-800k for UNC
+400K for lack of SDSU buyout, which was basically mandated by B1G with no more FCS
+500K for TCU away
=+100K
Unaccounted for is the 2013 so called buffer playing NMSU, which will help build the program.
Take me through it another way?
It takes some awfully creative accounting to call this a 'profit.' They still agreed to play a football game, and then paid $800K not to play said game. Had they never scheduled UNC, or had they gone ahead with the series, they could still have done this arrangement with TCU. Would Kill have agreed to play TCU and UNC in the same year? Not willingly, but that's really a seperate issue.