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 $23,777,268.08 $61,470,284.04
Total Budget $14,505,143.27 $34,965,841.27 $48,787,406.02 $497,633.23 $61,208.52 $98,817,232.31
Pending Reservation $0.00 $0.00 $1,205,890.00 $0.00 $5,515,225.78 $6,721,115.78
Reserved $0.00 $735,720.00 $27,679,687.46 $2,392,096.14 $3,824,850.55 $34,632,354.15
PBI in Process $2,409,721.88 $3,119,465.05 $11,883,545.89 $0.00 $0.00 $17,412,732.82
$6,263,050.12 $13,578,539.78 $20,002,176.58 $0.00 $53,004.02 $39,896,770.50
Total Allocated Funds $8,672,772.00 $17,433,724.83 $60,771,299.93 $2,392,096.14 $9,393,080.35 $98,662,973.25
Authorized Rollover $9,486,130.89
Available Funds $154,259.06


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 $0.00 $3,211,759.57
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 $9,800,000.00 $42,250,615.42
Pending Reservation $0.00 $0.00 $0.00 $0.00 $5,800.00 $42,611.75 $2,669,618.79 $2,718,030.54
Reserved $0.00 $3,357.60 $2,937.90 $127,943.26 $133,845.58 $4,527,718.17 $373,213.01 $5,169,015.52
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 $3,833,968.55 $8,123,652.34 $6,369,471.19 $0.00 $27,288,340.56
Total Allocated Funds $1,776,831.21 $3,977,489.71 $3,213,223.06 $3,961,911.81 $8,263,297.92 $10,939,801.11 $3,042,831.80 $35,175,386.62
Authorized Rollover $318,060.60
Available Funds $7,075,228.80


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 $1,626,621.86 $3,817,530.65
Total Budget $1,216,470.43 $974,438.36 $10,026,621.86 $12,217,530.65
Pending Reservation $0.00 $0.00 $8,931,323.86 $8,931,323.86
Reserved $17,762.89 $0.00 $203,607.00 $221,369.89
PBI in Process $0.00 $0.00 $0.00 $0.00
$7,425.00 $0.00 $100,109.20 $107,534.20
Total Allocated Funds $25,187.89 $0.00 $9,235,040.06 $9,260,227.95
Authorized Rollover $2,165,720.90
Available Funds $2,957,302.70


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 $52,117,359.67 $71,835,538.77
Total Budget $10,948,233.85 $8,769,945.25 $52,117,359.67 $71,835,538.77
Pending Reservation $0.00 $0.00 $14,765,471.57 $14,765,471.57
Reserved $0.00 $0.00 $48,395,577.47 $48,395,577.47
PBI in Process $2,138,284.44 $0.00 $756,332.50 $2,894,616.94
$3,376,489.56 $0.00 $756,332.50 $4,132,822.06
Total Allocated Funds $5,514,774.00 $0.00 $64,673,714.04 $70,188,488.04
Authorized Rollover $14,203,405.10
Available Funds $1,647,050.73


Equity Resiliency


Step 5 Total
SCE
Authorized Collections $176,400,000.00 $176,400,000.00
Reallocation $69,233,460.08 $69,233,460.08
Total Budget $245,633,460.08 $245,633,460.08
Pending Reservation $8,635,492.99 $8,635,492.99
Reserved $161,124,067.21 $161,124,067.21
PBI in Process $14,698,372.97 $14,698,372.97
$61,157,191.47 $61,157,191.47
Total Allocated Funds $245,615,124.64 $245,615,124.64
Authorized Rollover $0.00
Available Funds $18,335.44


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 $26,400.00 $26,400.00
Reserved $290,400.00 $290,400.00
PBI in Process $0.00 $0.00
$0.00 $0.00
Total Allocated Funds $316,800.00 $316,800.00
Authorized Rollover $0.00
Available Funds $4,563,200.00


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 $11,736,310.61 $28,151,397.42
Total Budget $10,396,944.79 $0.00 $35,211,115.19 $45,608,059.98
Pending Reservation $0.00 $0.00 $0.00 $0.00
Reserved $2,593,500.00 $0.00 $5,592,000.00 $8,185,500.00
PBI in Process $1,940,318.70 $0.00 $0.00 $1,940,318.70
$1,973,699.70 $0.00 $0.00 $1,973,699.70
Total Allocated Funds $6,507,518.40 $0.00 $5,592,000.00 $12,099,518.40
Authorized Rollover $3,889,426.39
Available Funds $33,508,541.58