Past Campaign Monthly Budgets

Statewide Campaigns

Budget Cycle:    
Select Campaign:      

View Itemized Contributions
ContributionsJan-99Feb-99Mar-99Apr-99May-99Jun-99Jul-99Aug-99Sep-99Oct-99Nov-99Dec-99Jan-00Feb-00Mar-00Apr-00May-00Jun-00Jul-00Aug-00Sep-00Oct-00Nov-00Dec-00Jan-01Feb-01Mar-01Apr-01May-01Jun-01Jul-01Aug-01Sep-01Oct-01Nov-01Dec-01Jan-02Feb-02Mar-02Apr-02May-02Jun-02Jul-02Aug-02Sep-02Oct-02Nov-02Dec-02Total
Individual Contribution$16,600.00$16,600.00$16,600.00$16,600.00$16,600.00$16,600.00$16,600.00$16,600.00$16,600.00$16,600.00$16,600.00$16,600.00$16,600.00$16,600.00$16,600.00$147,236.36$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$4,000.00$19,000.00$62,850.00$260,075.00$25,430.00$28,950.00$19,600.00$65,850.00$59,340.00$174,685.00$99,410.00$234,588.00$235,570.50$6,075.00$75,500.00$100.00$22,700.00$0.00$0.00$0.00$0.00$282,631.44$2,072,591.30
Unitemized - Individual Contribution$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$50.00$0.00$0.00$0.00$0.00$0.00$0.00$50.00
Transfer In$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$1,000.00$0.00$0.00$100.00$0.00$50.00$0.00$0.00$0.00$726.68$0.00$0.00$0.00$0.00$0.00$0.00$0.00$1,876.68
Unitemized - Transfers In$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
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$25,000.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$50,000.00$25,000.00$25,000.00$50,000.00$300,000.00$475,000.00$525,000.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$1,475,000.00
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$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$248.75$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$1,400.00$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$99.00$0.00$0.00$0.00$0.00$0.00$4,750.00$148.25$2,140.02$0.00$0.00$8,591.62$0.00$0.00$0.00$0.00$17,377.64
Unitemized - Other Receipts$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
In-Kind Contribution$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$160.00$5,117.50$3,555.11$5,897.18$626.87$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$15,356.66
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$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Total Contrib:$16,600.00$16,600.00$16,600.00$16,600.00$16,600.00$16,600.00$16,600.00$16,600.00$16,848.75$16,600.00$16,600.00$16,600.00$16,600.00$16,600.00$16,600.00$147,236.36$0.00$1,400.00$0.00$0.00$25,000.00$0.00$0.00$0.00$0.00$0.00$4,000.00$19,000.00$62,850.00$260,075.00$25,430.00$29,950.00$69,699.00$90,850.00$84,600.00$229,802.50$403,015.11$715,485.18$765,947.37$6,223.25$78,366.70$150.00$22,700.00$8,591.62$0.00$0.00$0.00$282,631.44$3,582,252.28
Cumulative Contrib:$16,600.00$33,200.00$49,800.00$66,400.00$83,000.00$99,600.00$116,200.00$132,800.00$149,648.75$166,248.75$182,848.75$199,448.75$216,048.75$232,648.75$249,248.75$396,485.11$396,485.11$397,885.11$397,885.11$397,885.11$422,885.11$422,885.11$422,885.11$422,885.11$422,885.11$422,885.11$426,885.11$445,885.11$508,735.11$768,810.11$794,240.11$824,190.11$893,889.11$984,739.11$1,069,339.11$1,299,141.61$1,702,156.72$2,417,641.90$3,183,589.27$3,189,812.52$3,268,179.22$3,268,329.22$3,291,029.22$3,299,620.84$3,299,620.84$3,299,620.84$3,299,620.84$3,582,252.28
                                                 
                                                 
View Itemized Disbursements
DisbursementsJan-99Feb-99Mar-99Apr-99May-99Jun-99Jul-99Aug-99Sep-99Oct-99Nov-99Dec-99Jan-00Feb-00Mar-00Apr-00May-00Jun-00Jul-00Aug-00Sep-00Oct-00Nov-00Dec-00Jan-01Feb-01Mar-01Apr-01May-01Jun-01Jul-01Aug-01Sep-01Oct-01Nov-01Dec-01Jan-02Feb-02Mar-02Apr-02May-02Jun-02Jul-02Aug-02Sep-02Oct-02Nov-02Dec-02Total
Consulting$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$2,000.00$79,244.40$27,096.87$21,952.34$26,052.76$27,816.40$29,476.52$17,173.52$21,690.04$17,039.19$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$269,542.04
Contributions$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$500.00$880.00$100.00$925.00$430.00$400.00$500.00$0.00$250.00$0.00$0.00$0.00$1,000.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$4,985.00
Direct Mail$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$1,360.00$0.00$0.00$1,533.55$0.00$0.00$0.00$0.00$2,500.00$2,931.15$1,022.52$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$9,347.22
Events/Fundraising$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$2,891.83$0.00$0.00$0.00$0.00$0.00$0.00$519.88$78.83$200.00$7,887.28$2,181.36$85.59$954.51$345.00$5,070.57$4,199.70$3,046.68$2,702.87$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$30,164.10
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$4,137.04$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$4,137.04
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$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$680.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$680.00
Loan Repayment$14,300.92$14,524.04$14,395.41$14,556.50$14,582.40$14,738.62$14,771.76$14,867.16$15,015.98$15,060.16$15,203.96$15,255.61$15,354.14$15,527.28$15,553.58$146,472.48$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$68,500.00$0.00$22,500.00$0.00$0.00$0.00$0.00$289,000.00$750,180.00
Materials$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$754.03$0.00$0.00$1,034.14$0.00$0.00$0.00$653.38$670.70$1,906.50$4,712.96$254.68$3,504.73$1,400.71$18,144.81$175.56$10,883.50$4,541.50$9,481.84$214.85$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$58,333.89
Media Buy$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$275.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$10,144.00$970,415.39$629,838.13$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$1,610,672.52
Operations$2,304.08$2,075.96$2,204.59$2,043.50$2,017.60$1,861.38$1,828.24$1,732.84$1,584.02$1,539.84$1,396.04$1,344.39$1,250.86$1,072.72$1,046.42$763.88$0.00$0.00$0.00$0.00$280.00$0.00$248.27$30.82$296.76$0.00$4,811.58$11,966.35$4,222.38$1,915.34$26,374.23$10,641.83$14,830.48$8,607.76$8,842.92$15,261.93$13,642.82$5,379.98$5,132.72$4,536.22$6,174.86$1,527.97$1,097.50$1,460.50$1,023.55$1,057.66$1,060.22$1,056.99$177,548.00
Payroll$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$2,184.63$9,991.26$15,412.16$11,424.01$31,748.02$41,894.45$43,992.35$39,337.29$34,154.13$23,641.81$39,419.84$33,003.17$40,148.14$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$366,351.26
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$64,500.00$4,989.30$2,735.23$27,832.00$0.00$8,500.00$0.00$28,000.00$2,000.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$138,556.53
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$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$30,083.00$24,874.96$854.60$59,661.85$20,000.00$13,359.49$0.00$0.00$0.00$0.00$0.00$0.00$0.00$148,833.90
Travel$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$222.89$0.00$0.00$0.00$0.00$0.00$93.90$203.15$1,153.69$78.51$788.62$1,488.21$1,862.18$666.02$1,020.79$673.83$1,133.49$20.00$797.90$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$10,203.18
Unitemized$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$2,954.59$0.00$0.00$0.00$0.00$0.00$2,510.28$0.00$0.00$0.00$0.00$0.00$0.00$5,464.87
Total Disburs:$16,605.00$16,600.00$16,600.00$16,600.00$16,600.00$16,600.00$16,600.00$16,600.00$16,600.00$16,600.00$16,600.00$16,600.00$16,605.00$16,600.00$16,600.00$147,236.36$0.00$0.00$0.00$0.00$4,423.75$0.00$248.27$1,064.96$296.76$0.00$7,590.11$24,214.02$22,997.76$18,449.36$215,685.51$90,480.25$89,462.90$104,851.05$90,574.05$115,837.81$123,971.83$1,070,562.51$772,962.20$24,751.07$88,034.35$4,038.25$23,597.50$1,460.50$1,023.55$1,057.66$1,060.22$290,056.99$3,584,999.55
Cumulative Disburs:$16,605.00$33,205.00$49,805.00$66,405.00$83,005.00$99,605.00$116,205.00$132,805.00$149,405.00$166,005.00$182,605.00$199,205.00$215,810.00$232,410.00$249,010.00$396,246.36$396,246.36$396,246.36$396,246.36$396,246.36$400,670.11$400,670.11$400,918.38$401,983.34$402,280.10$402,280.10$409,870.21$434,084.23$457,081.99$475,531.35$691,216.86$781,697.11$871,160.01$976,011.06$1,066,585.11$1,182,422.92$1,306,394.75$2,376,957.26$3,149,919.46$3,174,670.53$3,262,704.88$3,266,743.13$3,290,340.63$3,291,801.13$3,292,824.68$3,293,882.34$3,294,942.56$3,584,999.55
                                                 
                                                 
Net:($5.00)$0.00$0.00$0.00$0.00$0.00$0.00$0.00$248.75$0.00$0.00$0.00($5.00)$0.00$0.00$0.00$0.00$1,400.00$0.00$0.00$20,576.25$0.00($248.27)($1,064.96)($296.76)$0.00($3,590.11)($5,214.02)$39,852.24$241,625.64($190,255.51)($60,530.25)($19,763.90)($14,001.05)($5,974.05)$113,964.69$279,043.28($355,077.33)($7,014.83)($18,527.82)($9,667.65)($3,888.25)($897.50)$7,131.12($1,023.55)($1,057.66)($1,060.22)($7,425.55)($2,747.27)
Net Cumulative:($5.00)($5.00)($5.00)($5.00)($5.00)($5.00)($5.00)($5.00)$243.75$243.75$243.75$243.75$238.75$238.75$238.75$238.75$238.75$1,638.75$1,638.75$1,638.75$22,215.00$22,215.00$21,966.73$20,901.77$20,605.01$20,605.01$17,014.90$11,800.88$51,653.12$293,278.76$103,023.25$42,493.00$22,729.10$8,728.05$2,754.00$116,718.69$395,761.97$40,684.64$33,669.81$15,141.99$5,474.34$1,586.09$688.59$7,819.71$6,796.16$5,738.50$4,678.28($2,747.27)