Memphis

Kevin Vaughan — 2017 Tennessee House, District 95 campaign

Tennessee House, District 95 Republican

2017 Tennessee House, District 95 · totals since 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 → · 6 filings · Pre-General 2017–Q4 2017

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 →
$31,748
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 →
$111,057
includes $2,750 in small gifts the filer reported as a lump sum
Loan entries in filing detail: $13,007. 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 →
$110
goods or services itemized on these reports
Total Spent
$65,528
Donors
146
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 2017 Amendment $31,748 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 2017 reported receipts $24,760
Pre-Primary 2017 reported receipts $3,071
Pre-General 2017 reported receipts $20,223
Q3 2017 reported receipts $4,755
Q2 2017 reported receipts $12,709
Q1 2017 reported receipts $45,540
Reported receipts $111,057
From each filing:
Show 2 more filings
  • Q2 2017 Amendment $12,709 filing-stated
  • Q1 2017 Amendment $45,540 filing-stated

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 $64,784
Stated spending not itemized (credited) $744
Total spent $65,528
From each filing:
  • Q4 2017 Amendment $2,660 derived
  • Pre-Primary 2017 Amendment $9,934 mixed
    • Itemized expenditures $9,781 derived
    • Stated spending not itemized (credited) $153 filing-stated
  • Pre-General 2017 Initial $23,539 mixed
    • Itemized expenditures $23,514 derived
    • Stated spending not itemized (credited) $25 filing-stated
  • Q3 2017 Amendment $2,868 mixed
    • Itemized expenditures $2,755 derived
    • Stated spending not itemized (credited) $113 filing-stated
Show 2 more filings
  • Q2 2017 Amendment $16,877 mixed
    • Itemized expenditures $16,424 derived
    • Stated spending not itemized (credited) $453 filing-stated
  • Q1 2017 Amendment $9,651 derived
Receipts
$111,057
Spent
$65,528

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 $68K · 61%Organizations and PACs, itemized $28K · 25%Unitemized contributions $3K · 2%Loans, interest and other receipts, net of refunds $13K · 12%

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: $67,650 ÷ Reported receipts: $111,057
Inputs behind Share of reported receipts: Individuals, itemized
Individuals, itemized $67,650
Organizations and PACs, itemized $27,650
Unitemized contributions $2,750
Loans, interest and other receipts, net of refunds $13,007
From each filing:
Show 2 more filings
  • Q2 2017 Amendment $12,709 filing-stated
  • Q1 2017 Amendment $45,540 filing-stated

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 →

$677average gift
$500median gift
100individual donors
Share of donors Share of dollars
Under $50
0%
0%
$50–200
3%
0.7%
$200–1K
74%
48%
$1K–5K
23%
52%
$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: $67,650 ÷ Individual donors: 100
Inputs behind Average gift per individual donor
Total from individual donors $67,650
Median gift $500
Individual donors 100
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 →

92% of located dollars came from within Tennessee (9% from out of state).

Tennessee $87,200 Out of state $8,100
  • Collierville $42K44%
  • Memphis $13K14%
  • Germantown $12K13%
  • Nashville $9K10%
  • Elsewhere in Tennessee $11K
  • Other out-of-state $8K

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: $8,100 ÷ Itemized money with a known state: $95,300
Inputs behind Out-of-state share of located dollars
From outside Tennessee $8,100
Source filings:

Contributions & Spending Over Time

Itemized monetary contributions and expenditures by month — Mar 2017 – Jan 2018. Peak $38,600 in Mar 2017. Spending peaked at $19,768 in Apr 2017.

Cash contributions Spent

Contributions

The donor total above includes everyone who gave. This table names 143 donors: organizations, and people whose cumulative giving reached $200. 3 people gave less than $200 in cash; their gifts total $450 and their names are withheld.

143 named donors 163 donations

Campaign contributions consolidated by donor, ranked by net amount
Donor Donations Net
Jason Crews 2 $3,000.00
Dennis Wright 2 $3,000.00
Kent Ritchey 2 $2,500.00
Janice Ritchey 2 $2,500.00
Robert Cartwright 2 $2,500.00
Radiant Group LLC 2 $2,500.00
Frank L Fitzgerald 2 $2,000.00
Hilliard Crews 1 $1,500.00
Johnson Victory PAC 1 $1,500.00
John Browning 1 $1,500.00

Expenditures

22 vendors 40 payments

Campaign payments consolidated by vendor, ranked by total
Vendor Payments Total Share
Margin of Victory Partners 7 $21,770.00 34%
TN Republican Party 3 $17,868.00 28%
148 North 5 $6,264.50 10%
Perry Strategies 2 $4,774.02 7%
Victory Stores 1 $3,640.00 6%
Simply Done Catering 2 $3,049.12 5%
Conquest Communication 3 $1,158.32 2%
Lancaster, Maddie 1 $1,075.00 2%
House Republican Caucus 1 $1,000.00 2%
Harwell, Beth 1 $750.00 1%

Loans

$13,007.23 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 $13,007
Loan principal shown $13,007
Source filings:
Itemized campaign loans
Lender Type Received Balance shown Repaid Outstanding
Self (Kevin Vaughan) Candidate loan Mar 10, 2017 $13,007.23 $5,946.65 $7,060.58

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

  • Advertising & media $40,590 63%
  • Fundraising & events $10,458 16%
  • Consulting & professional services $7,699 12%
  • Printing & mail $4,014 6%
  • Office & operations $1,272 2%
  • Contributions & donations $750 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
Q4 2017 Amended $11,812.96 $31,748.46 Source: Q4 2017 filing Report 77253
Pre-Primary 2017 Amended $35,889.25 $28,251.89 Source: Pre-Primary 2017 filing Report 77247
Pre-General 2017 $28,251.89 $24,936.20 Source: Pre-General 2017 filing Report 70982
Q3 2017 Amended $20,768.21 $11,812.96 Source: Q3 2017 filing Report 77252
Q2 2017 Amended $24,936.20 $20,768.21 Source: Q2 2017 filing Report 77248
Q1 2017 Amended $0.00 $35,889.25 Source: Q1 2017 filing Report 77246