If you divided the B12 revenue 14 ways instead of 10, they'd be making $25M per team. And the tier3 revenue is grossly overstated. For schools not in Austin, they're bundled into multimedia/radio contracts. B12 schools like to cite that as their tier3 revenue but most of that is radio advertising. VT and WVU both have contract with IMG, for example. They're both basically identical but WVU gets tier 3 games and VT does not. VT's contract is valued at $7M/yr average. WVU's is valued at $6M/yr avg.

ACC will close the gap next year when ACCN goes online. I'm guessing $5M/yr from that. Puts us within $5M of them.