About Me Budget Issues endorsements

Campaign Budget Tracker

 

Item

Budget

Note

Start-to-Date

Dec. 2015

Q1
Revenue      
Donations $75,000.00   $5,900.00 $5,900.00  
       
Anticipated Expenses       
Campaign Director $30,000.00 #1 $2,000.00 $2,000.00  
Mass Communication 10,000.00      
Literature Distribution 15,000.00 #2 -    
Communication Design 7,500.00 #3 3,328.00 3,328.00  
Food and Beverage for Voter Forums 2,500.00   -    
Miscellaneous 2,400.00 #4 -    
Equipment - Printer 425.00 #5 424.99 424.99  
Materials - Paper 350.00 #6 - -  
Subtotal $68,175.00   $5,752.99 $5,752.99  
Plus error allowance $6,817.50   $- $-  
Total $74,992.50   $5,752.99 $5,752.99 $0
       

#1 - 1200 hours budgeted at $25/hour
#2 - 1000 hours budgeted at $15/hour
#3 - 40 hours budgeted at $125/hour

#4 - print cartridges, posted, etc.

#5 - including sales tax

#6 - 15,000 sheets of 32 lb. stock


Downloadable PDF  

Filings with Board of Election’s website:

Contributions and Committee Totals —  Access

 

Jonathan Edelman for State Representative

Stay connected with Jonathan…

Volunteer  Sign Up  Email Jonathan  Donate