UCLA and Cal have wrapped up their revenue-and-expense reports for the 2022 fiscal year, as required by the NCAA. The numbers, both eye-opening and entirely predictable, provide an epilogue to the drama that played out over five months with the University of California Board of Regents, the so-called Berkeley tax, the lure of the Big Ten and the future of the Pac-12.

On the surface, the Bears appear to be in far better shape than their sister school and would have little need for a subsidy from UCLA imposed by the regents.

One layer down, clarity emerges, and UC politics are more easily understood.

Cal reported a $13.2 million operating surplus on $118.2 million in revenue and $105 million in expenses, according to an unaudited copy of the NCAA report obtained by the Hotline.

Meanwhile, UCLA’s report shows a $28 million operating loss on revenues of $103.1 million and expenses of $131.1 million.

But the reality is both athletic departments are hurting. They simply took different roads to the same deeply red destination.

Cal’s operating expenses don’t include $8.8 million in debt service for the stadium renovation and training center. When added to the tally, that payment brings the total reported surplus down to $3.7 million.

But even that number is misleading, because it includes massive institutional help. Cal received $31 million in direct support from central campus per a yearly policy implemented by chancellor Carol Christ. Add a modest amount of student fees funneled to athletics, subtract $1.6 million in transfers back to campus, and the net result is $29.8 million in institutional support that the Bears book as athletic revenue.

Now, most major college athletic departments receive some level of campus support, and all of them book it as revenue in their filings to the NCAA. There’s nothing improper or unusual about Cal’s process.

But without that massive assist from campus, Cal’s revenue number drops to $88.4 million, and the reported surplus becomes a $16.6 million deficit.

UCLA’s departure from the Pac-12, scheduled for the summer of 2024 (along with USC), will impact the conference’s media rights agreements that make up approximately one-third of Cal’s total revenue. The exact size of the hit isn’t known but likely falls between $5 million and $10 million annually for each campus.

Just as Cal’s budget situation isn’t entirely what the bottom-line number suggests, so does UCLA’s $28 million operating deficit require context.

In contrast to the philosophy in Berkeley, UCLA receives very little help from central campus. In fact, the cash flow system arguably works against the Bruins.

For example, they don’t own the facilities — those are controlled by central campus. Instead, the athletic department is required to pay usage fees, even for Pauley Pavilion. Yet when it came time to renovate the hallowed arena, athletics had to pay for the project.

Block’s approach is also evident in direct campus support for athletics, or lack thereof. The Bruins receive $2.5 million in student fees, but that’s it.

Recall that $31 million in direct institutional support that Cal sent to its athletic department: The equivalent assist in Westwood is zero.

Two other pieces of context are required to gain a better understanding of UCLA’s fiscal situation:

— The $103 million in revenue does not include approximately $9 million in cash that Under Armour was supposed to provide annually as part of a massive apparel and sponsorship agreement signed in 2016.

The company backed out of the contract during the pandemic, prompting a lawsuit. Last spring, Under Armour agreed to pay UCLA about $67.5 million in damages, but those are not reflected in the FY22 budget.

(UA has also ended its relationship with Cal, stripping the Bears of about $3.5 million in annual cash payments.)

— COVID continued to hammer the Bruins in the 2021-22 school year.

Three men’s basketball games were canceled, while two more were played without fans (a decision made by the university, not L.A. County).

And for the ’21 football season, the Rose Bowl required proof of vaccination or a negative test within 72 hours of kickoff. That combination served to depress ticket and gate revenue, likely by several million dollars.

The Bruins also incurred about $1 million in expenses for the ’21 Holiday Bowl but received no revenue after COVID forced them to cancel the game at the last minute.

Had those issues played out differently — if UCLA were cashing paychecks from Under Armour and didn’t have COVID gnawing at ticket sales — then the operational loss likely would be in the $18 million range.

Related Articles

And look at that: The Bruins’ big red number would track closely with the mid-eight-figure deficit that Cal would have reported without all the help from central campus.

Help that UCLA doesn’t get.

Should Block do more to support UCLA athletics? Should Christ do less to support Cal athletics? Each case has merit.

But two very different campus philosophies have nonetheless given way to very similar outcomes.

Both athletic departments are struggling to control expenses and generate revenue.

Both schools desperately need their football programs to sell more tickets.

Both have previously reported annual operating deficits in the tens of millions of dollars.

And both are eyeing that Big Ten cash — directly for UCLA through membership, indirectly for Cal through a possible seven-figure payment from UCLA, courtesy of the regents.

When you dig into the numbers, all the politics and machinations that played out last fall make perfect sense.

*** Send suggestions, comments and tips (confidentiality guaranteed) to [email protected] or call 408-920-5716

*** Follow me on Twitter: @WilnerHotline

*** Pac-12 Hotline is not endorsed or sponsored by the Pac-12 Conference, and the views expressed herein do not necessarily reflect the views of the Conference.