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 $8,379,208.10 $8,379,208.10
Reserved $0.00 $0.00 $3,551,496.04 $0.00 $16,894,842.96 $20,446,339.00
PBI in Process $420,902.47 $488,251.43 $6,325,340.19 $14,105.63 $1,203,903.06 $8,452,502.78
$7,902,079.39 $15,615,211.02 $41,300,082.62 $105,249.05 $3,357,979.94 $68,280,602.02
Total Allocated Funds $8,322,981.86 $16,103,462.45 $51,176,918.85 $119,354.68 $29,835,934.06 $105,558,651.90
Authorized Rollover $23,033,305.95
Available Funds $10,759.06


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 $692,564.27 $692,564.27
Reserved $0.00 $0.00 $0.00 $0.00 $0.00 $33,383.20 $2,126,135.62 $2,159,518.82
PBI in Process $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$1,776,831.21 $3,974,132.11 $3,210,285.16 $3,877,439.30 $8,166,379.47 $9,433,919.82 $8,175,519.43 $38,614,506.50
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 $10,994,219.32 $41,466,589.59
Authorized Rollover $1,978,857.94
Available Funds $803,851.61


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 $1,503,330.23 $1,515,485.23
Reserved $0.00 $0.00 $6,676,111.70 $6,685,285.19 $13,361,396.89
PBI in Process $0.00 $0.00 $0.00 $0.00 $0.00
$7,425.00 $0.00 $1,660,128.34 $72,125.00 $1,739,678.34
Total Allocated Funds $7,425.00 $0.00 $8,348,395.04 $8,260,740.42 $16,616,560.46
Authorized Rollover $3,862,942.52
Available Funds $311,802.10


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
$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 $0.00 $0.00
Total Budget $86,300,000.00 $86,300,000.00
Pending Reservation $17,455,711.74 $17,455,711.74
Reserved $41,336,330.01 $41,336,330.01
PBI in Process $0.00 $0.00
$2,087,443.17 $2,087,443.17
Total Allocated Funds $60,879,484.92 $60,879,484.92
Authorized Rollover $0.00
Available Funds $25,420,515.08


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 $5,976,374.96 $5,976,374.96
Reserved $0.00 $0.00 $37,965,808.46 $37,965,808.46
PBI in Process $912,552.25 $0.00 $10,427,047.55 $11,339,599.80
$4,601,284.76 $0.00 $14,760,138.46 $19,361,423.22
Total Allocated Funds $5,513,837.01 $0.00 $69,129,369.43 $74,643,206.44
Authorized Rollover $14,204,342.09
Available Funds $489,138.72


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 $27,930,451.60 $27,930,451.60
Reserved $45,367,123.15 $45,367,123.15
PBI in Process $33,017,344.96 $33,017,344.96
$178,109,481.00 $178,109,481.00
Total Allocated Funds $284,424,400.71 $284,424,400.71
Authorized Rollover $0.00
Available Funds $944,039.12


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
$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
$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 $2,160,000.00 $2,160,000.00
Reserved $0.00 $0.00 $4,706,400.00 $4,706,400.00
PBI in Process $2,976,957.23 $0.00 $296,595.09 $3,273,552.32
$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