I don't know every line item in every program's budget but if we are to believe the figures that were posted, I'd say App could fully fund football and b-ball with $20m. I'd even venture to say App could run both revenue programs on $11m if the $9m from school funds was removed but that's just a guess on my part.
Do you not see any unintended consequences from this proposed legislation? This is supposedly all about "fairness" since the rest of the student body can make money off NIL or even have a year round job. So with "fairness" in mind, should athletes have to relinquish their eligibility requirements (currently: 2.3 GPA/900 SAT) and meet the standards of the university (eg. App: 4.14 GPA/1185 SAT) like all the rest of the student body?