I am not saying those are not big numbers or that the Big 10 is not cashing in, but the Big 10 is not totally blowing everyone out of the water as bad as people think especially the teams that people think are most in play
if you run the numbers here is what you can compare to
the 13 year Big 12 contract started in 2012-13 and ends in 2024-25 and averages $20 million per year per team and scales
the "average" year will be 2018-19 when he Big 12 will be getting about $20 million in TV money
when you work that backwards you get a starting point of $14 million and an ending point of $26 million
the Big 12 in May announced a distribution of $30.4 million per team.....we are in the fiscal year 2016-17 NOW, but that distribution was based on the income from the fiscal year 2015-16 income when the Big 12 would have received $17 million in TV money
so to get to $30.4 million the Big 12 would need $13.4 million more in non-TV revenue (the part that the "pro-rata" expansion buffoons always forget about)
that comes from $5 million per team in football playoff money, $4 million in Sugar Bowl money and about $3.5 in other NCAA distributions per team plus a couple of the other bowl games that pay a million here and there over and above the cost of sending a team there (Vs the ones that barely cover cost or lose a couple of hundred thousand for sending a team) and some Big 12 basketball tournament sponsorship ect
that $13.4 million outside of TV money stays pretty consistent for the most part and with the addition of a CCG the Big 12 could look to add as much as $3 million more per team plus any deals from the host stajium and advertisers and KC wants in on the bidding so it is not just going to go to Jerry Stajium automatically
so you could be looking at a consistent $16.4 million or so above TV money
if you add that to the "average" TV money year of 2018-19 you get the Big 12 earning $36.4 million that year Vs the Big 10 earning $45.1
that is a difference of $8.7 million which is a big difference, but in the case of Texas specifically with the LHN they will earn more than that and with OU even if you place them at $5 million in 3rd tier money directly tied to the rights they sell (not soda sales and all the other crap that people try and toss in as "everybody has that" then OU is within about $4 million
and while $4 million is a lot of money I think that is within an acceptable range of difference especially when you factor in any exit fees and any legal cost (and probably additional losses) for trying to break a GOR
and no matter what others try and claim every Big 12 team out there gets meaningful income from the actual available broadcast rights they have available for the third tier and with the exception of WVU that did a deal all at the same time those TV rights have been marketed apart from the actual deals with Learfield or IMG even if Learfield or IMG did the marketing of those rights
Kansas, KSU, Texas Tech, OkState and others all had existing deals in place with Learfield and or IMG and those deals were paying an amount that then increased with the addition of third tier rights.....only WVU did theirs as a total package
so in the case of Texas they are still financially better off in the Big 12 and OU is very close to Big 10 money in the Big 12
and there is very little chance that a move to the PAC 12 would make up that difference for either of those teams and while people pretend that the Big 10 desperately wants OU there has never been any indication from the Big 10 in regards to OU other than "we will call you....maybe" and they are not looking to make that call anytime soon
even in the 2022-23 range the Big 12 would be at $24 million in TV only money plus the $16.4 or so that should hold steady for a total of $40.4 million which is under the Big 10 number of $50.8 by $10.4, but Texas in particular is still doing better and OU it still within $5 million
and along the lines of "expansion" specifically for the Big 12 these numbers just make the idea that expansion makes the Big 12 more stable long term or financially better off for existing teams all the more laughable
because those new teams and their "pro rata" share of TV money will average out to $22.5 million over the years from 2017-18 to 2024-25 and the financial difference just between the TV money and the total expected Big 12 distributions is bad enough and it just gets more stupid if you are trying to figure out how to make that keep up with the Big 10
unless of course you are just going to take tons of money from those new teams and pretend that the Big 12 becomes more "stable" by adding teams with terrible budgets currently and massive academic side subsidies that are unsustainable and they are going to build up in the Big 12 making a ton less money than Big 12 members and a hell of a lot less than Big 10 and others
and that is just plain stupidity
I will also say there is no guarantee the Big 12 gets $30 million for a CCG hell they could get $25 or $20, but still the end result is that Texas will be better off in the Big 12 and OU will be within $5 million or so of the Big 10 for the foreseeable future based on the numbers provided by the OP and the links
also with the PAC 12 their TV payout is as follows
http://www.pacifictakes.com/pac-12-gener...uts-leaked
so in 2018-19 (first year of the new Big 10 deal and also a mid point for the Big 12 deal) the PAC 12 will have $250,020,000 in TV money outside of the PAC12n
that is $20,835,000 per team
we will use about the same $13.4 million for them because the Rose Bowl pays the same as the Sugar and the NCAA playoff money is the same for the football playoffs for both conferences
that is actually a slight advantage for the PAC 12 because the Big 12 splits theirs by 10 while the PAC does it by 12 and we will have NCAA championship money at about the same as the Big 12 of $3.5 million per team along with other monies
so the PAC 12 will be making $34.235 million per member in tier 1 and 2 TV money and other conference money
we will also use the full amount of TV money for the PAC 12 and not include a share "for the conference" because we will place that over into the PAC12n expenses.....and the PAC 12 already gets paid for a CCG in their TV money so no new money there like the Big 12 anticipates
so there you have in the year 2018-19 $45.1 for the Big 10, $35.4 for the Big 12 (with a CCG paying $30 million and no stupidity of expansion and zero 3rd tier dollars) and the PAC 12 making $34.235 with no PAC12n money factored in
the PAC12n has been paying out about $1.5 million or so and Jon Wilner (barring some massive new carriage deal) expects it to stay about there so that would get the PAC 12 to $35.735 which is right even with the Big 12 exclusive of any Big 12 3rd tier money which is a known for Texas and pretty well known for OU and KU which are the ones everyone thinks matter and so those three are doing better than the PAC 12 and the PAC 12 is well behind the Big 10 as well and in a long term deal with Fox and ESPN
unfortunately for the Big 12 david boren is the one "playing poker" for them and the pair of twos he has and the 3 "kicker" he is holding is not a good hand and he sucks chode at bluffing so there is less and less chance it appears that the Big 12 could get paid to NOT expand which would be the best of all worlds and probably not much chance the Big 12 could convince the networks to pay more than $30 million for the CCG as a "pay not to expand, but doesn't look like we paid you to not expand" move
and clearly adding G5 teams even with a GOR extension and a new TV deal (neither of which are happening) is not going to catch the Big 12 up at all and would only drop them behind the PAC 12 clearly