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 $628,700.08 $628,700.08
Reserved $0.00 $0.00 $6,511,137.35 $2,012,834.14 $3,734,602.72 $12,258,574.21
PBI in Process $47,058.96 $486,323.96 $1,594,809.94 $109,120.00 $64,557.00 $2,301,869.86
$2,895,313.00 $3,978,964.04 $5,555,230.96 $115,985.80 $689,262.08 $13,234,755.88
Total Allocated Funds $2,942,371.96 $4,465,288.00 $13,661,178.25 $2,237,939.94 $5,117,121.88 $28,423,900.03
Authorized Rollover $4,871,754.39
Available Funds $2,244.32


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 $41,539.85 $41,539.85
Reserved $0.00 $0.00 $0.00 $0.00 $0.00 $112,630.32 $577,309.96 $689,940.28
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 $2,525,504.35 $1,180,187.36 $8,755,042.81
Total Allocated Funds $361,318.73 $1,251,893.04 $1,024,144.72 $975,252.60 $1,436,742.01 $2,638,134.67 $1,799,037.17 $9,486,522.94
Authorized Rollover $331,795.38
Available Funds $1,137,483.21


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 $71,971.20 $0.00 $71,971.20
Reserved $0.00 $0.00 $179,520.00 $0.00 $179,520.00
PBI in Process $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $246,840.00 $0.00 $246,840.00
Total Allocated Funds $0.00 $0.00 $498,331.20 $0.00 $498,331.20
Authorized Rollover $552,295.28
Available Funds $2,405,592.72


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 $0.00 $0.00
Reserved $0.00 $0.00 $16,742,500.27 $16,742,500.27
PBI in Process $0.00 $0.00 $389,580.23 $389,580.23
$0.00 $0.00 $393,932.40 $393,932.40
Total Allocated Funds $0.00 $0.00 $17,526,012.90 $17,526,012.90
Authorized Rollover $4,970,657.52
Available Funds $1,975,708.88


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 $275,385.00 $275,385.00
Reserved $14,185,278.78 $14,185,278.78
PBI in Process $11,578,328.74 $11,578,328.74
$39,072,478.36 $39,072,478.36
Total Allocated Funds $65,111,470.88 $65,111,470.88
Authorized Rollover $0.00
Available Funds $53,007.02


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