<html>
  <head>
    <meta content="text/html; charset=ISO-8859-1"
      http-equiv="Content-Type">
  </head>
  <body text="#000000" bgcolor="#FFFFFF">
    <p>
      By Brian Murphy<br>
      <a class="moz-txt-link-abbreviated" href="mailto:bmurphy@idahostatesman.com">bmurphy@idahostatesman.com</a></p>
    <p>Boise State and Idaho submitted their projected Fiscal Year 2013
      budgets to the State Board of Education late last month.</p>
    <p>Here are some highlights:</p>
    <p><strong> Boise State </strong></p>
    <p>• The Broncos are projected to have $32.4 million in operating
      revenue.</p>
    <p>• Boise State will spend $33.4 million in operating expenditures.</p>
    <p>• Boise State will spend $7.4 million in facility maintenance and
      debt service.</p>
    <p>• Expenditures by sport (top 4): football ($8.8 million), men's
      basketball ($1.6 million), women's basketball ($1.1 million),
      softball ($611,419).</p>
    <p>• Revenues by sport (top 4): football ($8.8 million), men's
      basketball ($414,528), women's basketball ($10,000), women's
      soccer ($7,170).</p>
    <p>• Boise State generates 78 percent of its budget from program
      revenue, 11 percent of its budget from student fee revenue, 10
      percent from state support and 1 percent from institutional
      support.</p>
    <p><strong> Idaho </strong></p>
    <p>• The Vandals are projected to have $15.1 million in operating
      revenue.</p>
    <p>• Idaho will spend $15.1 million in operating expenditures.</p>
    <p>• Expenditures by sport (top 4): football ($5.1 million), men's
      basketball ($1.3 million), women's basketball ($1.1 million),
      women's volleyball ($720,074).</p>
    <p>• Revenues by sport (top 4): football ($2.8 million), men's
      basketball ($132,000), women's basketball ($38,250), volleyball
      ($10,000).</p>
    <p>• Idaho projects to make $440,000 in football ticket sales.</p>
    <p>• Idaho generates 57 percent of its budget from program revenue,
      16 percent of its budget from student fee revenue, 22 percent from
      state support and 5 percent from institutional support.</p>
    <div style="width: 1px; height: 1px; color: rgb(0, 0, 0); font: 10pt
      sans-serif; text-align: left; text-transform: none; overflow:
      hidden;"><br>
      Read more here:
<a class="moz-txt-link-freetext" href="http://voices.idahostatesman.com/2012/07/02/bmurphy/boise_state_324_million_idaho_151_million_submit_athletic_budget#storylink=cpy">http://voices.idahostatesman.com/2012/07/02/bmurphy/boise_state_324_million_idaho_151_million_submit_athletic_budget#storylink=cpy</a></div>
  </body>
</html>