SGIP Budget Summary - SCE

07/06/2015 05:56AM

    Level 1
(Photovoltaic)
Level 2
(Renewable/ET)
Level 3
(Non-Renewable)
Admin/M&E Other Total
  Current Balance -$0 $12,029,624 $647,428 $26,199,910 -- $38,876,962
  Pending Reservation   -$11,407,758   -- -- -$11,407,758
  Available Funds -$0 $621,866 $647,428 $26,199,910 -- $27,469,205
  Wait List       -- --  
 
2015 Authorized Collections   $19,530,000 $6,510,000 $1,960,000   $28,000,000
  Authorized Carryover -$0 $11,812,245 $4,323,758     $16,136,004
  Reallocation   $10,186,330 -$10,186,330     $0
  Reserved Projects   -$29,498,952       -$29,498,952
 
2014 Authorized Collections   $19,530,000 $6,510,000 $1,960,000   $28,000,000
  Authorized Carryover -$0 $39,218,972 $36,419,484     $75,638,455
  Reallocation   $38,719,284 -$38,605,725   -$113,559 $113,559
  Expenditure       -$885,827   -$885,827
  Reserved Projects   -$84,578,171       -$84,578,171
  PBI in Process   -$461,160       -$461,160
    -$616,680       -$616,680
 
2013 Authorized Collections   $19,530,000 $6,510,000 $1,960,000   $28,000,000
  Authorized Carryover $22,803,551 $20,359,906 $24,197,072     $67,360,529
  Reallocation -$22,803,551 $17,137,234 $5,712,412   -$46,095 $46,095
  Expenditure       -$955,112   -$955,112
  Reserved Projects   -$14,785,568       -$14,785,568
  PBI in Process   -$1,450,820       -$1,450,820
    -$1,571,780       -$1,571,780
 
2012 Authorized Collections   $19,530,000 $6,510,000 $1,960,000   $28,000,000
  Authorized Carryover $22,803,551 $37,047,635 $18,288,347     $78,139,532
  Reallocation   -$554,533 $815,155   -$260,622 $260,622
  Expenditure       -$833,733   -$833,733
  Reserved Projects   -$16,126,727 -$600,000     -$16,726,727
  PBI in Process   -$7,908,275 -$408,215     -$8,316,490
    -$11,628,194 -$408,215     -$12,036,409
 
2011 Authorized Collections   $19,530,000 $6,510,000 $1,960,000   $28,000,000
  Authorized Carryover $22,803,551 $17,836,000 $30,313,547     $70,953,097
  Reallocation   $18,535,200 -$18,535,200     $0
  Expenditure       -$2,657,649   -$2,657,649
  Reserved Projects   -$72,000       -$72,000
  PBI in Process   -$7,618,472       -$7,618,472
    -$11,163,093       -$11,163,093
 
2010 Authorized Collections   $12,600,000 $12,600,000 $2,800,000   $28,000,000
  Authorized Carryover $22,803,551 $36,494,700 $45,472,347     $104,770,597
  Reallocation   $16,363,800 -$16,363,800     $0
  Expenditure       -$419,123   -$419,123
    -$47,622,500 -$11,395,000     -$59,017,500
 
2009 Authorized Collections   $12,600,000 $12,600,000 $2,800,000   $28,000,000
  Authorized Carryover $22,803,551 $27,561,000 $33,772,347     $84,136,897
  Expenditure       -$121,488   -$121,488
    -$3,666,300 -$900,000     -$4,566,300
 
2008 Authorized Collections   $12,600,000 $12,600,000 $2,800,000   $28,000,000
  Authorized Carryover $22,803,551 $14,961,000 $21,172,347     $58,936,897
  Expenditure       -$878,740   -$878,740
 
2007 Authorized Collections   $12,600,000 $12,600,000 $2,800,000   $28,000,000
  Authorized Carryover $22,803,551 $5,200,000 $9,619,347     $37,622,897
  Expenditure       -$1,140,694   -$1,140,694
    -$2,839,000 -$1,047,000     -$3,886,000
 
2006 Authorized Collections $101,550,000 $9,750,000 $9,750,000 $13,450,000   $134,500,000
  Authorized Carryover $43,040,008 $0 $778,547     $43,818,555
  Reallocation -$85,245,659       $85,245,659 -$85,245,659
  Expenditure       -$1,005,632   -$1,005,632
  -$36,540,799 -$4,550,000 -$909,200     -$41,999,999
 
2005 Authorized Collections $9,750,000 $9,750,000 $9,750,000 $3,250,000   $32,500,000
  Authorized Carryover $22,712,850 -$50,000 $4,086,547     $26,749,397
  Reallocation $18,739,647 -$9,200,000 -$8,600,000 -$939,647   $0
  Expenditure       -$1,277,013   -$1,277,013
  -$8,162,489 -$500,000 -$4,458,000     -$13,120,489
 
2004 Authorized Collections $8,666,675 $8,666,675 $8,666,650 $6,500,000   $32,500,000
  Authorized Carryover $39,062,580 -$116,675 $16,323,767     $55,269,671
  Reallocation $29,758,060 -$8,600,000 -$15,600,000 -$5,558,060   $0
  Expenditure       -$1,289,133   -$1,289,133
  -$54,774,464   -$5,303,870     -$60,078,334
 
2003 Authorized Collections $8,666,675 $8,666,675 $8,666,650 $6,500,000   $32,500,000
  Authorized Carryover $25,130,731 $11,416,650 $13,246,892     $49,794,273
  Reallocation $25,832,255 -$20,200,000   -$5,632,255   $0
  Expenditure       -$1,290,749   -$1,290,749
  -$20,567,081   -$5,589,775     -$26,156,856
 
2002 Authorized Collections $8,666,675 $8,666,675 $8,666,650 $6,500,000   $32,500,000
  Authorized Carryover $10,375,751 $10,749,975 $9,081,925     $30,207,651
  Reallocation $13,417,920 -$8,000,000   -$5,417,920   $0
  Expenditure       -$957,652   -$957,652
  -$7,329,615   -$4,501,683     -$11,831,298
 
2001 Authorized Collections $8,666,675 $8,666,675 $8,666,650 $6,500,000   $32,500,000
  Authorized Carryover           $0
  Reallocation $2,036,818 $2,083,300 $2,084,800 -$6,204,918   $0
  Expenditure       -$34,745   -$34,745
  -$327,742   -$1,669,525     -$1,997,267