SCE Recovery Funding LLC
07/22/2026 | Press release | Distributed by Public on 07/22/2026 04:05
Free Writing Prospectus (Form FWP)
Free Writing Prospectus, dated July 21, 2026
Filed pursuant to Rule 433 under the Securities Act of 1933
Supplementing the Preliminary Prospectus, dated July 2, 2026
Registration Statement Nos. 333-296325 and 333-296325-01
SCE Recovery Funding LLC
(Issuing Entity)
PRICING TERM SHEET
$1,953,948,000 Senior Secured Recovery Bonds, Series 2026-A (the "Bonds")
| Issuing Entity: | SCE Recovery Funding LLC | |
| Sponsor, Depositor and Initial Servicer: | Southern California Edison Company ("SCE") | |
| Trustee: | The Bank of New York Mellon Trust Company, N.A. | |
| Joint Bookrunners: |
RBC Capital Markets, LLC Barclays Capital Inc. Citigroup Global Markets Inc. J.P. Morgan Securities LLC |
|
| Senior Co-Manager: | Guggenheim Securities, LLC | |
| Co-Managers: |
Academy Securities, Inc. AmeriVet Securities, Inc. Mischler Financial Group, Inc. Ramirez & Co., Inc. R. Seelaus & Co., LLC Siebert Williams Shank & Co., LLC |
|
| Expected Ratings (Moody's/S&P): | Aaa (sf)/AAA (sf)(1) | |
| Interest Payment Dates(2): | June 15 and December 15, commencing June 15, 2027 | |
| Closing Date / Settlement Date: | July 28, 2026(3) | |
| Initial Fixed Recovery Charge as Percentage of Customer's Bill: |
While the initial fixed recovery charge will vary based on the FRC consumer class, the initial fixed recovery charge is expected to represent approximately 0.7% of the total bill, as of June 1, 2026, received by a 500 kWh residential customer of SCE. The estimated aggregate initial fixed recovery charge for (1) the Bonds offered hereby and (2) the Prior Recovery Bonds outstanding is expected to represent approximately 1.8% of the total electric bill, as of June 1, 2026, received by a 500 kWh residential consumer of SCE. |
|
| Applicable Time: | 4:59 P.M. (Eastern time) on July 21, 2026 | |
| Proceeds: | The total initial price to the public is $1,953,846,836. The total amount of the underwriting discounts and commissions is $7,034,213. The total amount of proceeds to the Issuing Entity before deduction of expenses (estimated to be $6,512,583) is $1,946,812,623. | |
| (1) |
A securities rating is not a recommendation to buy, sell or hold securities and may be subject to revision or withdrawal at any time. |
| (2) |
In any case where the date on which payment is due shall not be a Business Day, then payment may be made on the next Business Day. |
| (3) |
The Issuing Entity expects to deliver the Bonds against payment for the Bonds on or about July 28, 2026, which will be the fifth business day following the date of pricing of the Bonds. Since trades in the secondary market generally settle in one business day, purchasers who wish to trade Bonds on the date of pricing or the succeeding three business days will be required, by virtue of the fact that the Bonds initially will settle in T + 5, to specify alternative settlement arrangements to prevent a failed settlement. |
1
|
Tranche |
Principal Amount Offered |
Expected Weighted Average Life (years) |
Scheduled Final Payment Date |
Final Maturity Date |
Interest Rate |
Initial Price to Public(1) |
Underwriting Discounts and Commissions |
Proceeds to Issuing Entity (Before Expenses) |
CUSIP | ISIN | ||||||||||||||||||
|
A-1 |
$ | 600,000,000 | 10.09 | 12/15/2043 | 12/15/2045 | 5.388 | % | 99.99779 | % | 0.36% | $ | 597,826,740 | 78433LAM8 | US78433LAM81 | ||||||||||||||
|
A-2 |
$ | 645,000,000 | 22.38 | 12/15/2052 | 12/15/2054 | 6.036 | % | 99.99079 | % | 0.36% | $ | 642,618,596 | 78433LAN6 | US78433LAN64 | ||||||||||||||
|
A-3 |
$ | 708,948,000 | 30.07 | 6/15/2059 | 6/15/2061 | 6.093 | % | 99.99598 | % | 0.36% | $ | 706,367,287 | 78433LAP1 | US78433LAP13 | ||||||||||||||
| (1) |
Interest on the Bonds will accrue from July 28, 2026. If the Bonds are delivered to a purchaser after July 28, 2026 such purchaser will pay accrued interest from July 28, 2026 up to, but not including, the date the Bonds are delivered to the purchaser. |
2
EXPECTED SINKING FUND SCHEDULE
|
Semi-Annual Payment Date |
Tranche A-1 | Tranche A-2 | Tranche A-3 | |||||||||
|
6/15/2027 |
$ | 16,000,000 | $ | 0 | $ | 0 | ||||||
|
12/15/2027 |
$ | 11,726,251 | $ | 0 | $ | 0 | ||||||
|
6/15/2028 |
$ | 12,029,374 | $ | 0 | $ | 0 | ||||||
|
12/15/2028 |
$ | 12,340,334 | $ | 0 | $ | 0 | ||||||
|
6/15/2029 |
$ | 12,659,331 | $ | 0 | $ | 0 | ||||||
|
12/15/2029 |
$ | 12,986,575 | $ | 0 | $ | 0 | ||||||
|
6/15/2030 |
$ | 13,322,278 | $ | 0 | $ | 0 | ||||||
|
12/15/2030 |
$ | 13,666,659 | $ | 0 | $ | 0 | ||||||
|
6/15/2031 |
$ | 14,019,942 | $ | 0 | $ | 0 | ||||||
|
12/15/2031 |
$ | 14,382,358 | $ | 0 | $ | 0 | ||||||
|
6/15/2032 |
$ | 14,754,142 | $ | 0 | $ | 0 | ||||||
|
12/15/2032 |
$ | 15,135,536 | $ | 0 | $ | 0 | ||||||
|
6/15/2033 |
$ | 15,526,790 | $ | 0 | $ | 0 | ||||||
|
12/15/2033 |
$ | 15,928,157 | $ | 0 | $ | 0 | ||||||
|
6/15/2034 |
$ | 16,339,900 | $ | 0 | $ | 0 | ||||||
|
12/15/2034 |
$ | 16,762,286 | $ | 0 | $ | 0 | ||||||
|
6/15/2035 |
$ | 17,195,592 | $ | 0 | $ | 0 | ||||||
|
12/15/2035 |
$ | 17,640,098 | $ | 0 | $ | 0 | ||||||
|
6/15/2036 |
$ | 18,096,094 | $ | 0 | $ | 0 | ||||||
|
12/15/2036 |
$ | 18,563,878 | $ | 0 | $ | 0 | ||||||
|
6/15/2037 |
$ | 19,043,754 | $ | 0 | $ | 0 | ||||||
|
12/15/2037 |
$ | 19,536,035 | $ | 0 | $ | 0 | ||||||
|
6/15/2038 |
$ | 20,041,042 | $ | 0 | $ | 0 | ||||||
|
12/15/2038 |
$ | 20,559,103 | $ | 0 | $ | 0 | ||||||
|
6/15/2039 |
$ | 21,090,556 | $ | 0 | $ | 0 | ||||||
|
12/15/2039 |
$ | 21,635,747 | $ | 0 | $ | 0 | ||||||
|
6/15/2040 |
$ | 22,195,031 | $ | 0 | $ | 0 | ||||||
|
12/15/2040 |
$ | 22,768,772 | $ | 0 | $ | 0 | ||||||
|
6/15/2041 |
$ | 23,357,345 | $ | 0 | $ | 0 | ||||||
|
12/15/2041 |
$ | 23,961,132 | $ | 0 | $ | 0 | ||||||
|
6/15/2042 |
$ | 24,580,528 | $ | 0 | $ | 0 | ||||||
|
12/15/2042 |
$ | 25,215,934 | $ | 0 | $ | 0 | ||||||
|
6/15/2043 |
$ | 25,867,766 | $ | 0 | $ | 0 | ||||||
|
12/15/2043 |
$ | 11,071,680 | $ | 15,464,768 | $ | 0 | ||||||
|
6/15/2044 |
$ | 0 | $ | 27,268,036 | $ | 0 | ||||||
|
12/15/2044 |
$ | 0 | $ | 28,053,356 | $ | 0 | ||||||
|
6/15/2045 |
$ | 0 | $ | 28,861,292 | $ | 0 | ||||||
|
12/15/2045 |
$ | 0 | $ | 29,692,497 | $ | 0 | ||||||
|
6/15/2046 |
$ | 0 | $ | 30,547,641 | $ | 0 | ||||||
|
12/15/2046 |
$ | 0 | $ | 31,427,413 | $ | 0 | ||||||
|
6/15/2047 |
$ | 0 | $ | 32,332,523 | $ | 0 | ||||||
|
12/15/2047 |
$ | 0 | $ | 33,263,700 | $ | 0 | ||||||
|
6/15/2048 |
$ | 0 | $ | 34,221,694 | $ | 0 | ||||||
|
12/15/2048 |
$ | 0 | $ | 35,207,279 | $ | 0 | ||||||
|
6/15/2049 |
$ | 0 | $ | 36,221,249 | $ | 0 | ||||||
|
12/15/2049 |
$ | 0 | $ | 37,264,421 | $ | 0 | ||||||
|
6/15/2050 |
$ | 0 | $ | 38,337,636 | $ | 0 | ||||||
|
12/15/2050 |
$ | 0 | $ | 39,441,760 | $ | 0 | ||||||
|
6/15/2051 |
$ | 0 | $ | 40,577,682 | $ | 0 | ||||||
|
12/15/2051 |
$ | 0 | $ | 41,746,320 | $ | 0 | ||||||
|
6/15/2052 |
$ | 0 | $ | 42,948,614 | $ | 0 | ||||||
|
12/15/2052 |
$ | 0 | $ | 42,122,119 | $ | 2,063,415 | ||||||
|
6/15/2053 |
$ | 0 | $ | 0 | $ | 45,459,109 | ||||||
|
12/15/2053 |
$ | 0 | $ | 0 | $ | 46,791,061 | ||||||
|
6/15/2054 |
$ | 0 | $ | 0 | $ | 48,162,039 | ||||||
|
12/15/2054 |
$ | 0 | $ | 0 | $ | 49,573,187 | ||||||
|
6/15/2055 |
$ | 0 | $ | 0 | $ | 51,025,681 | ||||||
|
12/15/2055 |
$ | 0 | $ | 0 | $ | 52,520,733 | ||||||
|
6/15/2056 |
$ | 0 | $ | 0 | $ | 54,059,591 | ||||||
|
12/15/2056 |
$ | 0 | $ | 0 | $ | 55,643,537 | ||||||
|
6/15/2057 |
$ | 0 | $ | 0 | $ | 57,273,893 | ||||||
|
12/15/2057 |
$ | 0 | $ | 0 | $ | 58,952,018 | ||||||
|
6/15/2058 |
$ | 0 | $ | 0 | $ | 60,679,312 | ||||||
|
12/15/2058 |
$ | 0 | $ | 0 | $ | 62,457,216 | ||||||
|
6/15/2059 |
$ | 0 | $ | 0 | $ | 64,287,208 | ||||||
|
Total Payments |
$ | 600,000,000 | $ | 645,000,000 | $ | 708,948,000 | ||||||
3
EXPECTED OUTSTANDING PRINCIPAL BALANCE PER TRANCHE
|
Semi-Annual Payment Date |
Tranche A-1 | Tranche A-2 | Tranche A-3 | |||||||||
|
Closing Date |
$ | 600,000,000 | $ | 645,000,000 | $ | 708,948,000 | ||||||
|
6/15/2027 |
$ | 584,000,000 | $ | 645,000,000 | $ | 708,948,000 | ||||||
|
12/15/2027 |
$ | 572,273,749 | $ | 645,000,000 | $ | 708,948,000 | ||||||
|
6/15/2028 |
$ | 560,244,375 | $ | 645,000,000 | $ | 708,948,000 | ||||||
|
12/15/2028 |
$ | 547,904,041 | $ | 645,000,000 | $ | 708,948,000 | ||||||
|
6/15/2029 |
$ | 535,244,710 | $ | 645,000,000 | $ | 708,948,000 | ||||||
|
12/15/2029 |
$ | 522,258,135 | $ | 645,000,000 | $ | 708,948,000 | ||||||
|
6/15/2030 |
$ | 508,935,857 | $ | 645,000,000 | $ | 708,948,000 | ||||||
|
12/15/2030 |
$ | 495,269,198 | $ | 645,000,000 | $ | 708,948,000 | ||||||
|
6/15/2031 |
$ | 481,249,256 | $ | 645,000,000 | $ | 708,948,000 | ||||||
|
12/15/2031 |
$ | 466,866,898 | $ | 645,000,000 | $ | 708,948,000 | ||||||
|
6/15/2032 |
$ | 452,112,756 | $ | 645,000,000 | $ | 708,948,000 | ||||||
|
12/15/2032 |
$ | 436,977,220 | $ | 645,000,000 | $ | 708,948,000 | ||||||
|
6/15/2033 |
$ | 421,450,430 | $ | 645,000,000 | $ | 708,948,000 | ||||||
|
12/15/2033 |
$ | 405,522,273 | $ | 645,000,000 | $ | 708,948,000 | ||||||
|
6/15/2034 |
$ | 389,182,373 | $ | 645,000,000 | $ | 708,948,000 | ||||||
|
12/15/2034 |
$ | 372,420,087 | $ | 645,000,000 | $ | 708,948,000 | ||||||
|
6/15/2035 |
$ | 355,224,495 | $ | 645,000,000 | $ | 708,948,000 | ||||||
|
12/15/2035 |
$ | 337,584,397 | $ | 645,000,000 | $ | 708,948,000 | ||||||
|
6/15/2036 |
$ | 319,488,303 | $ | 645,000,000 | $ | 708,948,000 | ||||||
|
12/15/2036 |
$ | 300,924,425 | $ | 645,000,000 | $ | 708,948,000 | ||||||
|
6/15/2037 |
$ | 281,880,671 | $ | 645,000,000 | $ | 708,948,000 | ||||||
|
12/15/2037 |
$ | 262,344,636 | $ | 645,000,000 | $ | 708,948,000 | ||||||
|
6/15/2038 |
$ | 242,303,594 | $ | 645,000,000 | $ | 708,948,000 | ||||||
|
12/15/2038 |
$ | 221,744,491 | $ | 645,000,000 | $ | 708,948,000 | ||||||
|
6/15/2039 |
$ | 200,653,935 | $ | 645,000,000 | $ | 708,948,000 | ||||||
|
12/15/2039 |
$ | 179,018,188 | $ | 645,000,000 | $ | 708,948,000 | ||||||
|
6/15/2040 |
$ | 156,823,157 | $ | 645,000,000 | $ | 708,948,000 | ||||||
|
12/15/2040 |
$ | 134,054,385 | $ | 645,000,000 | $ | 708,948,000 | ||||||
|
6/15/2041 |
$ | 110,697,040 | $ | 645,000,000 | $ | 708,948,000 | ||||||
|
12/15/2041 |
$ | 86,735,908 | $ | 645,000,000 | $ | 708,948,000 | ||||||
|
6/15/2042 |
$ | 62,155,380 | $ | 645,000,000 | $ | 708,948,000 | ||||||
|
12/15/2042 |
$ | 36,939,446 | $ | 645,000,000 | $ | 708,948,000 | ||||||
|
6/15/2043 |
$ | 11,071,680 | $ | 645,000,000 | $ | 708,948,000 | ||||||
|
12/15/2043 |
$ | 0 | $ | 629,535,232 | $ | 708,948,000 | ||||||
|
6/15/2044 |
$ | 0 | $ | 602,267,196 | $ | 708,948,000 | ||||||
|
12/15/2044 |
$ | 0 | $ | 574,213,840 | $ | 708,948,000 | ||||||
|
6/15/2045 |
$ | 0 | $ | 545,352,548 | $ | 708,948,000 | ||||||
|
12/15/2045 |
$ | 0 | $ | 515,660,051 | $ | 708,948,000 | ||||||
|
6/15/2046 |
$ | 0 | $ | 485,112,410 | $ | 708,948,000 | ||||||
|
12/15/2046 |
$ | 0 | $ | 453,684,997 | $ | 708,948,000 | ||||||
|
6/15/2047 |
$ | 0 | $ | 421,352,474 | $ | 708,948,000 | ||||||
|
12/15/2047 |
$ | 0 | $ | 388,088,774 | $ | 708,948,000 | ||||||
|
6/15/2048 |
$ | 0 | $ | 353,867,080 | $ | 708,948,000 | ||||||
|
12/15/2048 |
$ | 0 | $ | 318,659,801 | $ | 708,948,000 | ||||||
|
6/15/2049 |
$ | 0 | $ | 282,438,552 | $ | 708,948,000 | ||||||
|
12/15/2049 |
$ | 0 | $ | 245,174,131 | $ | 708,948,000 | ||||||
|
6/15/2050 |
$ | 0 | $ | 206,836,495 | $ | 708,948,000 | ||||||
|
12/15/2050 |
$ | 0 | $ | 167,394,735 | $ | 708,948,000 | ||||||
|
6/15/2051 |
$ | 0 | $ | 126,817,053 | $ | 708,948,000 | ||||||
|
12/15/2051 |
$ | 0 | $ | 85,070,733 | $ | 708,948,000 | ||||||
|
6/15/2052 |
$ | 0 | $ | 42,122,119 | $ | 708,948,000 | ||||||
|
12/15/2052 |
$ | 0 | $ | 0 | $ | 706,884,585 | ||||||
|
6/15/2053 |
$ | 0 | $ | 0 | $ | 661,425,476 | ||||||
|
12/15/2053 |
$ | 0 | $ | 0 | $ | 614,634,415 | ||||||
|
6/15/2054 |
$ | 0 | $ | 0 | $ | 566,472,376 | ||||||
|
12/15/2054 |
$ | 0 | $ | 0 | $ | 516,899,189 | ||||||
|
6/15/2055 |
$ | 0 | $ | 0 | $ | 465,873,508 | ||||||
|
12/15/2055 |
$ | 0 | $ | 0 | $ | 413,352,775 | ||||||
|
6/15/2056 |
$ | 0 | $ | 0 | $ | 359,293,184 | ||||||
|
12/15/2056 |
$ | 0 | $ | 0 | $ | 303,649,647 | ||||||
|
6/15/2057 |
$ | 0 | $ | 0 | $ | 246,375,754 | ||||||
|
12/15/2057 |
$ | 0 | $ | 0 | $ | 187,423,736 | ||||||
|
6/15/2058 |
$ | 0 | $ | 0 | $ | 126,744,424 | ||||||
|
12/15/2058 |
$ | 0 | $ | 0 | $ | 64,287,208 | ||||||
|
6/15/2059 |
$ | 0 | $ | 0 | $ | 0 | ||||||
4
Subject to the terms and conditions in the underwriting agreement among us, SCE and the underwriters, for whom RBC Capital Markets, LLC, Barclays Capital Inc., Citigroup Global Markets Inc. and J.P. Morgan Securities LLC are acting as representative, we have agreed to sell to the underwriters, and the underwriters have severally agreed to purchase, the principal amount of the Bonds listed opposite each underwriter's name below:
|
Underwriter |
Tranche A-1 | Tranche A-2 | Tranche A-3 | |||||||||
|
RBC Capital Markets, LLC |
$ | 196,200,000 | $ | 210,915,000 | $ | 231,826,000 | ||||||
|
Barclays Capital Inc. |
$ | 94,600,000 | $ | 101,695,000 | $ | 111,777,000 | ||||||
|
Citigroup Global Markets Inc. |
$ | 94,600,000 | $ | 101,695,000 | $ | 111,777,000 | ||||||
|
J.P. Morgan Securities LLC |
$ | 94,600,000 | $ | 101,695,000 | $ | 111,777,000 | ||||||
|
Guggenheim Securities, LLC |
$ | 30,000,000 | $ | 32,250,000 | $ | 35,447,000 | ||||||
|
Academy Securities, Inc. |
$ | 15,000,000 | $ | 16,125,000 | $ | 17,724,000 | ||||||
|
AmeriVet Securities, Inc. |
$ | 15,000,000 | $ | 16,125,000 | $ | 17,724,000 | ||||||
|
Mischler Financial Group, Inc. |
$ | 15,000,000 | $ | 16,125,000 | $ | 17,724,000 | ||||||
|
Ramirez & Co., Inc. |
$ | 15,000,000 | $ | 16,125,000 | $ | 17,724,000 | ||||||
|
R. Seelaus & Co., LLC |
$ | 15,000,000 | $ | 16,125,000 | $ | 17,724,000 | ||||||
|
Siebert Williams Shank & Co., LLC |
$ | 15,000,000 | $ | 16,125,000 | $ | 17,724,000 | ||||||
|
Total |
$ | 600,000,000 | $ | 645,000,000 | $ | 708,948,000 | ||||||
The underwriters may allow, and dealers may reallow, a discount not to exceed the percentage listed below for each tranche:
| Selling Concession | Reallowance Discount | |||||||
|
Tranche A-1 |
0.216 | % | 0.108 | % | ||||
|
Tranche A-2 |
0.216 | % | 0.108 | % | ||||
|
Tranche A-3 |
0.216 | % | 0.108 | % | ||||
After the initial public offering, the public offering prices, selling concessions and reallowance discounts may change.
WEIGHTED AVERAGE LIFE SENSITIVITY
|
-5% (0.99 Standard Deviations from Mean) |
-15% (2.79 Standard Deviations from Mean) |
|||||||||
|
Tranche |
Expected Weighted Average Life (Years) |
WAL (yrs) | Change (days) (1) | WAL (yrs) | Change (days) (1) | |||||
|
A-1 |
10.09 | 10.09 | 0 | 10.10 | 2 | |||||
|
A-2 |
22.38 | 22.38 | 0 | 22.38 | 0 | |||||
|
A-3 |
30.07 | 30.07 | 0 | 30.07 | 0 | |||||
| (1) |
Number is rounded to whole days. |
For the purposes of preparing the above chart, the following assumptions, among others, have been made: (i) in relation to the initial forecast, the forecast error stays constant over the life of the Bonds and is equal to an overestimate of electricity consumption of 5% (0.99 standard deviations from mean) or 15% (2.79 standard deviations from mean), (ii) the servicer makes timely and accurate filings to true-up the fixed recovery charges annually, (iii) customer write-off rates are held constant at 2.24% for all FRC consumer classes, (iv) customers remit all fixed recovery charges 19 days after such charges are billed, (v) operating expenses are equal to projections, (vi) there is no acceleration of the final maturity date of the Bonds, (vii) a permanent loss of all customers has not occurred, and (viii) the issuance date of the Bonds is July 28, 2026. There can be no assurance that the weighted average lives of the Bonds will be as shown.
5
Southern California Edison Company ("SCE") and the Issuing Entity have filed a registration statement (including a prospectus) with the Securities and Exchange Commission ("SEC") for the offering to which this communication relates. Before you invest, you should read the prospectus in that registration statement and other documents SCE and the Issuing Entity have filed with the SEC for more complete information about the Issuing Entity and SCE and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, SCE, the Issuing Entity, any underwriter or any dealer participating in the offering will arrange to send you the prospectus if you request it by calling RBC Capital Markets, LLC toll-free at 1-866-375-6829 or by e-mail at [email protected], Barclays Capital Inc. toll-free at 1-888-603-5847, Citigroup Global Markets Inc. toll-free at 1-800-831-9146, or J.P. Morgan Securities LLC toll-free at 1-800-408-1016.
6
SCE Recovery Funding LLC published this content on July 22, 2026, and is solely responsible for the information contained herein. Distributed via EDGAR on July 22, 2026 at 10:05 UTC. If you believe the information included in the content is inaccurate or outdated and requires editing or removal, please contact us at [email protected]