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 $615,873.21 $615,873.21
Reserved $0.00 $0.00 $6,812,897.93 $2,028,674.14 $3,938,510.17 $12,780,082.24
PBI in Process $48,053.45 $492,986.52 $1,495,589.40 $109,120.00 $0.00 $2,145,749.37
$2,894,318.51 $3,972,301.48 $5,437,401.50 $115,985.80 $464,432.24 $12,884,439.53
Total Allocated Funds $2,942,371.96 $4,465,288.00 $13,745,888.83 $2,253,779.94 $5,018,815.62 $28,426,144.35
Authorized Rollover $4,771,203.81
Available Funds $0.00


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 $70,691.35 $70,691.35
Reserved $0.00 $0.00 $0.00 $0.00 $6,217.27 $279,894.66 $870,696.42 $1,156,808.35
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 $1,433,115.99 $2,472,254.28 $853,560.82 $8,371,540.18
Total Allocated Funds $361,318.73 $1,251,893.04 $1,024,144.72 $975,252.60 $1,439,333.26 $2,752,148.94 $1,794,948.59 $9,599,039.88
Authorized Rollover $215,189.86
Available Funds $1,024,966.27


Residential Storage Equity


Step 3 Step 4 Step 5 Total
SCG
Authorized Collections $0.00 $0.00 $2,232,000.00 $2,232,000.00
Reallocation $276,147.64 $276,147.64 $119,628.64 $671,923.92
Total Budget $276,147.64 $276,147.64 $2,351,628.64 $2,903,923.92
Pending Reservation $0.00 $0.00 $403,920.00 $403,920.00
Reserved $0.00 $0.00 $1,503,480.00 $1,503,480.00
PBI in Process $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $112,200.00 $112,200.00
Total Allocated Funds $0.00 $0.00 $2,019,600.00 $2,019,600.00
Authorized Rollover $552,295.28
Available Funds $884,323.92


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 $14,530,632.26 $19,501,289.78
Total Budget $2,485,328.76 $2,485,328.76 $14,530,632.26 $19,501,289.78
Pending Reservation $0.00 $0.00 $419,160.50 $419,160.50
Reserved $0.00 $0.00 $17,325,000.17 $17,325,000.17
PBI in Process $0.00 $0.00 $391,276.31 $391,276.31
$0.00 $0.00 $392,656.77 $392,656.77
Total Allocated Funds $0.00 $0.00 $18,528,093.75 $18,528,093.75
Authorized Rollover $4,970,657.52
Available Funds $973,196.03


Equity Resiliency


Step 5 Total
SCG
Authorized Collections $46,872,000.00 $46,872,000.00
Reallocation $18,292,477.90 $18,292,477.90
Total Budget $65,164,477.90 $65,164,477.90
Pending Reservation $358,726.74 $358,726.74
Reserved $18,183,875.52 $18,183,875.52
PBI in Process $11,712,168.81 $11,712,168.81
$34,905,996.59 $34,905,996.59
Total Allocated Funds $65,160,767.66 $65,160,767.66
Authorized Rollover $0.00
Available Funds $3,710.24


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 $1,690,207.83 $7,239,474.96
Total Budget $2,010,721.33 $0.00 $11,001,046.40 $13,011,767.73
Pending Reservation $0.00 $0.00 $0.00 $0.00
Reserved $0.00 $0.00 $0.00 $0.00
PBI in Process $427,416.07 $0.00 $0.00 $427,416.07
$713,783.93 $0.00 $0.00 $713,783.93
Total Allocated Funds $1,141,200.00 $0.00 $0.00 $1,141,200.00
Authorized Rollover $869,521.33
Available Funds $11,870,567.73