Memphis

Kevin Vaughan — 2020 Tennessee House, District 95 campaign

Tennessee House, District 95 Republican

2020 Tennessee House, District 95 · totals since Jan 16, 2019

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 2019–Q4 2020

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 →
$76,736
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 →
$127,499
includes $400 in small gifts the filer reported as a lump sum
Loan entries in filing detail: $3,874. 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 →
$1,600
goods or services itemized on these reports
Total Spent
$96,292
Donors
134
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 2020 Initial $76,736 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 2020 reported receipts $16,000
Pre-General 2020 reported receipts $9,250
Q3 2020 reported receipts $19,550
Pre-Primary 2020 reported receipts $4,950
Q2 2020 reported receipts $3,874
Q1 2020 reported receipts $0
Year-End 2019 reported receipts $73,875
Mid-Year 2019 reported receipts $0
Reported receipts $127,499
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 $95,922
Stated spending not itemized (credited) $370
Total spent $96,292
From each filing:
Show 4 more filings
  • Q2 2020 Amendment $7,124 derived
  • Q1 2020 Initial $5,724 mixed
    • Itemized expenditures $5,599 derived
    • Stated spending not itemized (credited) $125 filing-stated
  • Year-End 2019 Amendment $12,812 mixed
    • Itemized expenditures $12,660 derived
    • Stated spending not itemized (credited) $152 filing-stated
  • Mid-Year 2019 Supplemental $5,284 mixed
    • Itemized expenditures $5,191 derived
    • Stated spending not itemized (credited) $93 filing-stated
Receipts
$127,499
Spent
$96,292

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, 77% of receipts on these reports.

Individuals, itemized $25K · 19%Organizations and PACs, itemized $98K · 77%Loans, interest and other receipts, net of refunds $4K · 3%

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: $98,425 ÷ Reported receipts: $127,499
Inputs behind Share of reported receipts: Organizations and PACs, itemized
Individuals, itemized $24,800
Organizations and PACs, itemized $98,425
Unitemized contributions $400
Loans, interest and other receipts, net of refunds $3,874
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 →

$564average gift
$425median gift
44individual donors
Share of donors Share of dollars
Under $50
0%
0%
$50–200
5%
0.9%
$200–1K
68%
40%
$1K–5K
27%
59%
$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: $24,800 ÷ Individual donors: 44
Inputs behind Average gift per individual donor
Total from individual donors $24,800
Median gift $425
Individual donors 44
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 →

77% of located dollars came from within Tennessee (23% from out of state).

Tennessee $94,675 Out of state $28,550
  • Nashville $42K34%
  • Memphis $16K13%
  • Brentwood $11K9%
  • Collierville $7K6%
  • Washington, DC $7K6%
  • Elsewhere in Tennessee $18K
  • Other out-of-state $21K

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: $28,550 ÷ Itemized money with a known state: $123,225
Inputs behind Out-of-state share of located dollars
From outside Tennessee $28,550
Source filings:

Contributions & Spending Over Time

Itemized monetary contributions and expenditures by month — Jan 2019 – Sep 2022. Peak $32,300 in Jan 2020. Spending peaked at $24,033 in Sep 2020.

Cash contributions Spent

Contributions

The donor total above includes everyone who gave. This table names 133 donors: organizations, and people whose cumulative giving reached $200. 2 people gave less than $200 in cash; their gifts total $200 and their names are withheld.

133 named donors 168 donations

Campaign contributions consolidated by donor, ranked by net amount
Donor Donations Net
GOPAC Election Fund Tennessee 1 $4,500.00
Amazon.com Services LLC PAC 2 $4,000.00
Tennessee Hospital Association (THA) 2 $4,000.00
Tennessee Medical Association PAC (TMA) 2 $3,500.00
Tennessee REALTORS PAC (RPAC) 4 $3,250.00
Tennessee Health Care Assn PAC 2 $2,500.00
Kent Ritchey 2 $2,500.00
Wine & Spirits Wholesalers of Tennessee PAC (WSWT) 1 $2,000.00
Phrma Tennessee PAC 2 $2,000.00
CAM PAC (Cameron Sexton) 2 $2,000.00

Expenditures

43 vendors 53 payments

Campaign payments consolidated by vendor, ranked by total
Vendor Payments Total Share
KEVPAC (Kevin Vaughan) 1 $20,000.00 21%
TN Republican Party 1 $8,533.00 9%
Perry Strategies 1 $7,500.00 8%
Cumulus Memphis 1 $6,000.00 6%
House Republican Caucus 1 $5,000.00 5%
Delta Waterfowl 2 $4,500.00 5%
Roberson, Kate 4 $4,500.00 5%
Leadership Tennessee 1 $4,250.00 4%
Velocity In the Gulch 2 $3,873.81 4%
Cheers Wine & Liquor 2 $3,334.81 3%

Loans

$3,873.81 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 $3,874
Loan principal shown $3,874
Source filings:
Itemized campaign loans
Lender Type Received Balance shown Repaid Outstanding
Self (Kevin Vaughan) Candidate loan Apr 5, 2020 $3,873.81 $3,873.81 $0.00

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

  • Contributions & donations $40,420 42%
  • Advertising & media $19,134 20%
  • Consulting & professional services $10,000 10%
  • Office & operations $9,730 10%
  • Other $6,186 6%
  • Field & voter contact $4,300 4%
  • Fundraising & events $3,220 3%
  • Travel $2,822 3%
  • Printing & mail $110 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
Q4 2020 $101,434.24 $76,736.03 Source: Q4 2020 filing Report 93948
Pre-General 2020 Amended $93,394.17 $101,434.24 Source: Pre-General 2020 filing Report 94032
Q3 2020 Amended $99,158.97 $93,394.17 Source: Q3 2020 filing Report 91690
Pre-Primary 2020 Amended $96,208.97 $99,158.97 Source: Pre-Primary 2020 filing Report 91615
Q2 2020 Amended $99,458.97 $96,208.97 Source: Q2 2020 filing Report 88848
Q1 2020 $105,182.64 $99,458.97 Source: Q1 2020 filing Report 87477
Year-End 2019 Amended $44,119.33 $105,182.64 Source: Year-End 2019 filing Report 87476
Mid-Year 2019 $49,403.34 $44,119.33 Source: Mid-Year 2019 filing Report 84025