People get confused talking about money (I do too) because TV money and conference distribution are not the same thing. The Big 12 has distributed high-30 millions in the last few years, which includes Tier 1 and 2 media rights, but it also includes other stuff. TV revenue from ESPN and FOX alone is about $25MM per school now.
Without a settlement or any change in the landscape, that second number drops to about $12MM with the conference composition change. The remaining $13MM or so in per-school distribution (that had gotten us around $38MM overall) would also be affected if we got fewer March Madness bids, CFP bids, other stuff. If that part goes down to $8MM, now we’re sitting at $20MM per school without a settlement.
If we get ESPN to sign a deal to 2036 (targeted to the ACC GOR), thats an 11 year extension. OU/UT leaving early would cost at least a few hundred million. Let’s say ESPN believes it can make money by doing that by adding another $25MM per year for the life of the deal to settle that out. That’s another $2MM per school; now we’re at $22MM.
If the four newbies are added on half shares and take home $11MM for at least five years (or longer), our share would be $27.5MM. The last piece of this puzzle is replacing FOX with someone like Amazon who can pay more for the extra value that streaming and delivering targeted ads would bring. Can they find another few million per school there? We could get the eight original members to about $30MM that way. The Pac-12 and ACC are in the low 30s; we would be a true peer of them.