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 $22,026,704.48 $59,719,720.44
Total Budget $14,505,143.27 $34,965,841.27 $48,787,406.02 $497,633.23 $1,811,772.12 $100,567,795.91
Pending Reservation $0.00 $0.00 $0.00 $0.00 $1,000,952.86 $1,000,952.86
Reserved $0.00 $27,860.00 $8,126,999.51 $2,123,941.46 $13,768,218.71 $24,047,019.68
PBI in Process $704,579.62 $1,236,435.81 $8,363,152.12 $36,526.19 $997,953.31 $11,338,647.05
$7,717,962.50 $15,311,814.51 $37,048,714.90 $82,828.49 $2,656,842.00 $62,818,162.40
Total Allocated Funds $8,422,542.12 $16,576,110.32 $53,538,866.53 $2,243,296.14 $18,423,966.88 $99,204,781.99
Authorized Rollover $17,975,208.68
Available Funds $1,363,013.92


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 $44,664.38 $44,664.38
Reserved $0.00 $0.00 $0.00 $0.00 $0.00 $129,958.99 $2,086,942.51 $2,216,901.50
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 $9,402,180.03 $7,545,668.66 $37,952,915.94
Total Allocated Funds $1,776,831.21 $3,974,132.11 $3,210,285.16 $3,877,439.30 $8,166,379.47 $9,532,139.02 $9,677,275.55 $40,214,481.82
Authorized Rollover $1,914,021.94
Available Funds $2,055,959.38


Residential Storage Equity


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 $0.00 $3,818,762.56
Total Budget $1,216,470.43 $974,438.36 $10,027,853.77 $0.00 $12,218,762.56
Pending Reservation $0.00 $0.00 $421,900.80 $0.00 $421,900.80
Reserved $0.00 $0.00 $6,866,699.39 $0.00 $6,866,699.39
PBI in Process $0.00 $0.00 $0.00 $0.00 $0.00
$7,425.00 $0.00 $266,371.80 $0.00 $273,796.80
Total Allocated Funds $7,425.00 $0.00 $7,554,971.99 $0.00 $7,562,396.99
Authorized Rollover $2,183,483.79
Available Funds $4,656,365.57


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 $52,414,166.06 $72,132,345.16
Total Budget $10,948,233.85 $8,769,945.25 $52,414,166.06 $72,132,345.16
Pending Reservation $0.00 $0.00 $2,696,107.49 $2,696,107.49
Reserved $0.00 $0.00 $43,609,831.51 $43,609,831.51
PBI in Process $1,041,518.53 $0.00 $7,226,998.12 $8,268,516.65
$4,473,255.47 $0.00 $8,512,322.58 $12,985,578.05
Total Allocated Funds $5,514,774.00 $0.00 $62,045,259.70 $67,560,033.70
Authorized Rollover $14,203,405.10
Available Funds $4,572,311.46


Equity Resiliency


Step 5 Total
SCE
Authorized Collections $176,400,000.00 $176,400,000.00
Reallocation $103,968,439.83 $103,968,439.83
Total Budget $280,368,439.83 $280,368,439.83
Pending Reservation $1,179,836.90 $1,179,836.90
Reserved $63,764,394.34 $63,764,394.34
PBI in Process $40,893,818.73 $40,893,818.73
$153,698,269.19 $153,698,269.19
Total Allocated Funds $259,536,319.16 $259,536,319.16
Authorized Rollover $0.00
Available Funds $20,832,120.67


San Joaquin Valley Residential


Step 5 Step 6 Total
SCE
Authorized Collections $0.00 $0.00 $0.00
Reallocation $4,880,000.00 $0.00 $4,880,000.00
Total Budget $4,880,000.00 $0.00 $4,880,000.00
Pending Reservation $0.00 $0.00 $0.00
Reserved $132,000.00 $0.00 $132,000.00
PBI in Process $0.00 $0.00 $0.00
$158,400.00 $0.00 $158,400.00
Total Allocated Funds $290,400.00 $0.00 $290,400.00
Authorized Rollover $0.00
Available Funds $4,589,600.00


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 $8,688,368.85 $25,103,455.66
Total Budget $10,396,944.79 $0.00 $38,259,056.95 $48,656,001.74
Pending Reservation $0.00 $0.00 $0.00 $0.00
Reserved $0.00 $0.00 $4,500,000.00 $4,500,000.00
PBI in Process $3,131,126.77 $0.00 $397,703.71 $3,528,830.48
$3,376,391.63 $0.00 $562,296.29 $3,938,687.92
Total Allocated Funds $6,507,518.40 $0.00 $5,460,000.00 $11,967,518.40
Authorized Rollover $3,889,426.39
Available Funds $36,688,483.34