Brian K Kelsey — 2006 Tennessee House, District 83 campaign

Tennessee House, District 83 Republican

2006 Tennessee House, District 83 · totals since 2005

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 → · 7 filings · Supplemental 2005 2005–Q4 2006

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 →
$31,976
as of the Q4 report
Receipts The sum of Total Receipts on the selected published reports. Open the receipt to check each report and any exclusions. Full definition →
$54,060
includes $5,065 in small gifts the filer reported as a lump sum
Loan entries in filing detail: $14,832. The report totals above govern this headline.
Itemized in-kind Goods or services donated to the campaign instead of cash — say, free printing or donated consulting — reported at fair-market value. Counted toward the same $200 disclosure threshold as cash gifts. This figure adds the in-kind contributions itemized on the selected reports. The Registry reports in-kind apart from receipts, so it is not part of the receipts figure. Full definition →
$1,775
goods or services itemized on these reports
Total Spent
$22,258
less $50 in refunds & credits → $22,208 net disbursements
Donors
89
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).

Reported on this filing:
  • Q4 2006 Initial $31,976 filing-stated

Reported receipts adds together the amounts listed below.

Show formula

Sum of Total Receipts reported on the selected source reports.

Inputs behind Reported receipts
Q4 2006 reported receipts $750
Pre-General 2006 reported receipts $2,750
Q3 2006 reported receipts $1,850
Pre-Primary 2006 reported receipts $450
Q2 2006 reported receipts $1,500
Q1 2006 reported receipts $1,500
Supplemental 2005 2005 reported receipts $45,260
Reported receipts $54,060
From each filing:
Show 3 more filings

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 $19,936
Stated spending not itemized (credited) $2,322
Total spent $22,258
From each filing:
  • Q4 2006 Initial $1,405 mixed
    • Itemized expenditures $1,300 derived
    • Stated spending not itemized (credited) $105 filing-stated
  • Pre-General 2006 Amendment $5,811 mixed
    • Itemized expenditures $5,745 derived
    • Stated spending not itemized (credited) $66 filing-stated
  • Q3 2006 Amendment $5,180 mixed
    • Itemized expenditures $5,000 derived
    • Stated spending not itemized (credited) $180 filing-stated
  • Pre-Primary 2006 Initial $1,630 mixed
    • Itemized expenditures $550 derived
    • Stated spending not itemized (credited) $1,080 filing-stated
Show 3 more filings
  • Q2 2006 Amendment $2,795 mixed
    • Itemized expenditures $2,370 derived
    • Stated spending not itemized (credited) $425 filing-stated
  • Q1 2006 Amendment $1,489 mixed
    • Itemized expenditures $1,450 derived
    • Stated spending not itemized (credited) $39 filing-stated
  • Supplemental 2005 2005 Supplemental $3,948 mixed
    • Itemized expenditures $3,521 derived
    • Stated spending not itemized (credited) $428 filing-stated
Receipts
$54,060
Spent
$22,258

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, 61% of receipts on these reports.

Individuals, itemized $33K · 61%Organizations and PACs, itemized $16K · 29%Unitemized contributions $5K · 9%

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: $33,095 ÷ Reported receipts: $54,060
Inputs behind Share of reported receipts: Individuals, itemized
The candidate's own contributions, itemized $350
Individuals, itemized $33,095
Organizations and PACs, itemized $15,550
Unitemized contributions $5,065
From each filing:
Show 3 more filings

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 →

$534average gift
$500median gift
62individual donors
Share of donors Share of dollars
Under $50
0%
0%
$50–200
18%
5%
$200–1K
50%
33%
$1K–5K
32%
62%
$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: $33,095 ÷ Individual donors: 62
Inputs behind Average gift per individual donor
Total from individual donors $33,095
Median gift $500
Individual donors 62

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 $47,345 Out of state $1,300
  • Memphis $26K53%
  • Nashville $8K16%
  • Collierville $6K11%
  • Germantown $4K7%
  • Elsewhere in Tennessee $5K
  • Other out-of-state $1K

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: $1,300 ÷ Itemized money with a known state: $48,645
Inputs behind Out-of-state share of located dollars
From outside Tennessee $1,300

Contributions & Spending Over Time

Itemized monetary contributions and expenditures by month — Jan 2005 – Jan 2007. Peak $16,650 in Sep 2005. Spending peaked at $6,145 in Oct 2006.

Cash contributions Spent

Contributions

The donor total above includes everyone who gave. This table names 80 donors: organizations, and people whose cumulative giving reached $200. 11 people gave less than $200 in cash; their gifts total $1,582 and their names are withheld.

80 named donors 106 donations

Campaign contributions consolidated by donor, ranked by net amount
Donor Donations Net
Fedex Corporation PAC 3 $3,000.00
Kelsey J Brooks 2 $1,500.00
Friends of the University of Memphis PAC 3 $1,500.00
Judith Bronczek Includes In-Kind 3 $1,500.00
Jason Hernandez Includes In-Kind 3 $1,475.00
Tennessee Medical Association PAC (TMA) 2 $1,000.00
Paul Boyle 1 $1,000.00
Henry Morgan 2 $1,000.00
Trow Gillespie 2 $1,000.00
Nick Clark 1 $1,000.00

Expenditures

38 vendors 44 payments

Campaign payments consolidated by vendor, ranked by total
Vendor Payments Total Share
Baird, William 1 $2,000.00 10%
Matthew Hill Victory Fund 1 $2,000.00 10%
Campfield, Stacey 1 $1,900.00 10%
Watkins Uiberall PLLC ↺ donor $250.00 3 $1,000.00 5%
Corker for Senate 1 $1,000.00 5%
Leibrock, Charlotte 1 $1,000.00 5%
Moon, James 1 $1,000.00 5%
Davis, David 1 $1,000.00 5%
Friends of Lamar Alexander 1 $1,000.00 5%
Morton, Richard 1 $650.00 3%

Loans

$14,832.00 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 $14,832
Loan principal shown $14,832
Itemized campaign loans
Lender Type Received Balance shown Repaid Outstanding
Self (Brian K Kelsey) Candidate loan — $14,832.00 $13,416.00 $1,416.00

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.

  • Contributions & donations $16,620 83%
  • Printing & mail $1,134 6%
  • Consulting & professional services $1,000 5%
  • Advertising & media $550 3%
  • Office & operations $295 1%
  • Other $150 0.8%
  • Fundraising & events $119 0.6%
  • Field & voter contact $68 0.4%

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
Q4 2006 $32,630.78 $31,975.84 Source: Q4 2006 filing Report 12350
Pre-General 2006 Amended $36,191.35 $32,630.78 Source: Pre-General 2006 filing Report 12353
Q3 2006 Amended $39,521.32 $36,191.35 Source: Q3 2006 filing Report 12352
Pre-Primary 2006 $40,701.24 $39,521.32 Source: Pre-Primary 2006 filing Report 9049
Q2 2006 Amended $41,996.21 $40,701.24 Source: Q2 2006 filing Report 9622
Q1 2006 Amended $41,935.18 $41,996.21 Source: Q1 2006 filing Report 13208
Supplemental 2005 2005 $623.49 $41,935.18 Source: Supplemental 2005 2005 filing Report 4555