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 $2,042,272.02 $2,042,272.02
Reserved $0.00 $27,860.00 $7,543,561.51 $2,123,941.46 $14,295,096.73 $23,990,459.70
PBI in Process $520,640.50 $1,142,730.44 $8,118,391.35 $36,526.19 $1,006,422.25 $10,824,710.73
$7,901,901.53 $15,373,608.48 $37,647,535.67 $82,828.49 $2,727,217.27 $63,733,091.44
Total Allocated Funds $8,422,542.03 $16,544,198.92 $53,309,488.53 $2,243,296.14 $20,071,008.27 $100,590,533.89
Authorized Rollover $18,236,498.17
Available Funds $22,737.98


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 $331,735.44 $331,735.44
Reserved $0.00 $0.00 $0.00 $0.00 $0.00 $80,269.14 $2,027,169.95 $2,107,439.09
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 $9,414,491.98 $7,661,673.06 $38,081,232.29
Total Allocated Funds $1,776,831.21 $3,974,132.11 $3,210,285.16 $3,877,439.30 $8,166,379.47 $9,494,761.12 $10,020,578.45 $40,520,406.82
Authorized Rollover $1,951,399.84
Available Funds $1,750,034.38


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 $1,343,369.09 $0.00 $1,343,369.09
Reserved $0.00 $0.00 $7,143,665.09 $0.00 $7,143,665.09
PBI in Process $0.00 $0.00 $0.00 $0.00 $0.00
$7,425.00 $0.00 $305,743.80 $0.00 $313,168.80
Total Allocated Funds $7,425.00 $0.00 $8,792,777.98 $0.00 $8,800,202.98
Authorized Rollover $2,183,483.79
Available Funds $3,418,559.58


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 $5,568,908.49 $5,568,908.49
Reserved $0.00 $0.00 $40,982,490.91 $40,982,490.91
PBI in Process $1,041,518.53 $0.00 $7,779,201.29 $8,820,719.82
$4,473,255.47 $0.00 $9,302,759.91 $13,776,015.38
Total Allocated Funds $5,514,774.00 $0.00 $63,633,360.60 $69,148,134.60
Authorized Rollover $14,203,405.10
Available Funds $2,984,210.56


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 $14,815,208.96 $14,815,208.96
Reserved $55,946,958.62 $55,946,958.62
PBI in Process $41,778,064.94 $41,778,064.94
$156,343,853.02 $156,343,853.02
Total Allocated Funds $268,884,085.54 $268,884,085.54
Authorized Rollover $0.00
Available Funds $11,484,354.29


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 $264,000.00 $264,000.00
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 $5,724,000.00 $12,231,518.40
Authorized Rollover $3,889,426.39
Available Funds $36,424,483.34