The Tartan Budget

FY2015 (July 1, 2014 - June 30, 2015)

The Tartan has been Carnegie Mellon University's student-run newspaper since 1906. With a weekly broadsheet paper circulation of 3,000, The Tartan serves the campus community of 9,500 students as well as faculty, staff and administration. One of Carnegie Mellon's largest student organizations, The Tartan is also a pre-eminent media source on campus. Every week, nearly 150 students come together to provide news and event coverage to the University and its surrounding communities. The broadsheet newspaper is comprised of four primary sections — News, Science & Technology, Forum, and Sports — while the tabloid section, Pillbox, also incorporates Comics. In addition, The Tartan also runs a news website, thetartan.org, and a semesterly literary and art magazine, Dossier.

JFC Rep: Jalen Poteat (jalenw)

Summary

Requested
Expenditures $111,200.50
Capital $1,420.00
Revenue ($70,250.00)
Final $40,950.50
Recommended
Expenditures $109,272.50
Capital $1,420.00
Revenue ($70,250.00)
Final $39,022.50
Final
Expenditures $109,928.80
Capital $1,420.00
Revenue ($70,250.00)
Debt ($0.00)
Rollover ($0.00)
Total Subsidy $39,678.80
FY15 Starting Balance $39,678.80

Debt/Rollover Explanation:

Income and Revenue

Object Code Requested Recommended Final Description
Revenue-Rental and Sales Income (-) $70,000.00 $70,000.00 $70,000.00

In a single academic year, The Tartan brings in about $70,000 in advertising sales. However, The Tartan is not always able to collect all of its sales revenue, so the amount of revenue brought in is dependent on that year's collections rate and any outstanding collections recovered from the last academic year.

Revenue-Donations/Other Income (-) $250.00 $250.00 $250.00

Although an alumni network exists, The Tartan does not typically receive donations.

Sub-Total -$70,250.00 -$70,250.00 -$70,250.00

Office

Object Code Requested Recommended Final Description
Ops-Postal Services (+) $1,200.00 $1,200.00 $1,200.00

Tearsheets and invoices to advertisers and clients. This pays for postage.

Ops-Telecommunications (+) $384.00 $384.00 $384.00

Local and national calls to advertisers. This amount is based on actual costs from previous years.

Ops-General Supplies (+) $200.00 $200.00 $200.00

Office supplies. Includes pens, pencils, highlighters, dry-erase markers, whiteboard erasers, Clorox disinfecting wipes, Scotch tape, scissors, tissues, whiteboard cleaner. Office supplies are replenished on an as-needed basis.

Ops-General Supplies (+) $105.00 $105.00 $105.00

Paper to restock the printer for the year. Last year The Tartan spent $102.92 on paper.

Sub-Total $1,889.00 $1,889.00 $1,889.00

Printing

Object Code Requested Recommended Final Description
Ops-Non-Promotional Paper, Printing, and Pub. (+) $1,200.00 $1,200.00 $1,200.00

Insert for our April Fool's Day issue once a year.

Ops-Non-Promotional Paper, Printing, and Pub. (+) $700.00 $700.00 $700.00

Printing for proofs, split among seven sections of the paper. This comprises 120 reams of varied printer paper. This amount is based on actual costs from previous years.

Ops-Non-Promotional Paper, Printing, and Pub. (+) $5,000.00 $5,000.00 $5,000.00

Dossier, The Tartan's literary and art magazine, prints once a semester. Thanks to strong leadership of the magazine by contributing editors this semester, The Tartan expects to print Dossier both semesters during the upcoming academic year. Printing costs per semester add up to roughly $2500.

Ops-Non-Promotional Paper, Printing, and Pub. (+) $75,000.00 $75,000.00 $75,000.00

Based on spending in past years, The Tartan requests $75,000 to print 28 issues in the upcoming academic year.

Sub-Total $81,900.00 $81,900.00 $81,900.00

Staff Development and Training

Object Code Requested Recommended Final Description
Travel-Hotel and Lodging (+) $1,000.00 $450.00 $900.00

Lodging to the Associated Collegiate Press National Conference for six members. In October, The Tartan spent $496 on lodging for three nights for two members attending the ACP conference.

6 members; 3 nights; 2 rooms

Travel-Airfare Domestic (+) $1,300.00 $650.00 $1,300.00

Travel to the Associated Collegiate Press National Conference in the spring for three members. This is a leadership training experience for those who attend, and is also an opportunity for The Tartan to compete and collaborate with other American college newspapers. The information these staff members bring back from conference workshops translates into valuable, numerous, and diverse workshops in writing, design, and advertising, among other topics. The requested amount assumes an approximate roundtrip rate of $400 per person (the location of the conference has yet to be announced), plus $100 to account for rises in cost between now and the purchase date.

Travel-Other (+) $306.00 $153.00 $306.00

Travel to the Associated Collegiate Press National Conference in October in Philadelphia for three members. The requested amount covers Amtrak train fare at $51 each way.

Travel-Professional Vehicle Services (+) $200.00 $100.00 $200.00

This $200.00 cost will cover reimbursement for taxi fares that staff members traveling to the ACP conference can expect to pay out of pocket on an as-needed basis.

Ops-Program Expenses (+) $570.00 $95.00 $570.00

ACP conference registration for six members. The most up-to-date information on the conference website cites $95 per person for a group of 1-3 members as the current registration rate.

Ops-Registration and Tournaments (+) $129.00 $129.00 $129.00

Each year, The Tartan must pay a fee to renew its membership as an ACP-authorized newspaper.

Food-Refreshments for Events (+) $300.00 $300.00 $300.00

Food for staff training sessions, including new-writer lectures and workshops on interviewing techniques, news writing, sourcing, copy editing, and more. On average, a pizza order for 30 members costs $50-$60 per purchase.

Food-Refreshments for Events (+) $75.00 $75.00 $75.00

Every November, The Tartan hosts a four- to five-hour-long elections meeting to elect its incoming editorial staff. This amount will fund food to nourish staff members who come to the meeting.

Ops-Non-Promotional Paper, Printing, and Pub. (+) $425.00 $425.00 $425.00

Binding the year's issues for The Tartan archives.

Ops-Advertising and Publicity (+) $100.00 $100.00 $100.00

Printing signs to advertise events, our tip line, recruitment, workshops, weekly ideas, and other features.

Ops-Program Expenses (+) $1,000.00 $1,000.00 $0.00

Tartan Gala is an award ceremony and reception for all staff members and guests to celebrate the hark work and accomplishments of the semester.

ACP was a higher priority

Ops-Event Supplies (+) $360.00 $360.00 $360.00

For Tartan coffee events, three per semester. The Tartan occasionally passes out copies of the paper with a free cup of iced coffee outside Doherty Hall on Mondays from 10 a.m. to 3 p.m. as a way to engage with the student body and raise awareness of its special issues. It costs roughly $60 to purchase over 200 plastic cups, 3 bags of ice, and vanilla iced coffee. The Tartan would like to do this three times a semester for special issues, such as the April Fool's issue, the Housing issue, and the Carnival review this semester.

Equip-Clothing (+) $750.00 $750.00 $750.00

The Tartan would like to order new T-shirts for staff members to wear at recruitment events, Tartan coffee events, and the Activities Fair, and to generally promote The Tartan on campus. This amount would fund shirts for 50 active staff members at approximately $15 per shirt. The last order of T-shirts came in several years ago, so this would not be a yearly expense.

jfc will fund 25%

Sub-Total $6,515.00 $4,587.00 $5,415.00

Production

Object Code Requested Recommended Final Description
Salary-Payroll and Benefits (+) $8,000.00 $8,000.00 $8,000.00

Salaries for advertising and business staff. 10% commission from revenue is split between six total staff members.

Food-Refreshments for General Body Meetings (+) $1,024.80 $1,024.80 $1,024.80

Members of the editorial staff work from 11 a.m. until 3 a.m. on Sunday to produce a newspaper for the student body. Bagels, catered through CulinArt, cost $36.60 per purchase, multiplied by the 28 Sundays that the newspaper is in production this year.

Sub-Total $9,024.80 $9,024.80 $9,024.80

Computer Systems

Object Code Requested Recommended Final Description
Ops-Operational Computing Expenses (+) $300.00 $300.00 $300.00

Amazon S3 backup database for thetartan.org. This hosts our website backups for articles, images, etc.

Ops-Operational Computing Expenses (+) $400.00 $400.00 $400.00

HP Color LaserJet CB401A print cartridges for our LaserJet 5200TN printer. This printer is used for printing proofs during Sunday production. The printer runs out of ink about twice a year.

Ops-Operational Computing Expenses (+) $200.00 $200.00 $200.00

Print cartridges for our secondary printer, used for business and advertising purposes.

Ops-Operational Computing Expenses (+) $100.00 $100.00 $100.00

HE-Q7516A toner for our LaserJet 5200TN printer. The printer runs out of toner about once a year.

Sub-Total $1,000.00 $1,000.00 $1,000.00

Other

Object Code Requested Recommended Final Description
Ops-Program Expenses (+) $10,000.00 $10,000.00 $10,000.00

This amount will go toward deficit repayment. This was instituted by the JFC last year, and The Tartan is renewing its request to ensure the debt is paid back. At the beginning of the year, this money will automatically be deposited into The Tartan's debt account.

Ops-Program Expenses (+) $500.00 $500.00 $500.00

Storefront credit card transactions fees.

Ops-Charges, Fees and Fines (+) $171.70 $171.70

Appealed amount

Sub-Total $10,671.70 $10,671.70 $10,500.00

Photography Department

Object Code Requested Recommended Final Description
Capital Expense Fund (+) $400.00 $400.00 $400.00

GoPro HERO3+ Black Edition. Small HD video camera to allow The Tartan to produce video content for online consumption. Also useful for getting HQ images from hard to reach and dangerous places.

Capital Expense Fund (+) $800.00 $800.00 $800.00

The Tartan would like to request a new Nikon D7000 SLR camera body to replace one of its existing ones, both of which are nearing nine years in age.

Capital Expense Fund (+) $220.00 $220.00 $220.00

EVGA GeForce GTX 660 GPU. Upgrade for the aging 2009 Mac Pro the photo staff uses to edit photos. This will enable The Tartan to handle the increasingly large file sizes produced by modern cameras.

Ops-General Supplies (+) $200.00 $200.00 $200.00

General items include 2x 8gb CF memory cards ($13) to replace lost and broken memory cards; SanDisk card reader to replace The Tartan's broken one ($25); LensPen, Giottos Air Blaster, Microfiber Cloths ($25 total) as cleaning supplies, of which The Tartan currently has none; Gaffer's Tape ($20) for maintaining photography equipment; lens filter and hood ($25 total) to protect The Tartan's lenses; and baskets and cabinet liner as organizational items for The Tartan's photo equipment cabinet.

Sub-Total $200.00 $200.00 $200.00

By Object Code

Object Code Requested Recommended Final Description
Capital Expense Fund (+) $400.00 $400.00 $400.00 GoPro HERO3+ Black Edition. Small HD video camera to allow The Tartan to produce video content for online consumption. Also useful for getting HQ images from hard to reach and dangerous places.
Capital Expense Fund (+) $800.00 $800.00 $800.00 The Tartan would like to request a new Nikon D7000 SLR camera body to replace one of its existing ones, both of which are nearing nine years in age.
Capital Expense Fund (+) $220.00 $220.00 $220.00 EVGA GeForce GTX 660 GPU. Upgrade for the aging 2009 Mac Pro the photo staff uses to edit photos. This will enable The Tartan to handle the increasingly large file sizes produced by modern cameras.
Equip-Clothing (+) $750.00 $750.00 $750.00 The Tartan would like to order new T-shirts for staff members to wear at recruitment events, Tartan coffee events, and the Activities Fair, and to generally promote The Tartan on campus. This amount would fund shirts for 50 active staff members at approximately $15 per shirt. The last order of T-shirts came in several years ago, so this would not be a yearly expense.
Food-Refreshments for Events (+) $300.00 $300.00 $300.00 Food for staff training sessions, including new-writer lectures and workshops on interviewing techniques, news writing, sourcing, copy editing, and more. On average, a pizza order for 30 members costs $50-$60 per purchase.
Food-Refreshments for Events (+) $75.00 $75.00 $75.00 Every November, The Tartan hosts a four- to five-hour-long elections meeting to elect its incoming editorial staff. This amount will fund food to nourish staff members who come to the meeting.
Food-Refreshments for General Body Meetings (+) $1,024.80 $1,024.80 $1,024.80 Members of the editorial staff work from 11 a.m. until 3 a.m. on Sunday to produce a newspaper for the student body. Bagels, catered through CulinArt, cost $36.60 per purchase, multiplied by the 28 Sundays that the newspaper is in production this year.
Ops-Advertising and Publicity (+) $100.00 $100.00 $100.00 Printing signs to advertise events, our tip line, recruitment, workshops, weekly ideas, and other features.
Ops-Charges, Fees and Fines (+) $171.70 $171.70 Appealed amount
Ops-Event Supplies (+) $360.00 $360.00 $360.00 For Tartan coffee events, three per semester. The Tartan occasionally passes out copies of the paper with a free cup of iced coffee outside Doherty Hall on Mondays from 10 a.m. to 3 p.m. as a way to engage with the student body and raise awareness of its special issues. It costs roughly $60 to purchase over 200 plastic cups, 3 bags of ice, and vanilla iced coffee. The Tartan would like to do this three times a semester for special issues, such as the April Fool's issue, the Housing issue, and the Carnival review this semester.
Ops-General Supplies (+) $200.00 $200.00 $200.00 Office supplies. Includes pens, pencils, highlighters, dry-erase markers, whiteboard erasers, Clorox disinfecting wipes, Scotch tape, scissors, tissues, whiteboard cleaner. Office supplies are replenished on an as-needed basis.
Ops-General Supplies (+) $105.00 $105.00 $105.00 Paper to restock the printer for the year. Last year The Tartan spent $102.92 on paper.
Ops-General Supplies (+) $200.00 $200.00 $200.00 General items include 2x 8gb CF memory cards ($13) to replace lost and broken memory cards; SanDisk card reader to replace The Tartan's broken one ($25); LensPen, Giottos Air Blaster, Microfiber Cloths ($25 total) as cleaning supplies, of which The Tartan currently has none; Gaffer's Tape ($20) for maintaining photography equipment; lens filter and hood ($25 total) to protect The Tartan's lenses; and baskets and cabinet liner as organizational items for The Tartan's photo equipment cabinet.
Ops-Non-Promotional Paper, Printing, and Pub. (+) $1,200.00 $1,200.00 $1,200.00 Insert for our April Fool's Day issue once a year.
Ops-Non-Promotional Paper, Printing, and Pub. (+) $700.00 $700.00 $700.00 Printing for proofs, split among seven sections of the paper. This comprises 120 reams of varied printer paper. This amount is based on actual costs from previous years.
Ops-Non-Promotional Paper, Printing, and Pub. (+) $5,000.00 $5,000.00 $5,000.00 Dossier, The Tartan's literary and art magazine, prints once a semester. Thanks to strong leadership of the magazine by contributing editors this semester, The Tartan expects to print Dossier both semesters during the upcoming academic year. Printing costs per semester add up to roughly $2500.
Ops-Non-Promotional Paper, Printing, and Pub. (+) $75,000.00 $75,000.00 $75,000.00 Based on spending in past years, The Tartan requests $75,000 to print 28 issues in the upcoming academic year.
Ops-Non-Promotional Paper, Printing, and Pub. (+) $425.00 $425.00 $425.00 Binding the year's issues for The Tartan archives.
Ops-Operational Computing Expenses (+) $300.00 $300.00 $300.00 Amazon S3 backup database for thetartan.org. This hosts our website backups for articles, images, etc.
Ops-Operational Computing Expenses (+) $400.00 $400.00 $400.00 HP Color LaserJet CB401A print cartridges for our LaserJet 5200TN printer. This printer is used for printing proofs during Sunday production. The printer runs out of ink about twice a year.
Ops-Operational Computing Expenses (+) $200.00 $200.00 $200.00 Print cartridges for our secondary printer, used for business and advertising purposes.
Ops-Operational Computing Expenses (+) $100.00 $100.00 $100.00 HE-Q7516A toner for our LaserJet 5200TN printer. The printer runs out of toner about once a year.
Ops-Postal Services (+) $1,200.00 $1,200.00 $1,200.00 Tearsheets and invoices to advertisers and clients. This pays for postage.
Ops-Program Expenses (+) $570.00 $95.00 $570.00 ACP conference registration for six members. The most up-to-date information on the conference website cites $95 per person for a group of 1-3 members as the current registration rate.
Ops-Program Expenses (+) $10,000.00 $10,000.00 $10,000.00 This amount will go toward deficit repayment. This was instituted by the JFC last year, and The Tartan is renewing its request to ensure the debt is paid back. At the beginning of the year, this money will automatically be deposited into The Tartan's debt account.
Ops-Program Expenses (+) $500.00 $500.00 $500.00 Storefront credit card transactions fees.
Ops-Program Expenses (+) $1,000.00 $1,000.00 $0.00 Tartan Gala is an award ceremony and reception for all staff members and guests to celebrate the hark work and accomplishments of the semester.
Ops-Registration and Tournaments (+) $129.00 $129.00 $129.00 Each year, The Tartan must pay a fee to renew its membership as an ACP-authorized newspaper.
Ops-Telecommunications (+) $384.00 $384.00 $384.00 Local and national calls to advertisers. This amount is based on actual costs from previous years.
Revenue-Donations/Other Income (-) $250.00 $250.00 $250.00 Although an alumni network exists, The Tartan does not typically receive donations.
Revenue-Rental and Sales Income (-) $70,000.00 $70,000.00 $70,000.00 In a single academic year, The Tartan brings in about $70,000 in advertising sales. However, The Tartan is not always able to collect all of its sales revenue, so the amount of revenue brought in is dependent on that year's collections rate and any outstanding collections recovered from the last academic year.
Salary-Payroll and Benefits (+) $8,000.00 $8,000.00 $8,000.00 Salaries for advertising and business staff. 10% commission from revenue is split between six total staff members.
Travel-Airfare Domestic (+) $1,300.00 $650.00 $1,300.00 Travel to the Associated Collegiate Press National Conference in the spring for three members. This is a leadership training experience for those who attend, and is also an opportunity for The Tartan to compete and collaborate with other American college newspapers. The information these staff members bring back from conference workshops translates into valuable, numerous, and diverse workshops in writing, design, and advertising, among other topics. The requested amount assumes an approximate roundtrip rate of $400 per person (the location of the conference has yet to be announced), plus $100 to account for rises in cost between now and the purchase date.
Travel-Hotel and Lodging (+) $1,000.00 $450.00 $900.00 Lodging to the Associated Collegiate Press National Conference for six members. In October, The Tartan spent $496 on lodging for three nights for two members attending the ACP conference.
Travel-Other (+) $306.00 $153.00 $306.00 Travel to the Associated Collegiate Press National Conference in October in Philadelphia for three members. The requested amount covers Amtrak train fare at $51 each way.
Travel-Professional Vehicle Services (+) $200.00 $100.00 $200.00 This $200.00 cost will cover reimbursement for taxi fares that staff members traveling to the ACP conference can expect to pay out of pocket on an as-needed basis.

By Ocode

Requested
Capital Expense Fund $1,420.00
Equip-Clothing $750.00
Food-Refreshments for Events $375.00
Food-Refreshments for General Body Meetings $1,024.80
Ops-Advertising and Publicity $100.00
Ops-Charges, Fees and Fines $171.70
Ops-Event Supplies $360.00
Ops-General Supplies $505.00
Ops-Non-Promotional Paper, Printing, and Pub. $82,325.00
Ops-Operational Computing Expenses $1,000.00
Ops-Postal Services $1,200.00
Ops-Program Expenses $12,070.00
Ops-Registration and Tournaments $129.00
Ops-Telecommunications $384.00
Revenue-Donations/Other Income $250.00
Revenue-Rental and Sales Income $70,000.00
Salary-Payroll and Benefits $8,000.00
Travel-Airfare Domestic $1,300.00
Travel-Hotel and Lodging $1,000.00
Travel-Other $306.00
Travel-Professional Vehicle Services $200.00
Recommended
Capital Expense Fund $1,420.00
Equip-Clothing $750.00
Food-Refreshments for Events $375.00
Food-Refreshments for General Body Meetings $1,024.80
Ops-Advertising and Publicity $100.00
Ops-Charges, Fees and Fines $171.70
Ops-Event Supplies $360.00
Ops-General Supplies $505.00
Ops-Non-Promotional Paper, Printing, and Pub. $82,325.00
Ops-Operational Computing Expenses $1,000.00
Ops-Postal Services $1,200.00
Ops-Program Expenses $11,595.00
Ops-Registration and Tournaments $129.00
Ops-Telecommunications $384.00
Revenue-Donations/Other Income $250.00
Revenue-Rental and Sales Income $70,000.00
Salary-Payroll and Benefits $8,000.00
Travel-Airfare Domestic $650.00
Travel-Hotel and Lodging $450.00
Travel-Other $153.00
Travel-Professional Vehicle Services $100.00
Final
Capital Expense Fund $1,420.00
Equip-Clothing $750.00
Food-Refreshments for Events $375.00
Food-Refreshments for General Body Meetings $1,024.80
Ops-Advertising and Publicity $100.00
Ops-Charges, Fees and Fines $0.00
Ops-Event Supplies $360.00
Ops-General Supplies $505.00
Ops-Non-Promotional Paper, Printing, and Pub. $82,325.00
Ops-Operational Computing Expenses $1,000.00
Ops-Postal Services $1,200.00
Ops-Program Expenses $11,070.00
Ops-Registration and Tournaments $129.00
Ops-Telecommunications $384.00
Revenue-Donations/Other Income $250.00
Revenue-Rental and Sales Income $70,000.00
Salary-Payroll and Benefits $8,000.00
Travel-Airfare Domestic $1,300.00
Travel-Hotel and Lodging $900.00
Travel-Other $306.00
Travel-Professional Vehicle Services $200.00

Summary

Requested
Expenditures $111,200.50
Capital $1,420.00
Revenue ($70,250.00)
Final $40,950.50
Recommended
Expenditures $109,272.50
Capital $1,420.00
Revenue ($70,250.00)
Final $39,022.50
Final
Expenditures $109,928.80
Capital $1,420.00
Revenue ($70,250.00)
Debt ($0.00)
Rollover ($0.00)
Total Subsidy $39,678.80
FY15 Starting Balance $39,678.80

Debt/Rollover Explanation: