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 $2,246,011.59 $7,612,755.95 $6,547,373.77 $16,406,141.31
Total Budget $4,067,373.77 $9,872,805.77 $9,936,046.18 $4,569,301.82 $0.00 $28,445,527.54
Pending Reservation $0.00 $0.00 $313,370.50 $0.00 $0.00 $313,370.50
Reserved $0.00 $1,932,000.00 $4,083,964.22 $0.00 $0.00 $6,015,964.22
PBI in Process $822,637.78 $1,278,945.23 $257,600.00 $0.00 $0.00 $2,359,183.01
$2,143,525.18 $1,854,342.77 $689,120.00 $0.00 $0.00 $4,686,987.95
Total Allocated Funds $2,966,162.96 $5,065,288.00 $5,344,054.72 $0.00 $0.00 $13,375,505.68
Authorized Rollover $5,908,728.58
Available Funds $10,500,720.04


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 $3,771.13 $0.00 $79,932.15
Total Budget $717,771.84 $1,372,455.84 $1,025,942.61 $1,014,057.74 $1,272,127.89 $2,607,771.13 $2,604,000.00 $10,614,127.05
Pending Reservation $0.00 $0.00 $0.00 $2,489.78 $5,372.30 $161,215.04 $0.00 $169,077.12
Reserved $7,400.00 $40,693.18 $63,493.98 $209,094.76 $668,032.97 $422,172.26 $0.00 $1,410,887.15
PBI in Process $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$356,561.23 $1,222,546.39 $984,870.32 $841,025.70 $957,599.80 $7,280.00 $0.00 $4,369,883.44
Total Allocated Funds $363,961.23 $1,263,239.57 $1,048,364.30 $1,052,610.24 $1,631,005.07 $590,667.30 $0.00 $5,949,847.71
Authorized Rollover $43,175.51
Available Funds $2,060,279.34


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 $331,621.82 $331,621.82
Reserved $0.00 $0.00 $0.00 $0.00
PBI in Process $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
Total Allocated Funds $0.00 $0.00 $331,621.82 $331,621.82
Authorized Rollover $552,295.28
Available Funds $2,572,302.10


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 $11,076,657.76 $16,047,315.28
Total Budget $2,485,328.76 $2,485,328.76 $11,076,657.76 $16,047,315.28
Pending Reservation $0.00 $0.00 $10,423,118.15 $10,423,118.15
Reserved $0.00 $0.00 $5,624,197.13 $5,624,197.13
PBI in Process $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
Total Allocated Funds $0.00 $0.00 $16,047,315.28 $16,047,315.28
Authorized Rollover $4,970,657.52
Available Funds $0.00


Equity Resiliency


Step 5 Total
SCG
Authorized Collections $46,872,000.00 $46,872,000.00
Reallocation $9,000,000.00 $9,000,000.00
Total Budget $55,872,000.00 $55,872,000.00
Pending Reservation $661,508.00 $661,508.00
Reserved $9,280,828.75 $9,280,828.75
PBI in Process $0.00 $0.00
$123,715.20 $123,715.20
Total Allocated Funds $10,066,051.95 $10,066,051.95
Authorized Rollover $0.00
Available Funds $45,805,948.05


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 $3,762,542.02 $9,311,809.15
Total Budget $2,010,721.33 $0.00 $8,928,712.21 $10,939,433.54
Pending Reservation $0.00 $0.00 $0.00 $0.00
Reserved $1,726,800.00 $0.00 $0.00 $1,726,800.00
PBI in Process $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
Total Allocated Funds $1,726,800.00 $0.00 $0.00 $1,726,800.00
Authorized Rollover $283,921.33
Available Funds $9,212,633.54