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 $22,148,215.86 $59,841,231.82
Total Budget $14,505,143.27 $34,965,841.27 $48,787,406.02 $497,633.23 $1,690,260.74 $100,446,284.53
Pending Reservation $0.00 $0.00 $0.00 $0.00 $1,714,817.96 $1,714,817.96
Reserved $0.00 $55,720.00 $9,639,319.51 $2,123,941.46 $13,939,589.35 $25,758,570.32
PBI in Process $771,170.90 $1,289,712.13 $8,394,138.59 $59,677.34 $856,159.37 $11,370,858.33
$7,651,371.22 $15,258,538.19 $35,549,214.43 $59,677.34 $2,437,642.88 $60,956,444.06
Total Allocated Funds $8,422,542.12 $16,603,970.32 $53,582,672.53 $2,243,296.14 $18,948,209.56 $99,800,690.67
Authorized Rollover $17,903,542.68
Available Funds $645,593.86


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 $86,244.31 $86,244.31
Reserved $0.00 $0.00 $0.00 $0.00 $0.00 $199,689.09 $2,290,838.11 $2,490,527.20
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 $9,383,113.14 $7,433,957.45 $37,822,137.84
Total Allocated Funds $1,776,831.21 $3,974,132.11 $3,210,285.16 $3,877,439.30 $8,166,379.47 $9,582,802.23 $9,811,039.87 $40,398,909.35
Authorized Rollover $1,863,358.73
Available Funds $1,871,531.85


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 $1,498,373.15 $0.00 $1,498,373.15
Reserved $0.00 $0.00 $4,423,701.74 $0.00 $4,423,701.74
PBI in Process $0.00 $0.00 $0.00 $0.00 $0.00
$7,425.00 $0.00 $238,595.50 $0.00 $246,020.50
Total Allocated Funds $7,425.00 $0.00 $6,160,670.39 $0.00 $6,168,095.39
Authorized Rollover $2,183,483.79
Available Funds $6,050,667.17


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 $5,002,940.70 $5,002,940.70
Reserved $0.00 $0.00 $41,499,046.69 $41,499,046.69
PBI in Process $1,218,695.59 $0.00 $7,590,416.71 $8,809,112.30
$4,296,078.41 $0.00 $8,148,903.99 $12,444,982.40
Total Allocated Funds $5,514,774.00 $0.00 $62,241,308.09 $67,756,082.09
Authorized Rollover $14,203,405.10
Available Funds $4,285,196.38


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 $4,264,391.20 $4,264,391.20
Reserved $73,377,652.25 $73,377,652.25
PBI in Process $39,618,736.00 $39,618,736.00
$148,070,189.73 $148,070,189.73
Total Allocated Funds $265,330,969.18 $265,330,969.18
Authorized Rollover $0.00
Available Funds $22,561.68


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 $237,600.00 $0.00 $237,600.00
PBI in Process $0.00 $0.00 $0.00
$26,400.00 $0.00 $26,400.00
Total Allocated Funds $264,000.00 $0.00 $264,000.00
Authorized Rollover $0.00
Available Funds $4,616,000.00


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 $3,131,126.77 $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 $5,460,000.00 $11,967,518.40
Authorized Rollover $3,889,426.39
Available Funds $35,898,874.79