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 $6,299,761.96 $16,425,524.50
Total Budget $4,067,373.77 $9,872,805.77 $10,029,051.18 $4,209,301.82 $247,611.81 $28,426,144.35
Pending Reservation $0.00 $0.00 $0.00 $0.00 $550,433.35 $550,433.35
Reserved $0.00 $0.00 $6,511,137.35 $2,012,834.14 $3,797,888.17 $12,321,859.66
PBI in Process $47,058.96 $445,055.54 $1,551,692.10 $109,120.00 $64,557.00 $2,217,483.60
$2,895,313.00 $4,020,232.46 $5,598,348.80 $115,985.80 $705,297.10 $13,335,177.16
Total Allocated Funds $2,942,371.96 $4,465,288.00 $13,661,178.25 $2,237,939.94 $5,118,175.62 $28,424,953.77
Authorized Rollover $4,871,754.39
Available Funds $1,190.58


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 $12,925.23 $725.00 $70,053.05
Total Budget $717,771.84 $1,372,455.84 $1,025,942.61 $1,014,057.74 $1,272,127.89 $2,616,925.23 $2,604,725.00 $10,624,006.15
Pending Reservation $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $19,460.45 $19,460.45
Reserved $0.00 $0.00 $0.00 $0.00 $0.00 $97,031.25 $560,719.61 $657,750.86
PBI in Process $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$361,318.73 $1,251,893.04 $1,024,144.72 $975,252.60 $1,436,742.01 $2,529,183.42 $1,203,888.61 $8,782,423.13
Total Allocated Funds $361,318.73 $1,251,893.04 $1,024,144.72 $975,252.60 $1,436,742.01 $2,626,214.67 $1,784,068.67 $9,459,634.44
Authorized Rollover $343,715.38
Available Funds $1,164,371.71


Residential Storage Equity


Step 3 Step 4 Step 5 Step 6 Total
SCG
Authorized Collections $0.00 $0.00 $2,232,000.00 $0.00 $2,232,000.00
Reallocation $276,147.64 $276,147.64 $119,628.64 $0.00 $671,923.92
Total Budget $276,147.64 $276,147.64 $2,351,628.64 $0.00 $2,903,923.92
Pending Reservation $0.00 $0.00 $129,621.60 $0.00 $129,621.60
Reserved $0.00 $0.00 $112,200.00 $0.00 $112,200.00
PBI in Process $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $314,160.00 $0.00 $314,160.00
Total Allocated Funds $0.00 $0.00 $555,981.60 $0.00 $555,981.60
Authorized Rollover $552,295.28
Available Funds $2,347,942.32


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 $14,531,064.26 $19,501,721.78
Total Budget $2,485,328.76 $2,485,328.76 $14,531,064.26 $19,501,721.78
Pending Reservation $0.00 $0.00 $2,961,740.00 $2,961,740.00
Reserved $0.00 $0.00 $14,542,230.23 $14,542,230.23
PBI in Process $0.00 $0.00 $387,875.20 $387,875.20
$0.00 $0.00 $394,983.32 $394,983.32
Total Allocated Funds $0.00 $0.00 $18,286,828.75 $18,286,828.75
Authorized Rollover $4,970,657.52
Available Funds $1,214,893.03


Equity Resiliency


Step 5 Total
SCG
Authorized Collections $46,872,000.00 $46,872,000.00
Reallocation $18,292,477.90 $18,292,477.90
Total Budget $65,164,477.90 $65,164,477.90
Pending Reservation $3,118,608.32 $3,118,608.32
Reserved $10,439,516.69 $10,439,516.69
PBI in Process $11,031,233.21 $11,031,233.21
$39,985,890.24 $39,985,890.24
Total Allocated Funds $64,575,248.46 $64,575,248.46
Authorized Rollover $0.00
Available Funds $589,229.44


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 $1,276,207.83 $6,825,474.96
Total Budget $2,010,721.33 $0.00 $11,415,046.40 $13,425,767.73
Pending Reservation $0.00 $0.00 $0.00 $0.00
Reserved $0.00 $0.00 $0.00 $0.00
PBI in Process $274,341.72 $0.00 $0.00 $274,341.72
$866,858.28 $0.00 $0.00 $866,858.28
Total Allocated Funds $1,141,200.00 $0.00 $0.00 $1,141,200.00
Authorized Rollover $869,521.33
Available Funds $12,284,567.73