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 $900,905.60 $0.00 $0.00 $900,905.60
Reserved $0.00 $580,000.00 $1,725,797.28 $0.00 $0.00 $2,305,797.28
PBI in Process $563,483.87 $1,786,818.48 $1,621,454.63 $0.00 $0.00 $3,971,756.98
$2,402,679.09 $2,678,469.52 $2,280,878.06 $0.00 $0.00 $7,362,026.67
Total Allocated Funds $2,966,162.96 $5,045,288.00 $6,529,035.57 $0.00 $0.00 $14,540,486.53
Authorized Rollover $5,928,728.58
Available Funds $9,428,744.19


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 $9,555.21 $0.00 $74,148.07
Total Budget $717,771.84 $1,372,455.84 $1,025,942.61 $1,014,057.74 $1,272,127.89 $2,613,555.21 $2,604,000.00 $10,619,911.13
Pending Reservation $0.00 $0.00 $0.00 $0.00 $0.00 $302,009.05 $0.00 $302,009.05
Reserved $0.00 $17,166.83 $35,034.65 $90,505.96 $271,767.27 $1,386,682.06 $0.00 $1,801,156.77
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 $1,264,068.15 $347,372.35 $0.00 $5,159,992.04
Total Allocated Funds $361,318.73 $1,259,881.97 $1,043,401.72 $1,026,656.56 $1,535,835.42 $2,036,063.46 $0.00 $7,263,157.86
Authorized Rollover $175,261.52
Available Funds $752,753.27


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 $1,991,046.22 $1,991,046.22
Reserved $0.00 $0.00 $333,880.00 $333,880.00
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 $2,324,926.22 $2,324,926.22
Authorized Rollover $552,295.28
Available Funds $578,997.70


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 $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 $14,140,004.13 $14,140,004.13
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 $14,252,457.89 $14,252,457.89
Authorized Rollover $4,970,657.52
Available Funds $1,794,857.39


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 $34,261,673.66 $34,261,673.66
Reserved $14,709,059.17 $14,709,059.17
PBI in Process $0.00 $0.00
$2,397,237.75 $2,397,237.75
Total Allocated Funds $51,367,970.58 $51,367,970.58
Authorized Rollover $0.00
Available Funds $4,504,029.42


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 $3,616,873.22 $9,166,140.35
Total Budget $2,010,721.33 $0.00 $9,074,381.01 $11,085,102.34
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 $10,078,302.34