According to the third graph, all ACCN broadcasts were assumed to be under 1 million viewers. Since they don't have that information and VT was almost exclusively on ACCN.

Original article with the graphs:
https://www.tomahawknation.com/florida-s...ourt-judge

Here's another nice graph for you:

I used the FSU legal filing to confirm my original T1 contract estimates (which were pretty close if I do say so myself!), then I compared that to actual form 990 media revenue to get the ACCN portion (over $11 million/school now!). I also added in my estimated redistribution of the partial shares for Calfordstang for 9 years to get the above. Hope you like it!

For FSU's sake, I hope the Judge doesn't see these graphs.
It just demonstrates that $572 Million is not adequate compensation.

(02-02-2024 07:08 AM)Hokie Mark Wrote:  Here's another nice graph for you:

I used the FSU legal filing to confirm my original T1 contract estimates (which were pretty close if I do say so myself!), then I compared that to actual form 990 media revenue to get the ACCN portion (over $11 million/school now!). I also added in my estimated redistribution of the partial shares for Calfordstang for 9 years to get the above. Hope you like it!

What's telling about this graph is that there is only a $10m projected increase from the original contract in 2012 till the end of the extended contract in 2036 with the 3 amigos getting full shares toward the end of it. This is after losing Maryland and then adding 6 others, plus ND and a ACCN.

(02-02-2024 02:05 AM)ChrisLords Wrote:  According to the third graph, all ACCN broadcasts were assumed to be under 1 million viewers. Since they don't have that information and VT was almost exclusively on ACCN.

Got to believe that some ACCN games are over 1M.

(02-02-2024 07:08 AM)Hokie Mark Wrote:  Here's another nice graph for you:

I used the FSU legal filing to confirm my original T1 contract estimates (which were pretty close if I do say so myself!), then I compared that to actual form 990 media revenue to get the ACCN portion (over $11 million/school now!). I also added in my estimated redistribution of the partial shares for Calfordstang for 9 years to get the above. Hope you like it!

Clearly the ACCN was a great investment, just ask the BIG12 & Pac12.

(02-02-2024 08:34 AM)Garrettabc Wrote:  

(02-02-2024 07:08 AM)Hokie Mark Wrote:  Here's another nice graph for you:

I used the FSU legal filing to confirm my original T1 contract estimates (which were pretty close if I do say so myself!), then I compared that to actual form 990 media revenue to get the ACCN portion (over $11 million/school now!). I also added in my estimated redistribution of the partial shares for Calfordstang for 9 years to get the above. Hope you like it!

What's telling about this graph is that there is only a $10m projected increase from the original contract in 2012 till the end of the extended contract in 2036 with the 3 amigos getting full shares toward the end of it. This is after losing Maryland and then adding 6 others, plus ND and a ACCN.

I'm not following you here. The media payouts go from $12.3M ea in 2012 to $22.7M ea ($10.4M increase) in 2026 to $33.8M ea in 2035 ($21.5M more than the original 2012 year) - and all that is before we add in ACCN revenue (currently around $11M ea).

If you're just commenting on the ACCN portion, ok, but that's a really good number and neck-and-neck with SECN and BTN.

https://accfootballrx.blogspot.com/2024/...iling.html

(02-02-2024 05:57 PM)Hokie Mark Wrote:  

(02-02-2024 08:34 AM)Garrettabc Wrote:  

(02-02-2024 07:08 AM)Hokie Mark Wrote:  Here's another nice graph for you:

I used the FSU legal filing to confirm my original T1 contract estimates (which were pretty close if I do say so myself!), then I compared that to actual form 990 media revenue to get the ACCN portion (over $11 million/school now!). I also added in my estimated redistribution of the partial shares for Calfordstang for 9 years to get the above. Hope you like it!

What's telling about this graph is that there is only a $10m projected increase from the original contract in 2012 till the end of the extended contract in 2036 with the 3 amigos getting full shares toward the end of it. This is after losing Maryland and then adding 6 others, plus ND and a ACCN.

I'm not following you here. The media payouts go from $12.3M ea in 2012 to $22.7M ea ($10.4M increase) in 2026 to $33.8M ea in 2035 ($21.5M more than the original 2012 year) - and all that is before we add in ACCN revenue (currently around $11M ea).

If you're just commenting on the ACCN portion, ok, but that's a really good number and neck-and-neck with SECN and BTN.

https://accfootballrx.blogspot.com/2024/...iling.html

2036 - there is a $10m difference between the projections of the old contract and the newer one.

(02-02-2024 08:33 PM)Garrettabc Wrote:  

(02-02-2024 05:57 PM)Hokie Mark Wrote:  

(02-02-2024 08:34 AM)Garrettabc Wrote:  

(02-02-2024 07:08 AM)Hokie Mark Wrote:  Here's another nice graph for you:

I used the FSU legal filing to confirm my original T1 contract estimates (which were pretty close if I do say so myself!), then I compared that to actual form 990 media revenue to get the ACCN portion (over $11 million/school now!). I also added in my estimated redistribution of the partial shares for Calfordstang for 9 years to get the above. Hope you like it!

What's telling about this graph is that there is only a $10m projected increase from the original contract in 2012 till the end of the extended contract in 2036 with the 3 amigos getting full shares toward the end of it. This is after losing Maryland and then adding 6 others, plus ND and a ACCN.

I'm not following you here. The media payouts go from $12.3M ea in 2012 to $22.7M ea ($10.4M increase) in 2026 to $33.8M ea in 2035 ($21.5M more than the original 2012 year) - and all that is before we add in ACCN revenue (currently around $11M ea).

If you're just commenting on the ACCN portion, ok, but that's a really good number and neck-and-neck with SECN and BTN.

https://accfootballrx.blogspot.com/2024/...iling.html

2036 - there is a $10m difference between the projections of the old contract and the newer one.

That's just me trying to estimate what the ACCN and/or other T2 media revenues will be 12 years from now.