If YOU read the entire report you will find that the debt coverage is 145% before fundraising. If you want to compare what USF and UCF have you need to only look at the increased revenues UCF gets from things USF doesnt get now (concessions, catering, parking, premium seating, advertising, naming rights, and other revenue) Then look at the cash outlays. Why do it this way? Becuase USF still has ticket revenue and still has capital gift fundraising without a stadium. UCF's per game cash costs are $833,000. THATS PER GAME. USF will have Ray Jay for the entire year for less than your stadium costs you for one game. Take into consideration UCF's extra "revenue" and your stadium will still cost you $333,333 per game. Now your right that the survey estimated about 26k per game and you could have higher, but students wont help those numbers if that's where the extra interest comes from. Also, look for the debt service to be higher. UCF estimated 42 million over 30 years at 6%. Recent reports puts the realistic number at 51 million per year instead of 42. They estimate debt alone to run $4 million. That's $666,666 per game in DEBT without consideration of other stadium related expenses. While its great you have your own stadium, you will be dumping a few million more cash into it every year than USF pays to rent Ray Jay.