Memphis

Mike Kernell — 2004 Tennessee House, District 93 campaign

Tennessee House, District 93 Democratic

2004 Tennessee House, District 93

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 → · 1 filing · Post-General 2004 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 →
$11,155
as of the Post-General 2004 report
Why this number?
Raised (cash) Cash and cash-like receipts the campaign took in: contributions, the candidate’s own money, loans, and transfers from affiliated committees. Donated goods and services are not cash; they appear separately as In-Kind Received. Bookkeeping entries such as a carried balance, accounting adjustment, or refund also stay only in the filing’s own totals. Full definition →
$19,041
Why this number?
Total Spent
$23,055
Why this number?
Spent of Cash Raised How much of the cash this campaign took in it went on to spend, measured now that its reporting has closed. Above 100% means it spent more than it raised for this race, drawing on money it already had when the cycle opened. Full definition →
121.0%
$23,055 spent of $19,041 raised (cash) · opened with $11,155
Donors
0
total donors; qualifying names are listed below
Self-Funded
93%
$17,641 of $19,041 raised · campaign loans

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:

Raised (cash) adds together the amounts listed below.

Show formula

Sum of every cash receipt bucket: itemized contributions from others + the candidate's own contributions + loans + filer-stated unitemized + (federal) transfers and other receipts.

Inputs behind Raised (cash)
Loans received $19,041
Raised (cash) $19,041
Source 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 $23,055
Total spent $23,055
From each filing:
Raised incl. in-kind
$19,041
Spent
$23,055

Contributions

No itemized contributions on record.

Expenditures

1 vendor 1 payment

Campaign payments consolidated by vendor, ranked by total
Vendor Payments Total Share
Aaa Storage 1 $23,055.04 100%

Loans

$19,040.74 in loan principal 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.

Why this number?

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 $17,641
Other lenders $1,400
Loan principal shown $19,041
Source filings:
Itemized campaign loans
Lender Type Received Principal Repaid Outstanding
Kernell, Sam Family loan — $17,640.74 $0.00 $17,640.74
Sam, Kernell Other lender — $1,400.00 $0.00 $1,400.00

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
Post-General 2004 2004 $11,155.09 $11,155.09 Source ↗