```

                                                            UNITED STATES
                                                  SECURITIES AND EXCHANGE COMMISSION
                                                        Washington, D.C. 20549
---------------------------------------------------------------------------------------------------------------------------------------

                                                               FORM 10-K

The registrant meets the conditions set forth in General Instruction I 1(a) And (b) of Form 10-K and is therefore filing this form
with the reduced disclosure format.
(Mark One)
|X|   ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
      For the fiscal year ended December 31, 2002.
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 333-30785
                                                                     ---------

                                           California Infrastructure and Economic
                                        Development Bank Special Purpose Trust SCE-1
                                        --------------------------------------------
                                                (Issuer of the Certificates)

                                                       SCE Funding LLC
                                                       ---------------
                                   (Exact Name of registrant as specified in its charter)

                       Delaware                                                             95-4640661
                       --------                                                             ----------
             (State or other jurisdiction                                                (I.R.S. Employer
           of incorporation or organization)                                            Identification No.)

              2244 Walnut Grove Avenue,
            Room 212T, Rosemead, California                                                    91770
            -------------------------------                                                    -----
       (Address of principal executive offices)                                             (Zip Code)

                             Registrant's telephone number, including area code:  (626) 302-1850
                                                                                  --------------

                              Securities registered pursuant to Section 12(b) of the Act: None

                                 Securities registered pursuant to Section 12(g) of the Act:

---------------------------------------------------------------------------------------------------------------------------------------
                                        California Infrastructure and Economic Development Bank
---------------------------------------------------------------------------------------------------------------------------------------
                                Special Purpose Trust SCE-1 Rate Reduction Certificates, Series 1997-1:
---------------------------------------------------------------------------------------------------------------------------------------
                       Class A-5 6.28% Certificates; Class A-6 6.38% Certificates; Class A-7 6.42% Certificates,
               maturing serially from 2003 to 2009, and underlying SCE Funding LLC Notes of the same respective classes
                                                           (Title of Class)

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 at least the past 90 days.
YES [X]    NO [  ].

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405 of Regulation  S-K is not contained  herein,  and will
not be contained,  to the best of registrant's  knowledge,  in definitive proxy or information statements  incorporated by reference in
Part III of this Form 10-K or any amendment to this Form 10-K:   [X]

Indicate by check mark whether the registrant is an accelerated filer (as defined in Exchange Act Rule 12b-2).
Yes [  ]    No [X].

The aggregate market value of the voting and non-voting common equity held by non-affiliates of the registrant as of June 28, 2002
was $0.

                                                 DOCUMENTS INCORPORATED BY REFERENCE.
=======================================================================================================================================

Not applicable.
=======================================================================================================================================

                                                                PART I

Item 1.  Business.

         General

SCE Funding LLC (Note Issuer) is a special purpose, single member limited liability company organized under the laws of the State of
Delaware.  Southern California Edison Company (SCE), as the sole member of the Note Issuer, owns all of the equity securities of the
Note Issuer.  The principal executive office of the Note Issuer is located at 2244 Walnut Grove Avenue, Room 212T, Rosemead,
California 91770.  Its telephone number is (626) 302-1850.  The Note Issuer was organized in June 1997 for the limited purposes of
owning the Transition Property (as described below) and issuing notes secured by the Transition Property and other limited collateral
and related activities, and is restricted by its organizational documents from engaging in other activities.  The Note Issuer's
organizational documents require it to operate in a manner such that it should not be consolidated in the bankruptcy estate of SCE in
the event SCE becomes subject to such a proceeding.

The only material business conducted by the Note Issuer has been the acquisition of Transition Property (which is reported as a note
receivable on the financial statements); and the issuance on December 11, 1997, of $2,463,000,000 in principal amount of the SCE
Funding LLC Notes, Series 1997-1, Class A-1 through Class A-7 (Notes), with scheduled maturities ranging from one to ten years and
final maturities ranging from three to twelve years; the receipt of amounts payable pursuant to the Transition Property; the payment
of principal and interest with respect to the Notes; and related activities.  The Notes were issued pursuant to an indenture between
the Note Issuer and Bankers Trust Company of California, N.A., as trustee (Indenture).  The Note Issuer sold the Notes to the
California Infrastructure and Economic Development Bank Special Purpose Trust SCE-1, a Delaware business trust (Trust), which issued
certificates corresponding to each class of Notes (Certificates) in a public offering.

The Note Issuer has no employees.  It has entered into a servicing agreement (Servicing Agreement) with SCE pursuant to which SCE is
required to service the Transition Property on behalf of the Note Issuer.  In addition, the Note Issuer has entered into an
administrative services agreement with SCE pursuant to which SCE performs administrative and operational duties for the Note Issuer.

         Transition Property

The California Public Utilities Code (PU Code) provides for the creation of "Transition Property."  A financing order dated
September 3, 1997 (Financing Order) issued by the California Public Utilities Commission (CPUC), together with the related Issuance
Advice Letter, establishes, among other things, separate non-bypassable charges (FTA Charges) payable by residential electric
customers and small commercial electric customers in an aggregate amount sufficient to repay in full the Certificates, fund the
Overcollateralization Subaccount established under the Indenture and pay all related costs and fees.  Under the PU Code and the
Financing Order, the owner of the Transition Property is entitled to collect FTA Charges until such owner has received amounts
sufficient to retire all outstanding series of Certificates and cover related fees and expenses and the Overcollateralization Amount
described in the Financing Order.  The Transition Property is a property right under California law that includes, without
limitation, ownership of the FTA Charges and any adjustments thereto as described in the next paragraph.

-1-

In order to enhance the likelihood that actual collections with respect to the Transition Property are neither more nor less than the
amount necessary to amortize the Notes in accordance with their expected amortization schedules, pay all related fees and expenses,
and fund certain accounts established pursuant to the Indenture as required, the Servicing Agreement requires SCE, as the servicer of
the Transition Property (Servicer), to seek, and the Financing Order and the PU Code require the CPUC to approve, periodic
adjustments to the FTA Charges.  Such adjustments will be 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.  On December 16, 2002, SCE filed with the CPUC a routine annual true-up
mechanism advice letter filing.  The filing decreased the FTA Charges for residential customers by 11%, from 1.222 cents to 1.085
cents per kilowatt hour, and for small commercial customers by 11%, from 1.292 cents to 1.147 cents per kilowatt hour, effective
January 1, 2003.

In June 2002, the Servicing Agreement was amended to provide for a routine quarterly true-up adjustment whenever, at the end of any
of the first three calendar quarters of a year, the energy usage by SCE's customers is at least 3% lower than assumed and the balance
in the Collection Account (excluding the General Subaccount) is below the required level.  The purpose of the amendment was to
further assure that actual collections are not less than the amounts necessary for the purposes specified in the Note Indenture.
Through December 31, 2002, it was not necessary to file any such routine quarterly true-up adjustment.

Under the Servicing Agreement, during any period in which the Servicer does not maintain a short-term rating of A-1 or better by
Standard & Poor's or P-1 or better by Moody's Investors Service, the Servicer must remit to the collection account maintained with
the trustee for the Notes the total payments of FTA Charges estimated to have been received by the Servicer on a given business day
within two business days after receipt thereof by the Servicer.  Because of downgrades in its short-term ratings, SCE began making
such daily remittances on January 8, 2001.  SCE currently does not have any short-term ratings from either Standard & Poor's or
Moody's.

         The Trust

The Trust was organized in November 1997 solely for the purpose of purchasing the Notes and issuing the Certificates.  It will not
conduct any other material business activities.

Item 2.  Properties.

The Note Issuer has no materially important physical properties.  Its primary asset is the Transition Property described above in
Item 1 (Business).

The Trust has no materially important physical properties.  Its primary assets are the Notes described above in Item 1 (Business).

Information about collections from the Transition Property and payments in respect of the Notes is included in the Annual Statement
(Unaudited) and the Quarterly Servicer's Certificate (Unaudited) attached hereto as Exhibits 99.1 and 99.3, respectively.

Item 3.  Legal Proceedings.

No legal proceedings affecting either the Note Issuer or the Trust occurred in 2002.

-2-

Item 4.  Submission of Matters to a Vote of Security Holders.

Omitted with respect to the Note Issuer pursuant to Instruction I of Form 10-K.

No matters were submitted for a vote or consent of holders of the Certificates in 2002.

                                                                PART II

Item 5.  Market For Registrant's Common Equity and Related Stockholder Matters.

There is no established public trading market for the Note Issuer's equity securities.  All of the Note Issuer's equity is owned by
SCE.  The Note Issuer's equity securities, or membership interests, were sold to SCE in June 1997 in exchange for an initial capital
contribution of $5,000.  SCE has made capital contributions to the Note Issuer aggregating $8,320,000 as of December 31, 2002, net of
distributions made from time to time from the Note Issuer to SCE.  The sale of the Note Issuer's membership interests to SCE was
exempt from registration under the Securities Act of 1933, as amended, pursuant to Section 4(2) thereof.  The Note Issuer has made no
other sales of unregistered securities.

The Indenture prohibits the Note Issuer from making any distributions to the sole member from the amounts allocated to the Note
Issuer unless no default has occurred and is continuing thereunder and the book value of the remaining equity of the Note Issuer,
after giving effect to such distribution, is equal to at least 0.5% of the original principal amount of all series of Notes which
remains outstanding.  As of December 31, 2002, the original principal amount of all series of Notes (Class A-5 through A-7) which
then remained outstanding and is scheduled for liquidation during the years 2003-2007 is $1,415,577,209.

The registered owner for each class of the Certificates is Cede & Co., as nominee of The Depository Trust Company (DTC).  The Note
Issuer and the Trust are unable to ascertain the number of beneficial holders of Certificates.  The Certificates are not registered
on any national securities exchange and do not trade on any established trading market.

Item 6.  Selected Financial Data.

Omitted pursuant to Instruction I of Form 10-K.

Item 7.  Management's Discussion and Analysis of Financial Condition and Results of Operations.

The following analysis of the Note Issuer's results of operations is in an abbreviated format pursuant to Instruction I of Form 10-K.

As discussed under Item 1 (Business), the Note Issuer was organized in June 1997 for limited purposes, and on December 11, 1997, the
Note Issuer issued Notes in order to purchase Transition Property, which is classified as a note receivable on the financial
statements included under Item 8 (Financial Statements and Supplementary Data).  As the Note Issuer is restricted by its
organizational documents from engaging in activities other than those described in Item 1 (Business), income statement effects were
limited primarily to income generated from the Transition Property, interest expense on the Notes and incidental investment interest
income.

-3-

In 2002, income generated from the Transition Property was $92 million compared with $109 million in 2001.  The decrease is due to
reduced sales stemming from customer conservation efforts which resulted in lower demand for electricity by residential and small
commercial customers.  Interest expense in 2002 was $90 million compared to $106 million in 2001.  The decrease is due to lower
outstanding balances on the Notes.  Interest expense includes interest on the Notes, amortization of debt issuance costs and the
discount on the Notes.

During the twelve months ending December 31, 2002, the non-bypassable FTA Charges billed to residential and small commercial
customers totaled $355 million.  Collection of FTA Charges totaled $351 million.  Scheduled distributions in 2002 were $339 million.
Collections were sufficient to cover 100% of the scheduled payments on the Notes.  Interest earnings on restricted and unrestricted
funds and previous period overcollections deposited to various restricted accounts are used to assist with making the scheduled
payments on the Notes.

         Forward-looking Information

In the preceding Management's Discussion and Analysis of Financial Condition and Results of Operations, and elsewhere in this annual
report, the Note Issuer uses the words could, estimates, expects, anticipates, believes, and other similar expressions that are
intended to identify forward-looking information that involves risks and uncertainties.  Actual results or outcomes could differ
materially as a result of such important factors as the legal or regulatory proceedings challenging the collection of FTA Charges or
payment of Notes or Certificates.

Item 7A.  Quantitative and Qualitative Disclosures About Market Risk.

Not applicable to the Note Issuer or the Trust.

Item 8.  Financial Statements and Supplementary Data.

The financial statements and related financial information required to be filed hereunder appear on pages F-1 through F-6 of this
report and are incorporated herein by reference.  In addition, attached with respect to the Note Issuer and the Trust as Exhibits
99.1, 99.2, and 99.3 are an Annual Statement (unaudited) summarizing certain information with respect to collections from the
Transition Property and payments on the Notes and Certificate, an Annual Certificate of Compliance (unaudited) with respect to the
Servicer's activities, and the Quarterly Servicer's Certificate (unaudited) for the collection periods September 2002 through
November 2002 (dated December 11, 2002).

Item 9.  Changes in and Disagreements With Accountants on Accounting and Financial Disclosure.

None.

                                                               PART III

Item 10.  Directors and Executive Officers of the Registrant.

Omitted pursuant to Instruction I of Form 10-K.

Item 11.  Executive Compensation.

Omitted pursuant to Instruction I of Form 10-K.

-4-

Item 12.  Security Ownership of Certain Beneficial Owners and Management.

Omitted pursuant to Instruction I of Form 10-K.

Item 13.  Certain Relationships and Related Transactions.

Omitted with respect to the Note Issuer pursuant to Instruction I of Form 10-K.

Not applicable to the Trust.

Item 14.  Controls and Procedures.

Not applicable to the Trust or the Note Issuer.

                                                                PART IV

Item 15.  Exhibits, Financial Statement Schedules, and Reports on Form 8-K.

(a)      The following documents are filed as part of this report:

         1.       Financial Statements.

                  The following financial statements of the Note Issuer and report of independent public accountants are included in
                  Item 8 (Financial Statements and Supplementary Data):

                  Report of Independent Accountants
                  Report of Predecessor Independent Public Accountants (Arthur Andersen)
                  Balance Sheets
                  Statements of Operations and Changes in Member's Equity
                  Statements of Cash Flows
                  Notes to Financial Statements

         2.       Financial Statement Schedule.

                  None.

         3.       Exhibits.

                  See the Exhibit Index of this report below.

(b)      Reports on Form 8-K.

         None.

-5-

                                                              SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) 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, as of March 27, 2003.

                                                          SCE FUNDING LLC
                                                              as Registrant

                                                          By:          W. James Scilacci
                                                                 ----------------------------------------------
                                                          Name:        W. James Scilacci
                                                          Title:       President

         Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following
persons on behalf of the registrant and in the capacities and on the dates indicated.

                          Signature                                       Title                       Date
                          ---------                                       -----                       ----

W. James Scilacci                                                 Director and President         March 27, 2003
---------------------------------------------------------------    (Principal Executive
W. James Scilacci                                                        Officer)

Mary C. Simpson                                                   Director and Treasurer         March 27, 2003
---------------------------------------------------------------  (Principal Financial and
Mary C. Simpson                                                    Accounting Officer)

Anand Maniktala                                                          Director                March 27, 2003
---------------------------------------------------------------
Anand Maniktala

                                                             CERTIFICATION

I, W. JAMES SCILACCI, certify that:

1.   I have reviewed this annual report on Form 10-K, and all reports on Form 10-Q containing distribution or servicing reports filed
in respect of periods included in the year covered by this annual report, of SCE Funding LLC;

2.   Based on my knowledge, the information in these reports, taken as a whole, does not contain any untrue statement of a material
fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements
were made, not misleading as of the last day of the period covered by this annual report;

3.   Based on my knowledge, the distribution or servicing information required to be provided to the trustee by the servicer under the
pooling and servicing, or similar, agreement, for inclusion in these reports is included in these reports;

4.   Based on my knowledge and upon the annual compliance statement included in the report and required to be delivered to the trustee
in accordance with the terms of the pooling and servicing, or similar, agreement, and except as disclosed in the reports, the servicer
has fulfilled its obligations under the servicing agreement; and

5.   The reports disclose all significant deficiencies relating to the servicer's compliance with the minimum servicing standards based
upon the report provided by an independent public accountant, after conducting a review in compliance with attestation standards
established by the American Institute of Certified Public Accountants, as set forth in the pooling and servicing, or similar,
agreement, that is included in these reports.

In giving the certifications above, I have reasonably relied on information provided to me by Southern California Edison Company, as
servicer and depositor.

Date:  March 27, 2003
                                                           W. JAMES SCILACCI
                                                    --------------------------------
                                                           W. JAMES SCILACCI
                                                 Director and President SCE Funding LLC

                                                                      Exhibit Index
                                                                      -------------

     Exhibit
     Number
     ------

       3.1                 Certificate of Formation (incorporated by reference to the same titled
                           exhibit to the Note Issuer's Registration Statement on Form S-3, File
                           No. 333-30785)
       3.2                 Limited Liability Company Agreement (incorporated by reference to the
                           same titled exhibit to the Note Issuer's Registration Statement on
                           Form S-3, File No. 333-30785)
       3.3                 Amended and Restated Limited Liability Company Agreement (incorporated
                           by reference to exhibit number 3.4 to the Note Issuer's Registration
                           Statement on Form S-3, File No. 333-30785)
       4.1                 Note Indenture (incorporated by reference to the same titled exhibit
                           to the Note Issuer's Current Report on Form 8-K filed with the
                           Commission on December 11, 1997)
       4.2                 Series Supplement (incorporated by reference to the same titled
                           exhibit to the Note Issuer's Current Report on Form 8-K filed with the
                           Commission on December 11, 1997)
       4.3                 Note (incorporated by reference to the same titled exhibit to the Note
                           Issuer's Current Report on Form 8-K filed with the Commission on
                           December 11, 1997)
       4.4                 Amended and Restated Declaration and Agreement of Trust (incorporated
                           by reference to the same titled exhibit to the Note Issuer's Current
                           Report on Form 8-K filed with the Commission on December 11, 1997)
       4.5                 First Supplemental Agreement of Trust (incorporated by reference to
                           the same titled exhibit to the Note Issuer's Current Report on Form
                           8-K filed with the Commission on December 11, 1997)
       4.6                 Rate Reduction Certificate (incorporated by reference to the same
                           titled exhibit to the Note Issuer's Current Report on Form 8-K filed
                           with the Commission on December 11, 1997)
      10.1                 Transition Property Purchase and Sale Agreement (incorporated by
                           reference to the same titled exhibit to the Note Issuer's Current
                           Report on Form 8-K filed with the Commission on December 11, 1997)
      10.2                 Transition Property Servicing Agreement (incorporated by reference to
                           the same titled exhibit to the Note Issuer's Current Report on Form
                           8-K filed with the Commission on December 11, 1997)

      10.3                 Note Purchase Agreement (incorporated by reference to the same titled
                           exhibit to the Note Issuer's Current Report on Form 8-K filed with the
                           Commission on December 11, 1997)
      10.4                 Fee and Indemnity Agreement (incorporated by reference to the same
                           titled exhibit to the Note Issuer's Current Report on Form 8-K filed
                           with the Commission on December 11, 1997)
      10.5                 Amendment dated as of June 30, 2002, to Transition Property Servicing
                           Agreement
      23.1                 Consent of PricewaterhouseCoopers LLP
      99.1                 Annual Statement (Unaudited)
      99.2                 Annual Certificate of Compliance (Unaudited)
      99.3                 Quarterly Servicer's Certificate (Unaudited)
      99.4                 Statement Pursuant to 18 U.S.C. 1350

                                                   Report of Independent Accountants

To the Board of Directors and
Member of SCE Funding LLC:

In our opinion, the accompanying balance sheet and the related statements of operations and changes in member's equity and statements
of cash flows present fairly, in all material respects, the financial position of SCE Funding LLC at December 31, 2002, and the
results of its operations and its cash flows for the year then ended in conformity with accounting principles generally accepted in
the United States of America.  These financial statements are the responsibility of the Company's management; our responsibility is
to express an opinion on these financial statements based on our audit.  We conducted our audit of these statements in accordance
with auditing standards generally accepted in the United States of America, which require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free of material misstatement.  An audit includes examining,
on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles
used and significant estimates made by management, and evaluating the overall financial statement presentation.  We believe that our
audit provides a reasonable basis for our opinion. The financial statements of the Company as of December 31, 2001, and for each of
the two years in the period ended December 31, 2001, were audited by other independent accountants who have ceased operations.  Those
independent accountants expressed an unqualified opinion on those financial statements in their report dated March 25, 2002.

PricewaterhouseCoopers LLP
PricewaterhouseCoopers LLP

Los Angeles, California
February 24, 2003

THE FOLLOWING REPORT IS A COPY OF A REPORT PREVIOUSLY ISSUED BY ARTHUR ANDERSEN LLP
AND HAS NOT BEEN REISSUED BY ARTHUR ANDERSEN LLP.

                                         Report of Predecessor Independent Public Accountants

To the Members of SCE Funding LLC:

We have audited the accompanying balance sheets of SCE Funding LLC (a Delaware Limited Liability Company) as of December 31, 2001
and 2000 and the related statements of operations and changes in member's equity and cash flows for each of the three years in the
period ended December 31, 2001.  These financial statements are the responsibility of the Company's management.  Our responsibility
is to express an opinion on these financial statements based on our audits.

We conducted our audits in accordance with auditing standards generally accepted in the United States.  Those standards require that
we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial
statements.  An audit also includes assessing the accounting principles used and significant estimates made by management, as well
as evaluating the overall financial statement presentation.  We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of SCE
Funding LLC as of December 31, 2001 and 2000, and the results of its operations and its cash flows for each of the three years in
the period ended December 31, 2001, in conformity with accounting principles generally accepted in the United States.

                                                              ARTHUR ANDERSEN LLP
                                                              ARTHUR ANDERSEN LLP

Los Angeles, California
March 25, 2002

Item 8.  Financial Statements

                                                  SCE FUNDING LLC
                                                  BALANCE SHEETS
                                                As of December 31,
                                                  (in thousands)
                                                  --------------

                           ASSETS                                         2002                          2001
                           ------                                         ----                          ----

Current Assets:
     Cash and equivalents                                      $            1,453           $           1,443
     Restricted funds                                                      47,253                      34,812
     Current portion of note receivable                                   246,300                     246,300
     Interest receivable                                                       22                          20
                                                             -------------------------------------------------------
         Total Current Assets                                             295,028                     282,575
                                                             -------------------------------------------------------

Other Assets and Deferred Charges:
     Note receivable - net of discount                                  1,022,895                   1,270,993
     Unamortized bond issuance costs                                        9,121                      10,945
                                                             -------------------------------------------------------
         Total Other Assets and Deferred Charges                        1,032,016                   1,281,938
                                                             -------------------------------------------------------

                        Total Assets                           $        1,327,044           $       1,564,513
                                                             =======================================================

              LIABILITIES AND MEMBER'S EQUITY
              -------------------------------

Current Liabilities:
     Interest payable                                          $            1,091           $           1,305
     Current portion of long-term debt                                    246,300                     246,300
     Miscellaneous accrued expenses                                        21,310                      31,202
                                                             -------------------------------------------------------
         Total Current Liabilities                                        268,701                     278,807
                                                             -------------------------------------------------------

Long term debt - net of discount                                          984,859                   1,231,090
                                                             -------------------------------------------------------
Commitments (Notes 4 & 5)
Member's equity                                                            73,484                      54,616
                                                             -------------------------------------------------------

           Total Liabilities and Member's Equity               $        1,327,044           $       1,564,513
                                                             =======================================================

                              The accompanying notes are an integral part of these financial statements.

F-1

                                                  SCE FUNDING LLC
                              STATEMENTS OF OPERATIONS AND CHANGES IN MEMBER'S EQUITY
                                              Year Ended December 31,
                                                  (in thousands)

                                                              2002                     2001               2000
                                                              ----                     ----               ----

OPERATING REVENUE:
    Interest income                                            $92,282                 $108,814          $124,045
                                                   ----------------------- -------------------- ---------------------
       Total Operating Revenue                                  92,282                  108,814           124,045
                                                   ----------------------- -------------------- ---------------------

OPERATING EXPENSES:
    Interest expense                                            90,450                  105,604           120,727
    Other expenses                                               3,616                    4,197             4,844
                                                   ----------------------- -------------------- ---------------------
       Total Operating Expenses                                 94,066                  109,801           125,571
                                                   ----------------------- -------------------- ---------------------

       Net Loss                                                 (1,784)                    (987)           (1,526)
                                                   ----------------------- -------------------- ---------------------

   Member's Equity - beginning of year                          54,616                   52,465            38,134
    Member Contributions -- net                                 20,652                    3,138            15,857
                                                   ----------------------- -------------------- ---------------------
       Member's Equity, end of year                            $73,484                  $54,616           $52,465
                                                   ======================= ==================== =====================

                              The accompanying notes are an integral part of these financial statements.

F-2

                                                  SCE FUNDING LLC
                                              STATEMENTS OF CASH FLOWS
                                              Year Ended December 31,
                                                   (in thousands)

                                                                  2002               2001                  2000
                                                                  ----               ----                  ----

Cash flows from Operating Activities:

Net Loss                                                    $    (1,784)        $     (987)        $      (1,526)
Adjustments to reconcile net loss to net cash
used by operating activities:

    Amortizations                                                     2                  2                     2
Changes in working capital:
     Restricted funds                                           (12,441)             7,273                (6,139)
     Interest receivable                                             (2)                 9                   (24)
     Interest payable                                              (214)              (212)                 (211)
     Miscellaneous accrued expenses                              (9,892)            29,496                 1,144
                                                            -----------------------------------------------------
Net Cash (Used) Provided by Operating Activities                (24,331)            35,581                (6,754)
                                                            -----------------------------------------------------

Cash Flows from Financing Activities:
Payment of principal on rate reduction notes                   (246,300)          (246,300)             (246,300)
                                                            -----------------------------------------------------
Net Cash Used by Financing Activities                          (246,300)          (246,300)             (246,300)
                                                            -----------------------------------------------------

Cash Flows from Investing Activities:
Note Receivable Collections from SCE                            249,989            206,539               238,364
Equity contributions from Southern California Edison
     Company                                                     20,652              3,138                15,857
                                                            ----------------------------------------------------
Net Cash Provided by Investing Activities                       270,641            209,677               254,221
                                                            ----------------------------------------------------

Net Increase (decrease) in cash and equivalents                      10             (1,042)                1,167
Cash and equivalents, beginning of year                           1,443              2,485                 1,318
                                                            ----------------------------------------------------
Cash and equivalents, end of year                           $     1,453         $    1,443         $       2,485
                                                            ====================================================

Cash payments for interest                                  $    88,432         $  103,771         $     119,045
                                                            ----------------------------------------------------

                              The accompanying notes are an integral part of these financial statements.

F-3

                                                            SCE FUNDING LLC
                                                     NOTES TO FINANCIAL STATEMENTS
                                                           December 31, 2002

1.  Basis of Presentation.

         The financial statements include the accounts of SCE Funding LLC (also referred to as the Note Issuer), a Delaware special
purpose limited liability company, whose sole member is Southern California Edison Company (SCE), a provider of electric services.
All of the issued and outstanding common stock of SCE is owned by its parent holding company, Edison International.  SCE Funding LLC
was formed on June 27, 1997, in order to effect the purchase from SCE of Transition Property (as defined below) and to fund such
purchase from the issuance of the SCE Funding LLC Notes, Series 1997-1, Class A-1 through Class A-7 (Notes) to the California
Infrastructure and Economic Development Bank Special Purpose Trust SCE-1 (Trust) which issued certificates (Certificates) with terms
and conditions similar to the Notes.  The proceeds from the sale of the Transition Property resulted in a reduction in revenue
requirements sufficient to enable SCE to provide a 10% electric rate reduction to SCE's residential and small commercial customers in
connection with electric industry restructuring mandated by California Assembly Bill 1890, as amended by California Senate Bill 477
(collectively, the electric restructuring legislation).  This rate reduction became effective January 1, 1998.

         SCE Funding LLC was organized for the limited purposes of issuing the Notes and purchasing Transition Property.  Transition
Property is the right to be paid a specified amount from non-bypassable tariffs authorized by the California Public Utilities
Commission (CPUC) pursuant to the 1995 electric restructuring legislation.  For financial reporting purposes, the purchase of the
Transition Property by the Note Issuer from SCE was treated as the issuance of a promissory note by SCE to SCE Funding LLC, in the
amount of approximately $2.5 billion.  Accordingly, the purchase of the Transition Property is classified as a note receivable on the
accompanying financial statements.  Notwithstanding such classification, the Transition Property, for legal purposes, has been sold
by SCE to SCE Funding LLC.

         SCE Funding LLC is restricted by its organizational documents from engaging in any other activities.  In addition, its
organizational documents require it to operate in such a manner that it should not be consolidated in the bankruptcy estate of SCE,
in the event SCE becomes subject to such a proceeding.

         SCE Funding LLC is legally separate from SCE.  The assets and revenues of the Note Issuer, including, without limitation,
the Transition Property, are not available to creditors of SCE or Edison International, and the note receivable from SCE to SCE
Funding LLC (i.e., the Transition Property) is not legally an asset of SCE or Edison International.

2.  Summary of Accounting Policies

Cash Equivalents

Cash equivalents include working funds and short-term investments with initial maturities of 90 days or less.

F-4

Restricted Funds

SCE Funding LLC is required to maintain funds of approximately 0.5% of the outstanding principal balance of the Notes.  These funds
are invested in short-term securities with maturities of 90 days or less.  They are to be used to make scheduled payments on the
Notes to the Trust and to pay other expenses of SCE Funding LLC in the event that collections of the non-bypassable tariffs prove
insufficient to make such payments.

Miscellaneous accrued expenses

Effective January 1, 2001, because of lower credit ratings, SCE was required to begin making daily rather than monthly remittances to
the collection account maintained with the trustee for the Notes.  The result is an acceleration of cash collections.  These
accelerated payments represent future commitments to be paid upon the liquidation of the Notes and are classified as miscellaneous
accrued expenses on the financial statements.

Unamortized Debt Issuance Expenses

The costs associated with the issuance of the Notes to the Trust have been capitalized and are being amortized over the life of the
Notes.

Income Taxes

SCE Funding LLC is a single-member limited liability company.  Accordingly, for federal and state income tax purposes, any income tax
effect of SCE Funding LLC's activities will be reflected in SCE's financial statements.

Use of Estimates

The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires
management to make estimates and assumptions.  These estimates and assumptions may affect the reported amount of revenue, expenses,
assets, and liabilities and disclosure of contingencies.  Actual results could differ from these estimates.

3.  Fair Value of Financial Instruments

Due to their short maturities, amounts reported for cash equivalents and restricted funds approximate fair value.  In addition to
these amounts, at December 31, 2002, SCE Funding LLC had a financial asset (representing its note receivable from SCE), and financial
liabilities (representing its Notes to the Trust) each with a cost basis of approximately $1,269 million and $1,231 million,
respectively.  The note receivable is carried at cost which approximates fair value.  Fair value is estimated based on brokers'
quotes of notes with similar characteristics.  Financial liabilities are recorded at cost, with an approximate fair value of $1,341
million, and their fair value is based on brokers' quotes.

4.  Long-Term Debt

In December 1997, SCE Funding LLC issued approximately $2.5 billion of Notes to the Trust.  There were originally seven classes of
Notes.  The first four classes of Notes (Classes A-1 through A-4) matured in December 1998, and March 2000, 2001, and 2002,
respectively.  The remaining three classes of Notes have maturities beginning in 2003 and ending in 2007, with interest rates ranging
from 6.28% to

F-5

6.42%.  The Notes are secured solely by the Transition Property (see Note 1) and certain other assets of SCE Funding LLC, and the
holders of the Notes do not have any recourse to any assets or revenue of SCE or Edison International.  For financial reporting
purposes the Transition Property is shown as a note receivable, with the same scheduled maturities and interest rates as the Notes to
the Trust (see table below).  Notwithstanding such classification of the Transition Property, the Transition Property has been sold
by SCE to SCE Funding LLC.

Principal and interest payments on the Notes are due quarterly and are paid from funds deposited with the Trustee by SCE as servicer
of the Transition Property.  Because of the negative impact the California energy crisis has had on SCE's credit ratings, SCE has,
effective January 2001, begun making daily rather than monthly remittances to the trustee.  The debt service requirements include an
overcollateralization amount of approximately $1.2 million per year, which will be retained for the benefit of the holders of the
Notes.  Any amounts not required for debt service will be returned to SCE Funding LLC.  The annual liquidation amount of the Notes
for the years 2003-2007 is $246.3 million.  Scheduled maturities and interest rates for the Notes payable to the Trust at
December 31, 2002, are as follows:

                                            Scheduled                Interest              Amount
             Class                        Maturity Date                Rate            (in thousands)
             -----                        -------------                ----             ------------

              A-5                 September 25, 2003                  6.28%                  176,568
              A-6                 September 25, 2006                  6.38%                  739,988
              A-7                 December 26, 2007                   6.42%                  314,944
                                                                                   -----------------
                                                                                   $       1,231,500
                                Less:  Current Maturities                                   (246,300)
                                Less:  Unamortized Discount                                     (341)
                                                                                   -----------------
                                Long-Term Debt Net of Discount                     $         984,859
                                                                                   =================

5.  Significant Agreements and Related Party Transactions

Under the Transition Property Servicing Agreement, SCE, the servicer, is required to manage and administer the Transition Property of
SCE Funding LLC and to collect the non-bypassable tariffs from the electricity ratepayers on behalf of SCE Funding LLC.  SCE Funding
LLC shall pay an annual servicing fee equal to 0.25% of the outstanding principal balance of the Notes for so long as the
non-bypassable tariff is included as a line item on the bills otherwise sent to electricity ratepayers or 1.5% of the outstanding
principal balance of the Notes if the non-bypassable tariff is not included as a line item on bills otherwise sent to electricity
ratepayers but, instead, is billed separately to electricity ratepayers.  SCE Funding LLC incurred a total of $3.6 million in
servicing, administration and trustee fees in 2002.  SCE is also entitled to receive as compensation any interest earnings on the
non-bypassable tariff collections, and any late payment charges collected from SCE's customers prior to remittance to the Trust.

The Trust was created solely for the purpose of purchasing the Notes from SCE Funding LLC, issuing the Certificates, and applying the
payments received in respect of the Notes to the payment of interest and principal in respect of the Certificates.  Under the Trust
Agreement, Bankers Trust Company, the Certificate Trustee, is responsible for purchasing the Notes and authenticating and delivering
the Certificates to the investors.  Bankers Trust Company Delaware, the Delaware Trustee, is responsible for the maintenance of all
records that are necessary to form and maintain the existence of the Trust.  All fees and expenses of the Certificate Trustee and the
Delaware Trustee are paid by SCE Funding LLC.
```