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 $2,809,899.56 $3,757,277.43 $0.00 $6,567,176.99
Reserved $0.00 $580,000.00 $9,132,234.56 $0.00 $0.00 $9,712,234.56
PBI in Process $355,675.24 $1,440,736.19 $1,108,413.60 $0.00 $0.00 $2,904,825.03
$2,610,487.72 $3,024,551.81 $3,039,254.41 $0.00 $0.00 $8,674,293.94
Total Allocated Funds $2,966,162.96 $5,045,288.00 $16,089,802.13 $3,757,277.43 $0.00 $27,858,530.52
Authorized Rollover $320,002.02
Available Funds $320,002.02


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 $11,670.65 $0.00 $72,032.63
Total Budget $717,771.84 $1,372,455.84 $1,025,942.61 $1,014,057.74 $1,272,127.89 $2,615,670.65 $2,604,000.00 $10,622,026.57
Pending Reservation $0.00 $0.00 $0.00 $0.00 $0.00 $38,798.02 $0.00 $38,798.02
Reserved $0.00 $12,526.83 $22,854.65 $62,044.36 $99,125.03 $1,471,444.30 $0.00 $1,667,995.17
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 $1,012,427.07 $950,070.60 $1,390,042.01 $979,816.14 $0.00 $5,936,389.69
Total Allocated Funds $361,318.73 $1,255,241.97 $1,035,281.72 $1,012,114.96 $1,489,167.04 $2,490,058.46 $0.00 $7,643,182.88
Authorized Rollover $249,231.50
Available Funds $374,843.69


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 $175,660.26 $175,660.26
Reserved $0.00 $0.00 $2,029,640.60 $2,029,640.60
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 $2,205,300.86 $2,205,300.86
Authorized Rollover $552,295.28
Available Funds $698,623.06


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 $14,457,429.86 $19,428,087.38
Total Budget $2,485,328.76 $2,485,328.76 $14,457,429.86 $19,428,087.38
Pending Reservation $0.00 $0.00 $4,542,038.00 $4,542,038.00
Reserved $0.00 $0.00 $10,721,904.83 $10,721,904.83
PBI in Process $0.00 $0.00 $103,491.58 $103,491.58
$0.00 $0.00 $103,491.58 $103,491.58
Total Allocated Funds $0.00 $0.00 $15,470,925.99 $15,470,925.99
Authorized Rollover $4,970,657.52
Available Funds $3,957,161.39


Equity Resiliency


Step 5 Total
SCG
Authorized Collections $46,872,000.00 $46,872,000.00
Reallocation $12,478,689.90 $12,478,689.90
Total Budget $59,350,689.90 $59,350,689.90
Pending Reservation $177,381.45 $177,381.45
Reserved $52,283,039.83 $52,283,039.83
PBI in Process $500,000.00 $500,000.00
$6,359,612.40 $6,359,612.40
Total Allocated Funds $59,320,033.68 $59,320,033.68
Authorized Rollover $0.00
Available Funds $30,656.22


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 $1,680,000.00 $1,680,000.00
Reserved $0.00 $0.00 $0.00 $0.00
PBI in Process $570,600.00 $0.00 $0.00 $570,600.00
$570,600.00 $0.00 $0.00 $570,600.00
Total Allocated Funds $1,141,200.00 $0.00 $1,680,000.00 $2,821,200.00
Authorized Rollover $869,521.33
Available Funds $9,719,513.99