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 $22,932,813.12 $60,625,829.08
Total Budget $14,505,143.27 $34,965,841.27 $48,787,406.02 $497,633.23 $905,663.48 $99,661,687.27
Pending Reservation $0.00 $0.00 $0.00 $0.00 $1,758,852.22 $1,758,852.22
Reserved $0.00 $735,720.00 $11,649,694.05 $2,272,741.46 $13,177,744.60 $27,835,900.11
PBI in Process $1,049,041.20 $1,621,460.56 $10,573,934.75 $59,677.34 $194,510.91 $13,498,624.76
$7,607,017.64 $15,076,393.69 $32,005,057.44 $59,677.34 $1,403,437.72 $56,151,583.83
Total Allocated Funds $8,656,058.84 $17,433,574.25 $54,228,686.24 $2,392,096.14 $16,534,545.45 $99,244,960.92
Authorized Rollover $16,045,608.32
Available Funds $416,726.35


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 $101,564.14 $101,564.14
Reserved $0.00 $0.00 $0.00 $0.00 $0.00 $314,037.69 $3,552,650.88 $3,866,688.57
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 $9,326,094.96 $5,958,867.70 $36,290,029.91
Total Allocated Funds $1,776,831.21 $3,974,132.11 $3,210,285.16 $3,877,439.30 $8,166,379.47 $9,640,132.65 $9,613,082.72 $40,258,282.62
Authorized Rollover $1,805,415.52
Available Funds $2,011,545.79


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 $8,983,481.60 $8,983,481.60
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 $9,799,445.23 $9,806,870.23
Authorized Rollover $2,183,483.79
Available Funds $2,411,892.33


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 $10,444,341.00 $10,444,341.00
Reserved $0.00 $0.00 $39,815,275.72 $39,815,275.72
PBI in Process $1,418,080.95 $0.00 $4,994,786.27 $6,412,867.22
$4,096,693.05 $0.00 $5,550,202.41 $9,646,895.46
Total Allocated Funds $5,514,774.00 $0.00 $60,804,605.40 $66,319,379.40
Authorized Rollover $14,203,405.10
Available Funds $5,721,899.07


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 $2,280,184.36 $2,280,184.36
Reserved $100,207,864.80 $100,207,864.80
PBI in Process $35,303,768.43 $35,303,768.43
$124,417,739.92 $124,417,739.92
Total Allocated Funds $262,209,557.51 $262,209,557.51
Authorized Rollover $0.00
Available Funds $3,125,469.00


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 $4,500,000.00 $4,500,000.00
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 $5,460,000.00 $11,967,518.40
Authorized Rollover $3,889,426.39
Available Funds $35,898,874.79