Kentucky State University Education & General Budget Report FY26 & FY27 Presented to the Board of Regents August 7, 2026
| Description | Adopted Budget 6.27.25 | Amended FY26 Budget 2.13.26 | Projected FY26 as of 7.15.26* | Adopted FY27 Budget 6.12.26 |
| Revenue | | | | |
| Enrollment | | | 2838 Fall : 2873 Spring | 2570 Fall : 2285 Spring |
| Tuition and Fees | 16,948,700 | 22,055,000 | 22,871,115 | 16,800,428 |
| Less Scholarships and Waivers 27% | (3,500,000) | (5,126,000) | (6,481,244) | (4,536,115) |
| Less Uncollected | (1,000,000) | (1,000,000) | (3,451,772) | (3,024,077) |
| Net Tuition and Fees Collected | 12,448,700 | 15,929,000 | 12,938,098 | 9,240,235 |
| State Appropriations | | | | |
| Base Appropriations | 19,343,900 | 19,343,900 | 19,343,900 | 19,343,900 |
| Fire and Tornado | 822,000 | 822,000 | 822,000 | 473,600 |
| Online Program | | | - | 2,000,000 |
| Litigation | 895,000 | 895,000 | 254,260 | 645,000 |
| Total State Appropriations | 21,060,900 | 21,060,900 | 20,420,160 | ##### |
| Sales and Services | 1,200,000 | 1,722,262 | 909,349 | 1,200,000 |
| Other Income | 0 | 0 | 5,605,564 | 0 |
| Endowment (Off-sets Scholarships and Salaries) | 0 | 0 | 829,593 | 800,000 |
| Transfer In | 0 | 0 | 0 | 100,000 |
| Total Revenue | 34,709,600 | 38,712,162 | 40,702,764 | 33,802,735 |
| Expenses | | | | |
| Salaries and Benefits | | | | |
| Salaries | 13,732,000 | 15,797,674 | 14,694,600 | 14,700,000 |
| Benefits | 5,725,800 | 5,400,000 | 5,885,233 | 5,300,000 |
| Sub-total Salaries and Benefits | 19,457,800 | 21,197,674 | 20,579,833 | 20,000,000 |
| Supplies/Operating | 7,882,916 | 5,693,181 | 658,968 | 600,000 |
| Travel | | | 1,138,890 | 1,129,446 |
| Interfund | | | 85,267 | 75,000 |
| Other | | | 329,847 | 1,653,758 |
| Memberships and Dues | | | 210,661 | 253,081 |
| Insurance | | | 1,598,409 | 1,626,457 |
| Equipment | | | 110,203 | 109,168 |
| SGA Royal Court | | | | 50,000 |
| Student Activities | | | | 75,000 |
| Vehicles | | | | 100,000 |
| Contracted Services | 1,300,000 | 8,201,480 | 4,884,795 | 2,750,000 |
| Repairs and Maintenance | | | 667,463 | 600,000 |
| Utilities | 2,381,263 | 2,300,000 | 2,314,914 | 2,520,602 |
| Global Program Operating | | | 3,432,758 | 500,000 |
| Contingency/Transfers | 2,000,000 | - | - | 431,669 |
| Debt Service | 1,687,621 | 1,319,828 | 1,687,621 | 1,328,554 |
| Sub-Total Operating Expenses | 15,251,800 | 17,514,489 | 17,119,796 | 13,802,735 |
| Total Expenses | 34,709,600 | 38,712,163 | 37,699,630 | 33,802,735 |
| Surplus (Deficit) | 0 | (1) | 3,003,135 | 0 |
| 2022-24 Pool Projects | ORIGINAL Asset Preservation Pool Allocation | PROPOSED Asset Preservation Pool Allocation | Increase/(Decrease) from this Pool for BOR Approval 8.7.26 | Total Project when combined with other Pool and Grant Funds | Status 7.15.26 | Updated Scope/Change Request |
| KSU - Chandler Hall Renovation | $ 970,000 | $ 970,000 | $ - | $ 9,970,000 | Near Completion | None |
| KSU - Hunter Hall Renovation | $ 750,000 | $ 750,000 | $ - | $ 8,250,000 | Initial Design Complete - See 2024-25 | None |
| KSU - Elevator Repairs, Modernization | $ 500,000 | $ 500,000 | $ - | $ 500,000 | The original project was higher than the budget. DECA rescoping the project | None |
| KSU - Hume Hall | $ 807,000 | $ 821,000 | $ 14,000 | $ 821,000 | Work Complete | None |
| KSU - MEP Deficiencies | $ 500,000 | $ 500,000 | $ - | $ 500,000 | Work Complete | None |
| KSU - Dorm Renovations Study | $ 800,000 | $ 800,000 | $ - | $ 800,000 | Ongoing, per dorm | None |
| KSU - Combs Hall Renovation | $ 8,200,000 | $ 8,200,000 | $ - | $ 8,200,000 | Laundry Room drain issue TBD | None |
| KSU - McCullin Hall Renovation | $ 500,000 | $ 500,000 | $ - | $ 2,000,000 | Design Complete | None |
| KSU - Bradford Hall Renovation | $ 1,800,000 | $ 2,206,000 | $ 406,000 | $ 2,206,000 | Work Nearly Complete | Request to increase $406,000 to replace deteriorated window lintels. |
| KSU - Site Improvements Phase 2 & 3 - Walks & Paving | $ 750,000 | $ 329,000 | $ (421,000) | $ 3,124,706 | Combining $329,000 with future allocations. | Request to move $406,000 to Bradford (Windows), $1,000 to Exum (Permits), $14,000 to Hume (Skylight). |
| KSU - The Halls Renovation Phase I | $ 500,000 | $ 750 | $ (499,250) | $ 750 | Spent $750 | Request to Reallocate $499,250 to Student Center Interior Renovation |
| KSU - Various Demolition Projects | $ 650,000 | $ 341,384 | $ (308,616) | $ 341,384 | Spent $341,384 | Request to transfer the balance of $308,616 to Exum |
===== PAGE 84 =====
| KSU - Exum Center Exterior Repairs | $ | 1,363,000 | $ | 1,684,298 | $ | 321,298 | $ | 1,684,298 | Bids Accepted Work In-progress | Request to move $313,363 to Exum. ($1,000) from site improvements, and ($308,616) Demo Project. Bids received exceeded available funds. |
| KSU - Replace Exterior Stairs, Bell Gym | $ | 160,000 | $ | 148,318 | $ | (11,682) | $ | 148,318 | Work Complete | Request to transfer the balance of $11,682 to Exum |
| KSU - Hill Student Center Interior Renovation | $ | - | $ | 499,250 | $ | 499,250 | $ | 6,499,250 | Request to Create Project | Request increase Student Center scope by $6,000,000 to renovate the ballroom and 1st floor. |
| Total | $ | 18,250,000 | $ | 18,250,000 | $ | - | | | | |
===== PAGE 85 =====
| 2024-25 Pool Projects | ORIGINAL Asset Preservation Pool Allocation | PROPOSED Asset Preservation Allocation | Increase/(Decrease) from this Pool for BOR Approval 8.7.26 | Total Project when combined with other Pool and Grant Funds | Status 7.15.26 | Updated Scope/Change Request |
| KSU - ASB Roof and Windows | $ 2,000,000 | $ 2,000,000 | $ - | $ 2,000,000 | In-Process Estimated Completion in August 2026 | None |
| KSU - Chandler Hall Renovation | $ 7,970,000 | $ 9,000,000 | $ 1,030,000 | $ 9,970,000 | Total Project 9,970,000nIn-Process Estimated Completion in August 2026 < /td > < td style = 'text-align: center; word-wrap: break-word;' > BOR Already Approved Scope Increase and Amount on 9.12.24 < /td > < /tr > < tr > < td style = 'text-align: center; word-wrap: break-word;' > KSU - The Halls Renovation Phase I < /td > < td style = 'text-align: center; word-wrap: break-word;' > 1,000,000 | $ - | $ (1,000,000) | $ 750 | | Request to move funds to Student Center Renovation |
| KSU - Shauntee Hall Renovation | $ 2,680,000 | $ 2,680,000 | $ - | $ 15,680,000 | Funds rolled forward | None |
| KSU - Kentucky Hall Renovation - D 25 C 26 | $ 700,000 | $ 700,000 | $ - | $ 17,200,000 | Design In-Progress | None |
| KSU - Door Access Control Project | $ 1,500,000 | $ 1,500,000 | $ - | $ 1,500,000 | In-Process Estimated Completion in August 2026 | None |
| KSU - Building Evaluation & Asset Preservation (HVAC) | $ 3,650,000 | $ 3,260,400 | $ (389,600) | $ 3,260,400 | Spent $2,306,320 | None |
| KSU - Water Filtration Loop | $ - | $ 859,600 | $ 859,600 | $ 859,600 | Design and Acquisition | Requesting initiation of $859,600 project scope to install 3 loop filtration systems for the Central Boiler and Chiller system. |
| KSU - Site Improvements Phase 2 & 3 - Walks & Paving | $ 1,000,000 | $ 1,000,000 | $ - | $ 3,124,706 | In-Process Estimated Completion in December 2026 | Request to move $406,000 to Bradford (Windows), $1,000 to Exum (Permits), $14,000 to Hume (Skylight). |
| KSU - Hunter Hall Renovation | $ 7,500,000 | $ 7,500,000 | $ - | $ 8,250,000 | Bidding | Requesting CPE approval |
===== PAGE 86 =====
| 2025-26 Pool Projects | ORIGINAL Asset Preservation Pool Allocation | PROPOSED Asset Preservation Allocation | Increase/(Decrease) from this Pool for BOR Approval 8.7.26 | Total Project when combined with other Pool and Grant Funds | Status 7.15.26 | Updated Scope/Change Request |
| KSU - Carver Hall Renovation Phase 1 | $ 6,000,000 | $- | $(6,000,000) | $ 22,500,000 | This will become a larger project in 27-28 | Request to move these funds to the Student Center Interior Renovation |
| KSU - Shauntee Hall Renovation | $ 5,000,000 | $ 5,000,000 | $- | $ 15,680,000 | Bids Requested | This project also includes $3M from Title III Funds that the BOR Approved on 6.12.26 |
| KSU - Design Health Sciences Center HB 6 $5,000,000 | $ 5,000,000 | $ 5,000,000 | $- | $ 5,000,000 | Final design approved by BOR | None |
| KSU - Site Improvements Phase 2 & 3 - Walks & Paving | $ 2,000,000 | $ 1,795,706 | $ (204,294) | $ 3,124,706 | Bids Requested | Requesting to move $204,294 to Contingency |
| KSU - Building Evaluation & Asset Preservation (HVAC) | $ 250,000 | $ 250,000 | $- | $ 250,000 | Holding for Chiller Replacement Project | Request transfer $250,000 to new Emergency Chiller Replacement Project. |
| KSU - Kentucky Hall Renovation - D 25 C 26 | $ 15,000,000 | $ 16,500,000 | $ 1,500,000 | $ 17,200,000 | In Design | Project will Renovate Kentucky Hall |
| KSU - Hill Student Center - HVAC | $ 1,500,000 | $ 6,000,000 | $ 4,500,000 | $ 6,499,250 | Creating new Project from 2026-27 Asset Preservation Pool | Request to move funds to Kentucky Hall and Carver to Renovate the 1st Floor and Ballroom. |
| Contingency | $ 250,000 | $ 454,294 | $ 204,294 | $ 454,294 | | Request increase in contingency |
| Total | $ 35,000,000 | $ 35,000,000 | $- | | | |
===== PAGE 88 =====
| 2026-27 Pool Projects | PROPOSED Asset Preservation Allocation | Status 7.15 .26 | Proposed Scope |
| KSU - The Halls Renovation Phase 2 | $ 22,500,000 | Planning | Request $22,500,000 approval for renovation including environment upgrades, mechanical repairs, window and, wall panel replacement. |
| KSU - Carver Hall Renovation Phase 1 | $ 22,500,000 | Planning | Request $22,500,000 approval for mechanical, structural renovations of Carver Hall for Polytechnic instruction. |
| KSU - Shauntee Hall Renovation | $ 5,000,000 | Planning | Increase budget to expand the structure of the new School of Engineering. |
| Total | $ 50,000,000 | | |