|
Cycle | Amount Brought Forward From Last Report | Total Monetary Contributions And Receipts | Total Funds Available | Total Expenditures | Ending Cash Balance | Value Of In-Kind Contributions Received | Unpaid Debts And Obligations |
1
|
2,405,382.38
|
1,000,000.00
|
3,405,382.38
|
3,251,237.12
|
154,145.26
|
0.00
|
0.00
|
2
|
154,145.26
|
0.00
|
154,145.26
|
15,017.46
|
139,127.80
|
0.00
|
0.00
|
3
|
139,127.80
|
0.00
|
139,127.80
|
10,017.46
|
129,110.34
|
0.00
|
0.00
|
2024 Totals:
|
|
1,000,000.00
|
|
3,276,272.04
|
|
0.00
|
|
|
Cycle | Amount Brought Forward From Last Report | Total Monetary Contributions And Receipts | Total Funds Available | Total Expenditures | Ending Cash Balance | Value Of In-Kind Contributions Received | Unpaid Debts And Obligations |
1
|
437,038.60
|
3,000,000.00
|
3,437,038.60
|
3,398,036.26
|
39,002.34
|
0.00
|
0.00
|
2
|
39,002.34
|
0.00
|
39,002.34
|
20,016.26
|
18,986.08
|
0.00
|
0.00
|
3
|
18,986.08
|
0.00
|
18,986.08
|
16.26
|
18,969.82
|
0.00
|
0.00
|
4
|
18,969.82
|
15,000,000.00
|
15,018,969.82
|
12,613,433.32
|
2,405,536.50
|
0.00
|
0.00
|
5
|
2,405,536.50
|
250,000.00
|
2,655,536.50
|
250,017.12
|
2,405,519.38
|
0.00
|
0.00
|
6
|
2,405,519.38
|
0.00
|
2,405,519.38
|
119.88
|
2,405,399.50
|
0.00
|
0.00
|
7
|
2,405,399.50
|
0.00
|
2,405,399.50
|
17.12
|
2,405,382.38
|
0.00
|
0.00
|
2023 Totals:
|
|
18,250,000.00
|
|
16,281,656.22
|
|
0.00
|
|
|
Cycle | Amount Brought Forward From Last Report | Total Monetary Contributions And Receipts | Total Funds Available | Total Expenditures | Ending Cash Balance | Value Of In-Kind Contributions Received | Unpaid Debts And Obligations |
1
|
1,852,536.54
|
0.00
|
1,852,536.54
|
1,485,294.54
|
367,242.00
|
0.00
|
0.00
|
2
|
367,242.00
|
4,000,000.00
|
4,367,242.00
|
4,000,014.76
|
367,227.24
|
0.00
|
0.00
|
3
|
367,227.24
|
0.00
|
367,227.24
|
10,014.76
|
357,212.48
|
0.00
|
0.00
|
4
|
357,212.48
|
4,500,000.00
|
4,857,212.48
|
4,420,022.61
|
437,189.87
|
0.00
|
0.00
|
5
|
437,189.87
|
0.00
|
437,189.87
|
119.87
|
437,070.00
|
0.00
|
0.00
|
6
|
437,070.00
|
0.00
|
437,070.00
|
15.70
|
437,054.30
|
0.00
|
0.00
|
7
|
437,054.30
|
0.00
|
437,054.30
|
15.70
|
437,038.60
|
0.00
|
0.00
|
2022 Totals:
|
|
8,500,000.00
|
|
9,915,497.94
|
|
0.00
|
|
|
Cycle | Amount Brought Forward From Last Report | Total Monetary Contributions And Receipts | Total Funds Available | Total Expenditures | Ending Cash Balance | Value Of In-Kind Contributions Received | Unpaid Debts And Obligations |
1
|
822,227.91
|
1,500,000.00
|
2,322,227.91
|
2,164,453.85
|
157,774.06
|
0.00
|
0.00
|
2
|
157,774.06
|
0.00
|
157,774.06
|
85,014.00
|
72,760.06
|
0.00
|
0.00
|
3
|
72,760.06
|
20,000.00
|
92,760.06
|
75,014.00
|
17,746.06
|
0.00
|
0.00
|
4
|
17,746.06
|
0.00
|
17,746.06
|
49.10
|
17,696.96
|
0.00
|
0.00
|
5
|
17,696.96
|
0.00
|
17,696.96
|
15,029.52
|
2,667.44
|
0.00
|
0.00
|
6
|
2,667.44
|
12,000,000.00
|
12,002,667.44
|
10,000,116.14
|
2,002,551.30
|
0.00
|
0.00
|
7
|
2,002,551.30
|
0.00
|
2,002,551.30
|
150,014.76
|
1,852,536.54
|
0.00
|
0.00
|
2021 Totals:
|
|
13,520,000.00
|
|
12,489,691.37
|
|
0.00
|
|
|
Cycle | Amount Brought Forward From Last Report | Total Monetary Contributions And Receipts | Total Funds Available | Total Expenditures | Ending Cash Balance | Value Of In-Kind Contributions Received | Unpaid Debts And Obligations |
1
|
657,796.36
|
0.00
|
657,796.36
|
445,330.60
|
212,465.76
|
0.00
|
0.00
|
2
|
212,465.76
|
0.00
|
212,465.76
|
13.90
|
212,451.86
|
0.00
|
0.00
|
3
|
212,451.86
|
850,000.00
|
1,062,451.86
|
1,025,013.90
|
37,437.96
|
0.00
|
0.00
|
4
|
37,437.96
|
650,000.00
|
687,437.96
|
500,022.10
|
187,415.86
|
0.00
|
0.00
|
5
|
187,415.86
|
2,150,000.00
|
2,337,415.86
|
2,015,013.90
|
322,401.96
|
0.00
|
0.00
|
6
|
322,401.96
|
9,000,000.00
|
9,322,401.96
|
8,500,110.15
|
822,291.81
|
0.00
|
0.00
|
7
|
822,291.81
|
0.00
|
822,291.81
|
63.90
|
822,227.91
|
0.00
|
0.00
|
2020 Totals:
|
|
12,650,000.00
|
|
12,485,568.45
|
|
0.00
|
|
|
Cycle | Amount Brought Forward From Last Report | Total Monetary Contributions And Receipts | Total Funds Available | Total Expenditures | Ending Cash Balance | Value Of In-Kind Contributions Received | Unpaid Debts And Obligations |
1
|
303.00
|
45,025.00
|
45,328.00
|
32,789.24
|
12,538.76
|
0.00
|
0.00
|
2
|
12,538.76
|
0.00
|
12,538.76
|
6.85
|
12,531.91
|
0.00
|
0.00
|
3
|
12,531.91
|
0.00
|
12,531.91
|
6.85
|
12,525.06
|
0.00
|
0.00
|
4
|
12,525.06
|
1,250,000.00
|
1,262,525.06
|
1,000,013.70
|
262,511.36
|
0.00
|
0.00
|
5
|
262,511.36
|
0.00
|
262,511.36
|
109.70
|
262,401.66
|
0.00
|
0.00
|
6
|
262,401.66
|
4,500,000.00
|
4,762,401.66
|
21.60
|
4,762,380.06
|
0.00
|
0.00
|
7
|
4,762,380.06
|
0.00
|
4,762,380.06
|
4,104,583.70
|
657,796.36
|
0.00
|
0.00
|
2019 Totals:
|
|
5,795,025.00
|
|
5,137,531.64
|
|
0.00
|
|
|
Cycle | Amount Brought Forward From Last Report | Total Monetary Contributions And Receipts | Total Funds Available | Total Expenditures | Ending Cash Balance | Value Of In-Kind Contributions Received | Unpaid Debts And Obligations |
1
|
2,119.03
|
60,000.00
|
62,119.03
|
18,696.32
|
43,422.71
|
0.00
|
0.00
|
2
|
43,422.71
|
0.00
|
43,422.71
|
5,106.70
|
38,316.01
|
0.00
|
0.00
|
3
|
38,316.01
|
0.00
|
38,316.01
|
6.70
|
38,309.31
|
0.00
|
0.00
|
4
|
38,309.31
|
3,050,000.00
|
3,088,309.31
|
3,057,611.21
|
30,698.10
|
0.00
|
0.00
|
5
|
30,698.10
|
0.00
|
30,698.10
|
25,306.70
|
5,391.40
|
0.00
|
0.00
|
6
|
5,391.40
|
0.00
|
5,391.40
|
5,006.70
|
384.70
|
0.00
|
0.00
|
7
|
384.70
|
0.00
|
384.70
|
81.70
|
303.00
|
0.00
|
0.00
|
2018 Totals:
|
|
3,110,000.00
|
|
3,111,816.03
|
|
0.00
|
|
|
Cycle | Amount Brought Forward From Last Report | Total Monetary Contributions And Receipts | Total Funds Available | Total Expenditures | Ending Cash Balance | Value Of In-Kind Contributions Received | Unpaid Debts And Obligations |
1
|
25,563.85
|
0.00
|
25,563.85
|
5,132.00
|
20,431.85
|
0.00
|
0.00
|
2
|
20,431.85
|
150,000.00
|
170,431.85
|
107,593.79
|
62,838.06
|
0.00
|
0.00
|
3
|
62,838.06
|
10,000.00
|
72,838.06
|
50,547.59
|
22,290.47
|
0.00
|
0.00
|
4
|
22,290.47
|
1,000.00
|
23,290.47
|
3,645.08
|
19,645.39
|
0.00
|
0.00
|
5
|
19,645.39
|
0.00
|
19,645.39
|
6.59
|
19,638.80
|
0.00
|
0.00
|
6
|
19,638.80
|
227,500.00
|
247,138.80
|
13.18
|
247,125.62
|
0.00
|
0.00
|
7
|
247,125.62
|
0.00
|
247,125.62
|
245,006.59
|
2,119.03
|
0.00
|
0.00
|
2017 Totals:
|
|
388,500.00
|
|
411,944.82
|
|
0.00
|
|
|
Cycle | Amount Brought Forward From Last Report | Total Monetary Contributions And Receipts | Total Funds Available | Total Expenditures | Ending Cash Balance | Value Of In-Kind Contributions Received | Unpaid Debts And Obligations |
1
|
67,808.86
|
171,999.99
|
239,808.85
|
220,126.00
|
19,682.85
|
0.00
|
0.00
|
2
|
19,682.85
|
300,000.00
|
319,682.85
|
172,006.00
|
147,676.85
|
0.00
|
0.00
|
3
|
147,676.85
|
0.00
|
147,676.85
|
20,002.00
|
127,674.85
|
0.00
|
0.00
|
4
|
127,674.85
|
0.00
|
127,674.85
|
11,101.00
|
116,573.85
|
0.00
|
0.00
|
5
|
116,573.85
|
600,000.00
|
716,573.85
|
495,004.00
|
221,569.85
|
0.00
|
0.00
|
6
|
221,569.85
|
0.00
|
221,569.85
|
20,002.00
|
201,567.85
|
0.00
|
0.00
|
7
|
201,567.85
|
0.00
|
201,567.85
|
176,004.00
|
25,563.85
|
0.00
|
0.00
|
2016 Totals:
|
|
1,071,999.99
|
|
1,114,245.00
|
|
0.00
|
|
|
Cycle | Amount Brought Forward From Last Report | Total Monetary Contributions And Receipts | Total Funds Available | Total Expenditures | Ending Cash Balance | Value Of In-Kind Contributions Received | Unpaid Debts And Obligations |
1
|
236,263.86
|
0.00
|
236,263.86
|
31,305.50
|
204,958.36
|
0.00
|
0.00
|
2
|
204,958.36
|
0.00
|
204,958.36
|
36,861.00
|
168,097.36
|
0.00
|
0.00
|
3
|
168,097.36
|
0.00
|
168,097.36
|
26,990.98
|
141,106.38
|
0.00
|
0.00
|
4
|
141,106.38
|
0.00
|
141,106.38
|
21,203.47
|
119,902.91
|
0.00
|
0.00
|
5
|
119,902.91
|
0.00
|
119,902.91
|
99.00
|
119,803.91
|
0.00
|
0.00
|
6
|
119,803.91
|
0.00
|
119,803.91
|
5,000.00
|
114,803.91
|
0.00
|
0.00
|
7
|
114,803.91
|
4.95
|
114,808.86
|
47,000.00
|
67,808.86
|
0.00
|
0.00
|
2015 Totals:
|
|
4.95
|
|
168,459.95
|
|
0.00
|
|
|
Cycle | Amount Brought Forward From Last Report | Total Monetary Contributions And Receipts | Total Funds Available | Total Expenditures | Ending Cash Balance | Value Of In-Kind Contributions Received | Unpaid Debts And Obligations |
1
|
234,745.33
|
0.00
|
234,745.33
|
224,947.00
|
9,798.33
|
0.00
|
0.00
|
2
|
9,798.33
|
225,000.00
|
234,798.33
|
192,726.00
|
42,072.33
|
0.00
|
0.00
|
3
|
24,572.33
|
0.00
|
24,572.33
|
5,099.00
|
19,473.33
|
0.00
|
0.00
|
4
|
19,473.33
|
525,000.00
|
544,473.33
|
490,467.47
|
54,005.86
|
0.00
|
0.00
|
5
|
54,005.86
|
0.00
|
54,005.86
|
49,099.00
|
4,906.86
|
0.00
|
0.00
|
6
|
4,906.86
|
300,000.00
|
304,906.86
|
77,198.00
|
227,708.86
|
0.00
|
0.00
|
7
|
227,708.86
|
9,150.00
|
236,858.86
|
595.00
|
236,263.86
|
0.00
|
0.00
|
8
|
42,072.33
|
0.00
|
42,072.33
|
17,500.00
|
24,572.33
|
0.00
|
0.00
|
9
|
0.00
|
0.00
|
0.00
|
1,000.00
|
-1,000.00
|
0.00
|
0.00
|
2014 Totals:
|
|
1,059,150.00
|
|
1,058,631.47
|
|
0.00
|
|
|
Cycle | Amount Brought Forward From Last Report | Total Monetary Contributions And Receipts | Total Funds Available | Total Expenditures | Ending Cash Balance | Value Of In-Kind Contributions Received | Unpaid Debts And Obligations |
1
|
55,521.83
|
0.00
|
55,521.83
|
765.00
|
54,756.83
|
0.00
|
0.00
|
7
|
54,756.83
|
330,000.00
|
384,756.83
|
150,011.50
|
234,745.33
|
0.00
|
0.00
|
2013 Totals:
|
|
330,000.00
|
|
150,776.50
|
|
0.00
|
|
|
Cycle | Amount Brought Forward From Last Report | Total Monetary Contributions And Receipts | Total Funds Available | Total Expenditures | Ending Cash Balance | Value Of In-Kind Contributions Received | Unpaid Debts And Obligations |
1
|
141,899.83
|
1,000,000.00
|
1,141,899.83
|
590,682.00
|
551,217.83
|
0.00
|
0.00
|
2
|
551,217.83
|
250,000.00
|
801,217.83
|
528,175.00
|
273,042.83
|
0.00
|
0.00
|
3
|
273,042.83
|
150,050.00
|
423,092.83
|
302,867.00
|
120,225.83
|
0.00
|
0.00
|
5
|
120,225.83
|
910,570.00
|
1,030,795.83
|
939,774.00
|
91,021.83
|
0.00
|
0.00
|
6
|
91,021.83
|
2,500.00
|
93,521.83
|
13,000.00
|
80,521.83
|
0.00
|
0.00
|
7
|
80,521.83
|
0.00
|
80,521.83
|
25,000.00
|
55,521.83
|
0.00
|
0.00
|
2012 Totals:
|
|
2,313,120.00
|
|
2,399,498.00
|
|
0.00
|
|
|
Cycle | Amount Brought Forward From Last Report | Total Monetary Contributions And Receipts | Total Funds Available | Total Expenditures | Ending Cash Balance | Value Of In-Kind Contributions Received | Unpaid Debts And Obligations |
1
|
89,214.35
|
35,000.00
|
124,214.35
|
115,866.76
|
8,347.59
|
0.00
|
0.00
|
2
|
8,347.59
|
120,000.00
|
128,347.59
|
79,234.00
|
49,113.59
|
0.00
|
0.00
|
3
|
49,113.59
|
0.00
|
49,113.59
|
29,809.00
|
19,304.59
|
0.00
|
0.00
|
4
|
19,304.59
|
99,250.00
|
118,554.59
|
34,428.26
|
84,126.33
|
0.00
|
0.00
|
5
|
84,126.33
|
0.00
|
84,126.33
|
2,059.50
|
82,066.83
|
0.00
|
0.00
|
6
|
82,066.83
|
0.00
|
82,066.83
|
24,684.00
|
57,382.83
|
0.00
|
0.00
|
7
|
57,382.83
|
100,000.00
|
157,382.83
|
15,483.00
|
141,899.83
|
0.00
|
0.00
|
2011 Totals:
|
|
354,250.00
|
|
301,564.52
|
|
0.00
|
|
|
Cycle | Amount Brought Forward From Last Report | Total Monetary Contributions And Receipts | Total Funds Available | Total Expenditures | Ending Cash Balance | Value Of In-Kind Contributions Received | Unpaid Debts And Obligations |
1
|
0.00
|
350,000.00
|
350,000.00
|
254,136.50
|
95,863.50
|
0.00
|
0.00
|
2
|
95,863.50
|
1,285,045.00
|
1,380,908.50
|
1,185,205.96
|
195,702.54
|
0.00
|
0.00
|
3
|
195,702.54
|
3,508,355.00
|
3,704,057.54
|
3,599,790.25
|
104,267.29
|
0.00
|
0.00
|
4
|
104,267.29
|
152,010.00
|
256,277.29
|
173,535.40
|
82,741.89
|
0.00
|
0.00
|
5
|
82,741.89
|
1,202,000.00
|
1,284,741.89
|
1,113,064.42
|
171,677.47
|
0.00
|
0.00
|
6
|
171,677.47
|
9,050.00
|
180,727.47
|
86,359.13
|
94,368.34
|
0.00
|
0.00
|
7
|
94,368.34
|
15,000.00
|
109,368.34
|
20,153.99
|
89,214.35
|
0.00
|
0.00
|
2010 Totals:
|
|
6,521,460.00
|
|
6,432,245.65
|
|
0.00
|
|
|
|
|