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 $22,982,554.39 $60,675,570.35
Total Budget $14,505,143.27 $34,965,841.27 $48,787,406.02 $497,633.23 $855,922.21 $99,611,946.00
Pending Reservation $0.00 $0.00 $0.00 $0.00 $389,057.83 $389,057.83
Reserved $0.00 $735,720.00 $15,826,417.64 $2,272,741.46 $12,710,221.71 $31,545,100.81
PBI in Process $1,308,405.88 $2,152,210.43 $9,958,687.24 $59,677.34 $167,833.74 $13,646,814.63
$7,364,366.12 $14,545,643.82 $29,228,911.12 $59,677.34 $1,073,798.27 $52,272,396.67
Total Allocated Funds $8,672,772.00 $17,433,574.25 $55,014,016.00 $2,392,096.14 $14,340,911.55 $97,853,369.94
Authorized Rollover $15,243,565.40
Available Funds $1,758,576.06


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 $332,932.26 $332,932.26
Reserved $0.00 $3,357.60 $0.00 $3,480.00 $0.00 $707,599.02 $3,886,365.17 $4,600,801.79
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 $9,184,062.97 $4,223,955.94 $34,413,086.16
Total Allocated Funds $1,776,831.21 $3,977,489.71 $3,210,285.16 $3,880,919.30 $8,166,379.47 $9,891,661.99 $8,443,253.37 $39,346,820.21
Authorized Rollover $1,547,048.58
Available Funds $2,923,008.20


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 $8,953,218.78 $8,953,218.78
Reserved $0.00 $0.00 $311,974.43 $311,974.43
PBI in Process $0.00 $0.00 $0.00 $0.00
$7,425.00 $0.00 $167,429.20 $174,854.20
Total Allocated Funds $7,425.00 $0.00 $9,432,622.41 $9,440,047.41
Authorized Rollover $2,183,483.79
Available Funds $2,778,715.15


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 $13,528,520.43 $13,528,520.43
Reserved $0.00 $0.00 $46,871,847.97 $46,871,847.97
PBI in Process $1,497,216.22 $0.00 $2,310,740.08 $3,807,956.30
$4,017,557.78 $0.00 $2,583,592.97 $6,601,150.75
Total Allocated Funds $5,514,774.00 $0.00 $65,294,701.45 $70,809,475.45
Authorized Rollover $14,203,405.10
Available Funds $1,231,803.02


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 $10,832,710.61 $10,832,710.61
Reserved $111,322,128.33 $111,322,128.33
PBI in Process $29,947,676.11 $29,947,676.11
$109,630,590.86 $109,630,590.86
Total Allocated Funds $261,733,105.91 $261,733,105.91
Authorized Rollover $0.00
Available Funds $3,601,920.60


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 $633,600.00 $633,600.00
PBI in Process $0.00 $0.00
$0.00 $0.00
Total Allocated Funds $633,600.00 $633,600.00
Authorized Rollover $0.00
Available Funds $4,246,400.00


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 $9,888,265.86 $26,303,352.67
Total Budget $10,396,944.79 $0.00 $37,059,159.94 $47,456,104.73
Pending Reservation $0.00 $0.00 $0.00 $0.00
Reserved $0.00 $0.00 $5,460,000.00 $5,460,000.00
PBI in Process $3,237,068.70 $0.00 $0.00 $3,237,068.70
$3,270,449.70 $0.00 $0.00 $3,270,449.70
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 $35,488,586.33