SGIP Budget Summary - Statewide

12/05/2022 04:00AM

    Level 1
(Photovoltaic)
Level 2
(Renewable/ET)
Level 3
(Non-Renewable)
Admin/M&E Other Total
  Current Balance $0.00 $0.00 $0.01 $43,650,564.80 -- $43,650,564.81
  Pending Reservation       -- -- $0.00
  Available Funds $0.00 $0.00 $0.01 $43,650,564.80 -- $43,650,564.81
  Wait List       -- -- $0.00
 
2022 Authorized Carryover $0.00 $158,119.19 $0.00     $158,119.19
  Authorized Carryover $0.00 $169,749.26 $0.00     $169,749.26
  Authorized Carryover $0.00 $1,223,632.12 $147,731.64     $1,371,363.76
  Authorized Carryover $0.00 $2,503,848.07 $0.01     $2,503,848.08
  Reallocation   -$2,503,848.07     -$16,387,907.73 -$2,503,848.07
  Reallocation   -$1,223,632.12 -$147,731.64   -$6,867,678.26 -$1,371,363.76
  Reallocation   -$169,749.26     -$4,013,058.39 -$169,749.26
  Reallocation   -$158,119.19     -$40,511,223.00 -$158,119.19
  Expenditure       -$3,125,920.25   -$3,125,920.25
  Expenditure       -$1,760,953.64   -$1,760,953.64
  Expenditure       -$1,516,327.29   -$1,516,327.29
  Reserved Projects           $0.00
            $0.00
 
2021 Authorized Collections         $3,720,000.00 $0.00
  Authorized Carryover $0.00 $1,512,077.29 $252,654.80     $1,764,732.09
  Authorized Carryover $0.00 $2,301,807.55 $311,449.13     $2,613,256.68
  Authorized Carryover $0.00 $2,437,692.05 $0.00     $2,437,692.05
  Authorized Carryover $0.00 $5,375,145.61 $1,193,122.06     $6,568,267.67
  Reallocation   -$2,871,297.54 -$1,193,122.05   -$1,747,260.31 -$4,064,419.59
  Reallocation   -$2,267,942.79       -$2,267,942.79
  Reallocation   -$2,143,688.36 -$311,449.13   -$150,634.49 -$2,455,137.49
  Reallocation   -$288,445.17 -$104,923.16   $276,434.31 -$393,368.33
  Expenditure       -$6,779,174.06   -$6,779,174.06
  Expenditure       -$4,781,903.63   -$4,781,903.63
  Expenditure       -$2,744,271.56   -$2,744,271.56
  Expenditure       -$1,043,051.68   -$1,043,051.68
  Reserved Projects           $0.00
  PBI in Process           $0.00
            $0.00
 
2020 Authorized Collections       $5,600,000.00   $5,600,000.00
  Authorized Collections       $11,000,000.00   $11,000,000.00
  Authorized Collections           $0.00
  Authorized Carryover $0.00 $1,529,829.82 $252,654.80     $1,782,484.62
  Authorized Carryover $0.00 $2,437,692.05 $0.00     $2,437,692.05
  Authorized Carryover $0.00 $3,405,511.47 $460,129.13     $3,865,640.60
  Authorized Carryover $0.00 $9,611,410.43 $1,790,978.49     $11,402,388.92
  Reallocation   -$4,236,264.82 -$597,856.43     -$4,834,121.25
  Reallocation   -$1,103,703.92 -$148,680.00     -$1,252,383.92
  Reallocation   -$17,752.53     -$86,237.13 -$17,752.53
  Reallocation         $520,000.00 $0.00
  Expenditure       -$6,198,746.00   -$6,198,746.00
  Expenditure       -$4,833,552.35   -$4,833,552.35
  Expenditure       -$2,177,057.23   -$2,177,057.23
  Expenditure       -$1,034,858.89   -$1,034,858.89
  Reserved Projects           $0.00
  PBI in Process           $0.00
            $0.00
 
2019 Authorized Carryover $0.00 $1,632,241.64 $651,890.98     $2,284,132.62
  Authorized Carryover $0.00 $2,846,485.47 $0.00     $2,846,485.47
  Authorized Carryover $0.00 $5,602,791.21 $460,129.13     $6,062,920.34
  Authorized Carryover $0.00 $9,611,410.43 $1,790,978.49     $11,402,388.92
  Reallocation   -$2,197,279.74     -$309,830.70 -$2,197,279.74
  Reallocation   -$408,793.42     -$46,098.15 -$408,793.42
  Reallocation   -$102,411.82 -$399,236.18   -$54,846.88 -$501,648.00
  Expenditure       -$3,511,820.00   -$3,511,820.00
  Expenditure       -$2,392,752.57   -$2,392,752.57
  Expenditure       -$1,613,601.78   -$1,613,601.78
  Expenditure       -$916,398.69   -$916,398.69
  Reserved Projects           $0.00
  PBI in Process           $0.00
            $0.00
 
2018 Authorized Carryover $0.00 $2,131,075.96 $1,887,306.98     $4,018,382.94
  Authorized Carryover $0.00 $4,402,172.80 $0.00     $4,402,172.80
  Authorized Carryover $0.00 $16,613,614.37 $686,707.74     $17,300,322.11
  Authorized Carryover $0.00 $21,222,306.66 $2,255,614.15     $23,477,920.81
  Reallocation   -$11,610,896.23 -$464,635.66     -$12,075,531.89
  Reallocation   -$11,010,823.16 -$226,578.61   -$207,660.31 -$11,237,401.77
  Reallocation   -$1,555,687.33       -$1,555,687.33
  Reallocation   -$498,834.32 -$1,235,416.00   -$86,621.73 -$1,734,250.32
  Expenditure       -$3,045,751.78   -$3,045,751.78
  Expenditure       -$2,890,966.00   -$2,890,966.00
  Expenditure       -$1,698,690.98   -$1,698,690.98
  Expenditure       -$762,773.42   -$762,773.42
  Reserved Projects           $0.00
  PBI in Process           $0.00
            $0.00
 
2017 Authorized Collections       $3,360,000.00   $3,360,000.00
  Authorized Collections       $4,620,000.00   $4,620,000.00
  Authorized Collections       $11,760,000.00   $11,760,000.00
  Authorized Collections       $15,120,000.00   $15,120,000.00
  Authorized Carryover $0.00 -$428,924.04 $1,887,306.98     $1,458,382.94
  Authorized Carryover $0.00 $5,669,328.99 $0.00     $5,669,328.99
  Authorized Carryover $0.00 $21,222,306.66 $2,255,614.15     $23,477,920.81
  Authorized Carryover $0.00 $21,559,968.97 $689,227.74     $22,249,196.71
  Reallocation   -$4,946,354.60 -$2,520.00 $25,172,832.00 -$25,220,894.40 $20,223,957.40
  Reallocation   -$1,267,156.19   $2,250,346.00 -$2,278,311.19 $983,189.81
  Reallocation   $2,560,000.00   $5,511,329.00 -$5,511,329.00 $8,071,329.00
  Reallocation       $18,787,102.00 -$18,787,102.00 $18,787,102.00
  Expenditure       -$2,618,352.00   -$2,618,352.00
  Expenditure       -$2,297,516.20   -$2,297,516.20
  Expenditure       -$1,565,971.75   -$1,565,971.75
  Expenditure       -$534,933.38   -$534,933.38
  Reserved Projects           $0.00
  PBI in Process           $0.00
            $0.00
 
2016 Authorized Collections   $3,836,250.00 $1,278,750.00 $770,000.00   $5,885,000.00
  Authorized Collections   $5,580,000.00 $1,860,000.00 $560,000.00   $8,000,000.00
  Authorized Collections   $9,765,000.00 $3,255,000.00 $1,960,000.00   $14,980,000.00
  Authorized Collections   $12,555,000.00 $4,185,000.00 $2,520,000.00   $19,260,000.00
  Authorized Carryover -$0.22 $39,136,231.59 $950,165.36     $40,086,396.73
  Authorized Carryover -$0.18 $2,941,139.67 $4,940,315.61     $7,881,455.10
  Authorized Carryover -$0.11 $37,797,730.09 $378,187.54     $38,175,917.52
  Authorized Carryover $0.00 $16,113,197.67 $1,114,923.58     $17,228,121.25
  Reallocation $0.11 -$22,545,922.17 -$1,705,166.34 -$18,787,102.00 $43,038,190.40 -$43,038,190.40
  Reallocation $0.18 -$5,510,108.59 -$4,025,008.63 -$5,511,329.00 $15,046,446.04 -$15,046,446.04
  Reallocation $0.22 -$19,792,527.67 -$2,419,450.97 -$25,172,832.00 $47,384,810.42 -$47,384,810.42
  Reallocation   -$11,572,450.16 -$2,301,273.58 -$2,250,346.00 $16,124,069.74 -$16,124,069.74
  Expenditure       -$4,267,356.00   -$4,267,356.00
  Expenditure       -$1,636,963.22   -$1,636,963.22
  Expenditure       -$1,204,946.17   -$1,204,946.17
  Expenditure       -$829,470.16   -$829,470.16
  Reserved Projects     -$602,407.05     -$602,407.05
  PBI in Process   -$1,582,206.99 -$548,243.32     -$2,130,450.31
  PBI in Process   -$1,492,783.04       -$1,492,783.04
  PBI in Process   -$497,612.56 -$444,000.00     -$941,612.56
  PBI in Process   -$479,921.17 -$46,200.00     -$526,121.17
    -$5,966,527.96 -$548,243.33     -$6,514,771.29
    -$5,091,718.22       -$5,091,718.22
    -$2,942,342.56 -$444,000.00     -$3,386,342.56
    -$2,227,747.35 -$46,200.00     -$2,273,947.35
 
2015 Authorized Collections   $5,580,000.00 $1,860,000.00 $560,000.00   $8,000,000.00
  Authorized Collections   $7,672,500.00 $2,557,500.00 $770,000.00   $11,000,000.00
  Authorized Collections   $19,530,000.00 $6,510,000.00 $1,960,000.00   $28,000,000.00
  Authorized Collections   $25,110,000.00 $8,370,000.00 $2,520,000.00   $36,000,000.00
  Authorized Carryover -$0.22 $40,823,066.23 $4,626,495.36     $45,449,561.37
  Authorized Carryover -$0.18 $8,508,619.68 $4,079,386.36     $12,588,005.86
  Authorized Carryover -$0.11 $36,115,843.82 $167,430.12     $36,283,273.83
  Authorized Carryover $0.00 $12,828,603.60 $10,552,706.53     $23,381,310.13
  Reallocation   $18,327.75 $6,109.25   -$24,437.00 $24,437.00
  Reallocation   $6,163,195.00 -$5,945,602.00   -$217,593.00 $217,593.00
  Reallocation   $10,186,330.00 -$10,186,330.00     $0.00
  Reallocation   $12,014,151.15 -$11,995,282.95   -$18,868.20 $18,868.20
  Expenditure       -$1,440,820.56   -$1,440,820.56
  Expenditure       -$1,350,115.75   -$1,350,115.75
  Expenditure       -$1,313,632.00   -$1,313,632.00
  Expenditure       -$519,148.44   -$519,148.44
  PBI in Process   -$3,179,116.86       -$3,179,116.86
  PBI in Process   -$2,906,078.53       -$2,906,078.53
  PBI in Process   -$759,432.01 -$363,239.33     -$1,122,671.34
  PBI in Process   -$735,828.91 -$701,400.26     -$1,437,229.17
    -$28,855,479.82 -$1,512,240.32     -$30,367,720.14
    -$28,224,047.78       -$28,224,047.78
    -$13,495,978.55       -$13,495,978.55
    -$10,406,375.75 -$641,940.67     -$11,048,316.42
 
2014 Authorized Collections   $5,580,000.00 $1,860,000.00 $560,000.00   $8,000,000.00
  Authorized Collections   $7,672,500.00 $2,557,500.00 $770,000.00   $11,000,000.00
  Authorized Collections   $19,530,000.00 $6,510,000.00 $1,960,000.00   $28,000,000.00
  Authorized Collections   $25,110,000.00 $8,370,000.00 $2,520,000.00   $36,000,000.00
  Authorized Carryover -$0.22 $55,441,898.75 $36,722,220.66     $92,164,119.19
  Authorized Carryover -$0.18 $10,653,442.59 $5,594,761.36     $16,248,203.77
  Authorized Carryover -$0.11 $34,897,314.11 $9,489,963.76     $44,387,277.76
  Authorized Carryover $0.00 $16,993,247.37 $10,486,957.03     $27,480,204.40
  Reallocation   $2,524,748.50 -$2,491,750.50   -$32,998.00 $32,998.00
  Reallocation   $4,737,875.00 -$1,575,375.00 -$3,000,000.00 -$162,500.00 $162,500.00
  Reallocation   $17,398,108.75 -$17,003,895.75   -$394,213.00 $394,213.00
  Reallocation   $38,719,284.10 -$38,605,725.30   -$113,558.80 $113,558.80
  Expenditure       -$1,607,596.23   -$1,607,596.23
  Expenditure       -$1,126,407.90   -$1,126,407.90
  Expenditure       -$885,827.08   -$885,827.08
  Expenditure       -$339,129.45   -$339,129.45
  PBI in Process   -$4,178,626.60       -$4,178,626.60
  PBI in Process   -$1,026,667.37 -$323,380.00     -$1,350,047.37
  PBI in Process   -$481,371.03       -$481,371.03
  PBI in Process     -$900,000.00     -$900,000.00
    -$68,689,490.02       -$68,689,490.02
    -$40,262,911.67 -$365,257.89     -$40,628,169.56
    -$13,880,521.24       -$13,880,521.24
    -$12,462,697.91 -$900,000.00     -$13,362,697.91
 
2013 Authorized Collections   $5,580,000.00 $1,860,000.00 $560,000.00 $42,590.00 $8,000,000.00
  Authorized Collections   $7,672,500.00 $2,557,500.00 $770,000.00   $11,000,000.00
  Authorized Collections   $19,530,000.00 $6,510,000.00 $1,960,000.00   $28,000,000.00
  Authorized Collections   $25,110,000.00 $8,370,000.00 $2,520,000.00   $36,000,000.00
  Authorized Carryover -$0.18 $9,598,984.73 $8,308,070.70     $17,907,055.25
  Authorized Carryover -$0.11 $29,517,406.62 $17,312,492.26     $46,829,898.77
  Authorized Carryover $292.00 $16,100,789.06 $8,935,134.03     $25,036,215.09
  Authorized Carryover $22,803,550.78 $30,882,324.15 $24,499,808.66     $78,185,683.59
  Reallocation -$22,803,551.00 $17,137,234.00 $5,712,412.00   -$46,095.00 $46,095.00
  Reallocation -$292.00 $6,969.00 $2,323.00   -$9,000.00 $9,000.00
  Reallocation   $3,631,942.50 -$3,589,352.50   -$42,590.00 $42,590.00
  Reallocation   $16,041,614.50 -$15,986,128.50   -$55,486.00 $55,486.00
  Expenditure       -$1,053,722.54   -$1,053,722.54
  Expenditure       -$955,111.90   -$955,111.90
  Expenditure       -$926,189.28   -$926,189.28
  Expenditure       -$501,630.41   -$501,630.41
  PBI in Process   -$459,672.50       -$459,672.50
  PBI in Process   -$313,599.91 -$103,200.00     -$416,799.91
  PBI in Process     -$216,200.05     -$216,200.05
  PBI in Process     -$59,145.99     -$59,145.99
    -$35,458,107.10 -$103,200.00     -$35,561,307.10
    -$11,647,986.90       -$11,647,986.90
    -$8,157,484.64 -$767,756.79     -$8,925,241.43
    -$6,787,010.69 -$948,854.01     -$7,735,864.70
 
2012 Authorized Collections   $5,580,000.00 $1,860,000.00 $560,000.00 $27,675.00 $8,000,000.00
  Authorized Collections   $7,672,500.00 $2,557,500.00 $770,000.00   $11,000,000.00
  Authorized Collections   $19,530,000.00 $6,510,000.00 $1,960,000.00   $28,000,000.00
  Authorized Collections   $25,110,000.00 $8,370,000.00 $2,520,000.00   $36,000,000.00
  Authorized Carryover -$0.18 $22,983,392.52 $8,030,643.88     $31,014,036.22
  Authorized Carryover -$0.11 $25,473,906.90 $22,010,175.83     $47,484,082.62
  Authorized Carryover $292.00 $16,250,225.84 $6,377,634.03     $22,628,151.87
  Authorized Carryover $22,803,550.78 $38,881,867.89 $18,288,346.59     $79,973,765.26
  Reallocation   -$554,533.00 $815,155.00   -$260,622.00 $260,622.00
  Reallocation   $20,756.00 $6,919.00   -$27,675.00 $27,675.00
  Reallocation   $10,000,000.00 -$10,000,000.00     $0.00
  Expenditure       -$1,822,720.90   -$1,822,720.90
  Expenditure       -$833,733.00   -$833,733.00
  Expenditure       -$634,342.59   -$634,342.59
  Expenditure       -$407,500.00   -$407,500.00
  PBI in Process   -$1,374,407.37 -$300,000.00     -$1,674,407.37
  PBI in Process   -$629,207.70 -$776,692.92     -$1,405,900.62
    -$30,437,292.58 -$2,290,990.65     -$32,728,283.23
    -$25,600,603.37 -$813,692.93     -$26,414,296.30
    -$18,985,163.79 -$1,589,492.18     -$20,574,655.97
    -$7,821,936.78       -$7,821,936.78
 
2011 Authorized Collections   $3,600,000.00 $3,600,000.00 $800,000.00   $8,000,000.00
  Authorized Collections   $7,672,500.00 $2,557,500.00 $770,000.00   $11,000,000.00
  Authorized Collections   $19,530,000.00 $6,510,000.00 $1,960,000.00   $28,000,000.00
  Authorized Collections   $25,110,000.00 $8,370,000.00 $2,520,000.00   $36,000,000.00
  Authorized Carryover -$0.18 $26,445,063.46 -$687,651.12     $25,757,412.16
  Authorized Carryover -$0.11 $22,160,367.32 $29,370,335.26     $51,530,702.47
  Authorized Carryover $292.00 $9,825,000.00 $9,679,536.41     $19,504,828.41
  Authorized Carryover $22,803,550.78 $17,836,000.00 $30,313,546.59     $70,953,097.37
  Reallocation   -$5,336,095.00 $5,336,095.00     $0.00
  Reallocation   $4,803,402.38 -$4,803,402.38     $0.00
  Reallocation   $15,730,159.43 -$15,730,159.43     $0.00
  Reallocation   $18,535,200.00 -$18,535,200.00     $0.00
  Expenditure       -$2,657,649.00   -$2,657,649.00
  Expenditure       -$999,694.80   -$999,694.80
  Expenditure       -$716,003.63   -$716,003.63
  Expenditure       -$575,088.62   -$575,088.62
  PBI in Process   -$392,325.00       -$392,325.00
    -$37,526,619.85       -$37,526,619.85
    -$16,627,007.11       -$16,627,007.11
    -$6,050,676.54 -$1,056,000.00     -$7,106,676.54
    -$1,725,575.94 -$217,800.00     -$1,943,375.94
 
2010 Authorized Collections   $3,600,000.00 $3,600,000.00 $800,000.00   $8,000,000.00
  Authorized Collections   $4,950,000.00 $4,950,000.00 $1,100,000.00   $11,000,000.00
  Authorized Collections   $12,600,000.00 $12,600,000.00 $2,800,000.00   $28,000,000.00
  Authorized Collections   $16,200,000.00 $16,200,000.00 $3,600,000.00   $36,000,000.00
  Authorized Carryover -$0.18 $43,459,089.32 $15,110,823.02     $58,569,912.16
  Authorized Carryover -$0.11 $69,343,743.32 $43,680,335.26     $113,024,078.47
  Authorized Carryover $292.00 $11,837,005.49 $13,295,030.92     $25,132,328.41
  Authorized Carryover $22,803,550.78 $36,494,700.00 $45,472,346.59     $104,770,597.37
  Reallocation   $5,237,994.51 -$3,382,994.51   -$1,855,000.00 $1,855,000.00
  Reallocation   $9,060,974.14 -$9,060,974.14     $0.00
  Reallocation   $16,363,800.00 -$16,363,800.00     $0.00
  Reallocation       $0.00   $0.00
  Expenditure       -$1,959,666.42   -$1,959,666.42
  Expenditure       -$717,036.28   -$717,036.28
  Expenditure       -$419,123.00   -$419,123.00
  Expenditure       -$188,461.00   -$188,461.00
    -$63,383,376.00 -$30,510,000.00     -$93,893,376.00
    -$47,622,500.00 -$11,395,000.00     -$59,017,500.00
    -$29,675,000.00 -$10,337,500.00     -$40,012,500.00
    -$12,200,000.00 -$5,182,500.00     -$17,382,500.00
 
2009 Authorized Collections   $3,600,000.00 $3,600,000.00 $800,000.00   $8,000,000.00
  Authorized Collections   $4,950,000.00 $4,950,000.00 $1,100,000.00   $11,000,000.00
  Authorized Collections   $12,600,000.00 $12,600,000.00 $2,800,000.00   $28,000,000.00
  Authorized Collections   $16,200,000.00 $16,200,000.00 $3,600,000.00   $36,000,000.00
  Authorized Carryover -$0.18 $39,859,089.32 $11,510,823.02     $51,369,912.16
  Authorized Carryover -$0.11 $63,983,743.32 $35,041,035.26     $99,024,778.47
  Authorized Carryover $292.00 $22,687,005.49 $8,345,030.92     $31,032,328.41
  Authorized Carryover $22,803,550.78 $27,561,000.00 $33,772,346.59     $84,136,897.37
  Reallocation       $0.00   $0.00
  Expenditure       -$1,647,230.10   -$1,647,230.10
  Expenditure       -$398,020.21   -$398,020.21
  Expenditure       -$294,363.00   -$294,363.00
  Expenditure       -$121,487.50   -$121,487.50
    -$15,800,000.00       -$15,800,000.00
    -$10,840,000.00 -$7,560,700.00     -$18,400,700.00
    -$3,666,300.00 -$900,000.00     -$4,566,300.00
 
2008 Authorized Collections   $3,600,000.00 $3,600,000.00 $800,000.00   $8,000,000.00
  Authorized Collections   $4,950,000.00 $4,950,000.00 $1,100,000.00   $11,000,000.00
  Authorized Collections   $12,600,000.00 $12,600,000.00 $2,800,000.00   $28,000,000.00
  Authorized Collections   $16,200,000.00 $16,200,000.00 $3,600,000.00   $36,000,000.00
  Authorized Carryover -$0.18 $38,959,089.32 $7,973,323.02     $46,932,412.16
  Authorized Carryover -$0.11 $48,041,743.32 $18,853,535.26     $66,895,278.47
  Authorized Carryover $580,534.50 $14,230,758.52 $6,895,030.92     $21,706,323.94
  Authorized Carryover $22,803,550.78 $14,961,000.00 $21,172,346.59     $58,936,897.37
  Reallocation -$580,242.50 $3,506,246.97 -$3,500,000.00 -$3,909,832.65 $4,483,828.18 -$4,483,828.18
  Reallocation       $0.00   $0.00
  Expenditure       -$892,583.11   -$892,583.11
  Expenditure       -$878,740.30   -$878,740.30
  Expenditure       -$424,475.27   -$424,475.27
  Expenditure       -$321,055.00   -$321,055.00
    -$2,700,000.00 -$62,500.00     -$2,762,500.00
    -$258,000.00 -$12,500.00     -$270,500.00
 
2007 Authorized Collections   $3,600,000.00 $3,600,000.00 $800,000.00   $8,000,000.00
  Authorized Collections   $4,950,000.00 $4,950,000.00 $1,100,000.00   $11,000,000.00
  Authorized Collections   $12,600,000.00 $12,600,000.00 $2,800,000.00   $28,000,000.00
  Authorized Collections   $16,200,000.00 $16,200,000.00 $3,600,000.00   $36,000,000.00
  Authorized Carryover -$0.18 $35,849,089.32 $6,067,523.02     $41,916,612.16
  Authorized Carryover -$0.11 $33,710,243.32 $8,113,335.26     $41,823,578.47
  Authorized Carryover $22,803,550.78 $5,200,000.00 $9,619,346.59     $37,622,897.37
  Authorized Carryover $42,532,503.26 $6,895,143.13 $1,945,030.92     $51,372,677.31
  Reallocation -$41,951,968.76 $2,945,615.39     $39,006,353.37 -$39,006,353.37
  Reallocation       $0.00   $0.00
  Expenditure       -$2,231,660.21   -$2,231,660.21
  Expenditure       -$1,140,693.60   -$1,140,693.60
  Expenditure       -$609,697.00   -$609,697.00
  Expenditure       -$499,410.34   -$499,410.34
    -$2,839,000.00 -$1,047,000.00     -$3,886,000.00
    -$1,868,500.00 -$5,459,800.00     -$7,328,300.00
    -$560,000.00       -$560,000.00
    -$490,000.00 -$1,694,200.00     -$2,184,200.00
 
2006 Authorized Collections $29,400,000.00 $5,100,000.00 $5,100,000.00 $4,400,000.00 $42,207.69 $44,000,000.00
  Authorized Collections $39,750,000.00 $4,650,000.00 $4,650,000.00 $5,450,000.00   $54,500,000.00
  Authorized Collections $101,550,000.00 $9,750,000.00 $9,750,000.00 $13,450,000.00   $134,500,000.00
  Authorized Collections $136,800,000.00 $18,000,000.00 $18,000,000.00 $19,200,000.00   $192,000,000.00
  Authorized Carryover $4,606,449.20 $2,245,143.13 $4,257,806.39     $11,109,398.72
  Authorized Carryover $15,553,058.81 $100,000.32 $3,814,333.02     $19,467,392.15
  Authorized Carryover $43,040,008.36 $0.00 $778,546.59     $43,818,554.95
  Authorized Carryover $60,818,888.11 $2,572,684.00 $5,779,835.26     $69,171,407.37
  Reallocation -$96,073,638.02 $17,730,309.32 -$10,200,000.00 -$13,000,000.00 $101,543,328.70 -$101,543,328.70
  Reallocation -$85,245,659.00       $85,245,659.00 -$85,245,659.00
  Reallocation -$40,158,871.31 $40,199,089.00 $1,990.00   -$42,207.69 $42,207.69
  Reallocation $4,182,790.16   -$3,831,775.47 -$337,986.25 -$13,028.44 $13,028.44
  Expenditure       -$2,541,127.82   -$2,541,127.82
  Expenditure       -$1,005,631.92   -$1,005,631.92
  Expenditure       -$825,561.87   -$825,561.87
  Expenditure       -$693,270.00   -$693,270.00
  -$101,545,250.20 -$4,592,750.00 -$5,466,500.00     -$111,604,500.20
  -$36,540,798.58 -$4,550,000.00 -$909,200.00     -$41,999,998.58
  -$6,006,736.10   -$3,131,000.00     -$9,137,736.10
  -$4,794,187.68 -$9,550,000.00 -$2,848,800.00     -$17,192,987.68
 
2005 Authorized Collections $4,650,000.00 $4,650,000.00 $4,650,000.00 $1,550,000.00   $15,500,000.00
  Authorized Collections $5,100,000.00 $5,100,000.00 $5,100,000.00 $1,700,000.00   $17,000,000.00
  Authorized Collections $9,750,000.00 $9,750,000.00 $9,750,000.00 $3,250,000.00   $32,500,000.00
  Authorized Collections $18,000,000.00 $18,000,000.00 $18,000,000.00 $6,000,000.00   $60,000,000.00
  Authorized Carryover $4,468,471.32 $7,643.13 $1,259,557.17     $5,735,671.62
  Authorized Carryover $11,980,134.31 $500,000.32 $3,427,933.02     $15,908,067.65
  Authorized Carryover $22,712,850.36 -$50,000.00 $4,086,546.59     $26,749,396.95
  Authorized Carryover $31,700,653.61 $2,915,184.00 $11,062,635.26     $45,678,472.87
  Reallocation $1,837,121.38 -$1,162,500.00 -$674,621.38     $0.00
  Reallocation $3,000,000.00 -$2,000,000.00 -$1,000,000.00     $0.00
  Reallocation $18,739,647.00 -$9,200,000.00 -$8,600,000.00 -$939,647.00   $0.00
  Reallocation $34,400,000.00 -$15,700,000.00 -$16,400,000.00 -$2,300,000.00   $0.00
  Expenditure       -$2,469,583.33   -$2,469,583.33
  Expenditure       -$1,277,013.08   -$1,277,013.08
  Expenditure       -$784,104.00   -$784,104.00
  Expenditure       -$608,621.30   -$608,621.30
  -$23,281,765.50 -$2,642,500.00 -$6,882,800.00     -$32,807,065.50
  -$8,162,489.00 -$500,000.00 -$4,458,000.00     -$13,120,489.00
  -$6,349,143.50 -$1,250,000.00 -$977,129.40     -$8,576,272.90
  -$4,527,075.50 -$3,500,000.00 -$3,713,600.00     -$11,740,675.50
 
2004 Authorized Collections $4,533,333.33 $4,533,333.33 $4,533,333.33 $3,400,000.00   $16,999,999.99
  Authorized Collections $4,753,333.33 $4,753,333.34 $4,753,333.33 $1,240,000.00   $15,500,000.00
  Authorized Collections $8,666,675.00 $8,666,675.00 $8,666,650.00 $6,500,000.00   $32,500,000.00
  Authorized Collections $16,000,000.00 $16,000,000.00 $16,000,000.00 $12,000,000.00   $60,000,000.00
  Authorized Carryover $13,346,624.98 -$4,033,333.01 $849,778.69     $10,163,070.66
  Authorized Carryover $14,443,269.80 -$0.01 $4,194,402.43     $18,637,672.22
  Authorized Carryover $39,062,579.84 -$116,675.00 $16,323,766.56     $55,269,671.40
  Authorized Carryover $59,963,182.55 $0.00 $10,331,629.13     $70,294,811.68
  Reallocation $240,000.00 $0.00 $1,800,000.00 -$2,040,000.00   $0.00
  Reallocation $8,957,226.87 -$2,253,333.33 -$6,088,178.59 -$615,714.95   $0.00
  Reallocation $29,758,060.00 -$8,600,000.00 -$15,600,000.00 -$5,558,060.00   $0.00
  Reallocation $30,000,000.00 -$10,000,000.00 -$3,000,000.00 -$17,000,000.00   $0.00
  Expenditure       -$1,936,806.87   -$1,936,806.87
  Expenditure       -$1,289,133.45   -$1,289,133.45
  Expenditure       -$675,791.00   -$675,791.00
  Expenditure       -$624,285.05   -$624,285.05
  -$74,262,528.94 -$3,084,816.00 -$12,268,993.87     -$89,616,338.81
  -$54,774,464.48   -$5,303,869.97     -$60,078,334.45
  -$23,685,358.68 -$2,492,356.87 -$1,600,000.00     -$27,777,715.55
  -$6,139,824.00   -$3,755,179.00     -$9,895,003.00
 
2003 Authorized Collections $4,533,333.33 $4,533,333.33 $4,533,333.33 $3,400,000.00   $16,999,999.99
  Authorized Collections $4,753,333.34 $4,753,333.33 $4,753,333.33 $1,240,000.00   $15,500,000.00
  Authorized Collections $8,666,675.00 $8,666,675.00 $8,666,650.00 $6,500,000.00   $32,500,000.00
  Authorized Collections $16,000,000.00 $16,000,000.00 $16,000,000.00 $12,000,000.00   $60,000,000.00
  Authorized Carryover $6,032,791.66 $0.66 $2,943,695.16     $8,976,487.48
  Authorized Carryover $6,175,898.38 $7,211,675.66 $5,652,705.70     $19,040,279.74
  Authorized Carryover $25,130,730.88 $11,416,650.00 $13,246,891.88     $49,794,272.76
  Authorized Carryover $47,223,642.10 $10,500,000.00 $15,583,622.49     $73,307,264.59
  Reallocation $7,974,667.00 -$8,566,667.00 $2,632,000.00 -$2,040,000.00   $0.00
  Reallocation $11,733,826.64 -$11,965,009.00 -$4,093,106.11 -$675,711.53 $5,000,000.00 -$5,000,000.00
  Reallocation $25,832,255.00 -$20,200,000.00   -$5,632,255.00   $0.00
  Reallocation $39,100,000.00 -$26,500,000.00 -$10,900,000.00 -$1,700,000.00   $0.00
  Expenditure       -$1,640,021.96   -$1,640,021.96
  Expenditure       -$1,290,749.38   -$1,290,749.38
  Expenditure       -$662,960.00   -$662,960.00
  Expenditure       -$564,288.47   -$564,288.47
  -$42,360,459.55   -$10,351,993.36     -$52,712,452.91
  -$20,567,081.04   -$5,589,775.32     -$26,156,856.36
  -$8,219,788.56   -$2,118,530.49     -$10,338,319.05
  -$5,194,167.01   -$9,259,249.80     -$14,453,416.81
 
2002 Authorized Collections $4,533,333.33 $4,533,333.33 $4,533,333.33 $3,400,000.00   $16,999,999.99
  Authorized Collections $4,753,333.34 $4,753,333.33 $4,753,333.33 $1,240,000.00   $15,500,000.00
  Authorized Collections $8,666,675.00 $8,666,675.00 $8,666,650.00 $6,500,000.00   $32,500,000.00
  Authorized Collections $16,000,000.00 $16,000,000.00 $16,000,000.00 $12,000,000.00   $60,000,000.00
  Authorized Carryover $1,935,800.44 $2,458,342.33 $2,424,011.19     $6,818,153.96
  Authorized Carryover $5,833,333.33 $0.33 $6,521,959.33     $12,355,292.99
  Authorized Carryover $10,375,750.73 $10,749,975.00 $9,081,925.23     $30,207,650.96
  Authorized Carryover $29,239,737.50 $12,000,000.00 $9,212,469.00     $50,452,206.50
  Reallocation $722,814.95     -$722,814.95   $0.00
  Reallocation $6,573,333.00 -$4,533,333.00   -$2,040,000.00   $0.00
  Reallocation $13,417,920.00 -$8,000,000.00   -$5,417,920.00   $0.00
  Reallocation $26,600,000.00 -$16,000,000.00   -$10,600,000.00   $0.00
  Expenditure       -$1,404,453.82   -$1,404,453.82
  Expenditure       -$957,651.76   -$957,651.76
  Expenditure       -$517,185.05   -$517,185.05
  Expenditure       -$423,995.00   -$423,995.00
  -$24,616,095.40 -$1,500,000.00 -$9,628,846.51     -$35,744,941.91
  -$10,907,208.00   -$8,111,597.50     -$19,018,805.50
  -$7,329,614.85   -$4,501,683.35     -$11,831,298.20
  -$1,236,050.35   -$1,524,638.82     -$2,760,689.17
 
2001 Authorized Collections $4,533,333.33 $4,533,333.33 $4,533,333.33 $3,400,000.00   $16,999,999.99
  Authorized Collections $4,753,333.34 $4,753,333.33 $4,753,333.33 $1,240,000.00   $15,500,000.00
  Authorized Collections $8,666,675.00 $8,666,675.00 $8,666,650.00 $6,500,000.00   $32,500,000.00
  Authorized Collections $16,000,000.00 $16,000,000.00 $16,000,000.00 $12,000,000.00   $60,000,000.00
  Authorized Carryover           $0.00
  Reallocation $1,300,000.00 -$4,533,333.00 $6,000,333.00 -$2,767,000.00   $0.00
  Reallocation $2,036,818.00 $2,083,300.00 $2,084,800.00 -$6,204,918.00   $0.00
  Reallocation $3,315,204.19 -$2,294,991.00   -$1,020,213.19   $0.00
  Reallocation $18,700,000.00 -$3,500,000.00 -$3,500,000.00 -$11,700,000.00   $0.00
  Expenditure       -$537,100.00   -$537,100.00
  Expenditure       -$269,648.08   -$269,648.08
  Expenditure       -$219,786.81   -$219,786.81
  Expenditure       -$34,744.56   -$34,744.56
  -$6,132,737.09   -$2,329,322.14     -$8,462,059.23
  -$5,460,262.50 -$500,000.00 -$3,287,531.00     -$9,247,793.50
  -$327,742.27   -$1,669,524.77     -$1,997,267.04
      -$4,011,707.00     -$4,011,707.00