Several pieces of information.
#1 - The money to Maryland was a loan. Has to be paid back.
#2 - The reason Rutgers, Maryland and Nebraska do not get full shares is because the BIG is making them pay for their pro rata share in ownership of the Big Ten Network which is valued at about $1.5 billion.
Fox owns half of it and the Big owns the other half. Thus, the Big 's share is worth $750,000,000 or so. Divide $750,000,000 by 14 and a 1/14th share is about $53 million.
I think you guys are forfeiting about $8.5 million per year for six years, which is $51 million and very close to the $53 million estimate.
#3 - Each Big school received about $26 million last year with 12 teams. The 2015 payouts (your first full year) have not been released but are estimated to be similar.
I think the $11 million you are talking about is only the TV money which is about 70% of Big revenue. The other 30% is the Big championship game, bowl revenue, championship series payouts and basketball revenue. The bowl/championship revenue alone was about $5 million per team with OSU getting to the final game. I think Rutgers probably will get about $17.5 million total from all sources. ($11 m/TV; $5m/bowl, $1.5m/hoops)
#4 - The revenue is projected to get to $44.5 million per team by the 2017 - 2018 academic year when the Big signs its new TV deal (the 70% part of the revenue). Rutgers will get a big jump then.
#5 - The network buy in lasts six years. You entered in the 2014-2015 season. Your payment runs through 2019-2020.
#6 - Starting in 2020-2021, you get a full share of perhaps $44.5 or more and own 1/14 of the Big Ten Network, valued at about $53 million for you share.
#7 - From a money standpoint, joining the Big was a grand slam home run.
The BTN (Network) is 51% owned by an affiliate of Fox Sports Net Inc (Fox) and 49% owned by Big Ten Network Holdings, LLC (Holdings). Holdings and Fox have a 29.71% and 65.3% profit interest in the network respectively. Comcast holds the remaining 4.99% profit interest in the Network.
In addition to its profit sharing interest in Network, Holdings receives increasing annual broadcast rights fees from the Network through 2028. Through 2019 the annual rights fees were to be as follows:
2015 - $105,395,896
2016 - $108,557,773
2017 - $111,814,505
2018 - $115,168,941
2019 - $118,624,009
In recognition of the addition of RU and MD in 2014, Holdings negotiated an increase in the rights fee beginning in 2015. The fee for 2015 increased to $121,128,545 and will ratchet upward 3% yearly to $136,331,224 by 2019. The conference takes around a 4% cut of all rights fees to help fund operations.
Holdings recorded allocable earnings from the Network in 2014 of $18,630,259 and $22,356,504 in 2013. Network in 2014 had revenue of $244,363,000 and Net Income of $76,170,000
For fiscal 2012, Nebraska earned $14,311,124 of which $14,016,000 was for TV rights fees and $295,124 from NCAA supplemental revenue. For fiscal 2013, Nebraska earned $15,379,845 of which $15,033,000 was for TV rights and $337,845 from NCAA supplemental revenue. In 2014, Nebraska was paid $16,455,629 of which $16,034,000 for TV rights ( $3.9M less than each other school received), $401,629 from NCAA supplemental revenue, and $20,000 for the NCAA Tournament. Nebraska had yet to earn anything for Bowl games, B1G football championship game, B1G's BB tournament, NCAA Broad based fund, and the NCAA Royalty tribunal.
Curious how you arrived at a value of $1.5B for the Network considering it generates considerably less than than $100M/yr in free cash flow and with the cable industry about to moving to a la carte offerings. Also the conference is not loaning MD $50M.