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 $1,398,809.46 $1,398,809.46
Reserved $0.00 $27,860.00 $7,772,939.51 $2,123,941.46 $14,163,328.87 $24,088,069.84
PBI in Process $704,579.62 $1,209,327.50 $8,540,182.12 $36,526.19 $997,953.31 $11,488,568.74
$7,717,962.50 $15,311,814.51 $37,225,744.90 $82,828.49 $2,666,742.00 $63,005,092.40
Total Allocated Funds $8,422,542.12 $16,549,002.01 $53,538,866.53 $2,243,296.14 $19,226,833.64 $99,980,540.44
Authorized Rollover $18,002,316.99
Available Funds $587,255.47


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 $186,489.73 $186,489.73
Reserved $0.00 $0.00 $0.00 $0.00 $0.00 $128,240.46 $2,011,341.44 $2,139,581.90
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 $7,616,064.08 $38,026,767.76
Total Allocated Funds $1,776,831.21 $3,974,132.11 $3,210,285.16 $3,877,439.30 $8,166,379.47 $9,533,876.89 $9,813,895.25 $40,352,839.39
Authorized Rollover $1,912,284.07
Available Funds $1,917,601.81


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 $414,952.60 $0.00 $414,952.60
Reserved $0.00 $0.00 $6,958,009.79 $0.00 $6,958,009.79
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 $7,659,020.19 $0.00 $7,666,445.19
Authorized Rollover $2,183,483.79
Available Funds $4,552,317.37


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 $9,238,754.79 $9,238,754.79
Reserved $61,917,004.76 $61,917,004.76
PBI in Process $41,425,418.97 $41,425,418.97
$154,804,641.44 $154,804,641.44
Total Allocated Funds $267,385,819.96 $267,385,819.96
Authorized Rollover $0.00
Available Funds $12,982,619.87


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 $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