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 $22,496,268.93 $60,189,284.89
Total Budget $14,505,143.27 $34,965,841.27 $48,787,406.02 $497,633.23 $1,342,207.67 $100,098,231.46
Pending Reservation $0.00 $0.00 $0.00 $0.00 $2,863,038.64 $2,863,038.64
Reserved $0.00 $735,720.00 $10,667,994.05 $2,123,941.46 $11,550,888.44 $25,078,543.95
PBI in Process $984,625.61 $1,417,796.79 $9,589,992.55 $59,677.34 $599,893.98 $12,651,986.27
$7,615,985.16 $15,181,318.98 $33,927,026.93 $59,677.34 $2,017,199.73 $58,801,208.14
Total Allocated Funds $8,600,610.77 $17,334,835.77 $54,185,013.53 $2,243,296.14 $17,031,020.79 $99,394,777.00
Authorized Rollover $16,392,267.58
Available Funds $703,454.46


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 $132,199.14 $132,199.14
Reserved $0.00 $0.00 $0.00 $0.00 $0.00 $260,588.39 $2,855,084.17 $3,115,672.56
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 $9,361,495.56 $6,975,199.14 $37,341,761.95
Total Allocated Funds $1,776,831.21 $3,974,132.11 $3,210,285.16 $3,877,439.30 $8,166,379.47 $9,622,083.95 $9,962,482.45 $40,589,633.65
Authorized Rollover $1,823,464.22
Available Funds $1,680,194.76


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 $9,750,283.64 $0.00 $9,750,283.64
Reserved $0.00 $0.00 $902,022.03 $0.00 $902,022.03
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 $10,864,614.87 $0.00 $10,872,039.87
Authorized Rollover $2,183,483.79
Available Funds $1,346,722.69


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 $3,700,248.90 $3,700,248.90
Reserved $0.00 $0.00 $40,842,068.83 $40,842,068.83
PBI in Process $1,297,525.15 $0.00 $5,737,326.27 $7,034,851.42
$4,217,248.85 $0.00 $6,292,742.41 $10,509,991.26
Total Allocated Funds $5,514,774.00 $0.00 $56,572,386.41 $62,087,160.41
Authorized Rollover $14,203,405.10
Available Funds $9,954,118.06


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 $1,740,619.42 $1,740,619.42
Reserved $90,078,022.73 $90,078,022.73
PBI in Process $36,792,230.64 $36,792,230.64
$136,581,570.23 $136,581,570.23
Total Allocated Funds $265,192,443.02 $265,192,443.02
Authorized Rollover $0.00
Available Funds $142,583.49


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 $9,477,977.40 $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 $3,131,126.77 $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 $40,398,874.79