here you have the Big 12 average of $36.5 million per member per year over 8 years if a CCG pays $30 million per year
you have the TV money on a per year basis that the new members would bring in
then you have HIGHLY UNREALISTIC expected NCAA earnings per year
and you have the % of a full Big 12 share per year for those 8 years and the total that % share represents and the total the TV money represents and the total with the HIGHLY UNREALISTIC NCAA credits
so if you just look at this straight away and you do not do any "new money" calculations for the current Big 12 members you are looking at the new members earning $151,475.000 over an 8 year period for their increasing % of a full Big 12 share while you are looking at the current Big 12 members over those same 8 years earning $292.000,000 million
so you have the current members earning $141,525,000 million more over 8 years than new members
there is nothing "strategic" about that especially when all of those new members with the exception of UConn and BYU would absolutely have the lowest budgets in the Big 12 even with new money and even with keeping 100% of their massive academic side subsidies which would also be the extreme highest in the Big 12
and those budgets would be the lowest in the P5 and the subsidies the highest with the possible exception of Rutgers and maybe one or two others
the only thing "strategic" about those finances is strategically having a two tier conference that is all but certain to fall apart after 8 years
then you have the 5 year total of money for new members $63,875,000 which is the 5 years up to and including getting a 50% share of a full Big 12 payout
but each new member with the exception of BYU would also be paying/forgoing about $15 million to leave their current conference
so to make a round number that leaves them with about $50 million in earnings over the first 5 years or about $10 million per year on average
then you get to the "new money"
if you work with the HIGHLY UNREALISTIC NCAA credits and you pretend that the Big 12 which is currently getting about 6 teams per year into the mens NCAAs is going to add 4 new teams and all of those teams are going to find a way to immediately start earning large NCAA credits AND more importantly those new teams earning those new credits are not going to be pushing existing members out of an NCAA slot then you get to the unrealistic total financial contribution of both TV and NCAA money by new members of $195.7 million
again if the Big 12 is getting 6 teams in the NCAAs now and 4 new teams come to the conference even if 3 of them got into the NCAAs every year unless the Big 12 was still getting 5 or 6 other teams in those years you have really not "added" new money you have SUBSTITUTED money
that is the same as saying that a new member would be the one that goes to the Sugar or Cotton Bowl every year.....well that new member did not "bring" that money to the Big 12 the Big 12 had that contract and the Big 12 was going to send a team there no matter what all the new member did was drop other current members into lower bowl games including one that probably COST the conference money to send a team
so if you look at the highly unrealistic NCAA credits of $15.700,000 over 8 years for a single new member and you pretend that each new member will bring that and the $180 million in TV money for a total of $195,700,000
and you look at their earnings of $151,475,000 over 8 years you have a difference of $44,225,000 per new member and X 4 new members = $176,900,000
so you are looking at the current Big 12 members being able to split $176,900,000 over 8 years or $17,690,000 per member over 8 years or just over $2 million per year
now this is not "exact math" because if you change the 8 year current member average distribution you would of course slightly change the money for the new members getting a % of that distribution per year which of course would increase their earnings and decrease the new money for current members and back and forth and back and forth
but if you look at current members getting $292.000,000 now over 8 years and you add $17,690,000 to that you get $309,690,584 for what current members would earn or $38,711,000 per year on average per current member
this while new members would basically earning $2 or $3 million each the first two years after you look at the money they have to pay to leave the current conferences and taking out that money and looking at the first 5 years those members would be earning about $10 million per year for 5 years
so the "strategic" way to "improve" the Big 12 by adding what the Big 12 has termed "project schools" and PRAYING they get to be like TCU is to add those FOUR new members and hope that somehow they take their $28+ million per year less in earnings over the first 5 years and really make a massive jump in financial stability and on the field competitiveness
then over the total 8 years they are suppose to be massively more competitive while earning a total of about $158,000,000 less than current members would make over the same 8 years
and that is ignoring that they would still have some of if not the smallest total budgets in the P5 and they would have some of if not the highest academic side subsidies in the P5 and that is needed to KEEP even being the lowest budgets in the P5
and that is ignoring that if 4 teams somehow improve enough to be "like TCU" well that comes at the EXPENSE of current members of the Big 12 that will be having to lose to the 4 new members in a large number of games
and that is ignoring that more than likely 4 new members are not going to all come to the Big 12 and earn massively unrealistic NCAA credits AND the current members of the Big 12 will still be sending 5 or more teams to the NCAAs as well
and if you drop that $15+ million in highly unrealistic NCAA money down to even a still very unrealistic $10 million then you are looking at new members bringing in $190 million each with cost for those members of $151,475,000 each for a difference of $38,525,000 X 4 = $154,100,000 in money that current members could split or a total of $15,410,000 over 8 years or just under $2 million per year
and you still have the MASSIVE disparity in earnings especially the first 5 years between current and new members and that is with a very unrealistic expectation for ADDITIVE (Vs substitution) NCAA credit earnings
and all of that comes at a COST to ESPN and Fox of $720 million over 8 years
and at the end of those 8 years you are somehow expecting that ESPN and Fox will want to place the Big 12 in a position with 14 teams to start earning $45+ million per year per member in total money which would still be below the Big 10 and SEC by several million per year if not more
when the much simpler and more "strategic" thing for the Big 12 to do is stop looking to massively underfunded "project schools" that would have very low budgets and very high academic side subsidies even to stay at the very BOTTOM of P5 budgets to try and to stop pretending they will all come in and earn massive NCAA credits in addition to a large number of current members doing the same and ignoring the massive cost to ESPN and Fox and the massive disparity in conference earnings and budgets and simply ask ESPN and Fox if they would like to pay a bit more to save a ton
like say paying current Big 12 members $1 or $2 million more per year for 8 years t0 not expand at a total cost of $80 to $160 million and with a total savings of $640 to $560 million over 8 years
then in 6 or 8 years of the Big 12 thinks they need some "project schools" for "strategic purposes" they can add those teams then when they have a much better idea of what other major conferences will be earning on their new deals and when they have a much better grasp of the long term viability of those "project schools" and when they will not have to take 8 years of risk and hopes and dreams and highly unrealistic earnings expectations that there is really ZERO imperative to take right now or for the next 5 or 6 years