Large-Scale Storage


Step 1 Step 2 Step 3 Step 4 Step 5 Total
SCG
Authorized Collections $4,067,373.77 $9,872,805.77 $12,182,057.77 $12,182,057.77 $6,547,373.77 $44,851,668.85
Reallocation $0.00 $0.00 $2,153,006.59 $7,972,755.95 $6,299,761.96 $16,425,524.50
Total Budget $4,067,373.77 $9,872,805.77 $10,029,051.18 $4,209,301.82 $247,611.81 $28,426,144.35
Pending Reservation $0.00 $0.00 $0.00 $0.00 $60,198.75 $60,198.75
Reserved $0.00 $0.00 $6,205,918.99 $2,012,834.14 $3,887,114.69 $12,105,867.82
PBI in Process $15,935.96 $275,867.86 $1,438,335.54 $109,120.00 $238,032.00 $2,077,291.36
$2,895,351.56 $4,189,420.14 $5,977,454.36 $115,985.80 $912,891.10 $14,091,102.96
Total Allocated Funds $2,911,287.52 $4,465,288.00 $13,621,708.89 $2,237,939.94 $5,098,236.54 $28,334,460.89
Authorized Rollover $4,942,308.19
Available Funds $91,683.46


Small Residential Storage


Step 1 Step 2 Step 3 Step 4 Step 5 Step 6 Step 7 Total
SCG
Authorized Collections $717,771.84 $1,362,819.84 $1,343,847.84 $1,343,847.84 $717,771.84 $2,604,000.00 $2,604,000.00 $10,694,059.20
Reallocation $0.00 $9,636.00 $317,905.23 $329,790.10 $554,356.05 $12,925.23 $725.00 $70,053.05
Total Budget $717,771.84 $1,372,455.84 $1,025,942.61 $1,014,057.74 $1,272,127.89 $2,616,925.23 $2,604,725.00 $10,624,006.15
Pending Reservation $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $54,688.07 $54,688.07
Reserved $0.00 $0.00 $0.00 $0.00 $0.00 $46,134.98 $489,370.68 $535,505.66
PBI in Process $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$361,318.73 $1,251,893.04 $1,024,144.72 $975,252.60 $1,436,742.01 $2,551,160.09 $1,250,279.86 $8,850,791.05
Total Allocated Funds $361,318.73 $1,251,893.04 $1,024,144.72 $975,252.60 $1,436,742.01 $2,597,295.07 $1,794,338.61 $9,440,984.78
Authorized Rollover $372,634.98
Available Funds $1,183,021.37


Residential Storage Equity


Step 3 Step 4 Step 5 Step 6 Total
SCG
Authorized Collections $0.00 $0.00 $2,232,000.00 $0.00 $2,232,000.00
Reallocation $276,147.64 $276,147.64 $119,628.64 $0.00 $671,923.92
Total Budget $276,147.64 $276,147.64 $2,351,628.64 $0.00 $2,903,923.92
Pending Reservation $0.00 $0.00 $23,990.40 $0.00 $23,990.40
Reserved $0.00 $0.00 $137,740.80 $0.00 $137,740.80
PBI in Process $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $336,600.00 $0.00 $336,600.00
Total Allocated Funds $0.00 $0.00 $498,331.20 $0.00 $498,331.20
Authorized Rollover $552,295.28
Available Funds $2,405,592.72


Non-Residential Storage Equity


Step 3 Step 4 Step 5 Total
SCG
Authorized Collections $0.00 $0.00 $0.00 $0.00
Reallocation $2,485,328.76 $2,485,328.76 $14,623,658.95 $19,594,316.47
Total Budget $2,485,328.76 $2,485,328.76 $14,623,658.95 $19,594,316.47
Pending Reservation $0.00 $0.00 $2,495,086.80 $2,495,086.80
Reserved $0.00 $0.00 $11,877,052.42 $11,877,052.42
PBI in Process $0.00 $0.00 $2,177,740.18 $2,177,740.18
$0.00 $0.00 $2,184,848.30 $2,184,848.30
Total Allocated Funds $0.00 $0.00 $18,734,727.70 $18,734,727.70
Authorized Rollover $4,970,657.52
Available Funds $859,588.77


Equity Resiliency


Step 5 Total
SCG
Authorized Collections $46,872,000.00 $46,872,000.00
Reallocation $21,426,438.90 $21,426,438.90
Total Budget $68,298,438.90 $68,298,438.90
Pending Reservation $1,278,754.62 $1,278,754.62
Reserved $8,288,740.14 $8,288,740.14
PBI in Process $11,756,269.54 $11,756,269.54
$43,086,013.16 $43,086,013.16
Total Allocated Funds $64,409,777.46 $64,409,777.46
Authorized Rollover $0.00
Available Funds $3,888,661.44


Generation


Step 1 Step 2 Step 3 Total
SCG
Authorized Collections $3,796,734.23 $3,763,254.23 $12,691,254.23 $20,251,242.69
Reallocation $1,786,012.90 $3,763,254.23 $1,276,207.83 $6,825,474.96
Total Budget $2,010,721.33 $0.00 $11,415,046.40 $13,425,767.73
Pending Reservation $0.00 $0.00 $0.00 $0.00
Reserved $0.00 $0.00 $0.00 $0.00
PBI in Process $274,341.72 $0.00 $0.00 $274,341.72
$866,858.28 $0.00 $0.00 $866,858.28
Total Allocated Funds $1,141,200.00 $0.00 $0.00 $1,141,200.00
Authorized Rollover $869,521.33
Available Funds $12,284,567.73