Large-Scale Storage


Step 1 Step 2 Step 3 Step 4 Step 5 Total
CSE
Authorized Collections $6,354,064.78 $14,336,533.78 $17,401,755.28 $17,401,755.28 $9,654,064.78 $65,148,173.90
Reallocation $0.00 $1,460,829.07 $108,638.21 $5,264,961.17 $9,654,064.78 $13,566,835.09
Total Budget $6,354,064.78 $15,797,362.85 $17,293,117.07 $12,136,794.11 $0.00 $51,581,338.81
Pending Reservation $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Reserved $0.00 $0.00 $10,696,254.49 $4,822,208.15 $0.00 $15,518,462.64
PBI in Process $726,468.21 $1,531,733.00 $2,895,354.67 $79,530.00 $0.00 $5,233,085.88
$3,626,145.07 $7,993,386.76 $7,906,887.23 $722,806.34 $0.00 $20,249,225.40
Total Allocated Funds $4,352,613.28 $9,525,119.76 $21,498,496.39 $5,624,544.49 $0.00 $41,000,773.92
Authorized Rollover $4,068,315.27
Available Funds $10,580,564.89


Small Residential Storage


Step 1 Step 2 Step 3 Step 4 Step 5 Step 6 Step 7 Total
CSE
Authorized Collections $1,121,305.55 $2,008,246.55 $1,982,160.05 $1,982,160.05 $1,121,305.55 $3,465,000.00 $3,465,000.00 $15,145,177.75
Reallocation $0.00 $6,515.00 $533,807.83 $495,540.01 $4,494,565.01 $0.00 $33,612.34 $3,505,344.51
Total Budget $1,121,305.55 $2,014,761.55 $1,448,352.22 $1,486,620.04 $5,615,870.56 $3,465,000.00 $3,498,612.34 $18,650,522.26
Pending Reservation $0.00 $0.00 $0.00 $0.00 $0.00 $1,678.80 $2,430.30 $4,109.10
Reserved $0.00 $0.00 $0.00 $0.00 $8,394.00 $51,331.48 $236,543.75 $296,269.23
PBI in Process $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$947,904.38 $1,480,668.27 $1,432,891.36 $1,363,255.74 $5,650,456.68 $3,434,764.34 $3,832,578.02 $18,142,518.79
Total Allocated Funds $947,904.38 $1,480,668.27 $1,432,891.36 $1,363,255.74 $5,658,850.68 $3,487,774.62 $4,071,552.07 $18,442,897.12
Authorized Rollover $780,564.87
Available Funds $207,625.14


Residential Storage Equity


Step 3 Step 4 Step 5 Total
CSE
Authorized Collections $0.00 $0.00 $2,970,000.00 $2,970,000.00
Reallocation $405,924.66 $402,097.88 $786,884.26 $1,594,906.80
Total Budget $405,924.66 $402,097.88 $3,756,884.26 $4,564,906.80
Pending Reservation $0.00 $0.00 $1,471,210.40 $1,471,210.40
Reserved $0.00 $0.00 $41,688.25 $41,688.25
PBI in Process $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $206,224.38 $206,224.38
Total Allocated Funds $0.00 $0.00 $1,719,123.03 $1,719,123.03
Authorized Rollover $808,022.54
Available Funds $2,845,783.77


Non-Residential Storage Equity


Step 3 Step 4 Step 5 Total
CSE
Authorized Collections $0.00 $0.00 $0.00 $0.00
Reallocation $3,653,321.99 $3,618,880.95 $6,681,958.33 $13,954,161.27
Total Budget $3,653,321.99 $3,618,880.95 $6,681,958.33 $13,954,161.27
Pending Reservation $0.00 $0.00 $43,350.00 $43,350.00
Reserved $0.00 $0.00 $7,008,185.40 $7,008,185.40
PBI in Process $60,393.05 $0.00 $598,336.99 $658,730.04
$209,606.95 $0.00 $598,336.99 $807,943.94
Total Allocated Funds $270,000.00 $0.00 $8,248,209.38 $8,518,209.38
Authorized Rollover $7,002,202.94
Available Funds $5,435,951.89


Equity Resiliency


Step 5 Total
CSE
Authorized Collections $62,370,000.00 $62,370,000.00
Reallocation $16,778,516.00 $16,778,516.00
Total Budget $79,148,516.00 $79,148,516.00
Pending Reservation $2,362,396.00 $2,362,396.00
Reserved $13,722,838.96 $13,722,838.96
PBI in Process $6,531,949.39 $6,531,949.39
$55,120,115.77 $55,120,115.77
Total Allocated Funds $77,737,300.12 $77,737,300.12
Authorized Rollover $0.00
Available Funds $1,411,215.88


Generation


Step 1 Step 2 Step 3 Total
CSE
Authorized Collections $5,718,173.52 $5,672,138.52 $17,552,138.52 $28,942,450.56
Reallocation $1,430,831.97 $5,672,138.52 $5,015,943.89 $12,118,914.38
Total Budget $4,287,341.55 $0.00 $12,536,194.63 $16,823,536.18
Pending Reservation $0.00 $0.00 $1,000,000.00 $1,000,000.00
Reserved $0.00 $0.00 $0.00 $0.00
PBI in Process $407,592.21 $0.00 $0.00 $407,592.21
$908,807.79 $0.00 $0.00 $908,807.79
Total Allocated Funds $1,316,400.00 $0.00 $1,000,000.00 $2,316,400.00
Authorized Rollover $2,970,941.55
Available Funds $14,507,136.18