In detail, without using completely unrelated information as you did previously, illustrate what is wrong with the formula.
Answer these questions from the model of a BIG 12 network:
What is $1.00 x 10.33 million (est. of cable subscribers in BIG 12 footprint with UConn and Cincy)--answer: $10.33 million ( per month in footprint pay for 12 team BIG 12 network)
What does 55 million (55% of 100 million which=current # of cable tv subscribers in U.S.) -10.33 million =?
--answer 44.67 million
What does 44.67 million (subscribers outside of expanded BIG 12 footprint) x $.20 (pay to BIG 12 per subscriber outside footprint) =? ---answer: $8.934 (per month revenue for 12 team BIG 12 for outside footprint pay from cable providers)
What is $8.934 x 12 (months in a year)? --answer: $107.208 million (year of out of footprint revenue)
What is $10.33 x 12 (months in a year)? --answer: $123.96 million (year of in footprint revenue)
What is $107.208 million + $123.96 million? ---answer: $231.168(total year revenue paid by cable providers for in and out of footprint subscribers)
What is $231.168 divided by 2 (one half to conference, one half to network partner for 12 team BIG 12 conference network)-- answer: $115.584 (BIG 12 conference share)
What is $115.584 (BIG 12 conference share) divided by 13 =? (13 being 12 members of the conference plus the conference office all getting an equal share of BIG 12 network revenue)--answer: approx. $8.89 million (revenue per school per year for each of 12 BIG 12 schools and 1 share to the conference office)
Again, what, exactly is incorrect in there? --Answer: Nothing, all the math is 100% correct. If the BIG 12 meets those hypothetical (but realistic) numbers of subscribers and distributes the revenues as shown above then each school will receive approx. $8.89 million per school per year.
I can tell you exactly what's wrong with it. You aren't accounting for expenses. You are living in fantasy land if don't think expenses are coming off the top.
What you are stating here makes 0 sense. Again you lack comprehension. When Boren states that without a network BIG 12 schools are losing $4 to $6 million per year, he unequivocally means that if the BIG 12 expanded and had a conference network, each BIG 12 school would gain $4 to $6 million more than they make now in media rights. Answer this question--what do BIG 12 schools make now? They make what the conference pays out and make what they get from their tier 3 deals.
You want what they make to ONLY be what they get from the conference payout, but that is not the case. What do BIG 12 schools get from their tier 3 deals for television? From $2 million to $4 million or so per school (outside of the LHN deal) So when Boren states they are losing $4 to $6 million he is stating that if a BIG 12 school right now makes i.e. $30 million for all of its media rights (including their tier 3 deals) and a network were added, they would gain an additional $4 to $6 million per school per year on top of that $30 million. NOT they would subtract $2 to $4 million off of the $30 million, and then add $4 to $6 million to that $28 million or $26 million respectively. That is absurd on its face, and more importantly it is NOT what OU's president stated.
No, that's what Boren said. He simply said the schools were leaving $4-6 million on the table by not having a conference network. You are adding in all these qualifiers that Boren never said. What you don't understand is that the Tier 3 money that each school negotiates individually has nothing to do with money that is paid out from the conference. The Big 12 conference only has control over the media rights it sells as a group. The individual Tier 3 contracts have nothing to do with conference payouts. Those are two completely different sources of revenue.
I'll again point out you are wrong about how you are counting this money. You DO have to subtract out the $2-4 million a school has now with its individual Tier 3 deals. Let's just use a hypothetical example. Let's just assume that Kansas St has a Tier 3 TV deal with IMG for $2 million a year. Let's assume that adding that to their Big 12 payout, Kansas St gets $30 million total.
Ok, so the Big 12 creates a conference network. That means the conference has to get back all those Tier 3 TV rights from the individual schools, to show those games on the network. Well, that means Kansas St loses that IMG deal. They have to, because the rights are now with the B12N. That means, Kansas St no longer gets that $2 million from IMG. They had to give those rights to the conference, in order to start the network. IMG and the B12N can't both have the rights to those games at the same time. If the B12N has the games, it means IMG doesn't have them, and thus the $2 million contract Kansas St had with IMG is gone.
In the model I presented as I stated the revenue goes to the school. You claim the BIG 12 won't get that sort of number not because they won't, but because you don't want them to. Texas doesn't get $15 million in PROFIT for the LHN, they pay expenses out of that. Oklahoma is clearing a couple million in profit, but they are being paid closer to $7 million for the Sooner network. That is just like Ohio State and Michigan and other Big Ten schools--they didn't get $7.6 million PROFIT--they got $7.6 million in REVENUE for the BTN and then they spend some of that on expenses for various things. Bottom line is you don't know if the BIG 12 creates a network they'll pay everything to the schools or not and then have them pay expenses. It could be done either way. You also don't know if the network will split expenses with the conference, or how any of that will be done. You just don't WANT the BIG 12 to pay that to schools directly. The numbers however do not lie.
No, sorry, you are 100% wrong about the LHN. They get the $15 million in pure profit. It's in their contract. Your suggestion is dumb in the first place, because you are saying Texas itself would pay expenses. No, they don't. The expenses get paid off the top, before the money even gets to Texas. The expenses get paid by the managing company, (BTN, ESPN, Fox, etc.) first. Then whatever is left over is paid to the schools.
Think about how ridiculous your suggestion sounds. You are suggesting that the BTN gets the check for the subscriber fees. They take that gross revenue, and give it all to the individual schools. Then, the schools turn around give back a portion of their revenue to BTN, so BTN can pay the bills. Well, no, that's stupid. What happens is, BTN receives the gross revenue. They pay all the expenses off the top. Then, they give the leftover revenue to Fox and the schools.
Even using your suggestion that the $7.6 million for the Big Ten is just profit, that still means your formula doesn't hold up. According to your formula, the Big Ten should have gotten $12.2 million. The actual payout was only $7.6 million. If you are claiming that the $7.6 million is pre-expenses, then your formula is even more inaccurate.
Yes, one can apply the BIG 12 models number to the Big Ten or SEC and come up with expected revenues, but that doesn't mean those hypothetical numbers are the numbers they are getting in reality and they have 0 bearing again, on the actual revenue they receive, because the REAL numbers the Big Ten or SEC get are DIFFERENT than the hypothetical #s in the BIG 12 model.
That's the point. The REAL numbers for the Big 12 are also going to be different from the HYPOTHETICAL numbers the Big 12 gets.
Here is a reference to different BTN rates outside of footprint illustrating that they got only $.10 per subscriber outside the footprint:
Suddenly, we're talking some serious BTN dollars with the conference in states with at least 35 percent of the U.S. population. The per-subscriber rate could go from 10 cents – that was the rate outside the Big Ten footprint when BTN launched in 2007 – to maybe 50 cents. Maybe a dollar.
as to Philadelphia, Comcast and the BIg Ten agreed to a fee lower than in other footprint regions--$.70 rather than $.10, but still lower than other Big Ten areas
In Philadelphia, Bob Fernandez reports Comcast will pay about $0.70 per month per sub to carry BTN, and sources said that the deal is for seven to 10 years.
both of these illustrate my point however, that the numbers are NOT identical to the model I presented. You are comparing unrelated things and pretending that real numbers for one should equal hypothetical numbers for another, when nothing about the two are identical. Not number of subscribers, not dispersal of revenues, not expenses (i.e the BTN has offices and studios in Chicago ILL. That COSTS MONEY--Money the BIG 12 will not have to spend) nothing is identical. But you want to pretend they are to disparage potential BIG 12 revenues.
Yep, you were dead wrong about your Philadelphia comment, like I said. Here's another problem. How do you know the Big 12 will get $1.00 in all areas? You don't. According to your link, BTN gets $.70 in Philadelphia, instead of $1.00. Ok, well let's say the Big 12 adds UCF. How do you know the Big 12 will get $1.00 in Miami, instead of $.70 cents. You expect me to believe that if Penn St can't get $1.00 in Philadelphia, UCF will be able to get $1.00 in Miami? If Penn St can't get $1.00 in Philadelphia, how will Iowa St will get $1.00 in Des Moines?
Explain how the Big 12 will not have studio costs. They are going to have to have studios and offices for a conference network.
You don't have information on how the Big Ten is distributing revenues. You provided guestimates. Various articles have stated various different things but we know for certain the Big Ten did not rework its tv deals yet after adding three schools that ARE being paid by the Big Ten and they have to be getting the millions they receive from somewhere --and that somewhere is in part the BTN if not in whole, which then affects the payout per school estimates that you are presenting as gospel.
In your desperation to pretend the BIG 12 can't do this or that you are ignoring facts and common sense.
Yes, I do have information on how the Big Ten distributed revenue. I've already provided you with links that state the schools got $7.6 million. That's not a guesstimate. You just don't want to admit what is printed in black and white.
The other problem is, you have absolutely no idea how the Big 12 will distribute any network revenue. None at all. Talk about a guesstimate! You are trying to claim a hypothetical estimate if fact, but actual money that has been paid out is only a "guesstimate." Laughable.
As for how the Big Ten made all their money, it's simple. I'll go back to the 2013 figures. The total payout was $25.7 million per team. $7.6 came from the BTN. $10.9 came from ESPN. That's $18.5 million. $25.7-18.5 = $7.2 million. So, the $7.2 million came from various other revenue: bowl games, BCS money, NCAA tournament money, conference basketball tournament, etc. It makes perfect sense how they came up with that money.