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 $1,050,580.28 $1,050,580.28
Reserved $0.00 $55,720.00 $8,126,999.51 $2,123,941.46 $13,751,791.46 $24,058,452.43
PBI in Process $749,660.63 $1,289,712.13 $8,941,168.94 $36,526.19 $1,003,861.98 $12,020,929.87
$7,672,881.49 $15,258,538.19 $36,514,504.08 $82,828.49 $2,650,893.25 $62,179,645.50
Total Allocated Funds $8,422,542.12 $16,603,970.32 $53,582,672.53 $2,243,296.14 $18,457,126.97 $99,309,608.08
Authorized Rollover $17,903,542.68
Available Funds $1,258,187.83


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 $48,671.23 $48,671.23
Reserved $0.00 $0.00 $0.00 $0.00 $0.00 $163,477.95 $2,201,461.86 $2,364,939.81
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 $9,400,127.67 $7,509,827.26 $37,915,022.18
Total Allocated Funds $1,776,831.21 $3,974,132.11 $3,210,285.16 $3,877,439.30 $8,166,379.47 $9,563,605.62 $9,759,960.35 $40,328,633.22
Authorized Rollover $1,882,555.34
Available Funds $1,941,807.98


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 $840,357.50 $0.00 $840,357.50
Reserved $0.00 $0.00 $6,464,742.89 $0.00 $6,464,742.89
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 $7,571,472.19 $0.00 $7,578,897.19
Authorized Rollover $2,183,483.79
Available Funds $4,639,865.37


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 $43,778,704.19 $43,778,704.19
PBI in Process $1,063,217.11 $0.00 $7,338,178.11 $8,401,395.22
$4,451,556.89 $0.00 $8,401,142.59 $12,852,699.48
Total Allocated Funds $5,514,774.00 $0.00 $62,214,132.38 $67,728,906.38
Authorized Rollover $14,203,405.10
Available Funds $4,403,438.78


Equity Resiliency


Step 5 Total
SCE
Authorized Collections $176,400,000.00 $176,400,000.00
Reallocation $88,973,030.86 $88,973,030.86
Total Budget $265,373,030.86 $265,373,030.86
Pending Reservation $1,485,148.90 $1,485,148.90
Reserved $64,451,521.04 $64,451,521.04
PBI in Process $41,002,529.23 $41,002,529.23
$153,081,537.62 $153,081,537.62
Total Allocated Funds $260,020,736.79 $260,020,736.79
Authorized Rollover $0.00
Available Funds $5,352,294.07


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 $52,800.00 $0.00 $52,800.00
Reserved $79,200.00 $0.00 $79,200.00
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