Large-Scale Storage
|
Step 1
|
Step 2
|
Step 3
|
Step 4
|
Step 5
|
Total |
| SCE |
|
|
|
|
|
|
|
Authorized Collections
|
$14,505,143.27
|
$34,824,155.27
|
$43,559,870.61
|
$43,559,870.60
|
$23,838,476.60
|
$160,287,516.35 |
|
Reallocation
|
$0.00
|
$141,686.00
|
$5,227,535.41
|
$43,062,237.37
|
$17,025,089.43
|
$54,718,105.39 |
|
Total Budget
|
$14,505,143.27
|
$34,965,841.27
|
$48,787,406.02
|
$497,633.23
|
$6,813,387.17
|
$105,569,410.96 |
|
Pending Reservation
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$1,802,947.15
|
$1,802,947.15 |
|
Reserved
|
$0.00
|
$0.00
|
$1,309,465.71
|
$0.00
|
$22,885,531.74
|
$24,194,997.45 |
|
PBI in Process
|
$363,759.51
|
$390,481.25
|
$6,569,106.19
|
$14,105.63
|
$1,172,672.91
|
$8,510,125.49 |
|
Paid
|
$7,959,222.35
|
$15,712,981.20
|
$42,501,492.36
|
$105,249.05
|
$3,449,936.52
|
$69,728,881.48 |
|
Total Allocated Funds
|
$8,322,981.86
|
$16,103,462.45
|
$50,380,064.26
|
$119,354.68
|
$29,311,088.32
|
$104,236,951.57 |
|
Authorized Rollover
|
|
|
|
|
$23,830,160.54
|
|
|
Available Funds
|
|
|
|
|
$1,332,459.39
|
|
Small Residential Storage
|
Step 1
|
Step 2
|
Step 3
|
Step 4
|
Step 5
|
Step 6
|
Step 7
|
Total |
| SCE |
|
|
|
|
|
|
|
|
|
Authorized Collections
|
$2,559,731.17
|
$4,817,399.17
|
$4,750,997.17
|
$4,750,997.17
|
$2,559,731.17
|
$9,800,000.00
|
$9,800,000.00
|
$39,038,855.85 |
|
Reallocation
|
$0.00
|
$696.00
|
$1,187,749.29
|
$1,135,872.57
|
$5,473,183.25
|
$62,114.97
|
$19,212.99
|
$3,231,585.35 |
|
Total Budget
|
$2,559,731.17
|
$4,818,095.17
|
$3,563,247.88
|
$3,615,124.60
|
$8,032,914.42
|
$9,862,114.97
|
$9,819,212.99
|
$42,270,441.20 |
|
Pending Reservation
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$285,261.92
|
$285,261.92 |
|
Reserved
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$30,743.20
|
$2,346,344.74
|
$2,377,087.94 |
|
PBI in Process
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$0.00 |
|
Paid
|
$1,776,831.21
|
$3,974,132.11
|
$3,210,285.16
|
$3,877,439.30
|
$8,166,379.47
|
$9,436,559.82
|
$8,693,525.97
|
$39,135,153.04 |
|
Total Allocated Funds
|
$1,776,831.21
|
$3,974,132.11
|
$3,210,285.16
|
$3,877,439.30
|
$8,166,379.47
|
$9,467,303.02
|
$11,325,132.63
|
$41,797,502.90 |
|
Authorized Rollover
|
|
|
|
|
|
|
$1,978,857.94
|
|
|
Available Funds
|
|
|
|
|
|
|
$472,938.30
|
|
Residential Solar and Storage Equity - Ratepayer
|
Step 3
|
Step 4
|
Step 5
|
Step 6
|
Total |
| SCE |
|
|
|
|
|
|
Authorized Collections
|
$0.00
|
$0.00
|
$8,400,000.00
|
$0.00
|
$8,400,000.00 |
|
Reallocation
|
$1,216,470.43
|
$974,438.36
|
$1,627,853.77
|
$4,709,600.00
|
$8,528,362.56 |
|
Total Budget
|
$1,216,470.43
|
$974,438.36
|
$10,027,853.77
|
$4,709,600.00
|
$16,928,362.56 |
|
Pending Reservation
|
$0.00
|
$0.00
|
$12,155.00
|
$537,017.20
|
$549,172.20 |
|
Reserved
|
$0.00
|
$0.00
|
$3,692,636.61
|
$7,401,128.52
|
$11,093,765.13 |
|
PBI in Process
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$0.00 |
|
Paid
|
$7,425.00
|
$0.00
|
$4,467,961.15
|
$447,449.70
|
$4,922,835.85 |
|
Total Allocated Funds
|
$7,425.00
|
$0.00
|
$8,172,752.76
|
$8,385,595.42
|
$16,565,773.18 |
|
Authorized Rollover
|
|
|
|
$4,038,584.80
|
|
|
Available Funds
|
|
|
|
$362,589.38
|
|
Residential Solar and Storage Equity - AB 209 POU
|
Step 6
|
Total |
| SCE |
|
|
|
Authorized Collections
|
$1,000,000.00
|
$1,000,000.00 |
|
Reallocation
|
$0.00
|
$0.00 |
|
Total Budget
|
$1,000,000.00
|
$1,000,000.00 |
|
Pending Reservation
|
$0.00
|
$0.00 |
|
Reserved
|
$0.00
|
$0.00 |
|
PBI in Process
|
$0.00
|
$0.00 |
|
Paid
|
$0.00
|
$0.00 |
|
Total Allocated Funds
|
$0.00
|
$0.00 |
|
Authorized Rollover
|
$0.00
|
|
|
Available Funds
|
$1,000,000.00
|
|
Residential Solar and Storage Equity - AB 209 Non-POU
|
Step 6
|
Total |
| SCE |
|
|
|
Authorized Collections
|
$86,300,000.00
|
$86,300,000.00 |
|
Reallocation
|
$4,229,832.08
|
$4,229,832.08 |
|
Total Budget
|
$90,529,832.08
|
$90,529,832.08 |
|
Pending Reservation
|
$34,983,056.51
|
$34,983,056.51 |
|
Reserved
|
$50,962,212.31
|
$50,962,212.31 |
|
PBI in Process
|
$0.00
|
$0.00 |
|
Paid
|
$3,223,672.61
|
$3,223,672.61 |
|
Total Allocated Funds
|
$89,168,941.43
|
$89,168,941.43 |
|
Authorized Rollover
|
$0.00
|
|
|
Available Funds
|
$1,360,890.65
|
|
Non-Residential Storage Equity
|
Step 3
|
Step 4
|
Step 5
|
Total |
| SCE |
|
|
|
|
|
Authorized Collections
|
$0.00
|
$0.00
|
$0.00
|
$0.00 |
|
Reallocation
|
$10,948,233.85
|
$8,769,945.25
|
$55,414,166.06
|
$75,132,345.16 |
|
Total Budget
|
$10,948,233.85
|
$8,769,945.25
|
$55,414,166.06
|
$75,132,345.16 |
|
Pending Reservation
|
$0.00
|
$0.00
|
$200,674.96
|
$200,674.96 |
|
Reserved
|
$0.00
|
$0.00
|
$40,594,011.74
|
$40,594,011.74 |
|
PBI in Process
|
$732,814.43
|
$0.00
|
$11,790,542.42
|
$12,523,356.85 |
|
Paid
|
$4,781,022.58
|
$0.00
|
$16,959,484.26
|
$21,740,506.84 |
|
Total Allocated Funds
|
$5,513,837.01
|
$0.00
|
$69,544,713.38
|
$75,058,550.39 |
|
Authorized Rollover
|
|
|
$14,204,342.09
|
|
|
Available Funds
|
|
|
$73,794.77
|
|
Equity Resiliency
|
Step 5
|
Total |
| SCE |
|
|
|
Authorized Collections
|
$176,400,000.00
|
$176,400,000.00 |
|
Reallocation
|
$108,968,439.83
|
$108,968,439.83 |
|
Total Budget
|
$285,368,439.83
|
$285,368,439.83 |
|
Pending Reservation
|
$6,988,028.00
|
$6,988,028.00 |
|
Reserved
|
$51,585,001.04
|
$51,585,001.04 |
|
PBI in Process
|
$33,745,714.57
|
$33,745,714.57 |
|
Paid
|
$191,648,488.28
|
$191,648,488.28 |
|
Total Allocated Funds
|
$283,967,231.89
|
$283,967,231.89 |
|
Authorized Rollover
|
$0.00
|
|
|
Available Funds
|
$1,401,207.94
|
|
San Joaquin Valley Residential
|
Step 5
|
Step 6
|
Total |
| SCE |
|
|
|
|
Authorized Collections
|
$0.00
|
$0.00
|
$0.00 |
|
Reallocation
|
$4,880,000.00
|
$4,589,600.00
|
$290,400.00 |
|
Total Budget
|
$4,880,000.00
|
$4,589,600.00
|
$290,400.00 |
|
Pending Reservation
|
$0.00
|
$0.00
|
$0.00 |
|
Reserved
|
$0.00
|
$0.00
|
$0.00 |
|
PBI in Process
|
$0.00
|
$0.00
|
$0.00 |
|
Paid
|
$290,400.00
|
$0.00
|
$290,400.00 |
|
Total Allocated Funds
|
$290,400.00
|
$0.00
|
$290,400.00 |
|
Authorized Rollover
|
|
$4,589,600.00
|
|
|
Available Funds
|
|
$0.00
|
|
San Joaquin Valley Non-Residential
|
Step 5
|
Total |
| SCE |
|
|
|
Authorized Collections
|
$0.00
|
$0.00 |
|
Reallocation
|
$0.00
|
$0.00 |
|
Total Budget
|
$0.00
|
$0.00 |
|
Pending Reservation
|
$0.00
|
$0.00 |
|
Reserved
|
$0.00
|
$0.00 |
|
PBI in Process
|
$0.00
|
$0.00 |
|
Paid
|
$0.00
|
$0.00 |
|
Total Allocated Funds
|
$0.00
|
$0.00 |
|
Authorized Rollover
|
$0.00
|
|
|
Available Funds
|
$0.00
|
|
Generation
|
Step 1
|
Step 2
|
Step 3
|
Total |
| SCE |
|
|
|
|
|
Authorized Collections
|
$13,464,605.80
|
$13,347,425.80
|
$46,947,425.80
|
$73,759,457.40 |
|
Reallocation
|
$3,067,661.01
|
$13,347,425.80
|
$30,088,368.85
|
$46,503,455.66 |
|
Total Budget
|
$10,396,944.79
|
$0.00
|
$16,859,056.95
|
$27,256,001.74 |
|
Pending Reservation
|
$0.00
|
$0.00
|
$40,000.00
|
$40,000.00 |
|
Reserved
|
$0.00
|
$0.00
|
$6,826,400.00
|
$6,826,400.00 |
|
PBI in Process
|
$2,976,957.23
|
$0.00
|
$296,595.09
|
$3,273,552.32 |
|
Paid
|
$3,530,561.17
|
$0.00
|
$663,404.91
|
$4,193,966.08 |
|
Total Allocated Funds
|
$6,507,518.40
|
$0.00
|
$7,826,400.00
|
$14,333,918.40 |
|
Authorized Rollover
|
|
|
$3,889,426.39
|
|
|
Available Funds
|
|
|
$12,922,083.34
|
|