Memphis

Brian K Kelsey — 2004 Tennessee House, District 83 campaign

Tennessee House, District 83 Republican

2004 Tennessee House, District 83 · totals since 2004

Final This campaign’s election cycle is closed — no further reports for it are due, so these totals are settled rather than mid-race. They cover every filing we hold for the campaign; if the source archive later adds one, we load it. Full definition → · 4 filings · Post-General 2004 2004–Pre-Primary 2004

Ended With What was left in the campaign’s account when its reporting closed — the ending balance on its final report for this race. It is a leftover, not a war chest: money still to be spent, refunded, given away, or carried into the next campaign. Full definition →
$623
as of the Post-General 2004 report
Receipts The sum of Total Receipts on the selected published reports. Open the receipt to check each report and any exclusions. Full definition →
$102,823
includes $14,575 in small gifts the filer reported as a lump sum
Loan entries in filing detail: $12,916. The report totals above govern this headline.
Total Spent
$91,402
less $203 in refunds & credits → $91,199 net disbursements
Donors
170
total donors; qualifying names are listed below

Cash on hand is the amount reported on the filing listed below.

Show formula

The ending cash balance the campaign reported on its most recent filing (as filed, not computed). Another report, Post-Primary 2004 2004, gives the same end date and states $6,120.11.

Reported on this filing:

Reported receipts adds together the amounts listed below.

Show formula

Sum of Total Receipts reported on the selected source reports.

Inputs behind Reported receipts
Post-General 2004 2004 reported receipts $3,525
Post-Primary 2004 2004 reported receipts $13,295
Pre-General 2004 reported receipts $21,805
Pre-Primary 2004 reported receipts $64,198
Reported receipts $102,823
From each filing:

Total spent adds together the amounts listed below.

Show formula

Itemized expenditure rows plus the stated spending a filer reported as a lump sum without itemizing it.

Inputs behind Total spent
Itemized expenditures $90,051
Stated spending not itemized (credited) $1,351
Total spent $91,402
From each filing:
  • Post-General 2004 2004 Amendment $8,874 mixed
    • Itemized expenditures $8,784 derived
    • Stated spending not itemized (credited) $90 filing-stated
  • Post-Primary 2004 2004 Amendment $24,486 mixed
    • Itemized expenditures $23,811 derived
    • Stated spending not itemized (credited) $676 filing-stated
  • Pre-General 2004 Amendment $10,952 mixed
    • Itemized expenditures $10,675 derived
    • Stated spending not itemized (credited) $278 filing-stated
  • Pre-Primary 2004 Amendment $47,089 mixed
    • Itemized expenditures $46,782 derived
    • Stated spending not itemized (credited) $308 filing-stated
Receipts
$102,823
Spent
$91,402

Who funds this campaign The sources split breaks down the receipts the headline adds up, by the lines of each report behind it; its parts add up to the headline. Open its “Why this number?” for each report’s lines. Gift-size and location figures cover itemized contributions only. Aggregates count everyone who gave, including donors below the $200 disclosure floor — a share across all donors identifies no one. Full definition →

Largest part: individuals, itemized, 54% of receipts on these reports.

Individuals, itemized $55K · 54%Organizations and PACs, itemized $19K · 19%Unitemized contributions $15K · 14%Loans, interest and other receipts, net of refunds $13K · 13%

Share of reported receipts: Individuals, itemized compares individuals, itemized with reported receipts.

Show formula

Each selected report's reported receipts split by the report's own lines; the parts of every report add up to its total, and the totals to the headline.

Individuals, itemized: $55,031 ÷ Reported receipts: $102,823
Inputs behind Share of reported receipts: Individuals, itemized
The candidate's own contributions, itemized $1,000
Individuals, itemized $55,031
Organizations and PACs, itemized $19,300
Unitemized contributions $14,575
Loans, interest and other receipts, net of refunds $12,916
From each filing:

Gift size Each individual donor’s total giving to this campaign this cycle. Organizations, PACs, and the candidate’s own money are excluded (this is about people); a donor who gave under several name spellings is counted once. A donor named on the page can still sit in a small bucket — these are cycle totals, not “unnamed donors.” Full definition →

$414average gift
$250median gift
133individual donors
Share of donors Share of dollars
Under $50
0%
0%
$50–200
8%
3%
$200–1K
80%
66%
$1K–5K
11%
32%
$5K+
0%
0%

Average gift per individual donor compares total from individual donors with individual donors.

Show formula

Every individual donor's total contributions to this campaign, divided by the number of individual donors. Organizations and PACs are excluded (this measures people); a donor who gave under several name spellings is counted once. The median and the gift-size buckets are computed over the same individual-donor totals. Based on itemized contributions only (loans and money a filer reported as an unitemized lump sum are not included).

Total from individual donors: $55,031 ÷ Individual donors: 133
Inputs behind Average gift per individual donor
Total from individual donors $55,031
Median gift $250
Individual donors 133
Source filings:

Where the money comes from Shares of itemized dollars, by the contributor’s state and city as filed. A city is named only when at least 5 donors gave from it or it holds at least 5% of the located dollars; everyone else is grouped into “elsewhere.” Shown only when at least 80% of dollars carry a usable state. Full definition →

97% of located dollars came from within Tennessee (3% from out of state).

Tennessee $72,131 Out of state $2,200
  • Memphis $45K61%
  • Nashville $10K14%
  • Collierville $8K11%
  • Germantown $6K8%
  • Elsewhere in Tennessee $3K
  • Other out-of-state $2K

Out-of-state share of located dollars compares itemized money from outside tennessee with itemized money with a known state.

Show formula

Itemized contribution dollars from outside Tennessee, divided by all itemized dollars whose contributor state is known. A city is named only when at least 5 donors gave from it OR it holds at least 5% of the located dollars; everyone else is grouped into elsewhere-in-Tennessee and other-out-of-state. Shown only above 99% state coverage. Based on itemized contributions only (loans and money a filer reported as an unitemized lump sum are not included).

Itemized money from outside Tennessee: $2,200 ÷ Itemized money with a known state: $74,331
Inputs behind Out-of-state share of located dollars
From outside Tennessee $2,200
Source filings:

Contributions & Spending Over Time

Itemized monetary contributions and expenditures by month — Feb 2004 – Dec 2004. Peak $15,188 in Apr 2004. Spending peaked at $7,784 in Dec 2004.

Cash contributions Spent

Contributions

The donor total above includes everyone who gave. This table names 160 donors: organizations, and people whose cumulative giving reached $200. 11 people gave less than $200 in cash; their gifts total $1,479 and their names are withheld.

160 named donors 186 donations

Campaign contributions consolidated by donor, ranked by net amount
Donor Donations Net
Memphis-PACE PAC 2 $2,500.00
Carole W West 2 $2,000.00
Bob Kelsey 2 $2,000.00
Tennessee REALTORS PAC (RPAC) 2 $1,750.00
Union Planters Comm On Govt Affairs 1 $1,500.00
Kelsey J Brooks 2 $1,500.00
Housing Industry PAC 1 $1,000.00
Tennessee First PAC 1 $1,000.00
West Tenn Abc PAC 1 $1,000.00
Fedex Corporation PAC 1 $1,000.00

Expenditures

19 vendors 67 payments

Campaign payments consolidated by vendor, ranked by total
Vendor Payments Total Share
Campaign Services, Inc. 9 $31,705.61 35%
Bonnie Blue Public Relations 8 $17,784.18 20%
Wallace, Matthew Joel 8 $10,000.00 11%
Advantage Printing 8 $5,529.15 6%
True South Communications 2 $5,353.04 6%
GDC Screen Printing 3 $4,304.97 5%
Postmaster 11 $3,892.89 4%
Clear Channel Outdoor 2 $2,677.00 3%
Dawson's Printing, Inc. 2 $2,515.11 3%
Campaign To Elect John Pellicciotti 1 $2,000.00 2%

Loans

$12,916.00 in loan balances shown. The filings date all of it to this campaign. Later reports can repeat an outstanding loan, so each reconstructed lender balance is counted once below.

Loan principal shown adds together the amounts listed below.

Show formula

Loan schedules can repeat an outstanding debt on later reports. This is the reconstructed principal for each lender, counted once, split between candidate or family loans and all other lenders. Repayments and outstanding balances are shown separately in the ledger.

Inputs behind Loan principal shown
Candidate and family loans $12,916
Loan principal shown $12,916
Source filings:
Itemized campaign loans
Lender Type Received Balance shown Repaid Outstanding
Self (Brian K Kelsey) Candidate loan — $12,916.00 $0.00 $12,916.00

Where the money went Each expenditure carries a short description of what it was for, written by the campaign. We sort those descriptions into a fixed set of categories; one expenditure goes in one category, so the amounts add up to Brian K Kelsey’s itemized spending. Descriptions that don’t clearly fit a category are counted under Other rather than guessed at.

  • Printing & mail $53,330 59%
  • Other $20,372 23%
  • Consulting & professional services $10,250 11%
  • Advertising & media $3,320 4%
  • Contributions & donations $2,000 2%
  • Fundraising & events $675 0.8%
  • Office & operations $105 0.2%

Loans

Campaign loans
Lender Amount Date Received Outstanding Repaid

Each loan shows its balance as of the candidate's most recent filing; repayments since then appear when the next report is filed.

Filing History

Totals as filed with the Tennessee Registry of Election Finance; see About for how this data is processed.

Campaign filing history
Filing Cash Beginning Cash Ending Source
Post-General 2004 2004 Amended $5,972.67 $623.49 Source: Post-General 2004 2004 filing Report 5137
Post-Primary 2004 2004 Amended $17,108.34 $6,120.11 Source: Post-Primary 2004 2004 filing Report 13205
Pre-General 2004 Amended $6,120.11 $5,972.67 Source: Pre-General 2004 filing Report 5065
Pre-Primary 2004 Amended $0.00 $17,108.34 Source: Pre-Primary 2004 filing Report 1417