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 $1,479,320.77 $1,479,320.77
Reserved $0.00 $0.00 $1,135,865.71 $0.00 $22,043,340.04 $23,179,205.75
PBI in Process $363,759.51 $390,389.40 $5,957,175.44 $14,105.63 $1,269,764.71 $7,995,194.70
$7,959,222.35 $15,713,073.05 $43,248,070.83 $105,249.05 $3,599,613.30 $70,625,228.58
Total Allocated Funds $8,322,981.86 $16,103,462.45 $50,341,111.98 $119,354.68 $28,392,038.82 $103,278,949.80
Authorized Rollover $23,869,112.82
Available Funds $2,290,461.16


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 $243,245.53 $243,245.53
Reserved $0.00 $0.00 $0.00 $0.00 $0.00 $26,103.20 $2,195,882.20 $2,221,985.40
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 $9,441,199.82 $8,862,878.91 $39,309,145.98
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 $11,302,006.64 $41,774,376.91
Authorized Rollover $1,978,857.94
Available Funds $496,064.29


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 $446,332.20 $458,487.20
Reserved $0.00 $0.00 $3,053,797.93 $6,199,197.62 $9,252,995.55
PBI in Process $0.00 $0.00 $0.00 $0.00 $0.00
$7,425.00 $0.00 $5,052,128.69 $1,671,068.40 $6,730,622.09
Total Allocated Funds $7,425.00 $0.00 $8,118,081.62 $8,316,598.22 $16,442,104.84
Authorized Rollover $4,093,255.94
Available Funds $486,257.72


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 $4,229,832.08 $4,229,832.08
Total Budget $90,529,832.08 $90,529,832.08
Pending Reservation $28,473,040.41 $28,473,040.41
Reserved $51,755,816.44 $51,755,816.44
PBI in Process $0.00 $0.00
$8,938,881.21 $8,938,881.21
Total Allocated Funds $89,167,738.06 $89,167,738.06
Authorized Rollover $0.00
Available Funds $1,362,094.02


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 $32,441,570.17 $32,441,570.17
PBI in Process $700,940.84 $0.00 $14,281,849.11 $14,982,789.95
$4,807,291.61 $0.00 $21,217,510.22 $26,024,801.83
Total Allocated Funds $5,508,232.45 $0.00 $68,141,604.46 $73,649,836.91
Authorized Rollover $14,209,946.65
Available Funds $1,482,508.25


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 $1,601,364.73 $1,601,364.73
Reserved $49,741,483.52 $49,741,483.52
PBI in Process $29,653,676.48 $29,653,676.48
$199,041,964.11 $199,041,964.11
Total Allocated Funds $280,038,488.84 $280,038,488.84
Authorized Rollover $0.00
Available Funds $5,329,950.99


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 $40,000.00 $40,000.00
Reserved $0.00 $0.00 $6,153,180.00 $6,153,180.00
PBI in Process $2,928,276.40 $0.00 $296,595.09 $3,224,871.49
$3,579,242.00 $0.00 $663,404.91 $4,242,646.91
Total Allocated Funds $6,507,518.40 $0.00 $7,153,180.00 $13,660,698.40
Authorized Rollover $3,889,426.39
Available Funds $13,595,303.34