largely accounted for by "tuition & cost wavers." Schools report as athletic revenue, the waivers of tuition and fees associated with scholarships.

TCU
Tuition: $30,048
Total est Student Direct cost: $41,058

BYU:
Tuition: $4,290
Total est Student Direct cost: $12,130

Difference in total direct cost: $28,928

If there are 200 students receiving full rides, the difference in revenue between the schools is: $5,785,600

I don't think there are 200 athletes on full rides, but you get the idea.