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 $22,148,215.86 $59,841,231.82
Total Budget $14,505,143.27 $34,965,841.27 $48,787,406.02 $497,633.23 $1,690,260.74 $100,446,284.53
Pending Reservation $0.00 $0.00 $0.00 $0.00 $2,054,871.85 $2,054,871.85
Reserved $0.00 $735,720.00 $9,655,950.88 $2,123,941.46 $13,019,291.08 $25,534,903.42
PBI in Process $771,170.90 $1,331,971.98 $9,254,058.45 $59,677.34 $856,159.37 $12,273,038.04
$7,651,371.22 $15,216,278.34 $34,703,185.29 $59,677.34 $2,413,946.36 $60,044,458.55
Total Allocated Funds $8,422,542.12 $17,283,970.32 $53,613,194.62 $2,243,296.14 $18,344,268.66 $99,907,271.86
Authorized Rollover $17,193,020.59
Available Funds $539,012.67


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 $83,771.76 $83,771.76
Reserved $0.00 $0.00 $0.00 $0.00 $0.00 $223,749.04 $2,371,287.95 $2,595,036.99
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 $9,383,113.14 $7,377,980.22 $37,766,160.61
Total Allocated Funds $1,776,831.21 $3,974,132.11 $3,210,285.16 $3,877,439.30 $8,166,379.47 $9,606,862.18 $9,833,039.93 $40,444,969.36
Authorized Rollover $1,839,298.78
Available Funds $1,825,471.84


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 $1,240,855.45 $0.00 $1,240,855.45
Reserved $0.00 $0.00 $3,276,913.82 $0.00 $3,276,913.82
PBI in Process $0.00 $0.00 $0.00 $0.00 $0.00
$7,425.00 $0.00 $218,909.50 $0.00 $226,334.50
Total Allocated Funds $7,425.00 $0.00 $4,736,678.77 $0.00 $4,744,103.77
Authorized Rollover $2,183,483.79
Available Funds $7,474,658.79


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 $52,323,099.37 $72,041,278.47
Total Budget $10,948,233.85 $8,769,945.25 $52,323,099.37 $72,041,278.47
Pending Reservation $0.00 $0.00 $2,683,120.70 $2,683,120.70
Reserved $0.00 $0.00 $41,499,046.69 $41,499,046.69
PBI in Process $1,279,815.78 $0.00 $7,593,487.84 $8,873,303.62
$4,234,958.22 $0.00 $8,148,903.99 $12,383,862.21
Total Allocated Funds $5,514,774.00 $0.00 $59,924,559.22 $65,439,333.22
Authorized Rollover $14,203,405.10
Available Funds $6,601,945.25


Equity Resiliency


Step 5 Total
SCE
Authorized Collections $176,400,000.00 $176,400,000.00
Reallocation $88,953,530.86 $88,953,530.86
Total Budget $265,353,530.86 $265,353,530.86
Pending Reservation $4,700,201.99 $4,700,201.99
Reserved $79,702,731.36 $79,702,731.36
PBI in Process $36,925,542.24 $36,925,542.24
$143,985,683.28 $143,985,683.28
Total Allocated Funds $265,314,158.87 $265,314,158.87
Authorized Rollover $0.00
Available Funds $39,371.99


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 $264,000.00 $0.00 $264,000.00
PBI in Process $0.00 $0.00 $0.00
$0.00 $0.00 $0.00
Total Allocated Funds $264,000.00 $0.00 $264,000.00
Authorized Rollover $0.00
Available Funds $4,616,000.00


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 $9,477,977.40 $25,893,064.21
Total Budget $10,396,944.79 $0.00 $37,469,448.40 $47,866,393.19
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 $480,000.00 $3,611,126.77
$3,376,391.63 $0.00 $480,000.00 $3,856,391.63
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 $35,898,874.79