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 $104,778.13 $0.00 $0.00 $104,778.13
Reserved $0.00 $580,000.00 $1,587,200.97 $0.00 $0.00 $2,167,200.97
PBI in Process $724,403.80 $1,904,573.84 $1,621,454.63 $0.00 $0.00 $4,250,432.27
$2,241,759.16 $2,560,714.16 $2,222,981.36 $0.00 $0.00 $7,025,454.68
Total Allocated Funds $2,966,162.96 $5,045,288.00 $5,536,415.09 $0.00 $0.00 $13,547,866.05
Authorized Rollover $5,928,728.58
Available Funds $10,421,364.67


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 $9,144.67 $0.00 $74,558.61
Total Budget $717,771.84 $1,372,455.84 $1,025,942.61 $1,014,057.74 $1,272,127.89 $2,613,144.67 $2,604,000.00 $10,619,500.59
Pending Reservation $0.00 $0.00 $0.00 $0.00 $0.00 $58,296.48 $0.00 $58,296.48
Reserved $4,757.50 $17,166.83 $38,666.93 $97,465.96 $337,627.85 $817,541.89 $0.00 $1,313,226.96
PBI in Process $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$356,561.23 $1,242,715.14 $1,004,734.79 $929,310.25 $1,209,417.42 $204,512.84 $0.00 $4,947,251.67
Total Allocated Funds $361,318.73 $1,259,881.97 $1,043,401.72 $1,026,776.21 $1,547,045.27 $1,080,351.21 $0.00 $6,318,775.11
Authorized Rollover $163,932.02
Available Funds $1,696,725.48


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 $1,588,261.82 $1,588,261.82
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 $1,588,261.82 $1,588,261.82
Authorized Rollover $552,295.28
Available Funds $1,315,662.10


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 $112,453.76 $112,453.76
Reserved $0.00 $0.00 $14,731,604.13 $14,731,604.13
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 $14,844,057.89 $14,844,057.89
Authorized Rollover $4,970,657.52
Available Funds $1,203,257.39


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 $650,226.00 $650,226.00
Reserved $10,586,476.19 $10,586,476.19
PBI in Process $0.00 $0.00
$1,270,058.20 $1,270,058.20
Total Allocated Funds $12,506,760.39 $12,506,760.39
Authorized Rollover $0.00
Available Funds $43,365,239.61


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 $3,628,408.83 $9,177,675.96
Total Budget $2,010,721.33 $0.00 $9,062,845.40 $11,073,566.73
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 $10,066,766.73