TSM Board of Operating Trustees Meeting
Texas Student Media
Campus Club, Room 203
405 W. 25th Street
August 24, 2007
Agenda
I. 11:30 a.m., Convene in Open Session for Welcome and Introductions for the Board of
Trustees
A. Welcome and Introductions by Kathy Lawrence, Director of Texas Student
Media.
B. Opening Remarks by Juan C. Gonzalez, Vice President for Student Affairs.
II. 12:00 p.m. , Recess for Luncheon
III 12:45 p.m., Convene in Open Session for Board Orientation
A. History and Purpose of TSM, Kathy Lawrence
B. TSMÕs Financial Structure, Merry Tillman, TSM Assistant Director for
Business
C. Advising The Daily Texan, Richard Finnell, Daily Texan Newsroom Adviser
D. Advising Television, Dan Knight, TSTV Adviser
E. Advising KVRX Radio, Mary Baird-Wilcock, KVRX Adviser
F. Advising Cactus Yearbook, Kathy Lawrence, Yearbook Adviser
G. Managing TSM Sales and Marketing, Wayne Roche, TSM Assistant Director
for Sales and Marketing
H. Directing Print and Broadcast Operations, Frank Serpas, TSM Assistant
Director for Operations
I. Advising TSM Photography, John Foxworth, TSM Photo Adviser
IV. 2:00 p.m., Recess and Convene in Open Session for the Texas Student Media Board
of Trustees Meeting
A. Election of TSM 2007-2008 Officers. Kathy Lawrence Presiding
B. Appointment of the TSM Executive Committee
C. Discussion and Possible Appointment of Other Committees
D. TSM Summer Activities Report, Kathy Lawrence
E. TSM Strategic Plan, Kathy Lawrence
F. Financial Report and Year-End Projections Presented by Kathy Lawrence,
Director of TSM, and Merry Tillman, Assistant Director for Business
G. Approval of the April 27, 2007 Board Minutes
H. Proposed Student Payrolls Presented by the Student Editors and Managers
I. 2007-2008 Goals and Summer Activities Reports from the Student Editors and
Managers
V. 3:00 p.m., Recess and Convene In Open Session for Meeting of the Executive
Committee
A. Board Elects Chairperson
B. Discussion and Appropriate Action Concerning the Meeting Schedule
VI. Adjourn
|
Texas Student
Publications |
|
|
|||
|
Summary |
|
|
|||
|
|
|
|
|
% of FY = 92% |
|
|
|
Budget |
Actual |
Actual |
Actual to Budget |
|
|
|
06/07 |
through Jul 06 |
through Jul 07 |
% through Jul 07 |
|
|
ESTIMATED INCOME |
|
|
|
|
|
|
Student Services Fee (Required) |
419,802 |
384,835 |
384,835 |
92% |
|
|
Other Income |
2,910,364 |
2,444,511 |
2,453,503 |
84% |
|
|
Total Estimated Income |
3,330,166 |
2,829,346 |
2,838,338 |
85% |
|
|
|
|
|
|
|
|
|
BUDGETED EXPENSES |
|
|
|
|
|
|
|
|
|
|
|
|
|
Admin & Prof Salaries |
397,998 |
347,108 |
365,245 |
92% |
|
|
|
|
|
|
|
|
|
Classified Personnel Salaries |
574,781 |
513,542 |
493,274 |
86% |
|
|
|
|
|
|
|
|
|
Wages |
832,581 |
699,506 |
666,732 |
80% |
|
|
|
|
|
|
|
|
|
Fringe Benefits |
335,172 |
317,719 |
340,062 |
101% |
|
|
|
|
|
|
|
|
|
Other Expense |
1,087,021 |
959,291 |
869,230 |
80% |
|
|
|
|
|
|
|
|
|
Tuition & Fees |
20,350 |
28,642 |
18,480 |
91% |
|
|
|
|
|
|
|
|
|
Travel |
33,000 |
33,093 |
16,436 |
50% |
|
|
|
|
|
|
|
|
|
Allocation for Budget Adjustment |
3,153 |
0 |
0 |
0% |
|
|
|
|
|
|
|
|
|
Total Budgeted Expense |
3,284,056 |
2,898,901 |
2,769,460 |
84% |
|
|
|
|
|
|
|
|
|
EXCESS INCOME OVER EXPENSE |
46,110 |
(69,555) |
68,878 |
149% |
|
|
|
|
|
|
|
|
|
Transfers: |
|
|
|
|
|
|
TO: UT
Administrative Charge |
94,110 |
71,099 |
69,954 |
74% |
|
|
TO:
Vice-President/Student Affairs |
0 |
15,000 |
15,000 |
0% |
|
|
FROM: SSF
Reserve |
|
|
|
|
|
|
FROM: TSP
Operations Reserve |
0 |
0 |
0 |
0% |
|
|
FROM: UT
Administrative Charge |
48,001 |
48,004 |
48,000 |
100% |
|
|
|
|
|
|
|
|
|
EXCESS INCOME AFTER TRANSFERS |
0 |
(107,650) |
31,925 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General
Overhead |
% of FY = 92% |
|
|||
|
|
Budget |
Actual |
Actual |
Actual to Budget |
|
|
|
06/07 |
through Jul 06 |
through Jul 07 |
% through Jul 07 |
|
|
BUDGETED EXPENSE |
|
|
|
|
|
|
|
|
|
|
|
|
|
Admin & Prof Salaries |
167,024 |
145,753 |
153,226 |
92% |
|
|
|
|
|
|
|
|
|
Classified Salaries |
144,659 |
149,805 |
102,616 |
71% |
|
|
|
|
|
|
|
|
|
Wages |
0 |
0 |
401 |
0% |
|
|
|
|
|
|
|
|
|
Fringe Benefits |
93,505 |
91,134 |
86,377 |
92% |
|
|
|
|
|
|
|
|
|
Other Expense |
|
|
|
|
|
|
Bldg. Maint. and Repairs |
1,500 |
90 |
0 |
0% |
|
|
Collection Expense |
500 |
333 |
1,863 |
| |