In reply to: it doesn't cost anywhere near that much posted by jt
Perhaps you should look up NMSU or UNM, or perhaps Nevada.
I will save you the time--go ahead and subtract most of those things, except for perhaps the clothes (although I don't know about $500-$1000).
Get rid of the stipend.
Upgraded room and board only works if that's available (which it really isn't at most non-power 5 schools) and is really an unnecessary perk anyway.
You can also subtract tutoring for most of the guys, but I suppose for the bottom 15% or so having someone do their homework.......errrrrrrrrr....keep them accountable for getting their work done is valuable.
your athletes since you would not have the revenue base to do so. What's your point?