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
|
$15,104,552.96
|
$9,654,064.78
|
$23,406,426.88 |
Total Budget
|
$6,354,064.78
|
$15,797,362.85
|
$17,293,117.07
|
$2,297,202.32
|
$0.00
|
$41,741,747.02 |
Pending Reservation
|
$0.00
|
$0.00
|
$0.00
|
$51,750.92
|
$0.00
|
$51,750.92 |
Reserved
|
$0.00
|
$0.00
|
$8,517,904.49
|
$4,797,759.11
|
$0.00
|
$13,315,663.60 |
PBI in Process
|
$566,478.21
|
$1,031,000.29
|
$3,386,944.60
|
$322,145.00
|
$0.00
|
$5,306,568.10 |
Paid
|
$3,784,494.00
|
$8,485,512.38
|
$9,092,363.32
|
$1,268,216.96
|
$0.00
|
$22,630,586.66 |
Total Allocated Funds
|
$4,350,972.21
|
$9,516,512.67
|
$20,997,212.41
|
$6,439,871.99
|
$0.00
|
$41,304,569.28 |
Authorized Rollover
|
|
|
|
$4,579,847.41
|
|
|
Available Funds
|
|
|
|
$437,177.74
|
|
|
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
|
$0.00
|
$16,930.95
|
$16,930.95 |
Reserved
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$5,280.00
|
$175,786.81
|
$181,066.81 |
PBI in Process
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$0.00 |
Paid
|
$947,904.38
|
$1,480,668.27
|
$1,432,891.36
|
$1,363,255.74
|
$5,658,850.68
|
$3,464,169.23
|
$3,981,508.52
|
$18,329,248.18 |
Total Allocated Funds
|
$947,904.38
|
$1,480,668.27
|
$1,432,891.36
|
$1,363,255.74
|
$5,658,850.68
|
$3,469,449.23
|
$4,174,226.28
|
$18,527,245.94 |
Authorized Rollover
|
|
|
|
|
|
|
$798,890.26
|
|
Available Funds
|
|
|
|
|
|
|
$123,276.32
|
|
Residential Storage Equity
|
Step 3
|
Step 4
|
Step 5
|
Step 6
|
Total |
CSE |
|
|
|
|
|
Authorized Collections
|
$0.00
|
$0.00
|
$2,970,000.00
|
$0.00
|
$2,970,000.00 |
Reallocation
|
$405,924.66
|
$402,097.88
|
$1,213,115.74
|
$0.00
|
$405,093.20 |
Total Budget
|
$405,924.66
|
$402,097.88
|
$1,756,884.26
|
$0.00
|
$2,564,906.80 |
Pending Reservation
|
$0.00
|
$0.00
|
$2,099,164.99
|
$0.00
|
$2,099,164.99 |
Reserved
|
$0.00
|
$0.00
|
$140,862.00
|
$0.00
|
$140,862.00 |
PBI in Process
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$0.00 |
Paid
|
$0.00
|
$0.00
|
$214,474.48
|
$0.00
|
$214,474.48 |
Total Allocated Funds
|
$0.00
|
$0.00
|
$2,454,501.47
|
$0.00
|
$2,454,501.47 |
Authorized Rollover
|
|
|
$808,022.54
|
|
|
Available Funds
|
|
|
$110,405.33
|
|
|
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
|
$2,392,239.46
|
$9,664,442.40 |
Total Budget
|
$3,653,321.99
|
$3,618,880.95
|
$2,392,239.46
|
$9,664,442.40 |
Pending Reservation
|
$0.00
|
$0.00
|
$43,350.00
|
$43,350.00 |
Reserved
|
$0.00
|
$0.00
|
$6,985,745.40
|
$6,985,745.40 |
PBI in Process
|
$60,393.05
|
$0.00
|
$444,514.08
|
$504,907.13 |
Paid
|
$209,606.95
|
$0.00
|
$752,159.90
|
$961,766.85 |
Total Allocated Funds
|
$270,000.00
|
$0.00
|
$8,225,769.38
|
$8,495,769.38 |
Authorized Rollover
|
|
|
$7,002,202.94
|
|
Available Funds
|
|
|
$1,168,673.02
|
|
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
|
$2,449,296.00
|
$2,449,296.00 |
Reserved
|
$13,550,970.63
|
$13,550,970.63 |
PBI in Process
|
$5,599,426.09
|
$5,599,426.09 |
Paid
|
$57,531,643.32
|
$57,531,643.32 |
Total Allocated Funds
|
$79,131,336.04
|
$79,131,336.04 |
Authorized Rollover
|
$0.00
|
|
Available Funds
|
$17,179.96
|
|
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
|
$17,922,196.44
|
$25,025,166.93 |
Total Budget
|
$4,287,341.55
|
$0.00
|
$370,057.92
|
$3,917,283.63 |
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 |
Paid
|
$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
|
|
|
$1,600,883.63
|
|