, 2002

ASSETS

Current Assets

Cash and cash equivalents

  $                4,214

Accounts receivable:

Customers (net of allowance for doubtful accounts of $51 million)

                  1,649

Related parties

                      31

Regulatory balancing accounts

                      111

Inventories:

Gas stored underground and fuel oil

                     157

Materials and supplies

                     117

Prepaid expenses and other

                      80

Total current assets

6,359

Property, Plant, and Equipment

Electric

                18,528

Gas

                  7,926

Construction work in progress

                     369

Total property, plant, and equipment (at original cost)

                 26,823

Accumulated depreciation and decommissioning

               (13,258)

Net property, plant, and equipment

                 13,565

Other Noncurrent Assets

Regulatory assets

                  2,176

Nuclear decommissioning trust funds

                  1,339

Other

                  1,830

Total noncurrent assets

                  5,345

TOTAL ASSETS

  $             25,269

LIABILITIES AND EQUITY

Liabilities

Accounts payable

  

Trade creditors

  $                  573

Related parties

                      89

Regulatory Balancing Accounts

                      287

Other

                     236

   Accrued taxes

                  1,017

Rate reduction bonds

                  1,614

Deferred income taxes

                     982

Deferred tax credits

                      149

Pre-petition secured debt

                  3,125

Pre-petition liabilities

                  4,265

Pre-petition financing debt

                  5,712

Other liabilities

                  3,354

Total liabilities

                21,403

Preferred Stock With Mandatory Redemption Provisions

                     137

Stockholders' Equity

Preferred stock without mandatory redemption provisions

Nonredeemable--5% to 6%, outstanding 5,784,825 shares

                     145

Redeemable--4.36% to 7.04%, outstanding 5,973,456 shares

                     149

Common stock, $5 par value, authorized 800,000,000 shares;

issued 321,314,760 shares

                  1,606

Additional paid in capital

                  1,964

Accumulated deficit

                    (136)

Accumulated other comprehensive loss

                        1

Total stockholders' equity

                  3,729

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY

  $             25,269

_______________________________________________________________________


PACIFIC GAS AND ELECTRIC COMPANY

U.S. TRUSTEE BALANCE SHEET

AS OF MAY 31, 2002

Notes

 

1

These unaudited financial statements are prepared for the U.S. Trustee and differ from the requirements of generally accepted accounting principles in that they exclude certain financial statements (statements of cash flows, stockholders equity, and other comprehensive income), relevant footnotes and certain reclassifications.

2

These unaudited financial statements were prepared using certain assumptions and estimates.  These assumptions and estimates are subject to revision.  Further, the amounts shown in this statement, when reported on a quarterly basis, may differ materially due to adjustments in accruals, changes in facts and circumstances, changes in estimates, further analysis, and other factors.

3

Cash and cash equivalents have been reduced for uncleared checks.  On the balance sheet included with the Utility's Annual Report, Form 10-K and 10-Q, uncleared checks are treated as an accounts payable liability.

_______________________________________________________________________


Case to date

Month

fourteen months

ended

ended

May 31, 2002

May 31, 2002

OPERATING REVENUES

  $                 936

  $                  12,084

OPERATING EXPENSES:

Cost of Electric Energy

179

615

Cost of Gas

68

1,399

Operating and Maintenance

205

3,145

Depreciation, Decommissioning, and Amortization

                 103

                 1,123

Total Operating Expenses

                 555

 

                 6,282

OPERATING INCOME (LOSS)

                 381

 

                 5,802

Interest Income (Expense)

(66)

(1,036)

Professional Fees

(1)

(16)

Other Income and (Expense)

0

(13)

PRE-TAX INCOME (LOSS)

                 314

 

                 4,737

Income Taxes

129

1,833

EARNINGS (LOSS)

185

2,904

Preferred Dividend Requirement

2

29

EARNINGS (LOSS) AVAILABLE FOR (ALLOCATED TO) COMMON STOCK

  $               183

 

  $                2,875

_______________________________________________________________________


PACIFIC GAS AND ELECTRIC COMPANY

U.S.  TRUSTEE INCOME STATEMENT

FOR THE MONTH ENDED MAY 31, 2002

AND THE FOURTEEN MONTHS ENDED MAY 31, 2002

Notes

 

1

These unaudited financial statements are prepared for the U.S. Trustee and differ from the requirements of generally accepted accounting principles in that they exclude certain financial statements (statements of cash flows, stockholders equity, and other comprehensive income), relevant footnotes and certain reclassifications.

2

These unaudited financial statements were prepared using certain assumptions and estimates.  These assumptions and estimates are subject to revision.  Further, the amounts shown in this statement, when reported on a quarterly basis, may differ materially due to adjustments in accruals, changes in facts and circumstances, changes in estimates, further analysis, and other factors.

The results for the month of May 2002 are not indicative of future earnings.  Future earnings could differ materially.

3

These unaudited financial statements were prepared using certain assumptions and estimates, including the estimated amount payable to the California Department of Water Resources (DWR).  The estimated amount recorded was the product of the estimated amount of power purchased by the DWR on behalf of retail customers during the current month and the rate of approximately 9 cents per kilowatt hour.  The estimated amount recorded is subject to revision and actual results could differ materially from the information provided in this statement.

4

Case to date results reflect the entire fourteen month period ended May 31, 2002.  The bankruptcy petition date is April 6, 2001.