The new AD has only been aboard for a short while. it is better to underestimate than project record donations which may potentially never materialize.Pat Chun has been around the track more than once and appears to know what he is doing.
My copy and paste below is kind of messy. FY 18 to FY 23 projected. And I'm not throwing stones, just commenting.
FY 17 numbers aren't shown below - are in the report.
Ticket sales: 7.7M actual in 2017, projected 8.5 in 2018, 11.5 in 2023? a 50% increase in 6 years. Maybe that includes basketball sellouts!
Student Fees - doubles in 6 years. (actually goes up 400% compared to FY 16 low water mark)
Contributions - 8.2 to 10.7 in 5 years - 30%. That is only 6% per year, OK.
Media Rights - up 5.6 million over 5 years? Still waiting for the Directv announcement......
Royalties/Advert. 2.9 to 4.6 over 5 years.
So is this where our naming rights come in? Must be if we think it is going up 1.2 million next year alone. If so, I'm underwhelmed. Colorado State's deal is 37M over 15 years - 2.5M/year. Not counting the 20M for Sonny Lubick Field.
( $ M) Estimated
FY18 Y-end FY19 FY20 FY21 FY22 FY23
REVENUES:
01 - Ticket Sales 8.5 9.5 8.6 10.3 10.4 11.5
02 - Direct State/Gov Support - - - - - -
03 - Student Fees 1.6 1.5 2.3 2.3 3.2 3.2
04 - Direct Inst. Support 3.5 3.4 3.5 3.6 3.7 3.8
05 - Less Xfer to Inst. - - - - - -
06 - Indirect Inst. Support 0.4 0.4 0.4 0.4 0.4 0.5
06A - Debt Service, Lease, Rentals - - - - - -
07 - Guarantee Revenue 0.0 0.3 - 0.2 - 0.3
08 - Contributions 8.2 7.7 8.7 9.6 9.9 10.7
09 - In-Kind 1.6 1.6 1.6 1.6 1.6 1.6
10 - 3rd Party Compensation - - - - - -
11 - Media Rights 19.6 20.6 21.6 22.8 23.9 25.2
12 - NCAA Distribution 1.3 1.3 1.3 1.4 1.4 1.5
13 - Conference Distribution 11.9 12.1 12.8 12.5 13.0 12.9
14 - Program/Concessions etc. 0.9 1.0 1.4 1.4 1.5 1.5
15 - Royalties/Advert. etc. 2.9 4.1 4.2 4.3 4.4 4.6
16 - Sport Camp Revenue 0.3 0.3 0.3 0.3 0.3 0.3
17 - Endowments 0.6 0.6 0.6 0.7 0.7 0.7
18 - Other Revenue 1.9 1.8 1.7 1.8 1.8 1.9
19 - Bowl Revenue 2.3 2.5 2.6 2.7 2.8 2.9
Total Revenue 65.6 68.6 71.7 75.9 79.1 83.0
Expense side:
Check this out - from '15 to '17 our admin salaries rose more than our coaches salaries. Admin salaries is the biggest line item in the whole budget.
FY 15,16,17 actual:
22 - Coaches Comp: WSU 10.7 11.7 11.8
23 - Coaches Comp: 3rd Party - - -
24 - Admin Comp: WSU 12.1 12.8 13.4
In the next five years admin salaries only go up 1.2M, coaches up 3.2 million. That's better but Yikes!
Note no severance expense after 2018.........and they can't spell it either.
Edit: I got to thinking - what is the $1M severance expense for FY 18? June was 360+ large, hubby probably half that. Couple of other assistants. I guess if contracts ran through June 30, June got more like 15 months and some vacation payout, so that pushes $500K. Plus hubby, etc., yeah, $1M I guess. Moosey Moos and Marlow probably cashed out some vacation as well.
EXPENSES:
20 - Athletic Aid 10.5 11.4 11.6 11.9 12.2 12.5
21 - Guarantee Expense 1.7 1.7 1.8 1.3 1.8 1.4
22 - Coaches Comp: WSU 12.7 13.3 13.8 14.9 15.4 15.9
23 - Coaches Comp: 3rd Party - - - - - -
24 - Admin Comp: WSU 13.8 14.0 14.1 14.3 14.6 15.0
25 - Admin Comp: 3rd Party - - - - - -
26 - Severence 1.0 - - - - -
27 - Recruiting 1.5 1.5 1.5 1.6 1.6 1.6
28 - Team Travel 4.1 4.3 4.6 4.6 4.7 4.8
29 - Equipment 2.3 2.0 2.0 2.0 2.0 2.2
30 - Game Expenses 2.4 2.4 2.3 2.5 2.6 2.7
31 - Fund Raising/Marketing 2.2 2.1 2.2 2.2 2.3 2.3
32 - Sport Camp Expense 0.3 0.3 0.3 0.3 0.3 0.3
33 - Spirit Groups 0.2 0.2 0.2 0.2 0.2 0.2
34 - Facilities: Debt/Lease/Rental 9.2 9.2 9.2 9.2 9.2 9.2
35 - Direct Admin Expense 1.7 1.8 1.9 1.9 1.9 2.0
36 - Indirect Inst. Support 0.4 0.4 0.4 0.4 0.4 0.5
37 - Medical/Insurance 0.9 0.9 0.9 1.0 1.0 1.0
38 - Dues & Memberships 2.2 2.2 2.2 2.3 2.4 2.4
39 - Student-Athlete meals 1.0 0.9 1.0 1.0 1.0 1.0
40 - Other Expense 4.3 4.3 4.4 4.6 4.7 4.8
41 - Bowl Expenses 2.4 2.5 2.6 2.7 2.8 2.9
Total Expenses 74.7 75.3 77.0 78.8 81.1 82.9