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 $22,404,342.70 $60,097,358.66
Total Budget $14,505,143.27 $34,965,841.27 $48,787,406.02 $497,633.23 $1,434,133.90 $100,190,157.69
Pending Reservation $0.00 $0.00 $0.00 $0.00 $2,004,579.76 $2,004,579.76
Reserved $0.00 $735,720.00 $9,670,450.88 $2,123,941.46 $12,385,410.35 $24,915,522.69
PBI in Process $797,514.50 $1,405,470.10 $9,523,132.90 $59,677.34 $856,159.37 $12,641,954.21
$7,625,027.62 $15,193,645.67 $34,434,110.84 $59,677.34 $2,371,198.11 $59,683,659.58
Total Allocated Funds $8,422,542.12 $17,334,835.77 $53,627,694.62 $2,243,296.14 $17,617,347.59 $99,245,716.24
Authorized Rollover $17,127,655.14
Available Funds $944,441.45


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 $97,724.46 $97,724.46
Reserved $0.00 $0.00 $0.00 $0.00 $0.00 $246,379.79 $2,638,119.80 $2,884,499.59
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 $9,373,064.16 $7,186,801.21 $37,564,932.62
Total Allocated Funds $1,776,831.21 $3,974,132.11 $3,210,285.16 $3,877,439.30 $8,166,379.47 $9,619,443.95 $9,922,645.47 $40,547,156.67
Authorized Rollover $1,826,717.01
Available Funds $1,723,284.53


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 $980,531.43 $0.00 $980,531.43
Reserved $0.00 $0.00 $2,223,769.55 $0.00 $2,223,769.55
PBI in Process $0.00 $0.00 $0.00 $0.00 $0.00
$7,425.00 $0.00 $212,309.20 $0.00 $219,734.20
Total Allocated Funds $7,425.00 $0.00 $3,416,610.18 $0.00 $3,424,035.18
Authorized Rollover $2,183,483.79
Available Funds $8,794,727.38


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 $6,809,271.74 $6,809,271.74
Reserved $0.00 $0.00 $42,168,596.68 $42,168,596.68
PBI in Process $1,297,525.15 $0.00 $6,961,087.84 $8,258,612.99
$4,217,248.85 $0.00 $7,516,503.99 $11,733,752.84
Total Allocated Funds $5,514,774.00 $0.00 $63,455,460.25 $68,970,234.25
Authorized Rollover $14,203,405.10
Available Funds $3,071,044.22


Equity Resiliency


Step 5 Total
SCE
Authorized Collections $176,400,000.00 $176,400,000.00
Reallocation $88,953,530.86 $88,953,530.86
Total Budget $265,353,530.86 $265,353,530.86
Pending Reservation $232,500.49 $232,500.49
Reserved $84,715,525.26 $84,715,525.26
PBI in Process $37,191,365.77 $37,191,365.77
$141,511,579.91 $141,511,579.91
Total Allocated Funds $263,650,971.43 $263,650,971.43
Authorized Rollover $0.00
Available Funds $1,702,559.43


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 $501,600.00 $0.00 $501,600.00
PBI in Process $0.00 $0.00 $0.00
$0.00 $0.00 $0.00
Total Allocated Funds $501,600.00 $0.00 $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 $9,252,977.40 $25,668,064.21
Total Budget $10,396,944.79 $0.00 $37,694,448.40 $48,091,393.19
Pending Reservation $0.00 $0.00 $0.00 $0.00
Reserved $0.00 $0.00 $0.00 $0.00
PBI in Process $3,131,126.77 $0.00 $480,000.00 $3,611,126.77
$3,376,391.63 $0.00 $480,000.00 $3,856,391.63
Total Allocated Funds $6,507,518.40 $0.00 $960,000.00 $7,467,518.40
Authorized Rollover $3,889,426.39
Available Funds $40,623,874.79