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 $22,932,813.12 $60,625,829.08
Total Budget $14,505,143.27 $34,965,841.27 $48,787,406.02 $497,633.23 $905,663.48 $99,661,687.27
Pending Reservation $0.00 $0.00 $0.00 $0.00 $2,216,426.22 $2,216,426.22
Reserved $0.00 $735,720.00 $12,333,034.05 $2,272,741.46 $12,670,169.59 $28,011,665.10
PBI in Process $1,087,625.52 $1,661,902.79 $10,528,406.53 $59,677.34 $177,399.59 $13,515,011.77
$7,585,146.48 $15,035,951.46 $31,554,361.81 $59,677.34 $1,340,240.40 $55,575,377.49
Total Allocated Funds $8,672,772.00 $17,433,574.25 $54,415,802.39 $2,392,096.14 $16,404,235.80 $99,318,480.58
Authorized Rollover $15,841,779.01
Available Funds $343,206.69


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 $19,212.99 $3,230,972.56
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 $9,819,212.99 $42,269,828.41
Pending Reservation $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $353,645.89 $353,645.89
Reserved $0.00 $0.00 $0.00 $0.00 $0.00 $352,249.45 $3,426,621.14 $3,778,870.59
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 $9,309,657.42 $5,642,889.13 $35,957,613.80
Total Allocated Funds $1,776,831.21 $3,974,132.11 $3,210,285.16 $3,877,439.30 $8,166,379.47 $9,661,906.87 $9,423,156.16 $40,090,130.28
Authorized Rollover $1,783,641.30
Available Funds $2,179,698.13


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 $1,627,853.77 $3,818,762.56
Total Budget $1,216,470.43 $974,438.36 $10,027,853.77 $12,218,762.56
Pending Reservation $0.00 $0.00 $8,982,755.79 $8,982,755.79
Reserved $0.00 $0.00 $491,454.43 $491,454.43
PBI in Process $0.00 $0.00 $0.00 $0.00
$7,425.00 $0.00 $212,309.20 $219,734.20
Total Allocated Funds $7,425.00 $0.00 $9,686,519.42 $9,693,944.42
Authorized Rollover $2,183,483.79
Available Funds $2,524,818.14


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 $12,874,001.24 $12,874,001.24
Reserved $0.00 $0.00 $39,809,663.65 $39,809,663.65
PBI in Process $1,430,409.31 $0.00 $5,091,061.08 $6,521,470.39
$4,084,364.69 $0.00 $5,457,684.15 $9,542,048.84
Total Allocated Funds $5,514,774.00 $0.00 $63,232,410.12 $68,747,184.12
Authorized Rollover $14,203,405.10
Available Funds $3,294,094.35


Equity Resiliency


Step 5 Total
SCE
Authorized Collections $176,400,000.00 $176,400,000.00
Reallocation $88,935,026.51 $88,935,026.51
Total Budget $265,335,026.51 $265,335,026.51
Pending Reservation $3,133,860.00 $3,133,860.00
Reserved $99,280,621.06 $99,280,621.06
PBI in Process $35,312,873.91 $35,312,873.91
$122,907,617.40 $122,907,617.40
Total Allocated Funds $260,634,972.37 $260,634,972.37
Authorized Rollover $0.00
Available Funds $4,700,054.14


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 $0.00 $0.00
Reserved $501,600.00 $501,600.00
PBI in Process $0.00 $0.00
$0.00 $0.00
Total Allocated Funds $501,600.00 $501,600.00
Authorized Rollover $0.00
Available Funds $4,378,400.00


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 $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 $3,237,068.70 $0.00 $480,000.00 $3,717,068.70
$3,270,449.70 $0.00 $480,000.00 $3,750,449.70
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