Memphis

John Pellicciotti — 2004 Tennessee House, District 93 campaign

Tennessee House, District 93 Republican

2004 Tennessee House, District 93 · totals since 2003

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 → · 5 filings · Early Supplemental 2003 2003–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 →
$485
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 →
$31,055
includes $4,000 in small gifts the filer reported as a lump sum
Loan entries in filing detail: $3,030. 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 →
$2,997
goods or services itemized on these reports
Total Spent
$31,710
Donors
54
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 $11,960.60.

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 $3,740
Post-Primary 2004 2004 reported receipts $13,265
Pre-General 2004 reported receipts $11,106
Pre-Primary 2004 reported receipts $700
Early Supplemental 2003 2003 reported receipts $2,244
Reported receipts $31,055
From each filing:
Show 1 more 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 $28,424
Stated spending not itemized (credited) $3,286
Total spent $31,710
From each filing:
  • Post-General 2004 2004 Amendment $6,986 mixed
    • Itemized expenditures $6,301 derived
    • Stated spending not itemized (credited) $685 filing-stated
  • Post-Primary 2004 2004 Initial $3,144 mixed
    • Itemized expenditures $2,894 derived
    • Stated spending not itemized (credited) $250 filing-stated
  • Pre-General 2004 Amendment $19,336 mixed
    • Itemized expenditures $19,229 derived
    • Stated spending not itemized (credited) $106 filing-stated
  • Early Supplemental 2003 2003 Supplemental $2,244 filing-stated
Receipts
$31,055
Spent
$31,710

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, 48% of receipts on these reports.

Individuals, itemized $15K · 48%Organizations and PACs, itemized $9K · 29%Unitemized contributions $4K · 13%Loans, interest and other receipts, net of refunds $3K · 10%

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: $14,875 ÷ Reported receipts: $31,055
Inputs behind Share of reported receipts: Individuals, itemized
Individuals, itemized $14,875
Organizations and PACs, itemized $9,150
Unitemized contributions $4,000
Loans, interest and other receipts, net of refunds $3,030
From each filing:
Show 1 more 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 →

$413average gift
$250median gift
36individual donors
Share of donors Share of dollars
Under $50
0%
0%
$50–200
19%
7%
$200–1K
64%
44%
$1K–5K
17%
49%
$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: $14,875 ÷ Individual donors: 36
Inputs behind Average gift per individual donor
Total from individual donors $14,875
Median gift $250
Individual donors 36
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 →

99% of located dollars came from within Tennessee (1% from out of state).

Tennessee $23,775 Out of state $250
  • Memphis $17K69%
  • Nashville $3K10%
  • Germantown $2K10%
  • Bartlett $1K5%
  • Elsewhere in Tennessee $1K
  • Other out-of-state $250

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: $250 ÷ Itemized money with a known state: $24,025
Inputs behind Out-of-state share of located dollars
From outside Tennessee $250
Source filings:

Contributions & Spending Over Time

Itemized monetary contributions and expenditures by month — Aug 2004 – Dec 2004. Peak $8,600 in Oct 2004. Spending peaked at $20,748 in Oct 2004.

Cash contributions Spent

Contributions

The donor total above includes everyone who gave. This table names 48 donors: organizations, and people whose cumulative giving reached $200. 7 people gave less than $200 in cash; their gifts total $1,025 and their names are withheld.

48 named donors 51 donations

Campaign contributions consolidated by donor, ranked by net amount
Donor Donations Net
Tennessee Legislative Campaign Committee In-Kind 1 $2,997.13
Votekelsey Com 2 $2,000.00
Shelby County Young Republicans 2 $1,250.00
Housing Industry PAC 1 $1,000.00
West Tenn Abc PAC 2 $1,000.00
Paul Boyle 1 $1,000.00
Nick Clark 1 $1,000.00
East Shelby Republican Club 1 $1,000.00
Union Planters Comm On Govt Affairs 1 $1,000.00
John D Ballinger 1 $1,000.00

Expenditures

9 vendors 13 payments

Campaign payments consolidated by vendor, ranked by total
Vendor Payments Total Share
Majority Strategies Inc. 1 $11,436.74 40%
Public Opinion Strategies 1 $5,000.00 18%
Prestige Printing 3 $4,831.05 17%
Conquest Communications Group 2 $2,655.22 9%
Bytemail 1 $1,737.43 6%
Campaign Broadcasting Services 2 $1,090.80 4%
Signs First Digital 1 $682.82 2%
Pearce, Bill 1 $600.00 2%
Morgan, Cheryl 1 $390.00 1%

Loans

$3,030.31 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 $3,030
Loan principal shown $3,030
Source filings:
Itemized campaign loans
Lender Type Received Balance shown Repaid Outstanding
Self (John Pellicciotti) Candidate loan Oct 8, 2004 $3,030.31 $0.00 $3,030.31

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 John Pellicciotti’s itemized spending. Descriptions that don’t clearly fit a category are counted under Other rather than guessed at.

  • Printing & mail $19,288 68%
  • Consulting & professional services $5,000 18%
  • Field & voter contact $3,746 13%
  • Fundraising & events $390 1%

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 $3,731.40 $485.18 Source: Post-General 2004 2004 filing Report 3102
Post-Primary 2004 2004 $1,839.45 $11,960.60 Source: Post-Primary 2004 2004 filing Report 1664
Pre-General 2004 Amended $11,960.60 $3,731.40 Source: Pre-General 2004 filing Report 5064
Pre-Primary 2004 $1,139.45 $1,839.45 Source: Pre-Primary 2004 filing Report 952
Early Supplemental 2003 2003 $1,139.45 $1,139.45 Source: Early Supplemental 2003 2003 filing Report 1719

After the election

Reports ending after Jan 15, 2005.

Contributions and spending

Net contributions (cash) $500 · Spent $0 · 1 donors

1 filing · Supplemental 2005 2005

After the election contributions
Donor Location Employer Total
John Pellicciotti MEMPHIS, TN 38111 — $2,045.13
Stephen Rodenhiser MEMPHIS, TN 38117 — $500.00
Campaign filing history
Filing Cash Beginning Cash Ending Source
Supplemental 2005 2005 $485.18 $0.00 Source: Supplemental 2005 2005 filing Report 5807