2016-17 season, optimistic estimates; present value discounted at 7.5%/year over three seasons
| Category | Current Revenue | Additional Revenue | PV of Additional Revenue | Total New Revenue |
|---|---|---|---|---|
| Ticket Sales | $62.3 $62.3 | $0.0 $0.0 | $0.0 $0.0 | $62.3 $62.3 |
| New Cable TV Contract | $25.8 $25.8 | $100.0 $100.0 | $80.5 $80.5 | $106.3 $106.3 |
| Other | $24.1 $24.1 | $0.0 $0.0 | $0.0 $0.0 | $24.1 $24.1 |
| Revenue Sharing (includes new national TV deal) | $52.7 $52.7 | $60.0 $60.0 | $48.3 $48.3 | $101.0 $101.0 |
| Total | $164.9 $164.9 | $160.0 $160.0 | $128.8 $128.8 | $293.7$293.7 |