ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
SMCDCC 2026 Budget
2
Account2026
Proposed Budget Federal		2026
Proposed Budget State
3
4
5
Opening balance$55,658$44,990
6
7
Income
8
Dues and Club Chartering$4,500
9
Contributions - non-fundraiser$3,000
10
Senate Dems PAC Contributions
11
SMCDems Fundraising
12
 From 2025 fundraiser$500$500(AAPI, Assemblymember Stephani)
13
 From CADEM lunch$8,170$1,000
14
 From 2026 fundraisers$15,000$4,000
15
Slate mailers$37,000$8,000Will have to come all from Federal funds
16
Canvassing Support$0$0
17
Swag and Lawn Sign Income$1,000$1,000
18
Funds Transfer from State Account$20,000
19
 Total Receipts $89,170$14,500
20
21
Expenses
22
Ongoing Expenses
23
 CJ & Associates, Inc - Accountant$8,000
24
 Insurance / Workers Comp $725
25
 Rent & Utilities $5,000
26
 PO Box Fee$700
27
 US Postal Service$100
28
 Food & Beverages$800
29
 Supplies$2,000
30
 Petty Cash$0
31
 Software$300
32
 Website / IT$2,000
33
 Plaques/Flags/Gifts/Flowers$100
34
 Filing Fees$0$50
35
Bank / Merchant Fees - Total of State/Fed Accts.
$1,000
36
 Charitable / Civic Donations$2,000
37
Oureach Activities
38
 Voter Registration $1,000
39
 Resistance Task Force$1,000
40
Election Expenses
41
 Online Advertising$2,000
42
 Billboards / Lawnsigns$750
43
 Slate Mailer$45,000
44
 BAC House Race Support$1,000
45
 Local Campaign Support$0$0
46
 Fundraising & other Event Expenses
47
 CADEM lunch$7,586
48
 Fundraisers $8,000
49
 Other Events$1,000
50
 CADEM E-Board Travel$1,000
51
 All Other Expenses$250
52
 Allocation Transfer - State to Fed$20,000
53
 Total Operating Expenses $89,311$22,050
54
55
Net Change in Operating Cash$55,517$37,440
56
57
58
FEDERAL ACCOUNT - $55,658
STATE ACCOUNT AVAILABLE FUNDS- $44,990
AMOUNT AVAILABLE TO CANDIDATES - $220,500
GRAND TOTAL AVAILABLE - $100,648
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100