Past Campaign Monthly Budgets

Statewide Campaigns

Budget Cycle:    
Select Campaign:      

View Itemized Contributions
ContributionsJan-03Feb-03Mar-03Apr-03May-03Jun-03Jul-03Aug-03Sep-03Oct-03Nov-03Dec-03Jan-04Feb-04Mar-04Apr-04May-04Jun-04Jul-04Aug-04Sep-04Oct-04Nov-04Dec-04Jan-05Feb-05Mar-05Apr-05May-05Jun-05Jul-05Aug-05Sep-05Oct-05Nov-05Dec-05Jan-06Feb-06Mar-06Apr-06May-06Jun-06Jul-06Aug-06Sep-06Oct-06Nov-06Dec-06Total
Individual Contribution$3,750.00$0.00$0.00$58,450.00$70,250.00$53,250.00$2,500.00$70,100.00$22,350.00$0.00$0.00$0.00$1,700.00$0.00$64,450.00$3,500.00$79,650.00$57,597.00$52,550.00$53,850.00$32,500.00$42,750.00$0.00$15,550.00$0.00$3,800.00$6,200.00$70,600.00$62,800.00$122,750.00$0.00$37,100.00$49,600.00$20,650.00$77,200.00$140,950.00$0.00$700.00$1,250.00$39,100.00$60,300.00$143,400.00$44,475.00$7,950.00$75,825.00$87,286.00$60,500.00$7,504.46$1,804,687.46
Unitemized - Individual Contribution$0.00$0.00$0.00$0.00$0.00$37,395.00$0.00$0.00$0.00$0.00$0.00$14,425.00$0.00$0.00$0.00$0.00$0.00$30,789.00$0.00$0.00$0.00$0.00$0.00$15,155.00$0.00$0.00$0.00$0.00$0.00$34,735.00$0.00$0.00$0.00$0.00$0.00$38,595.00$0.00$0.00$0.00$0.00$0.00$34,565.00$0.00$0.00$0.00$0.00$0.00$16,725.00$222,384.00
Transfer In$1,000.00$0.00$15,000.00$51,200.00$16,000.00$34,700.00$3,000.00$37,000.00$12,500.00$0.00$31,000.00$0.00$5,800.00$0.00$41,400.00$49,250.00$9,250.00$10,300.00$2,000.00$49,275.00$8,500.00$19,500.00$0.00$1,200.00$0.00$25,000.00$1,000.00$51,050.00$78,250.00$55,600.00$0.00$13,125.00$28,600.00$17,950.00$16,950.00$5,150.00$0.00$46,200.00$27,700.00$79,850.00$41,950.00$77,450.00$5,100.00$26,500.00$75,000.00$72,050.00$19,000.00$6,900.00$1,168,250.00
Unitemized - Transfers In$0.00$0.00$0.00$0.00$0.00$1,975.00$0.00$0.00$0.00$0.00$0.00$1,650.00$0.00$0.00$0.00$0.00$0.00$1,600.00$0.00$0.00$0.00$0.00$0.00$2,425.00$0.00$0.00$0.00$0.00$0.00$1,850.00$0.00$0.00$0.00$0.00$0.00$2,600.00$0.00$0.00$0.00$0.00$0.00$2,300.00$0.00$0.00$0.00$0.00$0.00$450.00$14,850.00
Loan Received$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Unitemized - Loan Received$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Other Receipt$24,882.16$0.00$179.97$0.00$288.12$2,282.44$0.00$0.00$0.00$12,750.00$0.00$1,666.38$0.00$0.00$0.00$0.00$271.70$1,627.19$0.00$0.00$0.00$0.00$65.61$2,611.53$0.00$1,005.42$0.00$0.00$0.00$7,779.23$0.00$0.00$0.00$0.00$1,543.25$42,216.41$0.00$955.74$0.00$0.00$255.47$18,002.13$0.00$0.00$0.00$0.00$0.00$21,429.01$139,811.76
Unitemized - Other Receipts$0.00$0.00$0.00$0.00$0.00$37.62$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$197.74$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$56.87$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$100.00$0.00$0.00$0.00$0.00$0.00$67.54$459.77
In-Kind Contribution$11,000.00$0.00$0.00$0.00$970.00$0.00$0.00$768.00$850.00$0.00$0.00$0.00$0.00$0.00$0.00$4,388.90$300.00$3,000.00$10,906.00$1,214.53$11,768.80$2,050.00$0.00$775.00$0.00$0.00$0.00$10,520.00$0.00$0.00$0.00$0.00$748.28$2,274.49$2,317.64$5,032.46$0.00$1,059.00$1,872.21$117.00$1,118.94$2,466.53$380.00$0.00$5,647.86$4,358.22$0.00$0.00$85,903.86
Unitemized - Inkinds$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$118.75$0.00$0.00$0.00$0.00$0.00$0.00$118.75
Total Contrib:$40,632.16$0.00$15,179.97$109,650.00$87,508.12$129,640.06$5,500.00$107,868.00$35,700.00$12,750.00$31,000.00$17,741.38$7,500.00$0.00$105,850.00$57,138.90$89,471.70$105,110.93$65,456.00$104,339.53$52,768.80$64,300.00$65.61$37,716.53$0.00$29,805.42$7,200.00$132,170.00$141,050.00$222,771.10$0.00$50,225.00$78,948.28$40,874.49$98,010.89$234,543.87$0.00$48,914.74$30,822.21$119,067.00$103,624.41$278,402.41$49,955.00$34,450.00$156,472.86$163,694.22$79,500.00$53,076.01$3,436,465.60
Cumulative Contrib:$40,632.16$40,632.16$55,812.13$165,462.13$252,970.25$382,610.31$388,110.31$495,978.31$531,678.31$544,428.31$575,428.31$593,169.69$600,669.69$600,669.69$706,519.69$763,658.59$853,130.29$958,241.22$1,023,697.22$1,128,036.75$1,180,805.55$1,245,105.55$1,245,171.16$1,282,887.69$1,282,887.69$1,312,693.11$1,319,893.11$1,452,063.11$1,593,113.11$1,815,884.21$1,815,884.21$1,866,109.21$1,945,057.49$1,985,931.98$2,083,942.87$2,318,486.74$2,318,486.74$2,367,401.48$2,398,223.69$2,517,290.69$2,620,915.10$2,899,317.51$2,949,272.51$2,983,722.51$3,140,195.37$3,303,889.59$3,383,389.59$3,436,465.60
                                                 
                                                 
View Itemized Disbursements
DisbursementsJan-03Feb-03Mar-03Apr-03May-03Jun-03Jul-03Aug-03Sep-03Oct-03Nov-03Dec-03Jan-04Feb-04Mar-04Apr-04May-04Jun-04Jul-04Aug-04Sep-04Oct-04Nov-04Dec-04Jan-05Feb-05Mar-05Apr-05May-05Jun-05Jul-05Aug-05Sep-05Oct-05Nov-05Dec-05Jan-06Feb-06Mar-06Apr-06May-06Jun-06Jul-06Aug-06Sep-06Oct-06Nov-06Dec-06Total
Consulting$19,500.00$11,425.94$2,233.55$7,500.00$1,650.00$7,150.00$5,750.00$1,500.00$4,000.00$4,000.00$1,500.00$2,000.00$16,500.00$1,500.00$6,500.00$6,500.00$5,000.00$4,000.00$12,217.85$4,000.00$1,500.00$5,500.00$4,000.00$7,400.00$18,900.00$4,500.00$15,000.00$8,000.00$8,000.00$13,000.00$14,957.00$11,849.00$8,500.00$10,155.00$9,775.00$8,810.00$34,700.00$14,350.00$21,995.00$17,290.00$14,650.00$7,680.00$16,720.00$39,195.00$41,262.00$164,552.70$30,426.00$8,304.31$685,398.35
Contributions$22,660.00$0.00$0.00$1,000.00$0.00$2,500.00$0.00$0.00$0.00$988.71$1,000.00$0.00$9,250.00$550.00$1,088.00$0.00$1,000.00$400.00$5,000.00$399.00$200.00$0.00$0.00$0.00$10,000.00$0.00$0.00$0.00$300.00$1,000.00$0.00$0.00$0.00$0.00$0.00$1,000.00$0.00$10,000.00$1,150.00$250.00$2,250.00$0.00$900.00$2,300.00$500.00$21,709.00$500.00$0.00$97,894.71
Direct Mail$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$1,110.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$1,170.00$1,170.00$3,450.00
Events/Fundraising$1,758.89$731.82$2,300.83$16,418.90$2,537.42$4,532.83$16,361.72$3,656.33$5,111.50$5,445.11$355.59$1,848.19$130.67$1,462.16$14,253.19$5,152.12$1,428.38$3,000.00$18,544.50$5,205.50$1,293.96$2,776.50$22.53$1,105.67$7,344.37$3,796.14$497.88$25,269.67$6,204.89$16,942.25$2,942.35$1,909.04$10,756.26$6,826.65$2,462.83$11,288.25$2,928.76$910.24$3,688.70$16,097.36$3,495.70$18,814.83$4,636.86$670.16$7,834.49$13,526.06$26,801.75$630.06$311,709.86
GOTV$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Investments$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Legal$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$1,625.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$412.50$2,037.50
Loan Repayment$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Materials$579.80$896.00$4,894.75$3,634.42$3,390.20$15,713.35$1,180.00$153.00$4,927.21$378.00$0.00$2,928.00$0.00$1,367.40$2,985.62$2,586.00$0.00$0.00$1,064.88$2,376.08$2,404.00$0.00$0.00$3,340.00$476.00$0.00$1,816.20$6,637.12$2,586.00$199.87$1,494.00$568.50$15,397.30$11,060.11$2,296.00$4,100.00$0.00$11,059.00$53,316.09$8,897.00$44,185.57$394.63$7,848.68$11,711.77$27,500.52$15,000.09$1,294.75$5,866.00$288,503.91
Media Buy$14,663.00$2,725.00$4,465.21$400.00$500.00$250.00$250.00$300.00$0.00$0.00$0.00$350.00$2,615.00$1,866.60$300.00$250.00$450.00$0.00$1,375.00$250.00$450.00$700.00$300.00$0.00$1,735.55$250.00$1,546.80$3,211.10$3,000.00$600.00$1,902.50$1,360.00$525.00$500.00$1,200.00$0.00$450.00$1,180.00$3,276.20$228.00$250.00$0.00$1,070.00$765.45$330,114.70$898,684.35$4,820.00$792.00$1,289,921.46
Operations$13,261.27$1,968.42$6,446.87$2,334.79$6,377.83$4,492.10$14,572.62$1,249.55$16,139.94$4,982.37$2,574.71$3,878.10$7,716.33$5,453.67$12,858.20$9,058.96$16,066.91$5,152.07$7,356.62$7,876.90$14,942.41$5,379.15$11,415.22$8,143.19$7,671.44$11,064.76$2,768.05$9,673.30$4,369.32$2,870.04$3,261.49$3,574.25$7,007.03$7,827.54$5,634.92$8,998.49$4,994.86$6,672.07$5,656.08$12,956.37$11,989.15$7,024.94$9,024.33$14,862.25$13,697.05$59,005.21$12,263.16$32,138.44$454,702.74
Payroll$3,000.00$3,000.00$1,500.00$1,500.00$1,500.00$1,500.00$1,500.00$1,500.00$1,765.00$2,025.00$2,030.00$2,237.50$4,760.00$3,000.00$1,500.00$3,000.00$5,400.00$7,200.00$6,000.00$5,400.00$6,590.00$1,900.00$3,300.00$4,000.00$0.00$0.00$0.00$0.00$0.00$175.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$460.00$0.00$0.00$0.00$1,000.00$0.00$0.00$0.00$3,000.00$2,500.00$3,000.00$85,242.50
Polling & Research$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$13,000.00$13,000.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$26,000.00
Production$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$400.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$42,000.00$70,000.00$0.00$0.00$112,400.00
Travel$1,903.24$457.55$0.00$1,285.38$0.00$0.00$854.32$0.00$0.00$295.42$0.00$0.00$601.00$1,927.08$1,219.74$1,944.01$284.00$0.00$11,812.29$328.83$5,772.10$300.00$41,526.18$693.50$1,047.52$1,622.14$2,840.45$1,941.15$716.76$1,220.16$699.69$654.33$660.86$1,115.70$0.00$1,501.24$676.85$650.15$789.81$3,776.53$454.42$2,345.16$985.09$2,446.39$4,543.70$1,507.57$1,790.28$2,102.36$107,292.95
Unitemized$0.00$0.00$0.00$0.00$0.00$4,426.72$0.00$0.00$0.00$0.00$0.00$3,721.49$0.00$0.00$0.00$0.00$0.00$3,362.64$0.00$0.00$0.00$0.00$0.00$5,192.53$0.00$0.00$0.00$0.00$0.00$3,521.76$0.00$0.00$0.00$0.00$0.00$5,450.10$0.00$0.00$0.00$0.00$0.00$5,780.29$0.00$0.00$0.00$0.00$0.00$8,017.25$39,472.78
Total Disburs:$77,326.20$21,204.73$21,841.21$34,073.49$15,955.45$40,565.00$40,468.66$8,358.88$31,943.65$18,114.61$7,460.30$19,698.28$41,573.00$17,126.91$40,704.75$28,491.09$29,629.29$23,114.71$63,771.14$25,836.31$33,152.47$16,555.65$60,563.93$29,874.89$47,174.88$21,233.04$24,469.38$54,732.34$25,176.97$39,529.08$25,257.03$19,915.12$55,846.45$50,485.00$21,368.75$41,148.08$43,750.47$45,281.46$89,871.88$59,495.26$77,274.84$43,039.85$41,184.96$71,951.02$467,452.46$1,246,984.98$81,565.94$62,432.92$3,504,026.76
Cumulative Disburs:$77,326.20$98,530.93$120,372.14$154,445.63$170,401.08$210,966.08$251,434.74$259,793.62$291,737.27$309,851.88$317,312.18$337,010.46$378,583.46$395,710.37$436,415.12$464,906.21$494,535.50$517,650.21$581,421.35$607,257.66$640,410.13$656,965.78$717,529.71$747,404.60$794,579.48$815,812.52$840,281.90$895,014.24$920,191.21$959,720.29$984,977.32$1,004,892.44$1,060,738.89$1,111,223.89$1,132,592.64$1,173,740.72$1,217,491.19$1,262,772.65$1,352,644.53$1,412,139.79$1,489,414.63$1,532,454.48$1,573,639.44$1,645,590.46$2,113,042.92$3,360,027.90$3,441,593.84$3,504,026.76
                                                 
                                                 
Net:($36,694.04)($21,204.73)($6,661.24)$75,576.51$71,552.67$89,075.06($34,968.66)$99,509.12$3,756.35($5,364.61)$23,539.70($1,956.90)($34,073.00)($17,126.91)$65,145.25$28,647.81$59,842.41$81,996.22$1,684.86$78,503.22$19,616.33$47,744.35($60,498.32)$7,841.64($47,174.88)$8,572.38($17,269.38)$77,437.66$115,873.03$183,242.02($25,257.03)$30,309.88$23,101.83($9,610.51)$76,642.14$193,395.79($43,750.47)$3,633.28($59,049.67)$59,571.74$26,349.57$235,362.56$8,770.04($37,501.02)($310,979.60)($1,083,290.76)($2,065.94)($9,356.91)($67,561.16)
Net Cumulative:($36,694.04)($57,898.77)($64,560.01)$11,016.50$82,569.17$171,644.23$136,675.57$236,184.69$239,941.04$234,576.43$258,116.13$256,159.23$222,086.23$204,959.32$270,104.57$298,752.38$358,594.79$440,591.01$442,275.87$520,779.09$540,395.42$588,139.77$527,641.45$535,483.09$488,308.21$496,880.59$479,611.21$557,048.87$672,921.90$856,163.92$830,906.89$861,216.77$884,318.60$874,708.09$951,350.23$1,144,746.02$1,100,995.55$1,104,628.83$1,045,579.16$1,105,150.90$1,131,500.47$1,366,863.03$1,375,633.07$1,338,132.05$1,027,152.45($56,138.31)($58,204.25)($67,561.16)