I think you’re oversimplifying the media deal. It’s not a flat rate per year set in 2016, it elevated through the life of the contract. Projections with the 12 team playoffs with conference affiliation remaining static (post OUT/USCLA) have the ACC pulling slightly ahead of the B12 in the next couple of years.
I don’t see a realistic scenario where WF, BC, Duke, Syracuse and probably Louisville get a B12 invite if/when the ACC blows up. Duke’s bb value is far and the best in college basketball, and it’s worth about as much as Kansas’s football. In other words, LOL, have fun in the Big East. L’ville would’ve been a solid add in 2012 when the B12 needed to grow. That won’t be the case if the B12 is the sole #3 conference. If a school doesn’t grow the pie, they’re not getting in.
Any ACC schools that pursue an all-road schedule for an indeterminate amount of time , good luck with recruiting. That’s going to tank their programs faster than being in arguably the #3 conference. That’s setting aside what schools make from home football games (tickets, suites, parking, concessions) and the inevitable outrage from season ticket holders and boosters.
The AAC makes ~ $8m. The left out ACC schools would grow that, but yeah, a $20m cut is probably a conservative guess and that number goes up after the CFP expands. How many schools does the P2 take? I count maybe 6. B10 will want to get into FL (Miami and/or FSU) plus NC/VA and GA Tech checks a lot of their boxes. VA and NC would grow the SEC footprint. Clemson’s in depending on when this all goes down and if they’ve maintained their recent success or reverted to their mean (good, rarely great). B12 takes 3 that are making a lateral move (VA Tech, Pitt, NC St, maybe GA Tech). The 8 that aren’t P2 will want something. I’m guessing $5m/yr per ACC school that goes to the B12 and $25m per year per school that gets left out might get everyone on board. At 10 years, that’s $1.2B, plus exit fees and penalties. Adjust accordingly for when exactly this all happens.
ESPN’s not going to pay a dime to blow up the ACC. They’ve got a great deal and I don’t think the cost to consolidate yields a positive ROI. That throws