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 $5,005,439.29 $43,559,870.60 $23,838,476.60 $62,251,221.91
Total Budget $14,505,143.27 $34,965,841.27 $48,565,309.90 $0.00 $0.00 $98,036,294.44
Pending Reservation $0.00 $0.00 $4,966,858.43 $0.00 $0.00 $4,966,858.43
Reserved $1,287,620.00 $1,429,645.20 $39,900,756.31 $0.00 $0.00 $42,618,021.51
PBI in Process $2,631,302.99 $4,743,883.64 $9,407,542.91 $0.00 $0.00 $16,782,729.54
$4,761,469.01 $11,409,388.52 $11,059,025.47 $0.00 $0.00 $27,229,883.00
Total Allocated Funds $8,680,392.00 $17,582,917.36 $65,334,183.12 $0.00 $0.00 $91,597,492.48
Authorized Rollover $23,207,675.18
Available Funds $6,438,801.96


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 $5,472,570.46 $42,873.54 $0.00 $3,192,518.14
Total Budget $2,559,731.17 $4,818,095.17 $3,563,247.88 $3,615,124.60 $8,032,301.63 $9,842,873.54 $9,800,000.00 $42,231,373.99
Pending Reservation $0.00 $0.00 $0.00 $0.00 $7,898.50 $534,487.41 $0.00 $542,385.91
Reserved $13,800.00 $22,710.40 $19,177.90 $204,597.32 $977,744.65 $5,164,583.24 $0.00 $6,402,613.51
PBI in Process $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$1,771,031.21 $3,974,132.11 $3,210,285.16 $3,791,245.55 $7,874,414.82 $2,646,586.00 $0.00 $23,267,694.85
Total Allocated Funds $1,784,831.21 $3,996,842.51 $3,229,463.06 $3,995,842.87 $8,860,057.97 $8,345,656.65 $0.00 $30,212,694.27
Authorized Rollover $721,462.83
Available Funds $2,218,679.72


Residential Storage Equity


Step 3 Step 4 Step 5 Total
SCE
Authorized Collections $0.00 $0.00 $8,400,000.00 $8,400,000.00
Reallocation $1,216,470.43 $974,438.36 $1,626,621.86 $3,817,530.65
Total Budget $1,216,470.43 $974,438.36 $10,026,621.86 $12,217,530.65
Pending Reservation $0.00 $0.00 $9,924,763.62 $9,924,763.62
Reserved $17,762.89 $0.00 $1,743,050.58 $1,760,813.47
PBI in Process $0.00 $0.00 $0.00 $0.00
$7,425.00 $0.00 $38,775.00 $46,200.00
Total Allocated Funds $25,187.89 $0.00 $11,706,589.20 $11,731,777.09
Authorized Rollover $2,165,720.90
Available Funds $485,753.56


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 $46,839,596.75 $66,557,775.85
Total Budget $10,948,233.85 $8,769,945.25 $46,839,596.75 $66,557,775.85
Pending Reservation $0.00 $0.00 $9,390,432.81 $9,390,432.81
Reserved $1,351,818.00 $0.00 $49,027,721.14 $50,379,539.14
PBI in Process $2,110,550.00 $0.00 $0.00 $2,110,550.00
$2,169,906.00 $0.00 $0.00 $2,169,906.00
Total Allocated Funds $5,632,274.00 $0.00 $58,418,153.95 $64,050,427.95
Authorized Rollover $14,085,905.10
Available Funds $2,507,347.90


Equity Resiliency


Step 5 Total
SCE
Authorized Collections $176,400,000.00 $176,400,000.00
Reallocation $34,000,000.00 $34,000,000.00
Total Budget $210,400,000.00 $210,400,000.00
Pending Reservation $13,676,953.70 $13,676,953.70
Reserved $178,172,457.46 $178,172,457.46
PBI in Process $803,190.00 $803,190.00
$17,744,950.50 $17,744,950.50
Total Allocated Funds $210,397,551.66 $210,397,551.66
Authorized Rollover $0.00
Available Funds $2,448.34


San Joaquin Valley Residential


Step 5 Total
SCE
Authorized Collections $0.00 $0.00
Reallocation $4,880,000.00 $4,880,000.00
Total Budget $4,880,000.00 $4,880,000.00
Pending Reservation $105,600.00 $105,600.00
Reserved $0.00 $0.00
PBI in Process $0.00 $0.00
$0.00 $0.00
Total Allocated Funds $105,600.00 $105,600.00
Authorized Rollover $0.00
Available Funds $4,774,400.00


San Joaquin Valley Non-Residential


Step 5 Total
SCE
Authorized Collections $0.00 $0.00
Reallocation $120,000.00 $120,000.00
Total Budget $120,000.00 $120,000.00
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 $120,000.00


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 $11,845,308.16 $28,260,394.97
Total Budget $10,396,944.79 $0.00 $35,102,117.64 $45,499,062.43
Pending Reservation $0.00 $0.00 $0.00 $0.00
Reserved $8,020,500.00 $0.00 $5,680,000.00 $13,700,500.00
PBI in Process $0.00 $0.00 $0.00 $0.00
$33,381.00 $0.00 $0.00 $33,381.00
Total Allocated Funds $8,053,881.00 $0.00 $5,680,000.00 $13,733,881.00
Authorized Rollover $2,343,063.79
Available Funds $31,765,181.43