Dead on. In fact mine is better, because he lumps the B1G and SEC together, and doesn't bake in the scenario where Notre Dame makes the playoffs. I did.
SEC makes a bit more than B1G per school because there are less schools to divide the pie. Notre Dame has two payout scenarios depending on...