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 $4,849,695.02 $43,559,870.60 $23,838,476.60 $62,406,966.18
Total Budget $14,505,143.27 $34,965,841.27 $48,409,565.63 $0.00 $0.00 $97,880,550.17
Pending Reservation $0.00 $0.00 $8,838,332.42 $0.00 $0.00 $8,838,332.42
Reserved $1,336,147.42 $2,328,376.47 $29,386,523.26 $0.00 $0.00 $33,051,047.15
PBI in Process $3,117,959.35 $5,813,496.03 $6,804,411.61 $0.00 $0.00 $15,735,866.99
$4,274,812.65 $9,730,976.13 $7,527,139.40 $0.00 $0.00 $21,532,928.18
Total Allocated Funds $8,728,919.42 $17,872,848.63 $52,556,406.69 $0.00 $0.00 $79,158,174.74
Authorized Rollover $22,869,216.49
Available Funds $18,722,375.43


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 $2,900.00 $0.00 $3,146,744.60
Total Budget $2,559,731.17 $4,818,095.17 $3,563,247.88 $3,615,124.60 $8,032,301.63 $9,797,100.00 $9,800,000.00 $42,185,600.45
Pending Reservation $0.00 $1,668.80 $0.00 $4,979.78 $56,679.24 $977,896.05 $0.00 $1,041,223.87
Reserved $77,245.65 $147,665.69 $39,477.90 $296,930.50 $1,806,798.19 $4,911,290.30 $0.00 $7,279,408.23
PBI in Process $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$1,765,231.21 $3,955,572.11 $3,206,225.16 $3,761,056.44 $7,230,926.56 $612,997.79 $0.00 $20,532,009.27
Total Allocated Funds $1,842,476.86 $4,104,906.60 $3,245,703.06 $4,062,966.72 $9,094,403.99 $6,502,184.14 $0.00 $28,852,641.37
Authorized Rollover $238,043.22
Available Funds $3,532,959.08


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 $9,803,430.03 $9,803,430.03
Reserved $17,762.89 $0.00 $2,091,644.30 $2,109,407.19
PBI in Process $0.00 $0.00 $0.00 $0.00
$7,425.00 $0.00 $0.00 $7,425.00
Total Allocated Funds $25,187.89 $0.00 $11,895,074.33 $11,920,262.22
Authorized Rollover $2,165,720.90
Available Funds $297,268.43


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 $14,825,558.15 $14,825,558.15
Reserved $1,349,378.00 $0.00 $45,858,088.12 $47,207,466.12
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 $5,629,834.00 $0.00 $60,683,646.27 $66,313,480.27
Authorized Rollover $14,088,345.10
Available Funds $244,295.58


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 $20,390,817.82 $20,390,817.82
Reserved $125,617,516.16 $125,617,516.16
PBI in Process $0.00 $0.00
$3,957,570.76 $3,957,570.76
Total Allocated Funds $149,965,904.74 $149,965,904.74
Authorized Rollover $0.00
Available Funds $60,434,095.26


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 $46,947,425.80 $73,759,457.40
Reallocation $3,067,661.01 $13,347,425.80 $12,076,478.38 $28,491,565.19
Total Budget $10,396,944.79 $0.00 $34,870,947.42 $45,267,892.21
Pending Reservation $0.00 $0.00 $960,000.00 $960,000.00
Reserved $9,735,462.50 $0.00 $4,500,000.00 $14,235,462.50
PBI in Process $0.00 $0.00 $0.00 $0.00
$33,381.00 $0.00 $0.00 $33,381.00
Total Allocated Funds $9,768,843.50 $0.00 $5,460,000.00 $15,228,843.50
Authorized Rollover $628,101.29
Available Funds $30,039,048.71