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 $6,547,373.77 $16,673,136.31
Total Budget $4,067,373.77 $9,872,805.77 $10,029,051.18 $4,209,301.82 $0.00 $28,178,532.54
Pending Reservation $0.00 $0.00 $2,210,284.55 $0.00 $0.00 $2,210,284.55
Reserved $0.00 $580,000.00 $2,526,522.18 $0.00 $0.00 $3,106,522.18
PBI in Process $434,980.16 $1,672,586.18 $1,288,970.79 $0.00 $0.00 $3,396,537.13
$2,531,182.80 $2,792,701.82 $2,732,841.90 $0.00 $0.00 $8,056,726.52
Total Allocated Funds $2,966,162.96 $5,045,288.00 $8,758,619.42 $0.00 $0.00 $16,770,070.38
Authorized Rollover $5,928,728.58
Available Funds $7,199,160.34


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 $10,051.82 $0.00 $73,651.46
Total Budget $717,771.84 $1,372,455.84 $1,025,942.61 $1,014,057.74 $1,272,127.89 $2,614,051.82 $2,604,000.00 $10,620,407.74
Pending Reservation $0.00 $0.00 $0.00 $0.00 $0.00 $83,517.55 $0.00 $83,517.55
Reserved $0.00 $17,166.83 $30,974.65 $85,442.56 $186,705.66 $1,584,319.37 $0.00 $1,904,609.07
PBI in Process $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$361,318.73 $1,242,715.14 $1,008,367.07 $936,150.60 $1,330,353.88 $550,764.23 $0.00 $5,429,669.65
Total Allocated Funds $361,318.73 $1,259,881.97 $1,039,341.72 $1,021,593.16 $1,517,059.54 $2,218,601.15 $0.00 $7,417,796.27
Authorized Rollover $203,160.80
Available Funds $598,611.47


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 $1,304,246.22 $1,304,246.22
Reserved $0.00 $0.00 $1,360,680.00 $1,360,680.00
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 $2,664,926.22 $2,664,926.22
Authorized Rollover $552,295.28
Available Funds $238,997.70


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 $12,761,774.31 $17,732,431.83
Total Budget $2,485,328.76 $2,485,328.76 $12,761,774.31 $17,732,431.83
Pending Reservation $0.00 $0.00 $4,659,101.00 $4,659,101.00
Reserved $0.00 $0.00 $11,531,091.99 $11,531,091.99
PBI in Process $0.00 $0.00 $25,552.20 $25,552.20
$0.00 $0.00 $25,552.19 $25,552.19
Total Allocated Funds $0.00 $0.00 $16,241,297.38 $16,241,297.38
Authorized Rollover $4,970,657.52
Available Funds $1,491,134.45


Equity Resiliency


Step 5 Total
SCG
Authorized Collections $46,872,000.00 $46,872,000.00
Reallocation $11,959,039.45 $11,959,039.45
Total Budget $58,831,039.45 $58,831,039.45
Pending Reservation $7,690,013.80 $7,690,013.80
Reserved $47,975,344.87 $47,975,344.87
PBI in Process $0.00 $0.00
$3,156,028.75 $3,156,028.75
Total Allocated Funds $58,821,387.42 $58,821,387.42
Authorized Rollover $0.00
Available Funds $9,652.03


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 $2,161,261.57 $7,710,528.70
Total Budget $2,010,721.33 $0.00 $10,529,992.66 $12,540,713.99
Pending Reservation $0.00 $0.00 $0.00 $0.00
Reserved $1,006,800.00 $0.00 $0.00 $1,006,800.00
PBI in Process $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
Total Allocated Funds $1,006,800.00 $0.00 $0.00 $1,006,800.00
Authorized Rollover $1,003,921.33
Available Funds $11,533,913.99