Kelly T Keisling — 2018 Tennessee House, District 38 campaign

Tennessee House, District 38 Republican

2018 Tennessee House, District 38 · totals since Jan 16, 2017

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 → · 8 filings · Mid-Year 2017–Q4 2018

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 →
$32,436
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 →
$110,061
includes $300 in small gifts the filer reported as a lump sum
Loan entries in filing detail: $21,237. The report totals above govern this headline.
Total Spent
$112,064
Donors
104
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 2018 Initial $32,436 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 2018 reported receipts $5,200
Pre-General 2018 reported receipts $9,900
Q3 2018 reported receipts $32,401
Pre-Primary 2018 reported receipts $3,500
Q2 2018 reported receipts $9,160
Q1 2018 reported receipts $0
Year-End 2017 reported receipts $47,400
Mid-Year 2017 reported receipts $2,500
Reported receipts $110,061
From each filing:
Show 4 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 $99,162
Stated spending not itemized (credited) $12,902
Total spent $112,064
From each filing:
  • Q4 2018 Initial $25,679 mixed
    • Itemized expenditures $24,593 derived
    • Stated spending not itemized (credited) $1,087 filing-stated
  • Pre-General 2018 Amendment $4,677 mixed
    • Itemized expenditures $3,779 derived
    • Stated spending not itemized (credited) $898 filing-stated
  • Q3 2018 Amendment $16,353 mixed
    • Itemized expenditures $14,610 derived
    • Stated spending not itemized (credited) $1,743 filing-stated
  • Pre-Primary 2018 Initial $2,706 mixed
    • Itemized expenditures $2,479 derived
    • Stated spending not itemized (credited) $227 filing-stated
Show 4 more filings
  • Q2 2018 Amendment $12,689 mixed
    • Itemized expenditures $10,920 derived
    • Stated spending not itemized (credited) $1,769 filing-stated
  • Q1 2018 Initial $9,334 mixed
    • Itemized expenditures $7,817 derived
    • Stated spending not itemized (credited) $1,518 filing-stated
  • Year-End 2017 Amendment $24,341 mixed
    • Itemized expenditures $21,038 derived
    • Stated spending not itemized (credited) $3,303 filing-stated
  • Mid-Year 2017 Amendment $16,286 mixed
    • Itemized expenditures $13,927 derived
    • Stated spending not itemized (credited) $2,359 filing-stated
Receipts
$110,061
Spent
$112,064

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: organizations and PACs, itemized, 91% of receipts on these reports.

Individuals, itemized $10K · 9%Organizations and PACs, itemized $100K · 91%

Share of reported receipts: Organizations and PACs, itemized compares organizations and pacs, 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.

Organizations and PACs, itemized: $99,810 ÷ Reported receipts: $110,061
Inputs behind Share of reported receipts: Organizations and PACs, itemized
Individuals, itemized $9,951
Organizations and PACs, itemized $99,810
Unitemized contributions $300
From each filing:
Show 4 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 →

$474average gift
$250median gift
21individual donors
Share of donors Share of dollars
Under $50
0%
0%
$50–200
10%
3%
$200–1K
71%
52%
$1K–5K
19%
45%
$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: $9,951 ÷ Individual donors: 21
Inputs behind Average gift per individual donor
Total from individual donors $9,951
Median gift $250
Individual donors 21

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 →

84% of located dollars came from within Tennessee (16% from out of state).

Tennessee $91,661 Out of state $18,100
  • Nashville $60K55%
  • Brentwood $8K7%
  • Washington, DC $7K6%
  • Elsewhere in Tennessee $24K
  • Other out-of-state $11K

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: $18,100 ÷ Itemized money with a known state: $109,761
Inputs behind Out-of-state share of located dollars
From outside Tennessee $18,100

Contributions & Spending Over Time

Itemized monetary contributions and expenditures by month — Jan 2017 – Jan 2019. Peak $16,600 in Jul 2017. Spending peaked at $15,436 in Dec 2018.

Cash contributions Spent

Contributions

The donor total above includes everyone who gave. This table names 102 donors: organizations, and people whose cumulative giving reached $200. 2 people gave less than $200 in cash; their gifts total $301 and their names are withheld.

102 named donors 144 donations

Campaign contributions consolidated by donor, ranked by net amount
Donor Donations Net
Tennessee Highway Contractors PAC 2 $10,000.00
Wine & Spirits Wholesalers of Tennessee PAC (WSWT) 3 $5,000.00
Blue Cross Blue Shield of TN PAC 2 $5,000.00
Tennessee Bankers Association PAC 2 $4,000.00
Tennessee Hospital Association (THA) 2 $3,000.00
Rogers Group Inc. PAC 1 $3,000.00
Tennessee Electric Cooperatives PAC 2 $3,000.00
Tennessee REALTORS PAC (RPAC) 4 $3,000.00
Wellpoint Tennessee, Inc. PAC 2 $2,000.00
Unitedhealth Group Incorporated PAC 2 $2,000.00

Expenditures

107 vendors 183 payments

Campaign payments consolidated by vendor, ranked by total
Vendor Payments Total Share
Abbott Print Shop 6 $15,781.38 16%
Alder, Mike 4 $6,770.00 7%
House Republican Caucus 1 $6,000.00 6%
Roland Media 1 $3,435.00 3%
Hensley Direct Inc. 1 $2,532.29 3%
Bill Lee Inaugural Inc. 1 $2,500.00 3%
Tennessee Republican Party 1 $2,500.00 3%
Noise Advocacy LLC 1 $2,375.00 2%
Buckley School of Public Speaking 1 $2,050.00 2%
State of Tennessee 3 $2,000.00 2%

Loans

$21,236.89 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 $20,737
Other lenders $500
Loan principal shown $21,237
Itemized campaign loans
Lender Type Received Balance shown Repaid Outstanding
Self (Kelly T Keisling) Candidate loan — $20,736.89 $12,500.00 $8,236.89
Peoples Bank & Trust Other lender — $500.00 $0.00 $500.00

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 2018 $52,915.41 $32,436.23 Source: Q4 2018 filing Report 82773
Pre-General 2018 Amended $47,692.60 $52,915.41 Source: Pre-General 2018 filing Report 82862
Q3 2018 Amended $31,644.36 $47,692.60 Source: Q3 2018 filing Report 82869
Pre-Primary 2018 $30,850.00 $31,644.36 Source: Pre-Primary 2018 filing Report 77865
Q2 2018 Amended $35,878.58 $30,850.00 Source: Q2 2018 filing Report 79320
Q1 2018 $45,212.87 $35,878.58 Source: Q1 2018 filing Report 74755
Year-End 2017 Amended $27,153.66 $45,212.87 Source: Year-End 2017 filing Report 73755
Mid-Year 2017 Amended $46,939.63 $27,153.66 Source: Mid-Year 2017 filing Report 73456