Memphis

Mike Kernell — 2010 Tennessee House, District 93 campaign

Tennessee House, District 93 Democratic

2010 Tennessee House, District 93 · totals since Jan 16, 2009

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 2009–Q4 2010

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 →
-$385
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 →
$34,880
includes $2,045 in small gifts the filer reported as a lump sum
Loan entries in filing detail: $28,926. The report totals above govern this headline.
Total Spent
$22,283
Donors
32
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 2010 Amendment -$385 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 2010 reported receipts $5,960
Pre-General 2010 reported receipts $3,935
Q3 2010 reported receipts $7,500
Pre-Primary 2010 reported receipts $2,150
Q2 2010 reported receipts $1,000
Q1 2010 reported receipts $0
Year-End 2009 reported receipts $14,335
Mid-Year 2009 reported receipts $0
Reported receipts $34,880
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 $18,091
Stated spending not itemized (credited) $4,192
Total spent $22,283
From each filing:
  • Q4 2010 Amendment $7,593 mixed
    • Itemized expenditures $6,717 derived
    • Stated spending not itemized (credited) $876 filing-stated
  • Pre-General 2010 Initial $5,840 mixed
    • Itemized expenditures $5,450 derived
    • Stated spending not itemized (credited) $390 filing-stated
  • Q3 2010 Initial $2,455 mixed
    • Itemized expenditures $1,731 derived
    • Stated spending not itemized (credited) $724 filing-stated
  • Pre-Primary 2010 Initial $82 filing-stated
Show 4 more filings
  • Q2 2010 Amendment $280 mixed
    • Itemized expenditures $225 derived
    • Stated spending not itemized (credited) $55 filing-stated
  • Q1 2010 Initial $1,469 mixed
    • Itemized expenditures $910 derived
    • Stated spending not itemized (credited) $559 filing-stated
  • Year-End 2009 Supplemental $4,379 mixed
    • Itemized expenditures $3,058 derived
    • Stated spending not itemized (credited) $1,321 filing-stated
  • Mid-Year 2009 Amendment $185 filing-stated
Receipts
$34,880
Spent
$22,283

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, 45% of receipts on these reports.

Individuals, itemized $5K · 15%Organizations and PACs, itemized $16K · 45%Unitemized contributions $2K · 6%Loans, interest and other receipts, net of refunds $12K · 34%

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: $15,700 ÷ Reported receipts: $34,880
Inputs behind Share of reported receipts: Organizations and PACs, itemized
Individuals, itemized $5,250
Organizations and PACs, itemized $15,700
Unitemized contributions $2,045
Loans, interest and other receipts, net of refunds $11,885
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 →

$525average gift
$500median gift
10individual donors
Share of donors Share of dollars
Under $50
0%
0%
$50–200
0%
0%
$200–1K
80%
62%
$1K–5K
20%
38%
$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: $5,250 ÷ Individual donors: 10
Inputs behind Average gift per individual donor
Total from individual donors $5,250
Median gift $500
Individual donors 10
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 →

96% of located dollars came from within Tennessee (4% from out of state).

Tennessee $20,150 Out of state $800
  • Nashville $11K53%
  • Memphis $6K29%
  • Elsewhere in Tennessee $3K
  • Other out-of-state $800

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: $800 ÷ Itemized money with a known state: $20,950
Inputs behind Out-of-state share of located dollars
From outside Tennessee $800
Source filings:

Contributions & Spending Over Time

Itemized monetary contributions and expenditures by month — Aug 2009 – Jan 2011. Peak $7,000 in Sep 2010. Spending peaked at $11,467 in Oct 2010.

Cash contributions Spent

Contributions

The donor total above includes everyone who gave. This table names 32 donors: organizations, and people whose cumulative giving reached $200.

32 named donors 42 donations

Campaign contributions consolidated by donor, ranked by net amount
Donor Donations Net
Plumbers Pipefitters Education Committee 1 $3,000.00
Tennessee Educ Assn Fund for Children Public Edu 3 $1,500.00
Lawyers Involved for TN PAC 2 $1,500.00
Tennessee REALTORS PAC (RPAC) 3 $1,250.00
Memphis-PACE PAC 1 $1,000.00
Tennessee Bankers Association PAC 1 $1,000.00
Charles Curtiss 1 $1,000.00
Gary Odom 1 $1,000.00
Beverly Marrero 2 $700.00
Steve Mulroy 2 $650.00

Expenditures

21 vendors 36 payments

Campaign payments consolidated by vendor, ranked by total
Vendor Payments Total Share
Upton, David 4 $2,550.00 14%
Diamond Printing 2 $2,500.00 14%
Edwards, Jimmy 3 $2,010.00 11%
Cellular South 4 $1,828.00 10%
Guy, Paul 2 $1,430.00 8%
Gaia, Paul 1 $1,430.00 8%
Morris, Bobbie J. 3 $1,030.00 6%
Wilson, Karen 3 $900.00 5%
Direct Mailing Solutions 1 $750.00 4%
Aaa Storage 1 $720.00 4%

Loans

$28,925.74 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 $28,926
Loan principal shown $28,926
Source filings:
Itemized campaign loans
Lender Type Received Balance shown Repaid Outstanding
Kernell, Sam Family loan — $17,040.74 $400.00 $16,640.74
Self (Mike Kernell) Candidate loan Dec 1, 2009 $11,885.00 $11,885.00 $0.00

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 2010 Amended $3,422.63 -$384.99 Source: Q4 2010 filing Report 36700
Pre-General 2010 $5,327.63 $3,422.63 Source: Pre-General 2010 filing Report 35033
Q3 2010 $282.86 $5,327.63 Source: Q3 2010 filing Report 33944
Pre-Primary 2010 -$350.14 $282.86 Source: Pre-Primary 2010 filing Report 32660
Q2 2010 Amended $1,179.86 -$350.14 Source: Q2 2010 filing Report 32067
Q1 2010 $10,849.35 $1,179.86 Source: Q1 2010 filing Report 30268
Year-End 2009 $893.42 $10,849.35 Source: Year-End 2009 filing Report 29234
Mid-Year 2009 Amended $1,078.03 $893.42 Source: Mid-Year 2009 filing Report 28296