Bowl Payout System

Not sure if there's a thread around but thought it would interesting to see how much each conference looks to get from the bowl setup. Open to criticism/comments on methodology as I'm sure there are certain complexities not being addressed. However here's what I see so far based on this website: http://www.collegefootballpoll.com/bowl-schedule/
In the link, I assumed "Payout" is to the conference the team represents and when it says Payout- $100k that's to each team.
Before Revenue Sharing Model of the playoff system (not factoring are representative):
SEC - $34.5m
Big12 $34.2m
ACC - $29.3m
PAC12 - $26.9m
Big10- $21.6m
AAC - $12.7m
MWC - $7.9m
CUSA - $6.7m
MAC - $5.4m
Boston - $ 4.2m
Sun - $3.4m
This all came out to around $188.9m which is close to the site's $181.8m. Why there's a difference, I'm not entirely sure. One other thing is while Frisco states it $100k. I believe this is just an estimate and given that the moved locations and it's in it's first year, there might be a higher payout (especially if we fill the stadium). Right?
With RS - this adds an aggregate $433.6m to the overall pile, which the adjusted conferences are:
SEC - $142.9m
Big10- $130.0m
ACC - $101.6m
PAC12 - $99.2m
Big12 $70.3m
AAC - $48.8m / 12 = $4.07m per team. Not too bad.
MWC - $7.9m
CUSA - $6.7m
MAC - $5.4m
Boston - $ 4.2m
Sun - $3.4m
I see these footnotes so they weren't factored as I wasn't entirely sure how to do it without messing it up. It seems from Point 2 - that G5 shares the revenue that UCF earns? If so, then what's the big deal about sending your team to the NY6 other than the G5 conference getting to flex it muscle. I think they should make it solely for the conference that makes it. If how I did it above is "close-enough", then we always need to send a team to the NY6 bowl as I imagine that will help all schools involved.
1) Each conference will receive $300,000 for each of its schools when the school's football team meets the NCAA's APR for participation in a post-season football game. Each independent institution will also receive the $300,000 when its football team meets that standard.
(2) Each of the 10 conferences will also receive a base amount. For conferences that have contracts for their champions to participate in the Orange, Rose or Sugar Bowl, the base combined with the full academic performance pool will be approximately $54 million for each conference. The five conferences that do not have contracts for their champions to participate in the Orange, Rose or Sugar Bowls will receive approximately $81.32 million in aggregate (full academic pool plus base), which the conferences will distribute as they choose. Notre Dame will receive a payment of $2.65 million if it meets the APR standard; the other three independents will share $928,503.
(3) A conference will receive $6 million for each team that is selected for the semifinal games. There will be no additional distribution to conferences whose teams qualify for the national championship game. A conference will receive $4 million for each team that plays in a non-playoff bowl under the arrangement (in 2017-18, the Cotton, Fiesta and Peach Bowls).
(4) Each conference whose team participates in a playoff semifinal, Cotton, Fiesta or Peach Bowl, or in the national championship game will receive $2.25 million to cover expenses for each game.
Additionally, certain conferences in the Football Championship Subdivision conferences will receive $2.53 million in aggregate.
In the link, I assumed "Payout" is to the conference the team represents and when it says Payout- $100k that's to each team.
Before Revenue Sharing Model of the playoff system (not factoring are representative):
SEC - $34.5m
Big12 $34.2m
ACC - $29.3m
PAC12 - $26.9m
Big10- $21.6m
AAC - $12.7m
MWC - $7.9m
CUSA - $6.7m
MAC - $5.4m
Boston - $ 4.2m
Sun - $3.4m
This all came out to around $188.9m which is close to the site's $181.8m. Why there's a difference, I'm not entirely sure. One other thing is while Frisco states it $100k. I believe this is just an estimate and given that the moved locations and it's in it's first year, there might be a higher payout (especially if we fill the stadium). Right?
With RS - this adds an aggregate $433.6m to the overall pile, which the adjusted conferences are:
SEC - $142.9m
Big10- $130.0m
ACC - $101.6m
PAC12 - $99.2m
Big12 $70.3m
AAC - $48.8m / 12 = $4.07m per team. Not too bad.
MWC - $7.9m
CUSA - $6.7m
MAC - $5.4m
Boston - $ 4.2m
Sun - $3.4m
I see these footnotes so they weren't factored as I wasn't entirely sure how to do it without messing it up. It seems from Point 2 - that G5 shares the revenue that UCF earns? If so, then what's the big deal about sending your team to the NY6 other than the G5 conference getting to flex it muscle. I think they should make it solely for the conference that makes it. If how I did it above is "close-enough", then we always need to send a team to the NY6 bowl as I imagine that will help all schools involved.
1) Each conference will receive $300,000 for each of its schools when the school's football team meets the NCAA's APR for participation in a post-season football game. Each independent institution will also receive the $300,000 when its football team meets that standard.
(2) Each of the 10 conferences will also receive a base amount. For conferences that have contracts for their champions to participate in the Orange, Rose or Sugar Bowl, the base combined with the full academic performance pool will be approximately $54 million for each conference. The five conferences that do not have contracts for their champions to participate in the Orange, Rose or Sugar Bowls will receive approximately $81.32 million in aggregate (full academic pool plus base), which the conferences will distribute as they choose. Notre Dame will receive a payment of $2.65 million if it meets the APR standard; the other three independents will share $928,503.
(3) A conference will receive $6 million for each team that is selected for the semifinal games. There will be no additional distribution to conferences whose teams qualify for the national championship game. A conference will receive $4 million for each team that plays in a non-playoff bowl under the arrangement (in 2017-18, the Cotton, Fiesta and Peach Bowls).
(4) Each conference whose team participates in a playoff semifinal, Cotton, Fiesta or Peach Bowl, or in the national championship game will receive $2.25 million to cover expenses for each game.
Additionally, certain conferences in the Football Championship Subdivision conferences will receive $2.53 million in aggregate.