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 $23,786,378.96 $61,479,394.92
Total Budget $14,505,143.27 $34,965,841.27 $48,787,406.02 $497,633.23 $52,097.64 $98,808,121.43
Pending Reservation $0.00 $0.00 $2,296,841.46 $0.00 $3,185,728.49 $5,482,569.95
Reserved $607,620.00 $864,173.20 $34,496,440.39 $2,392,096.14 $1,992,665.78 $40,352,995.51
PBI in Process $2,318,043.23 $4,160,576.79 $11,273,969.49 $0.00 $0.00 $17,752,589.51
$5,754,728.77 $12,537,428.04 $16,830,221.47 $0.00 $14,964.00 $35,137,342.28
Total Allocated Funds $8,680,392.00 $17,562,178.03 $64,897,472.81 $2,392,096.14 $5,193,358.27 $98,725,497.25
Authorized Rollover $5,223,884.81
Available Funds $82,624.18


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 $62,114.97 $0.00 $3,211,759.57
Total Budget $2,559,731.17 $4,818,095.17 $3,563,247.88 $3,615,124.60 $8,032,301.63 $9,862,114.97 $9,800,000.00 $42,250,615.42
Pending Reservation $0.00 $0.00 $0.00 $0.00 $5,800.00 $387,721.83 $0.00 $393,521.83
Reserved $0.00 $3,357.60 $2,937.90 $144,593.04 $194,603.06 $5,104,890.68 $0.00 $5,450,382.28
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 $3,827,008.55 $8,104,610.06 $4,795,209.95 $0.00 $25,688,077.04
Total Allocated Funds $1,776,831.21 $3,977,489.71 $3,213,223.06 $3,971,601.59 $8,305,013.12 $10,287,822.46 $0.00 $31,531,981.15
Authorized Rollover $1,344,341.76
Available Funds $918,634.27


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 $9,234,237.93 $9,234,237.93
Reserved $17,762.89 $0.00 $437,785.52 $455,548.41
PBI in Process $0.00 $0.00 $0.00 $0.00
$7,425.00 $0.00 $79,029.20 $86,454.20
Total Allocated Funds $25,187.89 $0.00 $9,751,052.65 $9,776,240.54
Authorized Rollover $2,165,720.90
Available Funds $2,441,290.11


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 $52,117,359.67 $71,835,538.77
Total Budget $10,948,233.85 $8,769,945.25 $52,117,359.67 $71,835,538.77
Pending Reservation $0.00 $0.00 $7,837,726.59 $7,837,726.59
Reserved $1,204,640.00 $0.00 $50,244,922.70 $51,449,562.70
PBI in Process $1,613,189.71 $0.00 $756,332.50 $2,369,522.21
$2,696,944.29 $0.00 $756,332.50 $3,453,276.79
Total Allocated Funds $5,514,774.00 $0.00 $59,595,314.29 $65,110,088.29
Authorized Rollover $14,203,405.10
Available Funds $6,725,450.48


Equity Resiliency


Step 5 Total
SCE
Authorized Collections $176,400,000.00 $176,400,000.00
Reallocation $69,233,460.08 $69,233,460.08
Total Budget $245,633,460.08 $245,633,460.08
Pending Reservation $4,025,038.27 $4,025,038.27
Reserved $178,884,432.70 $178,884,432.70
PBI in Process $11,272,985.59 $11,272,985.59
$47,390,010.52 $47,390,010.52
Total Allocated Funds $241,572,467.08 $241,572,467.08
Authorized Rollover $0.00
Available Funds $4,060,993.00


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 $132,000.00 $132,000.00
Reserved $237,600.00 $237,600.00
PBI in Process $0.00 $0.00
$0.00 $0.00
Total Allocated Funds $369,600.00 $369,600.00
Authorized Rollover $0.00
Available Funds $4,510,400.00


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 $11,741,660.33 $28,156,747.14
Total Budget $10,396,944.79 $0.00 $35,205,765.47 $45,602,710.26
Pending Reservation $0.00 $0.00 $0.00 $0.00
Reserved $2,593,500.00 $0.00 $1,180,000.00 $3,773,500.00
PBI in Process $1,940,318.70 $0.00 $0.00 $1,940,318.70
$1,973,699.70 $0.00 $0.00 $1,973,699.70
Total Allocated Funds $6,507,518.40 $0.00 $1,180,000.00 $7,687,518.40
Authorized Rollover $3,889,426.39
Available Funds $37,915,191.86