Here's the financial report from 2024.
NCAA Financial Report 2024
cyclones.com
Based on 2024 numbers and some assumptions I made (i.e. ALL games are the 'same'):
$2,447,010 - per game home ticket
revenue ($17.129M/7 home games)
$309,256 - per game Concession, Program, Novelty, Parking
revenue ($2.165M/7 home games)
$296,952 - per game Event Staffing
expenses ($2.078M/7 home games)
$282,229 - per game Travel
expenses ($1.411M/ 5 away games)
Pay G5 team $1.5M to come to Ames -> approximate 'net' = $960k ($2.447M + $0.309M - $0.297M - $1.5M)**
Home/Home with G5 team -> approximate 'net' = $1.088M (($2.447M + $0.309M - $0.297M - $0.282M)/2)**
**I'm not an accountant; I just hate uninformed arguments with people pulling numbers out of the sky, so I will readily admit my methodology may be off.