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 $22,668,129.64 $60,361,145.60
Total Budget $14,505,143.27 $34,965,841.27 $48,787,406.02 $497,633.23 $1,170,346.96 $99,926,370.75
Pending Reservation $0.00 $0.00 $0.00 $0.00 $2,334,555.18 $2,334,555.18
Reserved $0.00 $735,720.00 $10,865,644.05 $2,272,741.46 $12,491,822.33 $26,365,927.84
PBI in Process $1,036,661.50 $1,572,959.24 $10,958,453.96 $59,677.34 $494,588.28 $14,122,340.32
$7,607,017.64 $15,082,818.08 $32,391,282.44 $59,677.34 $1,796,410.28 $56,937,205.78
Total Allocated Funds $8,643,679.14 $17,391,497.32 $54,215,380.45 $2,392,096.14 $17,117,376.07 $99,760,029.12
Authorized Rollover $16,113,370.74
Available Funds $166,341.63


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 $156,048.39 $156,048.39
Reserved $0.00 $0.00 $0.00 $0.00 $0.00 $297,829.09 $3,202,020.73 $3,499,849.82
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 $9,337,663.56 $6,385,540.76 $36,728,271.57
Total Allocated Funds $1,776,831.21 $3,974,132.11 $3,210,285.16 $3,877,439.30 $8,166,379.47 $9,635,492.65 $9,743,609.88 $40,384,169.78
Authorized Rollover $1,810,055.52
Available Funds $1,885,658.63


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 $9,176,314.43 $9,176,314.43
Reserved $0.00 $0.00 $603,654.43 $603,654.43
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 $9,992,278.06 $9,999,703.06
Authorized Rollover $2,183,483.79
Available Funds $2,219,059.50


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 $12,592,986.30 $12,592,986.30
Reserved $0.00 $0.00 $40,006,661.72 $40,006,661.72
PBI in Process $1,418,080.95 $0.00 $5,017,226.27 $6,435,307.22
$4,096,693.05 $0.00 $5,572,642.41 $9,669,335.46
Total Allocated Funds $5,514,774.00 $0.00 $63,189,516.70 $68,704,290.70
Authorized Rollover $14,203,405.10
Available Funds $3,336,987.77


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 $2,746,065.78 $2,746,065.78
Reserved $99,902,889.65 $99,902,889.65
PBI in Process $34,643,867.47 $34,643,867.47
$128,035,306.68 $128,035,306.68
Total Allocated Funds $265,328,129.58 $265,328,129.58
Authorized Rollover $0.00
Available Funds $6,896.93


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 $0.00 $0.00
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 $960,000.00 $7,467,518.40
Authorized Rollover $3,889,426.39
Available Funds $40,398,874.79