1) Suppose Nats rights fees increase by $10M
2) The Nats have to pay 34% of that toward revenue sharing, so they keep $6.6M
3) The O's rights fees would also increase by $10M, per the terms of the agreement
4) MASN Profit = Revenue - Expenses - DCrf - BALrf
5) If DCrf and BALrf both increase by $10M, then MASN profit drops by $20M
6) Nats share of the MASN profits drops by 15% x $20M = $3M
7) Of the $10M increase in rights fees, the Nats actually see $10M - $3.4M - $3M = $3.6M
8) I just used $10M as an example but if you want to see $20M, just double all the above numbers
9) I guess the Nats would also collect an extra $200k or so in revenue sharing, but I'm ignoring that
1) OK
2) No. Nationals revenue sharing is not a straight loss. I'd guess they are making money (or ~neutral) in revenue sharing so when they contribute A for their 34%, they get back B (1/30 of total) and A <~ B
3) OK
4) Brilliant
5) True
6) Yes
7) 2 above is going to screw this up and I'm not sure why you want to try and do it this way....any money that is turned as rights fees is a 50/50 split with the Orioles and the Nats get all (most, more) of that back from MLB....anything that gets split on the MASN profit side is shared 85/15.
8) not going to necessarily be true, because there are some other factors in there, and still confounded by 2
9) bottom line for the Nationals is that MLB treats them better on the Revenue Sharing side than Angelos (per deal) does on the MASN profit side. Lerner's have shown more of a willingness to be aggressive with the team resources for the team, so regardless of where they make it (rights fees or MASN profits) they are still looking to sink it back into the team. Angelos is in the opposite condition where he's not looking to expose the money to MLB (through sharing) or sink profits back into the team.