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