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 $34,226,537.27 $34,226,537.27 $14,505,143.27 $132,287,516.35
Reallocation $0.00 $141,686.00 $8,301,648.98 $8,556,634.32 $13,325,742.11 $13,439,041.45
Total Budget $14,505,143.27 $34,965,841.27 $42,528,186.25 $25,669,902.95 $1,179,401.16 $118,848,474.90
Pending Reservation $0.00 $0.00 $2,766,453.45 $0.00 $0.00 $2,766,453.45
Reserved $2,336,147.42 $4,551,611.61 $28,105,490.27 $0.00 $0.00 $34,993,249.30
PBI in Process $3,036,168.69 $5,831,232.98 $908,123.29 $0.00 $0.00 $9,775,524.96
$3,368,603.31 $8,190,420.04 $1,070,766.81 $0.00 $0.00 $12,629,790.16
Total Allocated Funds $8,740,919.42 $18,573,264.63 $32,850,833.82 $0.00 $0.00 $60,165,017.87
Authorized Rollover $22,156,800.49
Available Funds $31,834,152.92


Small Residential Storage


Step 1 Step 2 Step 3 Step 4 Step 5 Total
SCE
Authorized Collections $2,559,731.17 $4,817,399.17 $4,750,997.17 $4,750,997.17 $2,559,731.17 $19,438,855.85
Reallocation $0.00 $696.00 $1,187,749.29 $1,135,872.57 $5,469,670.46 $3,146,744.60
Total Budget $2,559,731.17 $4,818,095.17 $3,563,247.88 $3,615,124.60 $8,029,401.63 $22,585,600.45
Pending Reservation $0.00 $1,668.80 $0.00 $38,882.18 $166,188.14 $206,739.12
Reserved $119,445.65 $238,204.09 $107,315.20 $546,531.21 $4,713,039.76 $5,724,535.91
PBI in Process $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$1,724,033.57 $3,882,478.30 $3,172,633.11 $3,537,948.43 $4,335,153.31 $16,652,246.72
Total Allocated Funds $1,843,479.22 $4,122,351.19 $3,279,948.31 $4,123,361.82 $9,214,381.21 $22,583,521.75
Authorized Rollover $1,187,058.28
Available Funds $2,078.70


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 $426,621.86 $2,617,530.65
Total Budget $1,216,470.43 $974,438.36 $8,826,621.86 $11,017,530.65
Pending Reservation $0.00 $0.00 $10,644,090.60 $10,644,090.60
Reserved $25,187.89 $0.00 $306,660.78 $331,848.67
PBI in Process $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
Total Allocated Funds $25,187.89 $0.00 $10,950,751.38 $10,975,939.27
Authorized Rollover $2,165,720.90
Available Funds $41,591.38


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 $1,160,403.25 $18,557,775.85
Total Budget $10,948,233.85 $8,769,945.25 $1,160,403.25 $18,557,775.85
Pending Reservation $1,202,200.00 $0.00 $8,082,841.85 $9,285,041.85
Reserved $4,459,834.00 $0.00 $4,732,800.00 $9,192,634.00
PBI in Process $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
Total Allocated Funds $5,662,034.00 $0.00 $12,815,641.85 $18,477,675.85
Authorized Rollover $14,056,145.10
Available Funds $80,100.00


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 $41,730,845.13 $41,730,845.13
Reserved $11,428,263.85 $11,428,263.85
PBI in Process $0.00 $0.00
$33,500.00 $33,500.00
Total Allocated Funds $53,192,608.98 $53,192,608.98
Authorized Rollover $0.00
Available Funds $157,207,391.02


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 $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 $4,880,000.00


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 $13,347,425.80 $40,159,457.40
Reallocation $3,115,533.91 $13,347,425.80 $13,347,425.80 $29,810,385.51
Total Budget $10,349,071.89 $0.00 $0.00 $10,349,071.89
Pending Reservation $0.00 $0.00 $0.00 $0.00
Reserved $9,757,224.50 $0.00 $0.00 $9,757,224.50
PBI in Process $0.00 $0.00 $0.00 $0.00
$22,500.00 $0.00 $0.00 $22,500.00
Total Allocated Funds $9,779,724.50 $0.00 $0.00 $9,779,724.50
Authorized Rollover $0.00
Available Funds $569,347.39