You have to add the donation in there if you really want to know how much the tickets worth.
When Texas OU comes in the schedule will change. We're either going to need the easy games or be able to afford playing another power 5. We'll see if ACC, BIG 12, pac12 figures things out. May have the upper hand and be a lot better than most power 5 teams pretty soon.