F-8/205: 5/19/05
F–8 University of Washington Department of Intercollegiate Athletics 2005-2006 Budget Overview with Financial and Capital Projections 5/10/05 5/10/05 Page 1 University of Washington Department of Intercollegiate Athletics Projected Revenues and Expenses for 2004-2005 and 2005-2006 2004-2005 2005-2006 Projections Projections Operating Revenues Gate Revenues $12,470 k $14,310 k Contributions (except for facilities) 9,285 9,970 Television/Radio 5,912 6,360 Donated Advertising 1,500 1,500 Investment Income 1,625 1,125 State Funded Tuition Waivers 1,460 1,562 Concessions/Souvenirs 725 735 Post-Season 2,540 2,685 Sponsorships 1,500 1,827 Other Revenues 2,380 2,375 Total Operating Revenues $39,397 k $42,449 k Operating Expenses Salaries and Benefits $19,880 k $19,900 k Financial Aid 6,595 7,080 Day of Game 2,475 2,525 Team/Administrative Travel 2,930 2,954 Supplies/Equipment 2,017 1,550 Preseason/Training Table 700 725 Repairs/Maintenance 555 635 Printing 490 490 Telephone/Postage 430 430 Institutional Overhead/Utilities 1,400 2,375 Donated Advertising 1,500 1,500 Other Expenses 4,725 3,110 Total Operating Expenses $43,697 k $43,274 k Operating Deficit ($4,300) k ($825) k Non-Operating Revenues Facility Contributions $3,900 k $4,400 k Building for Excellence Fund Contributions 2,250 2,250 for Capital Projects and Debt Service Total Non-Operating Revenues $6,150 k $6,650 k Non-Operating Expenses Debt Service $1,315 k $1,315 k Capital Projects 11,100 3,000 Total Non-Operating Expenses $12,415 k $4,315 k Large Items that Contributed to Loss Rick Neuheisel Settlement $2,050 k $0 k Legal Fees 1,500 100 Impact of Football Coaching Change 1,300 857 Total $4,850 k $957 k 5/10/05 Page 2 Operating Revenue Assumptions for the 2005-2006 Budget Gate Revenues ($14,310k): $13,050k Football gate revenues for 2005 home games assuming a 10% season ticket non- renewal factor and a season ticket price increase from $208 to $270.
[Show full text]