I posted this in the dungeon
I was just looking at the revenue from the UCF Stadium Corp. the 12k student ticket allotment are not revenue because they are free to students. UCF athletics gets student fees from all students but that is not football revenue and it has nothing to do with the stadium revenues. UCF season tickets in a 45k stadium are 27k . The revenues for the UCF stadium including distributions from UCF athletics, premium seating, ticket sales, field sponsorships etc. was right around $8M. Now maybe there is some revenue I am missing like parking (which I believe historically came with your season tickets)
usf says they will have 6k in student tickets none of which will generate revenue. That gives them a maximum of 29k in paying tickets. They anticipate 10k seats subject to donation while UCF has 16,670 subject to donation. They have the same number of premium suites (24), club seats 1200 as to our 3500. 800 on field seats (similar to ours) 40 loge box seats (think we have around 25)
I am not a finance guy from what I can glean from
Stadium financials 2022 here are the comparisons:
Maybe with more background in this could help me, but this should give you an idea on how skewed their projections are
UCF premium Seating 2022: $2,965,400: plus UCF gets "rent" from the association which I assume is part of non-premium ticket donations $2,121,000 so $5,086,400
usf projection $8,396,000
UCF Ticket sales 2022: $4,229,550:
usf projection $7,620,000
UCF 2022 Stadium rights $1.9M
usf projection $2.5M
UCF 2022 ad sponsors $180k
usf projection $1M
UCF $2022 food commissions $677,811.00
usf projection $452,700
UCF 2022 operating expenses $4,363,393
usf projected expenses $4,053,770
UCF net 2022 revenue approx: $8M
USF projects $15M a year in net revenue
UCF debt service 2022 $3,626,778 So UCF makes money on their stadium
So they based their projections on $150M in debt over 30 years at 4.0% with a debt service cost of $8.7 a year. with them having a debt coverage ratio of 1.54 and making
But now we know they will finance $200M at 5.5% over 20 years with a $17M debt service and even with their "projections" at a deficit of $3,150,300 a year.
Now they are projecting $20M a year in revenue? Where is the $5M coming from?
If the cows can pull off these projections then UCF tickets are a serious bargain.