Mike Kernell — 2008 Tennessee House, District 93 campaign

Tennessee House, District 93 Democratic

2008 Tennessee House, District 93 · totals since Jan 16, 2008

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 2008–Q4 2008

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 →
$1,078
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 →
$19,160
includes $1,960 in small gifts the filer reported as a lump sum
Loan entries in filing detail: $19,241. The report totals above govern this headline.
Total Spent
$18,103
Donors
34
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 2008 Initial $1,078 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 2008 reported receipts $3,150
Pre-General 2008 reported receipts $10,510
Q3 2008 reported receipts $3,850
Pre-Primary 2008 reported receipts $1,250
Q2 2008 reported receipts $400
Q1 2008 reported receipts $0
Reported receipts $19,160
From each filing:
Show 2 more filings
  • Q2 2008 Amendment $400 filing-stated
  • Q1 2008 Amendment $0 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 $11,762
Stated spending not itemized (credited) $6,341
Total spent $18,103
From each filing:
  • Q4 2008 Initial $5,493 mixed
    • Itemized expenditures $3,006 derived
    • Stated spending not itemized (credited) $2,487 filing-stated
  • Pre-General 2008 Amendment $8,166 mixed
    • Itemized expenditures $7,003 derived
    • Stated spending not itemized (credited) $1,163 filing-stated
  • Q3 2008 Amendment $1,874 mixed
    • Itemized expenditures $803 derived
    • Stated spending not itemized (credited) $1,071 filing-stated
  • Pre-Primary 2008 Initial $687 filing-stated
Show 1 more filing
  • Q2 2008 Amendment $1,884 mixed
    • Itemized expenditures $950 derived
    • Stated spending not itemized (credited) $934 filing-stated
Receipts
$19,160
Spent
$18,103

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, 79% of receipts on these reports.

Individuals, itemized $2K · 11%Organizations and PACs, itemized $15K · 79%Unitemized contributions $2K · 10%

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: $15,050 ÷ Reported receipts: $19,160
Inputs behind Share of reported receipts: Organizations and PACs, itemized
Individuals, itemized $2,150
Organizations and PACs, itemized $15,050
Unitemized contributions $1,960
From each filing:
Show 2 more filings
  • Q2 2008 Amendment $400 filing-stated
  • Q1 2008 Amendment $0 filing-stated

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 →

97% of located dollars came from within Tennessee (3% from out of state).

Tennessee $16,600 Out of state $600
  • Nashville $8K49%
  • Memphis $4K24%
  • Arlington $1K6%
  • Covington $1K6%
  • Sparta $1K6%
  • Elsewhere in Tennessee $1K
  • Other out-of-state $600

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: $600 ÷ Itemized money with a known state: $17,200
Inputs behind Out-of-state share of located dollars
From outside Tennessee $600

Contributions & Spending Over Time

Itemized monetary contributions and expenditures by month — May 2008 – Jan 2009. Peak $5,500 in Sep 2008. Spending peaked at $7,203 in Oct 2008.

Cash contributions Spent

Contributions

The donor total above includes everyone who gave. This table names 33 donors: organizations, and people whose cumulative giving reached $200. 1 person gave less than $200 in cash; their gifts total $150 and their names are withheld.

33 named donors 38 donations

Campaign contributions consolidated by donor, ranked by net amount
Donor Donations Net
Memphis-PACE PAC 2 $1,250.00
Wine & Spirits Wholesalers of Tennessee PAC (WSWT) 1 $1,000.00
Steamfitters Local Union No 614 Political Edu 1 $1,000.00
Tennessee REALTORS PAC (RPAC) 2 $1,000.00
The Speaker S Fund PAC 1 $1,000.00
Charles Curtis Campaign Fund 1 $1,000.00
Gary Odom 1 $1,000.00
Tennessee Employees Action Movement PAC 2 $800.00
Iron Workers Local 167 Political Action League 2 $750.00
Diamond Printing ↺ paid $1,600.00 1 $550.00

Expenditures

20 vendors 32 payments

Campaign payments consolidated by vendor, ranked by total
Vendor Payments Total Share
Morris, Bobbie J. 3 $2,375.00 20%
Gaia, Paul 2 $1,753.00 15%
Diamond Printing ↺ donor $550.00 1 $1,600.00 14%
Cellular South 4 $1,021.68 9%
Upton, David 3 $875.00 7%
Sprint 3 $665.00 6%
Garibaldi's Pizza 1 $395.30 3%
Radio Shack 2 $390.46 3%
Hurt, Jody 1 $380.00 3%
Sprint Telephone 1 $324.00 3%

Loans

$19,240.74 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 $17,641
Other lenders $1,600
Loan principal shown $19,241
Itemized campaign loans
Lender Type Received Balance shown Repaid Outstanding
Kernell, Sam Family loan — $17,640.74 $600.00 $17,040.74
Sam, Kernell Other lender — $1,600.00 $1,600.00 $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 Mike Kernell’s itemized spending. Descriptions that don’t clearly fit a category are counted under Other rather than guessed at.

  • Printing & mail $3,240 28%
  • Office & operations $2,401 20%
  • Field & voter contact $1,970 17%
  • Other $1,608 14%
  • Consulting & professional services $1,050 9%
  • Fundraising & events $1,030 9%
  • Travel $293 2%
  • Loan & debt repayment $170 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 2008 $4,270.73 $1,078.03 Source: Q4 2008 filing Report 26431
Pre-General 2008 Amended $2,426.51 $4,270.73 Source: Pre-General 2008 filing Report 26880
Q3 2008 Amended $1,650.50 $2,426.51 Source: Q3 2008 filing Report 26906
Pre-Primary 2008 $1,188.62 $1,650.50 Source: Pre-Primary 2008 filing Report 23061
Q2 2008 Amended $2,672.79 $1,188.62 Source: Q2 2008 filing Report 23586
Q1 2008 Amended $2,672.79 $2,672.79 Source: Q1 2008 filing Report 21016