# EDGAR Filing Document

**Accession Number:** 0001826571
**File Stem:** 0001193125-26-243205
**Filing Date:** 2026-5
**Character Count:** 48467
**Document Hash:** 75e719d2a85e3d30dabe80adcd129f77
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001193125-26-243205.hdr.sgml**: 20260528

**ACCESSION NUMBER**: 0001193125-26-243205

**CONFORMED SUBMISSION TYPE**: 10-D

**PUBLIC DOCUMENT COUNT**: 6

**CONFORMED PERIOD OF REPORT**: 20260430

**FILED AS OF DATE**: 20260528

**DATE AS OF CHANGE**: 20260528

**ABS ASSET CLASS**: Other

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** SCE Recovery Funding LLC
- **CENTRAL INDEX KEY:** 0001826571
- **STANDARD INDUSTRIAL CLASSIFICATION:** ASSET-BACKED SECURITIES [6189]
- **ORGANIZATION NAME:** Office of Structured Finance
- **EIN:** 853002154
- **STATE OF INCORPORATION:** CA

**FILING VALUES:**
- **FORM TYPE:** 10-D
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 333-249674-01
- **FILM NUMBER:** 261029517

**BUSINESS ADDRESS:**
- **STREET 1:** 2244 WALNUT GROVE AVE
- **CITY:** ROSEMEAD
- **STATE:** CA
- **ZIP:** 91770
- **BUSINESS PHONE:** 6263022662

**MAIL ADDRESS:**
- **STREET 1:** 2244 WALNUT GROVE AVE
- **CITY:** ROSEMEAD
- **STATE:** CA
- **ZIP:** 91770

**UNITED STATES** 

**SECURITIES AND EXCHANGE COMMISSION** 

**Washington, D.C. 20549** 

**FORM 10-D** 

**ASSET-BACKED ISSUER DISTRIBUTION REPORT** 

**PURSUANT TO SECTION 13 OR 15(d)** 

**OF THE SECURITIES EXCHANGE ACT OF 1934** 

**For the semi-annual distribution period from:** 

**11/01/2025 to 4/30/2026 for the 2021-A Bonds** 

**11/01/2025 to 4/30/2026 for the 2022-A Bonds** 

---

| | | |
|:---|:---|:---|
| **Commission<br>File Number** | **Registrant; State of Incorporation;**<br> **Address; and Telephone Number** | **IRS Employer<br>Identification No.** |
| **333-249674-01** | **SCE Recovery Funding LLC**<br>**Delaware**<br> **2244 Walnut Grove Ave, Rosemead, CA 91770**<br> **(P.O. Box 5407)**<br> **(626) 302-7255** | **85-3002154** |
| **1-2313** | **SOUTHERN CALIFORNIA EDISON COMPANY (Depositor and Sponsor)**<br>**California 2244 Walnut Grove Ave, Rosemead, CA 91770 (P.O. Box 800) (626) 302-1212** | **95-1240335** |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Registered/reporting pursuant to<br>(check one)** | **Registered/reporting pursuant to<br>(check one)** | **Registered/reporting pursuant to<br>(check one)** | **Name of<br>exchange<br>(if Section 12(b))** |
| **Title of class** | **Section 12(b)** | **Section 12(g)** | **Section 15(d)** | **Name of<br>exchange<br>(if Section 12(b))** |
|  Senior Secured Recovery Bonds, Series 2021-A | ☐ | ☐ | ☒ |  |
|  Senior Secured Recovery Bonds, Series 2022-A | ☐ | ☐ | ☒ |  |

---

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. Yes ☒ No ☐

------

**PART 1 - DISTRIBUTION INFORMATION** 

**Item 1. Distribution and Pool Performance Information.** 

The response to Item 1 is set forth in part herein and in part in Exhibits 99.1 and 99.2. The record date for distributions described in Exhibits 99.1 and 99.2 is May 14, 2026.

Introductory and explanatory information regarding the material terms, parties, and distributions described in Exhibit 99.1 is included in the Prospectus dated February 17, 2021, of SCE Recovery Funding LLC (Issuing Entity) relating to the Senior Secured Bonds, Series 2021-A (the "2021-A Bonds") filed with the Securities and Exchange Commission pursuant to Rule 424(b)(1) of the Securities Act of 1933 on February 19, 2021.

Introductory and explanatory information regarding the material terms, parties, and distributions described in Exhibit 99.2 is included in the Prospectus dated February 8, 2022, of SCE Recovery Funding LLC (Issuing Entity) relating to the Senior Secured Bonds, Series 2022-A (the "2022-A Bonds" and, together with the 2021-A Bonds, the "Bonds") filed with the Securities and Exchange Commission pursuant to Rule 424(b)(1) of the Securities Act of 1933 on February 10, 2022.

As indicated in Exhibit 99.1 and Exhibit 99.2, all required interest and scheduled principal payments on the Bonds have been made with respect to the May 15, 2025 distribution date.

**The following Items have been omitted-pursuant to General Instruction C of Form 10-D:** 

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Item 1 A. Asset-Level Information.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Item 1 B. Asset Representations Reviewer and Investor Communication.

**PART II - OTHER INFORMATION** 

**Item 2. Legal Proceedings.** 

None.

**Item 3. Sale of Securities and Use of Proceeds.** 

None.

**The following Items have been omitted pursuant to General Instruction C of Form 10-D:** 

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Item 4. Defaults Upon Senior Securities.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Item 5. Submission of Matters to a Vote of Security Holders.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Item 6. Significant Obligors of Pool Assets.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Item 7. Change in Sponsor Interest in the Securities.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Item 8. Significant Enhancement Provider Information.

**Item 9. Other Information.** 

None.

**Item 10. Exhibits** 

(a) The Following is a list of documents filed as part of this Report on Form 10-D.

------

Exhibits filed here within are designated by an asterisk (\*). All exhibits not so designated are incorporated by reference to a prior filing, as indicated.

---

| | |
|:---|:---|
| **Exhibit No.** | **Description** |
| 3.1 | Certificate of Formation of SCE Recovery Funding LLC (incorporated by reference to Exhibit 3.1 included as an exhibit to the Issuing Entity's Form SF-1, filed on October 26, 2020) |
| 3.2 | Amended and Restated Limited Liability Company Agreement of SCE Recovery Funding LLC (incorporated by reference to Exhibit 3.2 included as an exhibit to the Issuing Entity's Form SF-1/A, filed on January 19, 2021) |
| 4.1 | Indenture between SCE Recovery Funding LLC and the Trustee (including forms of the senior secured recovery bonds), dated February 24, 2021 (incorporated by reference to Exhibit 4.1 included as an exhibit to the Issuing Entity's Form 8-K filed February 24, 2021) |
| 4.2 | Indenture between SCE Recovery Funding LLC and the Trustee (including forms of the senior secured recovery bonds), dated February 15, 2022 (incorporated by reference to Exhibit 4.1 included as an exhibit to the Issuing Entity's Form 8-K filed February 15, 2022) |
| 10.1 | Recovery Property Servicing Agreement between SCE Recovery Funding LLC and Southern California Edison Company, as Servicer, dated February 24, 2021 (incorporated by reference to Exhibit 10.1 included as an exhibit to the Issuing Entity's Form 8-K filed February 24, 2021) |
| 10.1.1 | Amendment to Recovery Property Servicing Agreement dated as of February 15, 2022 between SCE Recovery Funding LLC and Southern California Edison Company, as servicer (incorporated by reference to Exhibit 10.2.1 included as an exhibit to the Issuing Entity's Form 10-K filed March 31, 2022) |
| 10.1.2 | Revision the Annex I to Recovery Property Servicing Agreement between SCE Recovery Funding LLC and Southern California Edison Company, as Servicer, dated February 24, 2021, as amended by Amendment to Recovery Property Servicing Agreement dated as of February 15, 2022 between SCE Recovery Funding LLC and Southern California Edison Company, as servicer (incorporated by reference to Exhibit 10.1.2 included as an exhibit to the Issuing Entity's Form 10-D filed November 30, 2022) |
| 10.1.3 | Amendment No 2 to Recovery Property Servicing Agreement dated as of April 27, 2023, as amended by Amendment to Recovery Property Servicing Agreement dated as of February 15, 2022 between SCE Recovery Funding LLC and Southern California Edison Company, as servicer (incorporated by reference to Exhibit 10.1.3 included as an exhibit to the Issuing Entity's Form 10-D filed May 30, 2023) |
| 10.2 | Recovery Property Servicing Agreement between SCE Recovery Funding LLC and Southern California Edison Company, as Servicer, dated February 15, 2022 (incorporated by reference to Exhibit 10.1 included as an exhibit to the Issuing Entity's Form 8-K filed February 15, 2022) |
| 10.2.1 | Revision the Annex I to Recovery Property Servicing Agreement between SCE Recovery Funding LLC and Southern California Edison Company, as Servicer, dated February 15, 2022 (incorporated by reference to Exhibit 10.2.1 included as an exhibit to the Issuing Entity's Form 10-D filed November 30, 2022) |
| 10.2.2 | Amendment to Recovery Property Servicing Agreement dated as of April 27, 2023 between SCE Recovery Funding LLC and Southern California Edison Company, as servicer (incorporated by reference to Exhibit 10.2.2 included as an exhibit to the Issuing Entity's Form 10-D filed May 30, 2023) |
| 10.3 | Recovery Property Purchase and Sale Agreement between SCE Recovery Funding LLC and Southern California Edison Company, as Seller, dated February 24, 2021 (incorporated by reference to Exhibit 10.2 included as an exhibit to the Issuing Entity's Form 8-K filed February 24, 2021) |
| 10.4 | Recovery Property Purchase and Sale Agreement between SCE Recovery Funding LLC and Southern California Edison Company, as Seller, dated February 15, 2022 (incorporated by reference to Exhibit 10.2 included as an exhibit to the Issuing Entity's Form 8-K filed February 15 2022) |
| 10.5 | Administration Agreement between SCE Recovery Funding LLC and Southern California Edison Company, as Administrator, dated February 24, 2021 (incorporated by reference to Exhibit 10.3 included as an exhibit to the Issuing Entity's Form 8-K filed February 24, 2021) |
| 10.6 | Administration Agreement between SCE Recovery Funding LLC and Southern California Edison Company, as Administrator, dated February 15, 2022 (incorporated by reference to Exhibit 10.3 included as an exhibit to the Issuing Entity's Form 8-K filed February 15, 2022) |
| 10.7 | Intercreditor Agreement between SCE Recovery Funding LLC, Southern California Edison Company, The Bank of New York Mellon Trust Company, N.A. and the Indenture Trustee, dated as of February 15, 2022 (incorporated by reference to Exhibit 10.4 included as an exhibit to the Issuing Entity's Form 8-K filed February 15, 2022) |
| 99.1 | [Semi-Annual Servicer's Certificate related to the 2021-A Bonds, dated as of May 8, 2026\*](d87708dex991.htm) |
| 99.2 | [Semi-Annual Servicer's Certificate related to the 2022-A Bonds, dated as of May 8, 2026\*](d87708dex992.htm) |

---

(b) The exhibits required to be filed by the Registrant pursuant to Item 601 of Regulation S-K (17 CFR 229 601) as listed above.

------

**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.

---

| | |
|:---|:---|
| Date: **May 28, 2026** | **SCE Recovery Funding LLC (Issuing Entity)** |
|  | By: Southern California Edison Company, as Servicer |
|  | /s/ Brendan Bond |
|  | Brendan Bond |
|  | Vice President & Treasurer |

---

## Exhibit 99.1

**Exhibit 99.1** 

---

| | |
|:---|:---|
| ![LOGO](g87708dsp1a.jpg) | **SEMI-ANNUAL SERVICER'S CERTIFICATE**<br> **Series 2021-A Senior Secured Recovery Bond**<br> **Dated as of 05/08/2026** |

---

Pursuant to Section 4.01(c)(ii) of the Recovery Property Servicing Agreement, dated as of February 24, 2021 as amended by the Amendment to Recovery Property Service Agreement, dated as of 02/15/2022, the revised Annex I, filed as Exhibit 10.1.2 to Servicer's Form 10-D filed with the SEC on November 30, 2022, and the Amendment No 2, dated as of 04/27/2023 (collectively, the "Servicing Agreement"), all between, SOUTHERN CALIFORNIA EDISON COMPANY, a California corporation, as Servicer and SCE RECOVERY FUNDING LLC, as Issuer, the Servicer does hereby certify, for the Payment Date 05/15/2026 (the "Current Payment Date"), as follows:

Capitalized terms used herein have their respective meanings as set forth in the Indenture. References herein to certain sections and subsections are references to the respective sections of the Servicing Agreement or the Indenture, as the context indicates.

---

| | |
|:---|:---|
|  Current Payment Date | 5/15/2026 |
|  Prior Payment Date | 11/17/2025 |
|  Current Collection Period Start Date | 11/1/2025 |
|  Current Collection Period End Date | 4/30/2026 |

---

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| ***1. Collections Allocable and Aggregate Amounts Available for the Current Payment Date:*** | ***1. Collections Allocable and Aggregate Amounts Available for the Current Payment Date:*** | ***1. Collections Allocable and Aggregate Amounts Available for the Current Payment Date:*** | ***1. Collections Allocable and Aggregate Amounts Available for the Current Payment Date:*** | ***1. Collections Allocable and Aggregate Amounts Available for the Current Payment Date:*** | ***1. Collections Allocable and Aggregate Amounts Available for the Current Payment Date:*** | **** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; *<u>Fixed Recovery Charge Remittances</u> <sup>1</sup>* |  | **Month** | **Year** |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;a. Fixed Recovery Charges Remitted for November Collection Period | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;a. Fixed Recovery Charges Remitted for November Collection Period | 11 | 2025 |  | $1163294.32 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;b. Fixed Recovery Charges Remitted for December Collection Period | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;b. Fixed Recovery Charges Remitted for December Collection Period | 12 | 2025 |  | $1020505.09 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;c. Fixed Recovery Charges Remitted for January Collection Period | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;c. Fixed Recovery Charges Remitted for January Collection Period | 1 | 2026 |  | $1428025.29 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;d. Fixed Recovery Charges Remitted for February Collection Period | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;d. Fixed Recovery Charges Remitted for February Collection Period | 2 | 2026 |  | $1602479.68 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;e. Fixed Recovery Charges Remitted for March Collection Period | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;e. Fixed Recovery Charges Remitted for March Collection Period | 3 | 2026 |  | $1403289.13 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;f. Fixed Recovery Charges Remitted for April Collection Period | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;f. Fixed Recovery Charges Remitted for April Collection Period | 4 | 2026 |  | $2411936.85 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;i. Total Fixed Recovery Charge Remittances | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;i. Total Fixed Recovery Charge Remittances |  |  |  | $9029530.36 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;ii. Investment Earnings on General Subaccount | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;ii. Investment Earnings on General Subaccount |  |  |  | $83703.46 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;iii. General Subaccount Balance (sum i through ii above) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;iii. General Subaccount Balance (sum i through ii above) |  |  |  | $9113233.82 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;iv. Capital Subaccount Balance as of Prior Payment Date | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;iv. Capital Subaccount Balance as of Prior Payment Date |  |  |  | $1688915.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;v. Investment Earnings on Capital Subaccount | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;v. Investment Earnings on Capital Subaccount |  |  |  | $— |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;vi. Capital Subaccount Balance | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;vi. Capital Subaccount Balance |  |  |  | $1688915.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;vii. Excess Funds Subaccount Balance as of Prior Payment Date | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;vii. Excess Funds Subaccount Balance as of Prior Payment Date |  |  |  | $1031728.97 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;viii. Investment Earnings on Excess Funds Subaccount | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;viii. Investment Earnings on Excess Funds Subaccount |  |  |  | $20431.76 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;ix. Excess Funds Subaccount Balance | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;ix. Excess Funds Subaccount Balance |  |  |  | $1052160.73 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;x. Collection Account Balance (sum iii, vi and ix above) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;x. Collection Account Balance (sum iii, vi and ix above) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;x. Collection Account Balance (sum iii, vi and ix above) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;x. Collection Account Balance (sum iii, vi and ix above) |  | $11854309.55 |  |
| ***2. Outstanding Amounts as of Prior Payment Date:*** | ***2. Outstanding Amounts as of Prior Payment Date:*** | ***2. Outstanding Amounts as of Prior Payment Date:*** | ***2. Outstanding Amounts as of Prior Payment Date:*** | **** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;i. Tranche A-1 Outstanding Principal Amount |  |  |  |  | $79050767.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;ii. Tranche A-2 Outstanding Principal Amount |  |  |  |  | $100000000.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;iii. Tranche A-3 Outstanding Principal Amount |  |  |  |  | $100000000.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;iv. Aggregate Outstanding Principal Amount of All Tranches of Recovery Bonds: | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;iv. Aggregate Outstanding Principal Amount of All Tranches of Recovery Bonds: | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;iv. Aggregate Outstanding Principal Amount of All Tranches of Recovery Bonds: | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;iv. Aggregate Outstanding Principal Amount of All Tranches of Recovery Bonds: |  | $279050767.00 |  |
| ***3. Required Funding/Payments as of Current Payment Date (sum 3.iv, 3.viii, 3.ix, 4.i through 4.v):*** | ***3. Required Funding/Payments as of Current Payment Date (sum 3.iv, 3.viii, 3.ix, 4.i through 4.v):*** | ***3. Required Funding/Payments as of Current Payment Date (sum 3.iv, 3.viii, 3.ix, 4.i through 4.v):*** | ***3. Required Funding/Payments as of Current Payment Date (sum 3.iv, 3.viii, 3.ix, 4.i through 4.v):*** | **** | $***9664936.12*** | **** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Principal Payment by Tranche** |  |  |  |  | **Principal Due** |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;i. Tranche A-1 |  |  |  |  | $6820626.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;ii. Tranche A-2 |  |  |  |  | $— |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;iii. Tranche A-3 |  |  |  |  | $— |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;iv. For All Tranches of Recovery Bonds | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;iv. For All Tranches of Recovery Bonds |  |  |  | $6820626.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Interest Payment by Tranche** |  | **Interest Rate** | **Days in Interest<br>Period** |  | **Interest Due** |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;v. Tranche A-1 |  | 0.861% | 180 |  | $340313.55 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;vi. Tranche A-2 |  | 1.942% | 180 |  | $971000.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;vii. Tranche A-3 |  | 2.510% | 180 |  | $1255000.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;viii. For All Tranches of Recovery Bonds | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;viii. For All Tranches of Recovery Bonds |  |  |  | $2566313.55 |  |
|  | **Required Level** |  |  |  | **Funding Required** |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;ix. Capital Subaccount | $1688915.00 | 0.50% |  |  | $— |  |
| ***4. Allocation of Remittances as of Current Payment Date Pursuant to 8.02(e) of Indenture*** | ***4. Allocation of Remittances as of Current Payment Date Pursuant to 8.02(e) of Indenture*** | ***4. Allocation of Remittances as of Current Payment Date Pursuant to 8.02(e) of Indenture*** | ***4. Allocation of Remittances as of Current Payment Date Pursuant to 8.02(e) of Indenture*** | **** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;i. Indenture Trustee Fees and Expenses; Indemnity Amounts (subject to $200,000 cap per annum) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;i. Indenture Trustee Fees and Expenses; Indemnity Amounts (subject to $200,000 cap per annum) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;i. Indenture Trustee Fees and Expenses; Indemnity Amounts (subject to $200,000 cap per annum) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;i. Indenture Trustee Fees and Expenses; Indemnity Amounts (subject to $200,000 cap per annum) |  | $— |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;ii. Servicing Fee | $337783000.00 | 0.05% | 180 |  | $84445.75 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;iii. Administration Fee and Costs & Expenses from Unaffiliated Parties | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;iii. Administration Fee and Costs & Expenses from Unaffiliated Parties | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;iii. Administration Fee and Costs & Expenses from Unaffiliated Parties | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;iii. Administration Fee and Costs & Expenses from Unaffiliated Parties |  | $37500.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;iv. Other Ongoing Costs |  |  |  |  | $139049.90 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;v. Return on SCE Capital Contribution | $1688915.00 | 2.013% | 180 |  | $17000.92 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;vi. Semi-Annual Interest (including any past-due interest from prior periods) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;vi. Semi-Annual Interest (including any past-due interest from prior periods) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;vi. Semi-Annual Interest (including any past-due interest from prior periods) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;vi. Semi-Annual Interest (including any past-due interest from prior periods) |  | $2566313.55 |  |

---

<sup>1</sup> In accordance with the April 27, 2023 Amendment to the Servicing Agreement, FRCs Billed are based solely upon actual billed amounts using the separate FRC line item on customers' bills and no longer include FRC billed amounts using distribution based FRCs. 

------

![LOGO](g87708dsp1a.jpg)

---

| | | | | |
|:---|:---|:---|:---|:---|
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Interest by Tranche<sup>4</sup>** | **Per $1000 of Original Principal Amount** |  | **Aggregate** |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;a. Tranche A-1 Interest Payment | $2.47 |  | $340313.55 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;b. Tranche A-2 Interest Payment | $9.71 |  | $971000.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;c. Tranche A-3 Interest Payment | $12.55 |  | $1255000.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; <sup>4</sup> On 30/360 day basis for initial payment date; otherwise use one-half of annual rate. | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; <sup>4</sup> On 30/360 day basis for initial payment date; otherwise use one-half of annual rate. |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;vii. Principal Due and Payable as a Result of an Event of Default or on Final Maturity Date | $826.12 |  | $279050767.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Principal by Tranche** | **Per $1000 of Original Principal Amount** |  | **Aggregate** |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;a. Tranche A-1 Principal Payment | $49.50 |  | $6820626.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;b. Tranche A-2 Principal Payment | $— |  | $— |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;c. Tranche A-3 Principal Payment | $— |  | $— |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;viii. Semi-Annual Principal | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;viii. Semi-Annual Principal |  | $6820626.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;ix. Deposit to Excess Funds Subaccount (1.x minus [sum (3., 1.vi and 1.ix)]) |  |  | $— |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;x. Released to Issuer Upon Retirement of All Notes (sum [1.ix and 4.ix] minus 5.i) |  |  | $500458.43 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;xi. Aggregate Remittances as of Current Payment Date (1.i) |  |  | $9029530.36 |  |
| ***5. Subaccount Withdrawals as of Current Payment (if applicable, pursuant to Section 8.02(e) of Indenture:*** | ***5. Subaccount Withdrawals as of Current Payment (if applicable, pursuant to Section 8.02(e) of Indenture:*** | ***5. Subaccount Withdrawals as of Current Payment (if applicable, pursuant to Section 8.02(e) of Indenture:*** | ***5. Subaccount Withdrawals as of Current Payment (if applicable, pursuant to Section 8.02(e) of Indenture:*** | **** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;i. Excess Funds Subaccount (If required, 3. minus 1.iii) |  |  | $551702.30 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;ii. Capital Subaccount (If required, 3. minus [sum (3., 1.iii. and 1.ix)]) |  |  | $— |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;iii. Total Withdrawals | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;iii. Total Withdrawals |  | $551702.30 |  |
| ***6. Outstanding Amount and Collection Account Balance as of Current Payment Date (after giving effect to payments to be made on such Payment Date):*** | ***6. Outstanding Amount and Collection Account Balance as of Current Payment Date (after giving effect to payments to be made on such Payment Date):*** | ***6. Outstanding Amount and Collection Account Balance as of Current Payment Date (after giving effect to payments to be made on such Payment Date):*** | ***6. Outstanding Amount and Collection Account Balance as of Current Payment Date (after giving effect to payments to be made on such Payment Date):*** | **** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;i. Tranche A-1 |  |  | $72230141.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;ii. Tranche A-2 |  |  | $100000000.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;iii. Tranche A-3 |  |  | $100000000.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;iv. Aggregate Outstanding Principal Amount of All Tranches of Recovery Bonds: |  |  | $272230141.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;v. Excess Funds Subaccount Balance including Investment Earnings (sum 1.ix and 4.ix minus 5.i) |  |  | $500458.43 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;vi. Capital Subaccount Balance (3.ix minus 5.ii) |  |  | $1688915.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;vii. Aggregate Collection Account Balance (sum 6.v and 6.vi) |  |  | $2189373.43 |  |
| ***7. Shortfalls in Interest and Principal Payments as of Current Payment Date*** | ***7. Shortfalls in Interest and Principal Payments as of Current Payment Date*** | ***7. Shortfalls in Interest and Principal Payments as of Current Payment Date*** | ***7. Shortfalls in Interest and Principal Payments as of Current Payment Date*** | **** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; ***Interest Payment Shortfalls by Tranche (if any)*** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; ***Interest Payment Shortfalls by Tranche (if any)*** | **** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;i. Tranche A-1 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;i. Tranche A-1 |  | $— |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;ii. Tranche A-2 |  |  | $— |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;iii. Tranche A-3 |  |  | $— |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; ***Principal Payment Shortfalls by Tranche (if any)*** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;iv. Tranche A-1 |  |  | $— |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;v. Tranche A-2 |  |  | $— |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;vi. Tranche A-3 |  |  | $— |  |
| ***8. Shortfalls in Required Subaccount Levels as of Current Payment Date*** | ***8. Shortfalls in Required Subaccount Levels as of Current Payment Date*** | **** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;i. Capital Subaccount |  |  | $— |  |

---

**IN WITNESS WHEREOF,** the undersigned has duly executed and delivered this Semi-Annual Servicer's Certificate as of the date first above written.

---

| | |
|:---|:---|
| <u>**SERVICER:**</u> | <u>**SERVICER:**</u> |
| **SOUTHERN CALIFORNIA EDISON COMPANY,** <br> a California corporation | **SOUTHERN CALIFORNIA EDISON COMPANY,** <br> a California corporation |
|  By: | ![LOGO](g87708dsp2a.jpg) <br>|
|  | Sergio Deana |
|  | Treasury Director |

---

## Exhibit 99.2

**Exhibit 99.2** 

---

| | |
|:---|:---|
| ![LOGO](g87708dsp992a.jpg) | **SEMI-ANNUAL SERVICER'S CERTIFICATE**<br> **Series 2022-A Senior Secured Recovery Bond**<br> **Dated as of 05/08/2026** |

---

Pursuant to Section 4.01(c)(ii) of the Recovery Property Servicing Agreement, dated as of February 15, 2022, as amended by the Amendment to Recovery Property Service Agreement, dated as of 4/27/2023 and the revised Annex I, filed as Exhibit 10.2.1 to Servicer's Form 10-D filed with the SEC on November 30, 2022 (collectively, the "Servicing Agreement"), all between, SOUTHERN CALIFORNIA EDISON COMPANY, a California corporation, as Servicer and SCE RECOVERY FUNDING LLC, as Issuer, the Servicer does hereby certify, for the Payment Date 05/15/2026 (the "Current Payment Date"), as follows:

Capitalized terms used herein have their respective meanings as set forth in the Indenture. References herein to certain sections and subsections are references to the respective sections of the Servicing Agreement or the Indenture, as the context indicates.

---

| | |
|:---|:---|
|  Current Payment Date | 5/15/2026 |
|  Prior Payment Date | 11/17/2025 |
|  Current Collection Period Start Date | 11/1/2025 |
|  Current Collection Period End Date | 4/30/2026 |

---

---

| | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| ***1.*** | ***Collections Allocable and Aggregate Amounts Available for the Current Payment Date:*** | ***Collections Allocable and Aggregate Amounts Available for the Current Payment Date:*** | ***Collections Allocable and Aggregate Amounts Available for the Current Payment Date:*** | ***Collections Allocable and Aggregate Amounts Available for the Current Payment Date:*** | ***Collections Allocable and Aggregate Amounts Available for the Current Payment Date:*** |  |  |  |
|  | *<u>Fixed Recovery Charge Remittances</u> <sup>1</sup>* | *<u>Fixed Recovery Charge Remittances</u> <sup>1</sup>* | *<u>Fixed Recovery Charge Remittances</u> <sup>1</sup>* |  | **Month** | **Year** |  |  |
|  |  | a. | Fixed Recovery Charges Remitted for November Collection Period | Fixed Recovery Charges Remitted for November Collection Period | 11 | 2025 | $1966934.77 |  |
|  |  | b. | Fixed Recovery Charges Remitted for December Collection Period | Fixed Recovery Charges Remitted for December Collection Period | 12 | 2025 | $1755741.24 |  |
|  |  | c. | Fixed Recovery Charges Remitted for January Collection Period | Fixed Recovery Charges Remitted for January Collection Period | 1 | 2026 | $2403463.59 |  |
|  |  | d. | Fixed Recovery Charges Remitted for February Collection Period | Fixed Recovery Charges Remitted for February Collection Period | 2 | 2026 | $2643109.29 |  |
|  |  | e. | Fixed Recovery Charges Remitted for March Collection Period | Fixed Recovery Charges Remitted for March Collection Period | 3 | 2026 | $2295827.17 |  |
|  |  | f. | Fixed Recovery Charges Remitted for April Collection Period | Fixed Recovery Charges Remitted for April Collection Period | 4 | 2026 | $3945369.90 |  |
|  | i. | Total Fixed Recovery Charge Remittances | Total Fixed Recovery Charge Remittances | Total Fixed Recovery Charge Remittances |  |  | $15010445.96 |  |
|  | ii. | Investment Earnings on General Subaccount | Investment Earnings on General Subaccount | Investment Earnings on General Subaccount |  |  | $140743.28 |  |
|  | iii. | General Subaccount Balance (sum i through ii above) | General Subaccount Balance (sum i through ii above) | General Subaccount Balance (sum i through ii above) |  |  | $15151189.24 |  |
|  | iv. | Capital Subaccount Balance as of Prior Payment Date | Capital Subaccount Balance as of Prior Payment Date | Capital Subaccount Balance as of Prior Payment Date |  |  | $2666325.00 |  |
|  | v. | Investment Earnings on Capital Subaccount | Investment Earnings on Capital Subaccount | Investment Earnings on Capital Subaccount |  |  | $— |  |
|  | vi. | Capital Subaccount Balance | Capital Subaccount Balance | Capital Subaccount Balance |  |  | $2666325.00 |  |
|  | vii. | Excess Funds Subaccount Balance as of Prior Payment Date | Excess Funds Subaccount Balance as of Prior Payment Date | Excess Funds Subaccount Balance as of Prior Payment Date |  |  | $1489989.80 |  |
|  | viii. | Investment Earnings on Excess Funds Subaccount | Investment Earnings on Excess Funds Subaccount | Investment Earnings on Excess Funds Subaccount |  |  | $29340.52 |  |
|  | ix. | Excess Funds Subaccount Balance | Excess Funds Subaccount Balance | Excess Funds Subaccount Balance |  |  | $1519330.32 |  |
|  | x. | Collection Account Balance (sum iii, vi and ix above) | Collection Account Balance (sum iii, vi and ix above) | Collection Account Balance (sum iii, vi and ix above) |  |  | $19336844.56 |  |
| ***2.*** | ***Outstanding Amounts as of Prior Payment Date:*** | ***Outstanding Amounts as of Prior Payment Date:*** | ***Outstanding Amounts as of Prior Payment Date:*** | ***Outstanding Amounts as of Prior Payment Date:*** | ***Outstanding Amounts as of Prior Payment Date:*** |  |  |  |
|  | i. | Tranche A-1 Outstanding Principal Amount | Tranche A-1 Outstanding Principal Amount | Tranche A-1 Outstanding Principal Amount | Tranche A-1 Outstanding Principal Amount |  | $46483693.00 |  |
|  | ii. | Tranche A-2 Outstanding Principal Amount | Tranche A-2 Outstanding Principal Amount | Tranche A-2 Outstanding Principal Amount | Tranche A-2 Outstanding Principal Amount |  | $305000000.00 |  |
|  | iii. | Tranche A-3 Outstanding Principal Amount | Tranche A-3 Outstanding Principal Amount | Tranche A-3 Outstanding Principal Amount | Tranche A-3 Outstanding Principal Amount |  | $128265000.00 |  |
|  | iv. | Aggregate Outstanding Principal Amount of All Tranches of Recovery Bonds: | Aggregate Outstanding Principal Amount of All Tranches of Recovery Bonds: | Aggregate Outstanding Principal Amount of All Tranches of Recovery Bonds: | Aggregate Outstanding Principal Amount of All Tranches of Recovery Bonds: |  | $479748693.00 |  |
| ***3.*** | ***Required Funding/Payments as of Current Payment Date (sum 3.iv, 3.viii, 3.ix, 4.i through 4.v):*** | ***Required Funding/Payments as of Current Payment Date (sum 3.iv, 3.viii, 3.ix, 4.i through 4.v):*** | ***Required Funding/Payments as of Current Payment Date (sum 3.iv, 3.viii, 3.ix, 4.i through 4.v):*** | ***Required Funding/Payments as of Current Payment Date (sum 3.iv, 3.viii, 3.ix, 4.i through 4.v):*** | ***Required Funding/Payments as of Current Payment Date (sum 3.iv, 3.viii, 3.ix, 4.i through 4.v):*** | ***Required Funding/Payments as of Current Payment Date (sum 3.iv, 3.viii, 3.ix, 4.i through 4.v):*** | $***15865355.05*** | **** |
|  | **Principal Payment by Tranche** | **Principal Payment by Tranche** | **Principal Payment by Tranche** | **Principal Payment by Tranche** |  |  | **Principal Due** |  |
|  | i. | Tranche A-1 | Tranche A-1 |  |  |  | $8524335.00 |  |
|  | ii. | Tranche A-2 | Tranche A-2 |  |  |  | $— |  |
|  | iii. | Tranche A-3 | Tranche A-3 |  |  |  | $— |  |
|  | iv. | For All Tranches of Recovery Bonds | For All Tranches of Recovery Bonds |  |  |  | $8524335.00 |  |
|  | **Interest Payment by Tranche** | **Interest Payment by Tranche** | **Interest Payment by Tranche** | **Interest Payment by Tranche** | **Interest Rate** | **Days in Interest<br>Period** | **Interest Due** |  |
|  | v. | Tranche A-1 | Tranche A-1 |  | 1.977% | 180 | $459491.31 |  |
|  | vi. | Tranche A-2 | Tranche A-2 |  | 2.943% | 180 | $4488075.00 |  |
|  | vii. | Tranche A-3 | Tranche A-3 |  | 3.240% | 180 | $2077893.00 |  |
|  | viii. | For All Tranches of Recovery Bonds | For All Tranches of Recovery Bonds |  |  |  | $7025459.31 |  |
|  |  |  |  | **Required Level** | **Required Level** |  | **Funding Required** |  |
|  | ix. | Capital Subaccount | Capital Subaccount | $2666325.00 | 0.50% |  | $— |  |
| ***4.*** | ***Allocation of Remittances as of Current Payment Date Pursuant to 8.02(e) of Indenture*** | ***Allocation of Remittances as of Current Payment Date Pursuant to 8.02(e) of Indenture*** | ***Allocation of Remittances as of Current Payment Date Pursuant to 8.02(e) of Indenture*** | ***Allocation of Remittances as of Current Payment Date Pursuant to 8.02(e) of Indenture*** | ***Allocation of Remittances as of Current Payment Date Pursuant to 8.02(e) of Indenture*** | ***Allocation of Remittances as of Current Payment Date Pursuant to 8.02(e) of Indenture*** |  |  |
|  | i. | Indenture Trustee Fees and Expenses; Indemnity Amounts (subject to $200,000 cap per annum) | Indenture Trustee Fees and Expenses; Indemnity Amounts (subject to $200,000 cap per annum) | Indenture Trustee Fees and Expenses; Indemnity Amounts (subject to $200,000 cap per annum) |  |  | $— |  |
|  | ii. | Servicing Fee | Servicing Fee | $533265000.00 | 0.05% | 180 | $133316.25 |  |
|  | iii. | Administration Fee and Costs & Expenses from Unaffiliated Parties | Administration Fee and Costs & Expenses from Unaffiliated Parties |  |  |  | $25000.00 |  |
|  | iv. | Other Ongoing Costs | Other Ongoing Costs |  |  |  | $117116.30 |  |
|  | v. | Return on SCE Capital Contribution | Return on SCE Capital Contribution | $2666325.00 | 3.010% | 180 | $40128.19 |  |
|  | vi. | Semi-Annual Interest (including any past-due interest from prior periods) | Semi-Annual Interest (including any past-due interest from prior periods) | Semi-Annual Interest (including any past-due interest from prior periods) |  |  | $7025459.31 |  |

---

<sup>1</sup> In accordance with the April 27, 2023 Amendment to the Servicing Agreement, FRCs Billed are based solely upon actual billed amounts using the separate FRC line item on customers' bills and no longer include FRC billed amounts using distribution based FRCs. 

------

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **Interest by Tranche<sup>4</sup>** | **Interest by Tranche<sup>4</sup>** | **Interest by Tranche<sup>4</sup>** | **Per $1000 of Original Principal Amount** |  | **Aggregate** |  |
|  |  | a. | Tranche A-1 Interest Payment | $4.59 |  | $459491.31 |  |
|  |  | b. | Tranche A-2 Interest Payment | $14.72 |  | $4488075.00 |  |
|  |  | c. | Tranche A-3 Interest Payment | $16.20 |  | $2077893.00 |  |
|  |  | <sup>4</sup> On 30/360 day basis for initial payment date; otherwise use one-half of annual rate. | <sup>4</sup> On 30/360 day basis for initial payment date; otherwise use one-half of annual rate. | <sup>4</sup> On 30/360 day basis for initial payment date; otherwise use one-half of annual rate. |  |  |  |
|  | vii. | Principal Due and Payable as a Result of an Event of Default or on Final Maturity Date | Principal Due and Payable as a Result of an Event of Default or on Final Maturity Date | $899.64 |  | $479748693.00 |  |
|  | **Principal by Tranche** | **Principal by Tranche** | **Principal by Tranche** | **Per $1000 of Original Principal Amount** |  | **Aggregate** |  |
|  |  | a. | Tranche A-1 Principal Payment | $85.24 |  | $8524335.00 |  |
|  |  | b. | Tranche A-2 Principal Payment | $— |  | $— |  |
|  |  | c. | Tranche A-3 Principal Payment | $— |  | $— |  |
|  | viii. | Semi-Annual Principal | Semi-Annual Principal | Semi-Annual Principal |  | $8524335.00 |  |
|  | ix. | Deposit to Excess Funds Subaccount (1.x minus [sum (3., 1.vi and 1.ix)]) | Deposit to Excess Funds Subaccount (1.x minus [sum (3., 1.vi and 1.ix)]) | Deposit to Excess Funds Subaccount (1.x minus [sum (3., 1.vi and 1.ix)]) |  | $— |  |
|  | x. | Released to Issuer Upon Retirement of All Notes (sum [1.ix and 4.ix] minus 5.i) | Released to Issuer Upon Retirement of All Notes (sum [1.ix and 4.ix] minus 5.i) | Released to Issuer Upon Retirement of All Notes (sum [1.ix and 4.ix] minus 5.i) |  | $805164.51 |  |
|  | xi. | Aggregate Remittances as of Current Payment Date (1.i) | Aggregate Remittances as of Current Payment Date (1.i) | Aggregate Remittances as of Current Payment Date (1.i) |  | $15010445.96 |  |
| ***5.*** | ***Subaccount Withdrawals as of Current Payment (if applicable, pursuant to Section 8.02(e) of Indenture:*** | ***Subaccount Withdrawals as of Current Payment (if applicable, pursuant to Section 8.02(e) of Indenture:*** | ***Subaccount Withdrawals as of Current Payment (if applicable, pursuant to Section 8.02(e) of Indenture:*** | ***Subaccount Withdrawals as of Current Payment (if applicable, pursuant to Section 8.02(e) of Indenture:*** | ***Subaccount Withdrawals as of Current Payment (if applicable, pursuant to Section 8.02(e) of Indenture:*** | ***Subaccount Withdrawals as of Current Payment (if applicable, pursuant to Section 8.02(e) of Indenture:*** | **** |
|  | i. | Excess Funds Subaccount (If required, 3. minus 1.iii) | Excess Funds Subaccount (If required, 3. minus 1.iii) | Excess Funds Subaccount (If required, 3. minus 1.iii) |  | $714165.81 |  |
|  | ii. | Capital Subaccount (If required, 3. minus [sum (3., 1.iii. and 1.ix)]) | Capital Subaccount (If required, 3. minus [sum (3., 1.iii. and 1.ix)]) | Capital Subaccount (If required, 3. minus [sum (3., 1.iii. and 1.ix)]) |  | $— |  |
|  | iii. | Total Withdrawals | Total Withdrawals | Total Withdrawals |  | $714165.81 |  |
| ***6.*** | ***Outstanding Amount and Collection Account Balance as of Current Payment Date (after giving effect to payments to be made on such Payment Date):*** | ***Outstanding Amount and Collection Account Balance as of Current Payment Date (after giving effect to payments to be made on such Payment Date):*** | ***Outstanding Amount and Collection Account Balance as of Current Payment Date (after giving effect to payments to be made on such Payment Date):*** | ***Outstanding Amount and Collection Account Balance as of Current Payment Date (after giving effect to payments to be made on such Payment Date):*** | ***Outstanding Amount and Collection Account Balance as of Current Payment Date (after giving effect to payments to be made on such Payment Date):*** | ***Outstanding Amount and Collection Account Balance as of Current Payment Date (after giving effect to payments to be made on such Payment Date):*** | **** |
|  | i. | Tranche A-1 | Tranche A-1 | Tranche A-1 |  | $37959358.00 |  |
|  | ii. | Tranche A-2 | Tranche A-2 | Tranche A-2 |  | $305000000.00 |  |
|  | iii. | Tranche A-3 | Tranche A-3 | Tranche A-3 |  | $128265000.00 |  |
|  | iv. | Aggregate Outstanding Principal Amount of All Tranches of Recovery Bonds: | Aggregate Outstanding Principal Amount of All Tranches of Recovery Bonds: | Aggregate Outstanding Principal Amount of All Tranches of Recovery Bonds: |  | $471224358.00 |  |
|  | v. | Excess Funds Subaccount Balance including Investment Earnings (sum 1.ix and 4.ix minus 5.i) | Excess Funds Subaccount Balance including Investment Earnings (sum 1.ix and 4.ix minus 5.i) | Excess Funds Subaccount Balance including Investment Earnings (sum 1.ix and 4.ix minus 5.i) |  | $805164.51 |  |
|  | vi. | Capital Subaccount Balance (3.ix minus 5.ii) | Capital Subaccount Balance (3.ix minus 5.ii) | Capital Subaccount Balance (3.ix minus 5.ii) |  | $2666325.00 |  |
|  | vii. | Aggregate Collection Account Balance (sum 6.v and 6.vi) | Aggregate Collection Account Balance (sum 6.v and 6.vi) | Aggregate Collection Account Balance (sum 6.v and 6.vi) |  | $3471489.51 |  |
| ***7.*** | ***Shortfalls in Interest and Principal Payments as of Current Payment Date*** | ***Shortfalls in Interest and Principal Payments as of Current Payment Date*** | ***Shortfalls in Interest and Principal Payments as of Current Payment Date*** | ***Shortfalls in Interest and Principal Payments as of Current Payment Date*** | ***Shortfalls in Interest and Principal Payments as of Current Payment Date*** | ***Shortfalls in Interest and Principal Payments as of Current Payment Date*** | **** |
|  | ***Interest Payment Shortfalls by Tranche (if any)*** | ***Interest Payment Shortfalls by Tranche (if any)*** | ***Interest Payment Shortfalls by Tranche (if any)*** | ***Interest Payment Shortfalls by Tranche (if any)*** | ***Interest Payment Shortfalls by Tranche (if any)*** | ***Interest Payment Shortfalls by Tranche (if any)*** | **** |
|  | i. | Tranche A-1 | Tranche A-1 | Tranche A-1 |  | $— |  |
|  | ii. | Tranche A-2 | Tranche A-2 | Tranche A-2 |  | $— |  |
|  | iii. | Tranche A-3 | Tranche A-3 | Tranche A-3 |  | $— |  |
|  | ***Principal Payment Shortfalls by Tranche (if any) iv. Tranche A-1*** | ***Principal Payment Shortfalls by Tranche (if any) iv. Tranche A-1*** | ***Principal Payment Shortfalls by Tranche (if any) iv. Tranche A-1*** | ***Principal Payment Shortfalls by Tranche (if any) iv. Tranche A-1*** | **** | $***—*** | **** |
|  | v. | Tranche A-2 | Tranche A-2 | Tranche A-2 |  | $— |  |
|  | vi. | Tranche A-3 | Tranche A-3 | Tranche A-3 |  | $— |  |
| ***8.*** | ***Shortfalls in Required Subaccount Levels as of Current Payment Date*** | ***Shortfalls in Required Subaccount Levels as of Current Payment Date*** | ***Shortfalls in Required Subaccount Levels as of Current Payment Date*** | ***Shortfalls in Required Subaccount Levels as of Current Payment Date*** | **** |  |  |
|  | i. | Capital Subaccount | Capital Subaccount | Capital Subaccount |  | $— |  |

---

**IN WITNESS WHEREOF,** the undersigned has duly executed and delivered this Semi-Annual Servicer's Certificate as of the date first above written.

---

| | |
|:---|:---|
| <u>**SERVICER:**</u> | <u>**SERVICER:**</u> |
| **SOUTHERN CALIFORNIA EDISON COMPANY,**<br> a California corporation | **SOUTHERN CALIFORNIA EDISON COMPANY,**<br> a California corporation |
| By: | ![LOGO](g87708dsp2a.jpg) |
|  | Sergio Deana |
|  | Treasury Director |

---