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 $2,048,220.77 $2,048,220.77
Reserved $0.00 $27,860.00 $7,639,731.51 $2,123,941.46 $14,304,486.48 $24,096,019.45
PBI in Process $520,640.50 $1,187,534.75 $8,215,081.38 $36,526.19 $1,019,224.54 $10,979,007.36
$7,901,901.53 $15,333,607.26 $37,550,845.64 $82,828.49 $2,702,376.48 $63,571,559.40
Total Allocated Funds $8,422,542.03 $16,549,002.01 $53,405,658.53 $2,243,296.14 $20,074,308.27 $100,694,806.98
Authorized Rollover $18,135,525.08
Available Funds $127,011.07


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 $255,220.83 $255,220.83
Reserved $0.00 $0.00 $0.00 $0.00 $0.00 $124,801.86 $2,022,678.18 $2,147,480.04
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 $9,405,636.43 $7,640,621.33 $38,051,325.01
Total Allocated Funds $1,776,831.21 $3,974,132.11 $3,210,285.16 $3,877,439.30 $8,166,379.47 $9,530,438.29 $9,918,520.34 $40,454,025.88
Authorized Rollover $1,915,722.67
Available Funds $1,816,415.32


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 $827,618.07 $0.00 $827,618.07
Reserved $0.00 $0.00 $6,982,000.19 $0.00 $6,982,000.19
PBI in Process $0.00 $0.00 $0.00 $0.00 $0.00
$7,425.00 $0.00 $286,057.80 $0.00 $293,482.80
Total Allocated Funds $7,425.00 $0.00 $8,095,676.06 $0.00 $8,103,101.06
Authorized Rollover $2,183,483.79
Available Funds $4,115,661.50


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 $6,006,895.28 $6,006,895.28
Reserved $0.00 $0.00 $41,405,886.27 $41,405,886.27
PBI in Process $1,041,518.53 $0.00 $7,897,143.50 $8,938,662.03
$4,473,255.47 $0.00 $9,184,817.70 $13,658,073.17
Total Allocated Funds $5,514,774.00 $0.00 $64,494,742.75 $70,009,516.75
Authorized Rollover $14,203,405.10
Available Funds $2,122,828.41


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 $10,638,345.59 $10,638,345.59
Reserved $58,199,163.75 $58,199,163.75
PBI in Process $41,554,110.99 $41,554,110.99
$155,945,463.81 $155,945,463.81
Total Allocated Funds $266,337,084.14 $266,337,084.14
Authorized Rollover $0.00
Available Funds $14,031,355.69


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 $79,200.00 $0.00 $79,200.00
PBI in Process $0.00 $0.00 $0.00
$211,200.00 $0.00 $211,200.00
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 $88,000.00 $88,000.00
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 $5,548,000.00 $12,055,518.40
Authorized Rollover $3,889,426.39
Available Funds $36,600,483.34