(10-30-2022 12:40 PM)random asian guy Wrote: Let's compare it with the ACC money.
The ACC television revenue was $397.4 M for 2020-2021 including ND
Without ND, it would have been $370.91M. The ACC TV money increases at 4.1 percent per year (the ACCN revenue increases faster but let's try to be conservative).
2020-2021 $370.91
2021-2022 $386.23
2022-2023 $402.19
2023-2024 $418.81
2024-2025 $436.12
2025-2026 $454.14
2026-2027 $472.91
2027-2028 $492.45
2028-2029 $512.80
2029-2030 $533.99
2030-2031 $556.05
Six Year Average 2526-30/31 $503.72
Average Payout per team $35.98
The B12 money doesn't include Tier 3 but the ACCN payout was not fully developed in 2020-2021. The inflation does help the B12 but the ACC team will get at least $5 million more than the B12 team.
My math is a little different.
One thing that I notice is that a lot of folks like to present numbers "on the come" meaning they present fiscal 2020 as if it were the calendar year 2020.
ACC numbers always have the football season at the start of a fiscal year s fiscal year 2020 is actually football season 2019.
I have FY 19,20, and 21 tv at $288 M, $322 M, and $373 M for the 14 ACC members while that last year number in total was $413 M (this includes the full ND share).
Going foward I get the following:
FY Total Per School Slightly Rounded
22 393 28M
23 411 29M
24 430 31M
25 449 32 M
26 470 33.5 M
27 490 35 M
28 513 36.6 M
29 536 38.2 M
30 560 40 M
31 585 41.8 M
So for the 2030 football season that's $ 585 shown at June 30, 2031.
All the other distributions run about $12 million a year so add that to the TV total so that's
$40 M (this year) to $54 M by 2030. No increase in football playoff or recapture of NCAA basketball tourney shown. No added schools. No big negotiated ratchet.