Rebuilt HTML — PaddleOCR-VL (Baidu)
Semantic HTML reconstructed from the OCR item tree (headings, text, lists, tables, form fields). overlay · view JSON
Office of the President
Kentucky State University
November 16, 2015
Ms. Jane Driskell State Budget Director Office of the State Budget Director 702 Capitol Avenue, Room 284 Frankfort, Kentucky 40601
Mr. David Byerman Director Legislative Research Commission Room 300, Capitol Frankfort, Kentucky 40601
Dear Ms. Driskell and Mr. Byerman:
Please find enclosed the 2016-2018 biennial budget request submission for Kentucky State University. The submission includes:
- A budget submission overview which delineates the dollar amounts requested by the University and the purpose of the request.
- The required printed copies of the budget request including forms and information required by the 2016-2018 Branch Budget Request Manual.
- A priority ranking of the operating and capital budget requests.
Kentucky State University thanks you for your continued strong support of higher education for the Commonwealth.
Sincerely,
Raymond M. Burse President
Enclosures
Suite 201, Hume Hall (502) 597-6260
400 East Main Street
Frankfort, Kentucky 40601 www.kysu.edu
Kentucky State University is an Equal Educational and Employment Opportunity/Affirmative Action Institution.
2016-2018 Biennial Budget Request
- Overview -
- Form C-1/C-2 -
- Form C-3 -
- Form C-5 -
- Form A-1/A-2 -
- Form A-3 -
- Form A-4 -
- Form A-5 -
- Form A-6 -
- Restricted Funds Record -
- Federal Funds Summary -
- Form B-1/B-2 -
- Form B-3 -
- Form B-4 -
Kentucky State University 2016-2018 Biennial Budget Request
2016-2018 Biennial Budget Request
| Project Summary Record | CBR-01 | - | 38 |
|---|---|---|---|
| Repair Boilers and Aging Distribution Lines – Phase II | CBR-02 | - | 40 |
| School of Nursing | CBR-02 | - | 41 |
| Roof Repair and Replacement Pool 2016 | CBR-02 | - | 43 |
| Capital Renewal and Maintenance Projects Pool 2016 | CBR-02 | - | 44 |
| Life Safety Upgrade Pool 2016 | CBR-02 | - | 45 |
| Upgrade Information Tech Infrastructure 2016 | CBR-04 | - | 46 |
| Expand Emergency Notification System | CBR-04 | - | 47 |
| Improvements to Instructional Technology | CBR-04 | - | 48 |
| Enhance the Enterprise Resource Planning System | CBR-04 | - | 49 |
| Construct Warehouse 2016 | CBR-02 | - | 50 |
| Integrated Digital Campus | CBR-04 | - | 51 |
| Construct Business and Technology Center | CBR-02 | - | 52 |
| Construct Classrooms/Performing Arts Center | CBR-02 | - | 53 |
| Acquire Land/Campus Master Plan 2016 | CBR-02 | - | 54 |
- Project Summary Record CBR-01
- Repair Boilers and Aging Distribution Lines – Phase II CBR-02 -
- School of Nursing CBR-02 -
- Roof Repair and Replacement Pool 2016 CBR-02 -
- Capital Renewal and Maintenance Projects Pool 2016 CBR-02 -
- Life Safety Upgrade Pool 2016 CBR-02 -
- Upgrade Information Tech Infrastructure 2016 CBR-04 -
- Expand Emergency Notification System CBR-04 -
- Improvements to Instructional Technology CBR-04 -
- Enhance the Enterprise Resource Planning System CBR-04 -
- Construct Warehouse 2016 CBR-02 -
- Integrated Digital Campus CBR-04 -
- Construct Business and Technology Center CBR-02 -
- Construct Classrooms/Performing Arts Center CBR-02 -
- Acquire Land/Campus Master Plan 2016 CBR-02 -
Kentucky State University 2016-2018 Biennial Budget Request
Budget Overview
The 2016-18 Biennial Recommendation of the Kentucky Council on Postsecondary Education (CPE) was approved November 13, 2015. The CPE budget recommendation included funding requests for all Kentucky higher education institutions for continuing operations and for strategic investments in statewide priority areas.
Kentucky State University (KSU) is currently engaged in a strategic planning process that will guide the transformation of the University. This process is closely aligned with the CPE's current statewide strategic planning initiative. The University's 2016-2018 Biennial Budget request is structured to address two primary needs that have emerged from both the internal strategic planning process and from intensive discussions with CPE:
- Recruitment and retention of students
- Academic Quality
Another significant issue addressed in the University’s budget request is full funding for the Land Grant Match for the University. KSU receives funds from the National Institute of Food and Agriculture, United States Department of Agriculture to support agricultural research (Evans-Allen Research Program) and extension programs. These funds are specifically designated for 1890 Land Grant institutions and require that the federal award be matched by the state on a one to one basis.
KSU currently receives enough funding from the Commonwealth to support a 50.05% match rate, well below the required match and just above the minimum level allowed even with a waiver from the US Department of Agriculture. While the Department of Agriculture can grant a waiver, there is no guarantee from year to year that they will.
The major components for Kentucky State University in the context of the overall request for postsecondary education in the Commonwealth are summarized in the following narrative:
KSU Student Recruitment and Retention
Over the past four years, Kentucky State University has experienced a steep decline in both its student headcount and full-time equivalent (FTE) student enrollment. Between fall semesters 2010 and 2014, KSU's student headcount enrollment decreased by 956 students, or 33.5 percent, and its FTE student enrollment decreased by 760 students, or 32.4 percent. About two-thirds of this decline was caused when over 600 students were not allowed to continue enrollment due to nonpayment of bills, but other factors contributed, as well.
The loss in student enrollment resulted in marked declines in both gross billable tuition and fee revenue and total public funds during this period. In fact, between fiscal years 2010-11 and 2014-15, KSU's gross billable tuition and fee revenue decreased by $6.7 million, or 29.2 percent, and when combined with cuts in state funding of about $2.5 million over this same period, the university's total public funds revenue decreased by $9.2 million, or 18.8 percent (CPE, Comprehensive Database).
Among institutions in the comprehensive sector, the set of circumstances described above is unique to Kentucky State University. During the same period, the average increase in gross tuition and fee revenue among comprehensive universities other than KSU was $28.6 million, or 20.5 percent, and the average increase in total public funds revenue was $22.3 million, or 10.4 percent (CPE, Comprehensive Database).
The loss in total public funds revenue has placed considerable stress on KSU's operating budget. Campus officials responded by implementing a number of cost savings and cost avoidance strategies, including several rounds of personnel layoffs. Actions to stabilize university finances resulted in a balanced budget for the current fiscal year (i.e., 2015-16), but projections indicate that, absent external intervention, KSU will be in an untenable financial position within the next two years.
The Council on Postsecondary Education recommends nonrecurring appropriations of $2,733,900 in 2016-17 and $1,767,800 in 2017-18 to “bridge the gap” between KSU’s current, reduced level of tuition and fee revenue and the amount needed, when combined with state appropriations, to support current levels of education and general expenditure in the university’s operating budget, until such time as student enrollment and tuition and fee revenue return to normal. These funds will support student recruitment and retention activities at Kentucky State University, including maintaining retention and persistence program staff, implementing an academic advising and contact system and a warning and probation system, expanding academic support programs, establishing a state government employee outreach program, and expanding targeted student financial aid programs. While the Council’s recommendation was for non-recurring funds, requests for additional funding in future biennia will be reviewed on an as needed basis.
Performance Funding
The Council on Postsecondary Education requested Performance Funding as part of the 2012-14, and 2014-16 biennial budget submission. For the upcoming 2016-18 biennium, the Council is once again recommending appropriations for performance funding.
Kentucky's public colleges and universities have experienced seven operating budget cuts over the past eight years, losing a total of $173.5 million or 16.0 percent of their combined net General Fund appropriations. The Council and campus officials strongly encourage the new Governor and General Assembly to finance the proposed performance funding approach with new appropriations, instead of carving funds out of existing base operating funds of the postsecondary institutions.
2
This request restores half of the $173.5 million in state funding cuts the institutions sustained between fiscal years 2007-08 and 2014-15 over the upcoming biennium. Funds would be available to support education and general operating expenses of the campuses in each of those years, but would only become recurring to an institution's base at the beginning of the next biennium (2018-2020), if an institution made progress toward or attained desired state goals.
The proposed funding was allocated among postsecondary sectors based on each sector's share of system total budget cuts since 2007-08. Specifically, $42.5 million will be allocated to the research sector, $24.9 million will be allocated to the comprehensive sector, and $19.3 million will be allocated to the community and technical college sector. Performance funds in the research sector will be allocated between UK and UofL based on each institution's share of sector total 2015-16 net General Fund appropriations. Performance funds in the comprehensive sector will be allocated among institutions based on a combination of total public funds share and share of budget cuts since 2008. Finally, KCTCS officials will be allowed flexibility to determine how performance funds will be allocated among institutions within their system.
The performance funding model proposed for 2016-18 is a targets and goals approach, which means each institution is rewarded for making progress toward or attaining its own campus specific goals, not for exceeding the performance of other institutions. CPE staff and campus officials have already agreed on metrics, which include degrees and credentials produced, student retention, student progression, completion of credit bearing Math and English courses by underprepared students (KCTCS), closing achievement gaps (under-represented minorities and low income students), and sector-specific STEM-related metrics. Institution-specific metrics are still in process. Graduation rates will be added as a metric for the 2018-2020 biennium. Beginning in December, Council and campus staffs will work to develop goals for each metric. Performance will be measured in fall 2017 to determine if performance funding becomes recurring in the next biennium.
KSU Land Grant Match
Kentucky State University is an 1890 land grant institution. As such, it is eligible to receive federal grant funds appropriated by Congress each year to support land grant program activities and services. The federal funds must be matched dollar-for-dollar by the state, from non-federal sources, to ensure that KSU will continue to receive its full allotment of federal funds. Meeting the land grant funding matching requirement is an obligation of the state, not Kentucky State University. Other sources of federal funds and tuition and fee revenue cannot be used to meet the match.
In 2007-08, KSU received $5,524,400 in U.S. Department of Agriculture administered federal grants to support its land grant program. That same year, Council on Postsecondary Education staff and campus officials agreed that the university had $5,437,693 in its net General Fund base to meet the match, so the funding gap that year was -$86,707. In the eight years since, KSU's state appropriation has been reduced by $4.0 million or 14.6 percent, while the required land grant match increased by $1,211,558 or 21.9 percent (i.e., to a total of $6,735,958).
3
As the analysis above demonstrates, the Commonwealth of Kentucky is not meeting the required federal match for KSU's land grant program. Under conditions of the grants, the university is authorized to receive and expend federal funds to support land grant program activities and services, provided those funds are either matched by the state, or KSU receives a waiver absolving it of that requirement. In recent years, the university has requested and received a waiver, but there is no guarantee that waivers will be granted going forward.
The Council on Postsecondary Education recommends appropriations of $2,730,500 in 2016-17 and $2,730,500 in 2017-18 to provide a sufficient amount of recurring state funds to meet federal match requirements for Kentucky State University's land grant program.
These funds will help sustain the effectiveness and impact of outreach, service, and applied research at KSU's land grant program.
4
2016-2018 Kentucky Branch Budget Total Request: Expenditure Detail Summary Record All requested columns rounded to nearest $100
| OPERATING BUDGET RECORD C1/C2 | Agency: Postsecondary Education Institutions | ||||
| Governmental Branch: | Executive Branch | Appropriation: | Kentucky State University | ||
|---|---|---|---|---|---|
| Cabinet: | Postsecondary Education Program/Service Unit: | Sub Program: | |||
| Posting Unit: | |||||
| FY 2013-14 | FY 2014-15 | FY 2015-16 | FY 2016-17 | FY 2017-18 | |
| Actual | Actual | Budgeted | Requested | Requested | |
| SOURCE OF FUNDS | |||||
| General Fund | |||||
| Regular Appropriation | 23,537,400 | 23,429,600 | 23,429,600 | 29,660,100 | 29,460,100 |
| Total General Fund | 23,537,400 | 23,429,600 | 23,429,600 | 29,660,100 | 29,460,100 |
| Restricted Funds | |||||
| Current Receipts | 27,098,857 | 21,002,241 | 20,545,300 | 18,220,000 | 19,220,000 |
| Total Restricted Funds | 27,098,857 | 21,002,241 | 20,545,300 | 18,220,000 | 19,220,000 |
| Federal Fund | |||||
| Current Receipts | 18,585,380 | 19,643,914 | 19,315,500 | 19,000,000 | 19,000,000 |
| Total Federal Fund | 18,585,380 | 19,643,914 | 19,315,500 | 19,000,000 | 19,000,000 |
| TOTAL FUNDS | 69,221,637 | 64,075,755 | 63,290,400 | 66,880,100 | 67,680,100 |
| EXPENDITURES BY CLASS | |||||
| Personnel Costs | 39,461,919 | 38,023,985 | 37,233,600 | 39,632,800 | 40,087,000 |
| Operating Expenses | 19,836,181 | 17,556,909 | 17,667,900 | 18,795,700 | 19,064,500 |
| Grants Loans Benefits | 8,542,435 | 7,268,917 | 7,117,900 | 7,219,200 | 7,284,600 |
| Debt Service | 321,364 | 285,331 | 350,000 | 350,000 | 350,000 |
| Capital Outlay | 1,059,738 | 940,613 | 921,000 | 882,400 | 894,000 |
| TOTAL EXPENDITURES BY CLASS | 69,221,637 | 64,075,755 | 63,290,400 | 66,880,100 | 67,680,100 |
| EXPENDITURES BY FUND SOURCE | |||||
| General Fund | 23,537,400 | 23,429,600 | 23,429,600 | 29,660,100 | 29,460,100 |
| Restricted Funds | 27,098,857 | 21,002,241 | 20,545,300 | 18,220,000 | 19,220,000 |
| Federal Fund | 18,585,380 | 19,643,914 | 19,315,500 | 19,000,000 | 19,000,000 |
| TOTAL EXPENDITURES BY FUND | 69,221,637 | 64,075,755 | 63,290,400 | 66,880,100 | 67,680,100 |
| EXPENDITURE BY UNIT | |||||
| Academic Support | 2,438,777 | 3,020,699 | 3,032,900 | 2,906,300 | 2,943,600 |
| Auxilliary Enterprises | 5,663,271 | 4,658,295 | 2,192,600 | 2,101,100 | 2,128,100 |
| Institutional Support | 13,882,638 | 11,458,791 | 13,134,900 | 12,986,800 | 13,125,800 |
| Instruction | 12,765,912 | 12,125,446 | 11,258,000 | 11,288,300 | 11,618,400 |
| Operation and Maintenance of Plant | 4,680,295 | 5,229,721 | 6,302,300 | 6,039,300 | 6,117,000 |
| Public Service | 7,780,834 | 7,638,359 | 7,417,600 | 8,282,200 | 8,373,600 |
| Research | 5,508,360 | 6,017,057 | 6,049,500 | 7,353,600 | 7,428,200 |
| Scholarships and Fellowships | 9,222,533 | 7,612,001 | 8,020,500 | 8,085,800 | 8,161,900 |
| Student Services | 7,279,017 | 6,315,386 | 5,882,100 | 7,836,700 | 7,783,500 |
| TOTAL EXPENDITURES BY UNIT | 69,221,637 | 64,075,755 | 63,290,400 | 66,880,100 | 67,680,100 |
5
2016-2018 Kentucky Branch Budget Total Request: Expenditure Detail Summary Record All requested columns rounded to nearest $100
| OPERATING BUDGET RECORD C-3 | Agency: Postsecondary Education Institutions | ||||
| Governmental Branch: Executive Branch Cabinet: Postsecondary Education | Program/Service Unit: Sub Program: Posting Unit: | Kentucky State University | |||
| FY 2013-14 Actual | FY 2014-15 Actual | FY 2015-16 Budgeted | FY 2016-17 Requested | FY 2017-18 Requested | |
|---|---|---|---|---|---|
| EXPENDITURES BY FUND SOURCE | |||||
| Federal Fund | 18,585,380 | 19,643,914 | 19,315,500 | 19,000,000 | 19,000,000 |
| General Fund | 23,537,400 | 23,429,600 | 23,429,600 | 29,660,100 | 29,460,100 |
| Restricted Fund | 27,098,857 | 21,002,241 | 20,545,300 | 18,220,000 | 19,220,000 |
| TOTAL EXPENDITURES BY FUND | 69,221,637 | 64,075,755 | 63,290,400 | 66,880,100 | 67,680,100 |
| EXPENDITURE CATEGORY | |||||
| Personnel Cost | |||||
| E111 Regular Salaries & Wages | 28,707,394 | 26,779,742 | 26,223,100 | 27,977,200 | 28,358,500 |
| E121 Employer FICA | 1,810,783 | 1,733,450 | 1,697,400 | 1,831,200 | 1,840,400 |
| E122 Employer Retirement | 4,396,040 | 5,784,292 | 5,664,100 | 6,082,400 | 6,115,000 |
| E123 Health Insurance | 2,330,383 | 2,311,575 | 2,263,500 | 2,414,600 | 2,428,600 |
| Subtotal Salaries & Fringes | 37,244,600 | 36,609,059 | 35,848,100 | 38,305,400 | 38,742,500 |
| E131 Worker's Compensation | 62,765 | 169,777 | 166,200 | 159,300 | 161,300 |
| Other Professional Services Contracts | 2,154,554 | 1,245,149 | 1,219,300 | 1,168,100 | 1,183,200 |
| Total Personnel Cost | 39,461,919 | 38,023,985 | 37,233,600 | 39,632,800 | 40,087,000 |
| Operating Expenses | |||||
| E210 Utilities & Heating Fuels | 2,311,436 | 2,250,804 | 2,204,100 | 2,111,600 | 2,138,900 |
| Non-Breakdown Operating | 17,524,745 | 15,306,105 | 15,463,800 | 16,684,100 | 16,925,600 |
| Total Operating Expenses | 19,836,181 | 17,556,909 | 17,667,900 | 18,795,700 | 19,064,500 |
| Grants/Loans/Benefits | |||||
| Non-Breakdown Grants,Loans,Benefits | 8,542,435 | 7,268,917 | 7,117,900 | 7,219,200 | 7,284,600 |
| Total Grants/Loans/Benefits | 8,542,435 | 7,268,917 | 7,117,900 | 7,219,200 | 7,284,600 |
| Debt Service | |||||
| Debt Service-Restricted Funds | 321,364 | 285,331 | 350,000 | 350,000 | 350,000 |
| Total Debt Service | 321,364 | 285,331 | 350,000 | 350,000 | 350,000 |
| Capital Outlay | |||||
| Non-Breakdown Capital Outlay | 1,059,738 | 940,613 | 921,000 | 882,400 | 894,000 |
| Total Capital Outlay | 1,059,738 | 940,613 | 921,000 | 882,400 | 894,000 |
| TOTAL EXPENDITURES | 69,221,637 | 64,075,755 | 63,290,400 | 66,880,100 | 67,680,100 |
6
2016-2018 Kentucky Branch Budget Total Request: Expenditure Detail Summary Record All requested columns rounded to nearest $100
| OPERATING BUDGET RECORD C5 | Agency: Postsecondary Education Institutions | ||||
| Governmental Branch: Executive Branch Cabinet: Postsecondary Education | Program/Service Unit: Sub Program: Posting Unit: | ||||
| Personnel Budget by Source of Funds | FY 2013-14 Actual | FY 2014-15 Actual | FY 2015-16 Budgeted | FY 2016-17 Requested | FY 2017-18 Requested |
|---|---|---|---|---|---|
| Number of Positions | |||||
| Full Time Positions | |||||
| Filled | 535 | 513 | 465 | 465 | 458 |
| Total Full Time Positions | 535 | 513 | 465 | 465 | 458 |
| Part Time Positions | |||||
| Filled | 51 | 43 | 28 | 15 | 15 |
| Total Part Time Positions | 51 | 43 | 28 | 15 | 15 |
| GRAND TOTAL | |||||
| 1. Number of Positions | |||||
| Filled | 586 | 556 | 493 | 480 | 473 |
| Total Funds | 586 | 556 | 493 | 480 | 473 |
| 2. Source of Funds ($) | |||||
| General Fd Cost of Positions | 12,608,881 | 13,607,403 | 13,332,200 | 17,290,400 | 17,168,500 |
| Restricted Fds Cost of Positions | 14,742,379 | 11,762,475 | 11,690,900 | 10,365,300 | 10,930,200 |
| Federal Fds. Cost of Positions | 9,956,100 | 11,408,759 | 10,991,100 | 10,809,000 | 10,805,100 |
| Total Funds | 37,307,360 | 36,778,637 | 36,014,200 | 38,464,700 | 38,903,800 |
7
2016-2018 Kentucky Branch Budget Baseline Budget Request: Expenditure Detail Summary Record All requested columns rounded to nearest $100
| OPERATING BUDGET RECORD A1/A2 | Agency: Postsecondary Education Institutions | ||||
| Governmental Branch: | Executive Branch | Appropriation: | Kentucky State University | ||
|---|---|---|---|---|---|
| Cabinet: | Postsecondary Education Program/Service Unit: | Sub Program: | |||
| Posting Unit: | |||||
| FY 2013-14 | FY 2014-15 | FY 2015-16 | FY 2016-17 | FY 2017-18 | |
| Actual | Actual | Budgeted | Requested | Requested | |
| SOURCE OF FUNDS | |||||
| General Fund | |||||
| Regular Appropriation | 23,537,400 | 23,429,600 | 23,429,600 | 23,429,600 | 23,429,600 |
| Total General Fund | 23,537,400 | 23,429,600 | 23,429,600 | 23,429,600 | 23,429,600 |
| Restricted Funds | |||||
| Current Receipts | 27,098,857 | 21,002,241 | 20,545,300 | 18,220,000 | 19,220,000 |
| Total Restricted Funds | 27,098,857 | 21,002,241 | 20,545,300 | 18,220,000 | 19,220,000 |
| Federal Fund | |||||
| Current Receipts | 18,585,380 | 19,643,914 | 19,315,500 | 19,000,000 | 19,000,000 |
| Total Federal Fund | 18,585,380 | 19,643,914 | 19,315,500 | 19,000,000 | 19,000,000 |
| TOTAL FUNDS | 69,221,637 | 64,075,755 | 63,290,400 | 60,649,600 | 61,649,600 |
| EXPENDITURES BY CLASS | |||||
| Personnel Costs | 39,461,919 | 38,023,985 | 37,233,600 | 35,671,400 | 36,242,700 |
| Operating Expenses | 19,836,181 | 17,556,909 | 17,667,900 | 16,926,600 | 17,255,500 |
| Grants Loans Benefits | 8,542,435 | 7,268,917 | 7,117,900 | 6,819,200 | 6,907,400 |
| Debt Service | 321,364 | 285,331 | 350,000 | 350,000 | 350,000 |
| Capital Outlay | 1,059,738 | 940,613 | 921,000 | 882,400 | 894,000 |
| TOTAL EXPENDITURES BY CLASS | 69,221,637 | 64,075,755 | 63,290,400 | 60,649,600 | 61,649,600 |
| EXPENDITURES BY FUND SOURCE | |||||
| General Fund | 23,537,400 | 23,429,600 | 23,429,600 | 23,429,600 | 23,429,600 |
| Restricted Funds | 27,098,857 | 21,002,241 | 20,545,300 | 18,220,000 | 19,220,000 |
| Federal Fund | 18,585,380 | 19,643,914 | 19,315,500 | 19,000,000 | 19,000,000 |
| TOTAL EXPENDITURES BY FUND | 69,221,637 | 64,075,755 | 63,290,400 | 60,649,600 | 61,649,600 |
| EXPENDITURE BY UNIT | |||||
| Academic Support | 2,438,777 | 3,020,699 | 3,032,900 | 2,906,300 | 2,943,600 |
| Auxilliary Enterprises | 5,663,271 | 4,658,295 | 2,192,600 | 2,101,100 | 2,128,100 |
| Institutional Support | 13,882,638 | 11,458,791 | 13,134,900 | 12,586,800 | 12,748,700 |
| Instruction | 12,765,912 | 12,125,446 | 11,258,000 | 10,788,300 | 11,147,000 |
| Operation and Maintenance of Plant | 4,680,295 | 5,229,721 | 6,302,300 | 6,039,300 | 6,117,000 |
| Public Service | 7,780,834 | 7,638,359 | 7,417,600 | 7,108,100 | 7,199,500 |
| Research | 5,508,360 | 6,017,057 | 6,049,500 | 5,797,200 | 5,871,800 |
| Scholarships and Fellowships | 9,222,533 | 7,612,001 | 8,020,500 | 7,685,800 | 7,784,700 |
| Student Services | 7,279,017 | 6,315,386 | 5,882,100 | 5,636,700 | 5,709,200 |
| TOTAL EXPENDITURES BY UNIT | 69,221,637 | 64,075,755 | 63,290,400 | 60,649,600 | 61,649,600 |
8
| OPERATING BUDGET RECORD A-3 | Agency: Postsecondary Education Institutions | ||||
| Governmental Branch: Executive Branch Cabinet: Postsecondary Education | Program/Service Unit: Sub Program: Posting Unit: | ||||
| FY 2013-14 Actual | FY 2014-15 Actual | FY 2015-16 Budgeted | FY 2016-17 Requested | FY 2017-18 Requested | |
|---|---|---|---|---|---|
| EXPENDITURES BY FUND SOURCE | |||||
| Federal Fund | 18,585,380 | 19,643,914 | 19,315,500 | 19,000,000 | 19,000,000 |
| General Fund | 23,537,400 | 23,429,600 | 23,429,600 | 23,429,600 | 23,429,600 |
| Restricted Fund | 27,098,857 | 21,002,241 | 20,545,300 | 18,220,000 | 19,220,000 |
| TOTAL EXPENDITURES BY FUND | 69,221,637 | 64,075,755 | 63,290,400 | 60,649,600 | 61,649,600 |
| EXPENDITURE CATEGORY | |||||
| Personnel Cost | |||||
| E111 Regular Salaries & Wages | 28,707,394 | 26,779,742 | 26,223,100 | 25,122,800 | 25,557,800 |
| E121 Employer FICA | 1,810,783 | 1,733,450 | 1,697,400 | 1,626,200 | 1,647,200 |
| E122 Employer Retirement | 4,396,040 | 5,784,292 | 5,664,100 | 5,426,400 | 5,496,600 |
| E123 Health Insurance | 2,330,383 | 2,311,575 | 2,263,500 | 2,168,600 | 2,196,600 |
| Subtotal Salaries & Fringes | 37,244,600 | 36,609,059 | 35,848,100 | 34,344,000 | 34,898,200 |
| E131 Worker's Compensation | 62,765 | 169,777 | 166,200 | 159,300 | 161,300 |
| Other Professional Services Contracts | 2,154,554 | 1,245,149 | 1,219,300 | 1,168,100 | 1,183,200 |
| Total Personnel Cost | 39,461,919 | 38,023,985 | 37,233,600 | 35,671,400 | 36,242,700 |
| Operating Expenses | |||||
| E210 Utilities & Heating Fuels | 2,311,436 | 2,250,804 | 2,204,100 | 2,111,600 | 2,138,900 |
| Non-Breakdown Operating | 17,524,745 | 15,306,105 | 15,463,800 | 14,815,000 | 15,116,600 |
| Total Operating Expenses | 19,836,181 | 17,556,909 | 17,667,900 | 16,926,600 | 17,255,500 |
| Grants/Loans/Benefits | |||||
| Non-Breakdown Grants,Loans,Benefits | 8,542,435 | 7,268,917 | 7,117,900 | 6,819,200 | 6,907,400 |
| Total Grants/Loans/Benefits | 8,542,435 | 7,268,917 | 7,117,900 | 6,819,200 | 6,907,400 |
| Debt Service | |||||
| Debt Service-Restricted Funds | 321,364 | 285,331 | 350,000 | 350,000 | 350,000 |
| Total Debt Service | 321,364 | 285,331 | 350,000 | 350,000 | 350,000 |
| Capital Outlay | |||||
| Non-Breakdown Capital Outlay | 1,059,738 | 940,613 | 921,000 | 882,400 | 894,000 |
| Total Capital Outlay | 1,059,738 | 940,613 | 921,000 | 882,400 | 894,000 |
| TOTAL EXPENDITURES | 69,221,637 | 64,075,755 | 63,290,400 | 60,649,600 | 61,649,600 |
9
PROGRAM NARRATIVE/DOCUMENTATION RECORD
FORM A-4
Mission
Kentucky State University, building on its legacy of achievement as a historically black, liberal arts, and 1890 land-grant University, affords access to and prepares a diverse student population of traditional and non-traditional students to compete in a multifaceted, ever-changing global society by providing student-centered learning while integrating teaching, research, and service through high-quality undergraduate and select graduate programs. Kentucky State University is committed to keeping relevant its legacy of service by proactively engaging the community in partnerships on civic projects driven by the objective of positively impacting the quality of life of the citizens of the Commonwealth.
University Profile
As it is delineated, the three-pronged mission of Kentucky State University (KSU) includes being a land grant HBCU that provides a liberal arts education in the tradition of developing productive, engaged citizens who are problem-solvers.
Kentucky State University is the most diverse of the public institutions of higher education in the Commonwealth of Kentucky. KSU values the importance of diversity on the University campus. KSU has a diversity plan consistent with the diversity policy requirements of the Kentucky Council on Postsecondary Education. A commitment to diversity helps create an atmosphere that encourages openness to differences and a respect for choices. KSU strives to represent the diverse world in which we live, with a diversity of opinions and cultures.
As an HBCU, Kentucky State University has a mission of providing opportunity to those who otherwise would not have been granted access to higher education. As a Kentucky Council on Postsecondary Education affiliated comprehensive university, it has an obligation to increase baccalaureate degrees.
Research has shown that African-American students attending HBCU's are more likely than their counterparts at other institutions to pursue a postgraduate education and become professionals. KSU has a special role to play in developing a diverse work force within the Commonwealth.
10
Program Description – Instruction
KSU is primarily an undergraduate institution of higher education. KSU offers a few select programs at the master's level and one program at the doctoral level. KSU is designated as the Commonwealth's public liberal arts institution with a common liberal studies core curriculum for all students and baccalaureate programs in the traditional arts and sciences. KSU's academic offerings are further enhanced by a variety of baccalaureate and associate degree programs in career and career-oriented disciplines such as business, computer sciences, education, public administration, nursing, and agriculture, food and environment (AFE). The nursing program continues to meet the high demand for health care professionals with full capacity classes and wait lists for each session. Pre-professional programs in law, dentistry, medicine, veterinary medicine, optometry, allied health, and engineering are also offered. The university's liberal studies focus is further enhanced with various centers of study for enhancing student success. Academic support services include a broad, diverse range of services for all KSU students. The Academic Center for Excellence (ACE) supports the traditional student with personalized, supplemental instruction while emphasizing necessary academic success strategies during the student's college experience.
KSU offers graduate programs that lead to degrees at the Master's level in:
- Interdisciplinary Behavioral Science
- Special Education with a Certification in Learning and Behavior Disorders
- Business Administration
- Public Administration
- Science in Aquaculture/Aquatic Sciences
- Science in Computer Science Technology
- Science in Environmental Studies
In the spring of 2015 KSU inaugurated a new Doctor of Nursing Practice (DNP) degree with seven (7) candidate students. According to the American Association of Colleges of Nursing, “[DNPs] with a blend of clinical, organizational, economic and leadership skills are most likely to be able to critique nursing and other clinical scientific findings and design programs of care delivery that are locally acceptable, economically feasible, and which significantly impact health care outcomes”.
Measures/Performance Indicators: In the 2014-2015 academic year, KSU awarded 384 degrees; 62 Associate, 270 Baccalaureate, and 52 Masters. Each KSU graduate is expected to acquire skills and first-hand experience in verbal and written communications; mathematical computation and reasoning, while at the same time being exposed to the enduring importance of the methods and subject matters of the humanities, foreign languages, the natural sciences, the social sciences, and the fine arts.
11
Program Description – Research
KSU conducts research projects relevant to the needs of the community to fulfill one of its land grant missions through the divisions of Agriculture and Natural Resources, Aquaculture, Environmental Studies and Sustainable Systems, Food and Animal Science, and Family and Consumer Sciences.
Students are involved in these research programs to enhance their academic curriculum obtained through hands-on training and experiential learning in the laboratory and in the field. Students receive close mentoring engagement that provides opportunities for their professional development where they participate in scientific oral and poster competitions. Research engagement also prepares students in developing their analytical capability and encourage them to develop scientific paper, making them competitive in this field.
Measures/Performance Indicators:
The research program engages at least 50% of the undergraduate students through a capstone project or undergraduate research experience and at least 75% of graduate students through research. At least 50% of the students engaged in research will participate in scientific oral or poster presentations and 50% will develop refereed or journal publications.
Scientists conducting research will be able to identify best management practices that can be adopted by local small and under-served stakeholders, leading to increasing their potential income while minimizing adverse impacts to the environment. At least 75% of research faculty and/or scientists will be able to present and publish their research findings and secure external funds.
Program Description – Public Service
The extension portion of the Land-Grant Program is called the Cooperative Extension Program (CEP). The name reflects the mission of the program, which is to help resolve agricultural, educational, economic, and social problems of the people of Kentucky, especially those with limited resources living in rural communities.
KSU's Cooperative Extension Program has a joint plan of work with the research program to provide avenue for technology transfer of research findings that are
12
relevant to the communities. Subject areas for extension include traditional agriculture production; natural resources management; aquaculture production and management; agriculture economics and marketing; environmental quality related stewardships; food nutrition and human health; obesity and chronic disease; goat production; small farm programs; rural community development; family well-being that includes financial and family management; and 4-H and youth development programs. Programs and workshops are offered through “The Third Thursday Thing” monthly meetings to engage stakeholders who are interested in the different topics offered every month with an average of about 100 participants monthly.
In addition, outreach to K-12 youth and teachers have been developed through programs and matriculation that has been increased to engage science and other teachers in the field of food, agriculture, and the environment. Partnerships with schools have been established to increase KSU-CAFSSS visibility in the communities through “Adopt-a-School” program. CAFSSS faculty/scientists and/or staff establish relationships with the adopted school to introduce CAFSSS programs that both students and teachers can participate in or become interested in. Schools visits to KSU or CAFSSS visit to the schools for interactive discussions is also a part of this outreach effort.
Measures/Performance Indicators: I he success of the Cooperative Extension Program is determined by the monthly number of participants; the number of participants who implement and adopt new practices identified; the impacts of new implemented programs or activities that lead to behavioral change and income improvement. Programmatic support obtained through local, regional, and national funds will also help determine the necessity or measure of success.
Outreach programs and engagement with schools can be measured by the number of requests from schools to visit KSU; the number of schools participating in CAFSSS outreach programs; and the number of schools requesting CAFSSS to visit their school.
13
2016-2018 Kentucky Branch Budget Baseline Budget Request: Expenditure Detail Summary Record All requested columns rounded to nearest $100
| OPERATING BUDGET RECORD A5 | Agency: Postsecondary Education Institutions | ||||
| Governmental Branch: | Executive Branch | Appropriation: | Kentucky State University | ||
|---|---|---|---|---|---|
| Cabinet: | Postsecondary Education | Program/Service Unit: | |||
| Sub Program: | |||||
| Posting Unit: | |||||
| Personnel Budget by Source of Funds | FY 2013-14 | FY 2014-15 | FY 2015-16 | FY 2016-17 | FY 2017-18 |
| Actual | Actual | Budgeted | Requested | Requested | |
| Number of Positions | |||||
| Full Time Positions | |||||
| Filled | 535 | 513 | 465 | 440 | 433 |
| Total Full Time Positions | 535 | 513 | 465 | 440 | 433 |
| Part Time Positions | |||||
| Filled | 51 | 43 | 28 | 15 | 15 |
| Total Part Time Positions | 51 | 43 | 28 | 15 | 15 |
| GRAND TOTAL | |||||
| 1. Number of Positions | |||||
| Filled | 586 | 556 | 493 | 455 | 448 |
| Total Positions | 586 | 556 | 493 | 455 | 448 |
| 2. Source of Funds ($) | |||||
| General Fd Cost of Positions | 12,608,881 | 13,607,403 | 13,332,200 | 13,329,000 | 13,324,200 |
| Restricted Fds Cost of Positions | 14,742,379 | 11,762,475 | 11,690,900 | 10,365,300 | 10,930,200 |
| Federal Fds. Cost of Positions | 9,956,100 | 11,408,759 | 10,991,100 | 10,809,000 | 10,805,100 |
| Total Funds | 37,307,360 | 36,778,637 | 36,014,200 | 34,503,300 | 35,059,500 |
14
2016-2018 Kentucky Branch Budget Request Operating Budget Record A-6 Agency: Kentucky State University
| FY 2016 | FY 2017 | FY 2018 | ||||
| Total Positions | Total Position Cost | Total Positions | Total Position Cost | Total Positions | Total Position Cost | |
|---|---|---|---|---|---|---|
| Full-Time | 52 | 2,648,400 | 48 | 2,537,300 | 46 | 2,578,200 |
| Clerical and secretarial | 52 | 2,648,400 | 48 | 2,537,300 | 46 | 2,578,200 |
| Executive/Admin and managerial | 50 | 6,809,800 | 48 | 6,524,100 | 46 | 6,629,200 |
| Faculty | 133 | 12,635,100 | 122 | 12,213,500 | 120 | 12,405,800 |
| Other professionals | 122 | 8,457,500 | 120 | 8,102,700 | 120 | 8,233,300 |
| Service/Maintenance | 50 | 2,034,600 | 48 | 1,949,200 | 47 | 1,980,600 |
| Skilled crafts | 20 | 1,076,300 | 18 | 1,031,200 | 18 | 1,047,800 |
| Technical and paraprofessional | 38 | 1,803,900 | 36 | 1,728,200 | 36 | 1,756,100 |
| FT Total | 465 | 35,465,600 | 440 | 34,086,200 | 433 | 34,631,000 |
| Part-Time | ||||||
| Clerical and secretarial | 2 | 6,600 | 2 | 6,600 | 2 | 7,000 |
| Faculty | 15 | 164,600 | 3 | 33,000 | 3 | 35,000 |
| Other professionals | 5 | 258,800 | 5 | 258,800 | 5 | 265,000 |
| Service/Maintenance | 1 | 16,500 | 1 | 16,500 | 1 | 16,500 |
| Technical and paraprofessional | 4 | 102,200 | 4 | 102,200 | 4 | 105,000 |
| PT Total | 27 | 548,700 | 15 | 417,100 | 15 | 428,500 |
| Grand Total | 492 | 36,014,300 | 455 | 34,503,300 | 448 | 35,059,500 |
15
FD-1A CONSOLIDATED CURRENT FUNDS REVENUE ACTUAL FISCAL YEAR 2013-14 DUE DATE: November 1 INSTITUTION: Kentucky State University
| Actual FY 2013-14 | |||
| Unrestricted | Restricted | Total | |
|---|---|---|---|
| Educational and General (E&G) | |||
| Tuition and Fees | |||
| Degree Credit - Fall | 10,814,762 | 10,883,235 | |
| Degree Credit - Winter | - | - | |
| Degree Credit - Spring | 8,830,368 | 8,830,368 | |
| Degree Credit - Summer | 768,555 | 768,555 | |
| Subtotal Tuition | 20,413,685 | - | 20,482,158 |
| Noncredit | - | - | - |
| Mandatory Student Fees | 426,068 | 426,068 | |
| Other Fees | 346,357 | 346,357 | |
| Subtotal Tuition and Fees | 21,186,110 | - | 21,254,583 |
| Less: Scholarship Allowances | 4,276,036 | 4,276,036 | |
| Net Tuition and Fees | 16,910,074 | - | 16,978,547 |
| Governmental Appropriations-Federal | |||
| Agricultural Experiment Station | - | 3,915,372 | 3,915,372 |
| Agricultural Extension Service | - | 2,806,960 | 2,806,960 |
| Other Current Appropriations | - | - | - |
| Subtotal Governmental Appropriations-Federal | - | 6,722,332 | 6,722,332 |
| Governmental Appropriations-State | 23,537,400 | 23,537,400 | |
| Governmental Appropriations-Local | - | - | - |
| Governmental Grants and Contracts-Federal | |||
| Pell Grants | - | 5,929,634 | 5,929,634 |
| Supplemental Educational Opportunity Grants | - | 299,723 | 299,723 |
| College Work Study | - | 415,122 | 415,122 |
| Other Grants and Contracts | - | 5,218,569 | 5,218,569 |
| Subtotal Governmental Grants and Contracts-Federal | - | 11,863,048 | 11,863,048 |
| Governmental Grants and Contracts-State | - | 2,231,420 | 2,231,420 |
| Governmental Grants and Contracts-Local | - | 58,390 | 58,390 |
| Non-Governmental Grants and Contracts | - | ||
| Gifts, Donations, and Pledges | 12,676 | 12,676 | |
| Indirect Cost Reimbursement | 390,905 | 390,905 | |
| Investment Income | 103,943 | 1,596,327 | 1,700,270 |
| Endowment Income | - | ||
| Sales and Services of Educational Activities | 208,102 | 208,102 | |
| Budgeted Fund Balance as Support | - | ||
| Contributions from Foundations | - | ||
| Other | (255,665) | (255,665) | |
| Total Educational and General (E&G) | 40,894,759 | 22,484,193 | 63,447,425 |
| Sales and Services of Auxiliary Enterprises | |||
| Housing | 3,161,664 | 3,161,664 | |
| Food Service | 2,877,787 | 2,877,787 | |
| Bookstores | 75,000 | 75,000 | |
| Other | 80,973 | 80,973 | |
| Intercollegiate Athletics | - | ||
| Mandatory Student Fees | - | ||
| Subtotal Auxiliary Enterprises | 6,195,424 | - | 6,195,424 |
| Less: Discounts and Allowances allocated to Auxiliary Enterprises | |||
| Total Auxiliary Enterprises | 6,195,424 | - | 6,195,424 |
| Sales and Services of Hospitals | - | - | - |
| TOTAL CURRENT FUNDS REVENUE | 47,090,183 | 22,484,193 | 69,642,849 |
Are affiliated corporation funds included? yes___ no X
If yes, are the affiliated corporations those listed in Table 25? yes___ no___
If no, provide explanation.
16
FD-2A CONSOLIDATED CURRENT FUNDS EXPENSES AND TRANSFERS BY FUNCTIONAL NATURAL OBJECT CODE ACTUAL FISCAL YEAR 2013-14 DUE DATE: November 1 INSTITUTION: Kentucky State University
| Actual FY 2013-14 | |||
| By Function | Unrestricted | Restricted | Total |
|---|---|---|---|
| Educational and General (E&G) | |||
| Instruction | 12,462,869 | 303,043 | 12,765,912 |
| Research | 821,191 | 4,687,170 | 5,508,361 |
| Public Service | 3,204,924 | 4,575,910 | 7,780,834 |
| Libraries | 477,231 | 620,219 | 1,097,450 |
| Academic Support | 583,282 | 758,045 | 1,341,327 |
| Student Services | 6,012,994 | 1,266,023 | 7,279,017 |
| Institutional Support | 12,903,723 | 978,916 | 13,882,639 |
| Operation and Maintenance of Plant* | 4,680,295 | - | 4,680,295 |
| Student Financial Aid | - | 9,222,531 | 9,222,531 |
| Depreciation | - | 4,459,941 | 4,459,941 |
| Other Educational and General Expenses | - | - | - |
| Subtotal E&G | 41,146,509 | 26,871,798 | 68,018,307 |
| Mandatory Transfers | - | - | - |
| Nonmandatory Transfers | |||
| Total Educational and General (E&G) | 41,146,509 | 26,871,798 | 68,018,307 |
| Auxiliary Enterprises | |||
| Auxiliary Enterprise Operations | - | 5,663,271 | 5,663,271 |
| Mandatory Transfers | - | - | - |
| Nonmandatory Transfers | - | - | - |
| Total Auxiliary Enterprises | - | - | 5,663,271 |
| Hospitals | |||
| Hospital Operations | - | - | - |
| Mandatory Transfers | - | - | - |
| Nonmandatory Transfers | - | - | - |
| Total Hospitals | - | - | - |
| TOTAL EXPENSES/TRANSFERS BY FUNCTION | 41,146,509 | 26,871,798 | 73,681,578 |
| By Natural Object | |||
| Personnel Costs | 28,816,670 | 10,645,249 | 39,461,919 |
| Operating Expenses | 14,120,326 | 5,715,855 | 19,836,181 |
| Grants, Loans, or Benefits | 1,273,518 | 7,268,917 | 8,542,435 |
| Debt Service | 321,364 | - | 321,364 |
| Capital Outlay | 1,059,738 | - | 1,059,738 |
| TOTAL EXPENDITURES BY NATURAL OBJECT | 45,591,616 | 23,630,021 | 69,221,637 |
Are affiliated corporation funds included? yes___ no X
If yes, are the affiliated corporations those included in Table 25? yes___ no___
If no, provide explanation.
*See Reporting Supplement
17
FD-1A CONSOLIDATED CURRENT FUNDS REVENUE ACTUAL FISCAL YEAR 2014-15 DUE DATE: November 1 INSTITUTION: Kentucky State University
| Actual FY 2014-15 | |||
| Unrestricted | Restricted | Total | |
|---|---|---|---|
| Educational and General (E&G) | |||
| Tuition and Fees | |||
| Degree Credit - Fall | 8,602,403 | 8,670,876 | |
| Degree Credit - Winter | - | - | |
| Degree Credit - Spring | 7,312,748 | 7,312,748 | |
| Degree Credit - Summer | 358,532 | 358,532 | |
| Subtotal Tuition | 16,273,683 | - | 16,342,156 |
| Noncredit | - | - | - |
| Mandatory Student Fees | 409,167 | 409,167 | |
| Other Fees | 197,534 | 197,534 | |
| Subtotal Tuition and Fees | 16,880,384 | - | 16,948,857 |
| Less: Scholarship Allowances | 5,431,851 | 5,431,851 | |
| Net Tuition and Fees | 11,448,533 | - | 11,517,006 |
| Governmental Appropriations-Federal | |||
| Agricultural Experiment Station | - | 3,770,028 | 3,770,028 |
| Agricultural Extension Service | - | 2,895,484 | 2,895,484 |
| Other Current Appropriations | - | - | - |
| Subtotal Governmental Appropriations-Federal | - | 6,665,512 | 6,665,512 |
| Governmental Appropriations-State | 23,429,600 | 23,429,600 | |
| Governmental Appropriations-Local | - | - | - |
| Governmental Grants and Contracts-Federal | |||
| Pell Grants | - | 5,024,963 | 5,024,963 |
| Supplemental Educational Opportunity Grants | - | 210,743 | 210,743 |
| College Work Study | - | 353,740 | 353,740 |
| Other Grants and Contracts | - | 7,388,956 | 7,388,956 |
| Subtotal Governmental Grants and Contracts-Federal | - | 12,978,402 | 12,978,402 |
| Governmental Grants and Contracts-State | - | 1,936,605 | 1,936,605 |
| Governmental Grants and Contracts-Local | - | 209,635 | 209,635 |
| Non-Governmental Grants and Contracts | - | ||
| Gifts, Donations, and Pledges | 4,636 | 4,636 | |
| Indirect Cost Reimbursement | 795,053 | 795,053 | |
| Investment Income | 280,360 | 280,360 | |
| Endowment Income | - | ||
| Sales and Services of Educational Activities | 319,567 | 319,567 | |
| Budgeted Fund Balance as Support | - | ||
| Contributions from Foundations | - | ||
| Other | 366,371 | 366,371 | |
| Total Educational and General (E&G) | 36,359,124 | 22,075,150 | 58,502,747 |
| Sales and Services of Auxiliary Enterprises | |||
| Housing | 2,478,446 | 2,478,446 | |
| Food Service | 2,229,515 | 2,229,515 | |
| Bookstores | 85,922 | 85,922 | |
| Other | 32,154 | 32,154 | |
| Intercollegiate Athletics | - | ||
| Mandatory Student Fees | - | ||
| Subtotal Auxiliary Enterprises | 4,826,037 | - | 4,826,037 |
| Less: Discounts and Allowances allocated to Auxiliary Enterprises | |||
| Total Auxiliary Enterprises | 4,826,037 | - | 4,826,037 |
| Sales and Services of Hospitals | - | - | - |
| TOTAL CURRENT FUNDS REVENUE | 41,185,161 | 22,075,150 | 63,328,784 |
Are affiliated corporation funds included? yes___ no X
If yes, are the affiliated corporations those listed in Table 25? yes___ no___ If no, provide explanation.
18
FD-2A CONSOLIDATED CURRENT FUNDS EXPENSES AND TRANSFERS BY FUNCTIONAL NATURAL OBJECT CODE ACTUAL FISCAL YEAR 2014-15 DUE DATE: November 1 INSTITUTION: Kentucky State University
| Actual FY 2014-15 | |||
| By Function | Unrestricted | Restricted | Total |
|---|---|---|---|
| Educational and General (E&G) | |||
| Instruction | 11,797,807 | 327,639 | 12,125,446 |
| Research | 1,391,407 | 4,625,650 | 6,017,057 |
| Public Service | 2,284,045 | 5,354,315 | 7,638,360 |
| Libraries | 646,014 | 735,129 | 1,381,143 |
| Academic Support | 1,163,617 | 475,939 | 1,639,556 |
| Student Services | 5,024,524 | 1,290,862 | 6,315,386 |
| Institutional Support | 937,482 | 10,521,309 | 11,458,791 |
| Operation and Maintenance of Plant* | 5,229,721 | - | 5,229,721 |
| Student Financial Aid | - | 7,612,000 | 7,612,000 |
| Depreciation | - | 4,460,222 | 4,460,222 |
| Other Educational and General Expenses | - | - | - |
| Subtotal E&G | 28,474,617 | 35,403,065 | 63,877,682 |
| Mandatory Transfers | - | - | - |
| Nonmandatory Transfers | |||
| Total Educational and General (E&G) | 28,474,617 | 35,403,065 | 63,877,682 |
| Auxiliary Enterprises | |||
| Auxiliary Enterprise Operations | 4,658,295 | - | 4,658,295 |
| Mandatory Transfers | - | - | - |
| Nonmandatory Transfers | - | - | - |
| Total Auxiliary Enterprises | 4,658,295 | - | 4,658,295 |
| Hospitals | |||
| Hospital Operations | - | - | - |
| Mandatory Transfers | - | - | - |
| Nonmandatory Transfers | - | - | - |
| Total Hospitals | - | - | - |
| TOTAL EXPENSES/TRANSFERS BY FUNCTION | 33,132,912 | 35,403,065 | 68,535,977 |
| By Natural Object | |||
| Personnel Costs | 27,029,523 | 10,994,462 | 38,023,985 |
| Operating Expenses | 12,208,996 | 5,347,913 | 17,556,909 |
| Grants, Loans, or Benefits | - | 7,268,917 | 7,268,917 |
| Debt Service | 285,331 | - | 285,331 |
| Capital Outlay | 940,613 | - | 940,613 |
| TOTAL EXPENDITURES BY NATURAL OBJECT | 40,464,463 | 23,611,292 | 64,075,755 |
Are affiliated corporation funds included? yes___ no X If yes, are the affiliated corporations those included in Table 25? yes___ no___ If no, provide explanation.
*See Reporting Supplement
19
FD-1B CONSOLIDATED CURRENT FUNDS REVENUE BUDGETED FISCAL YEAR 2015-16 DUE DATE: November 1 INSTITUTION: Kentucky State University
| Budgeted FY 2015-16 | |||
| Unrestricted | Restricted | Total | |
|---|---|---|---|
| Educational and General (E&G) | |||
| Tuition and Fees | |||
| Degree Credit - Fall | 8,622,487 | 8,622,487 | |
| Degree Credit - Spring | 7,886,861 | 7,886,861 | |
| Degree Credit - Summer | - | - | |
| Degree Credit - Winter | - | - | |
| Distributed Learning Education | - | - | |
| Subtotal Tuition | 16,509,348 | - | 16,509,348 |
| Noncredit | - | - | - |
| Mandatory Student Fees | 409,552 | 409,552 | |
| Other Fees | 409,310 | 409,310 | |
| Subtotal Tuition and Fees | 17,328,210 | - | 17,328,210 |
| Less: Scholarship Allowances | 4,312,900 | 4,312,900 | |
| Net Tuition and Fees | 13,015,310 | - | 13,015,310 |
| Governmental Appropriations-Federal | |||
| Agricultural Experiment Station | - | 3,770,000 | 3,770,000 |
| Agricultural Extension Service | - | 2,895,500 | 2,895,500 |
| Other Current Appropriations | - | - | - |
| Subtotal Governmental Appropriations-Federal | - | 6,665,500 | 6,665,500 |
| Governmental Appropriations-State | 23,429,600 | 23,429,600 | |
| Governmental Appropriations-Local | - | - | - |
| Governmental Grants and Contracts-Federal | |||
| Pell Grants | 5,000,000 | 5,000,000 | |
| Supplemental Educational Opportunity Grants | 200,000 | 200,000 | |
| College Work Study | 350,000 | 350,000 | |
| Other Grants and Contracts | 7,100,000 | 7,100,000 | |
| Subtotal Governmental Grants and Contracts-Federal | - | 12,650,000 | 12,650,000 |
| Governmental Grants and Contracts-State | - | 1,950,000 | 1,950,000 |
| Governmental Grants and Contracts-Local | - | 210,000 | 210,000 |
| Non-Governmental Grants and Contracts | |||
| Gifts, Donations, and Pledges | 10,000 | 10,000 | |
| Indirect Cost Reimbursement | 395,300 | 395,300 | |
| Investment Income | 110,300 | 250,000 | 360,300 |
| Endowment Income | - | ||
| Sales and Services of Educational Activities | - | ||
| Budgeted Fund Balance as Support | - | ||
| Other | 61,290 | 61,290 | |
| Total Educational and General (E&G) | 37,011,800 | 21,735,500 | 58,747,300 |
| Sales and Services of Auxiliary Enterprises | |||
| Housing | 2,325,271 | - | 2,325,271 |
| Food Service | 2,142,829 | 2,142,829 | |
| Bookstores | 75,000 | 75,000 | |
| Other | - | ||
| Intercollegiate Athletics | - | - | |
| Mandatory Student Fees | - | - | |
| Total Auxiliary Enterprises | 4,543,100 | - | 4,543,100 |
| Sales and Services of Hospitals | - | - | - |
| TOTAL CURRENT FUNDS REVENUE | 41,554,900 | 21,735,500 | 63,290,400 |
Are affiliated corporation funds included? yes___ no x
If yes, are the affiliated corporations those listed in Table 25? yes___ no___
If no, provide explanation.
20
FD-2B CONSOLIDATED CURRENT FUNDS EXPENSES AND TRANSFERS BY FUNCTIONAL NATURAL OBJECT CODE BUDGETED FISCAL YEAR 2015-16 DUE DATE: November 1 INSTITUTION: Kentucky State University
| Budgeted FY 2015-16 | |||
| By Function | Unrestricted | Restricted | Total |
|---|---|---|---|
| Educational and General (E&G) | |||
| Instruction | 10,933,000 | 325,000 | 11,258,000 |
| Research | 1,449,600 | 4,600,000 | 6,049,600 |
| Public Service | 2,067,600 | 5,350,000 | 7,417,600 |
| Libraries | 640,400 | 735,000 | 1,375,400 |
| Academic Support | 1,182,400 | 475,000 | 1,657,400 |
| Student Services | 4,592,100 | 1,290,000 | 5,882,100 |
| Institutional Support | 12,194,900 | 940,000 | 13,134,900 |
| Operation and Maintenance of Plant* | 6,302,300 | 6,302,300 | |
| Student Financial Aid | - | 8,020,500 | 8,020,500 |
| Depreciation | - | - | - |
| Other Educational and General Expenses | - | - | - |
| Subtotal E&G | 39,362,300 | 21,735,500 | 61,097,800 |
| Mandatory Transfers | |||
| Nonmandatory Transfers | - | - | - |
| Total Educational and General (E&G) | 39,362,300 | 21,735,500 | 61,097,800 |
| Auxiliary Enterprises | |||
| Auxiliary Enterprise Operations | 2,192,600 | 2,192,600 | |
| Mandatory Transfers | - | - | - |
| Nonmandatory Transfers | - | - | - |
| Total Auxiliary Enterprises | 2,192,600 | - | 2,192,600 |
| Hospitals | |||
| Hospital Operations | - | - | - |
| Mandatory Transfers | - | - | - |
| Nonmandatory Transfers | - | - | - |
| Total Hospitals | - | - | - |
| TOTAL EXPENSES/TRANSFERS BY FUNCTION | 41,554,900 | 21,735,500 | 63,290,400 |
| By Natural Object | |||
| Personnel Costs | 23,810,000 | 10,600,000 | 34,410,000 |
| Operating Expenses | 17,394,900 | 3,115,000 | 20,509,900 |
| Grants, Loans, or Benefits | 8,020,500 | 8,020,500 | |
| Debt Service | 350,000 | 350,000 | |
| Capital Outlay | - | ||
| TOTAL EXPENDITURES BY NATURAL OBJECT | 41,554,900 | 21,735,500 | 63,290,400 |
Are affiliated corporation funds included? yes___ no x If yes, are the affiliated corporations those included in Table 25? yes___ no___ If no, provide explanation.
*See Reporting Supplement
21
FD-1B CONSOLIDATED CURRENT FUNDS REVENUE BUDGETED FISCAL YEAR 2016-17 DUE DATE: November 1 INSTITUTION: Kentucky State University
| Budgeted FY 2016-17 | |||
| Unrestricted | Restricted | Total | |
|---|---|---|---|
| Educational and General (E&G) | |||
| Tuition and Fees | |||
| Degree Credit - Fall | 7,600,000 | 7,600,000 | |
| Degree Credit - Spring | 7,000,000 | 7,000,000 | |
| Degree Credit - Summer | - | - | |
| Degree Credit - Winter | - | - | |
| Distributed Learning Education | - | - | |
| Subtotal Tuition | 14,600,000 | - | 14,600,000 |
| Noncredit | - | - | - |
| Mandatory Student Fees | 375,000 | 375,000 | |
| Other Fees | 375,000 | 375,000 | |
| Subtotal Tuition and Fees | 15,350,000 | - | 15,350,000 |
| Less: Scholarship Allowances | 4,000,000 | 4,000,000 | |
| Net Tuition and Fees | 11,350,000 | - | 11,350,000 |
| Governmental Appropriations-Federal | |||
| Agricultural Experiment Station | - | 3,770,000 | 3,770,000 |
| Agricultural Extension Service | - | 2,880,000 | 2,880,000 |
| Other Current Appropriations | - | - | - |
| Subtotal Governmental Appropriations-Federal | - | 6,650,000 | 6,650,000 |
| Governmental Appropriations-State | 23,429,600 | 23,429,600 | |
| Governmental Appropriations-Local | - | - | - |
| Governmental Grants and Contracts-Federal | |||
| Pell Grants | 4,700,000 | 4,700,000 | |
| Supplemental Educational Opportunity Grants | 200,000 | 200,000 | |
| College Work Study | 350,000 | 350,000 | |
| Other Grants and Contracts | 7,100,000 | 7,100,000 | |
| Subtotal Governmental Grants and Contracts-Federal | - | 12,350,000 | 12,350,000 |
| Governmental Grants and Contracts-State | - | 1,950,000 | 1,950,000 |
| Governmental Grants and Contracts-Local | - | 210,000 | 210,000 |
| Non-Governmental Grants and Contracts | |||
| Gifts, Donations, and Pledges | 10,000 | 10,000 | |
| Indirect Cost Reimbursement | 400,000 | 400,000 | |
| Investment Income | 100,000 | 250,000 | 350,000 |
| Endowment Income | - | ||
| Sales and Services of Educational Activities | - | ||
| Budgeted Fund Balance as Support | - | ||
| Other | 150,000 | 150,000 | |
| Total Educational and General (E&G) | 35,429,600 | 21,420,000 | 56,849,600 |
| Sales and Services of Auxiliary Enterprises | |||
| Housing | 1,850,000 | - | 1,850,000 |
| Food Service | 1,850,000 | 1,850,000 | |
| Bookstores | 100,000 | 100,000 | |
| Other | - | ||
| Intercollegiate Athletics | - | - | |
| Mandatory Student Fees | - | - | |
| Total Auxiliary Enterprises | 3,800,000 | - | 3,800,000 |
| Sales and Services of Hospitals | - | - | - |
| TOTAL CURRENT FUNDS REVENUE | 39,229,600 | 21,420,000 | 60,649,600 |
Are affiliated corporation funds included? yes___ no x
If yes, are the affiliated corporations those listed in Table 25? yes___ no___
If no, provide explanation.
22
FD-2B CONSOLIDATED CURRENT FUNDS EXPENSES AND TRANSFERS BY FUNCTIONAL NATURAL OBJECT CODE BUDGETED FISCAL YEAR 2016-17 DUE DATE: November 1 INSTITUTION: Kentucky State University
| Budgeted FY 2016-17 | |||
| By Function | Unrestricted | Restricted | Total |
|---|---|---|---|
| Educational and General (E&G) | |||
| Instruction | 10,463,300 | 325,000 | 10,788,300 |
| Research | 1,197,200 | 4,600,000 | 5,797,200 |
| Public Service | 1,758,100 | 5,350,000 | 7,108,100 |
| Libraries | 572,800 | 735,000 | 1,307,800 |
| Academic Support | 1,123,500 | 475,000 | 1,598,500 |
| Student Services | 4,346,700 | 1,290,000 | 5,636,700 |
| Institutional Support | 11,646,800 | 940,000 | 12,586,800 |
| Operation and Maintenance of Plant* | 6,039,300 | 6,039,300 | |
| Student Financial Aid | - | 7,685,800 | 7,685,800 |
| Depreciation | - | - | - |
| Other Educational and General Expenses | - | - | - |
| Subtotal E&G | 37,147,700 | 21,400,800 | 58,548,500 |
| Mandatory Transfers | |||
| Nonmandatory Transfers | - | - | - |
| Total Educational and General (E&G) | 37,147,700 | 21,400,800 | 58,548,500 |
| Auxiliary Enterprises | |||
| Auxiliary Enterprise Operations | 2,101,100 | 2,101,100 | |
| Mandatory Transfers | - | - | - |
| Nonmandatory Transfers | - | - | - |
| Total Auxiliary Enterprises | 2,101,100 | - | 2,101,100 |
| Hospitals | |||
| Hospital Operations | - | - | - |
| Mandatory Transfers | - | - | - |
| Nonmandatory Transfers | - | - | - |
| Total Hospitals | - | - | - |
| TOTAL EXPENSES/TRANSFERS BY FUNCTION | 39,248,800 | 21,400,800 | 60,649,600 |
| By Natural Object | |||
| Personnel Costs | 25,071,400 | 10,600,000 | 35,671,400 |
| Operating Expenses | 13,811,600 | 3,115,000 | 16,926,600 |
| Grants, Loans, or Benefits | 6,819,200 | 6,819,200 | |
| Debt Service | 350,000 | 350,000 | |
| Capital Outlay | 882,400 | 882,400 | |
| TOTAL EXPENDITURES BY NATURAL OBJECT | 40,115,400 | 20,534,200 | 60,649,600 |
Are affiliated corporation funds included? yes___ no x
If yes, are the affiliated corporations those included in Table 25? yes___ no___
If no, provide explanation.
*See Reporting Supplement
23
FD-1B CONSOLIDATED CURRENT FUNDS REVENUE BUDGETED FISCAL YEAR 2017-18 DUE DATE: November 1 INSTITUTION: Kentucky State University
| Budgeted FY 2017-18 | |||
| Unrestricted | Restricted | Total | |
|---|---|---|---|
| Educational and General (E&G) | |||
| Tuition and Fees | |||
| Degree Credit - Fall | 8,000,000 | 8,000,000 | |
| Degree Credit - Spring | 7,500,000 | 7,500,000 | |
| Degree Credit - Summer | - | - | |
| Degree Credit - Winter | - | - | |
| Distributed Learning Education | - | - | |
| Subtotal Tuition | 15,500,000 | - | 15,500,000 |
| Noncredit | - | - | - |
| Mandatory Student Fees | 375,000 | 375,000 | |
| Other Fees | 375,000 | 375,000 | |
| Subtotal Tuition and Fees | 16,250,000 | - | 16,250,000 |
| Less: Scholarship Allowances | 4,000,000 | 4,000,000 | |
| Net Tuition and Fees | 12,250,000 | - | 12,250,000 |
| Governmental Appropriations-Federal | |||
| Agricultural Experiment Station | - | 3,770,000 | 3,770,000 |
| Agricultural Extension Service | - | 2,880,000 | 2,880,000 |
| Other Current Appropriations | - | - | - |
| Subtotal Governmental Appropriations-Federal | - | 6,650,000 | 6,650,000 |
| Governmental Appropriations-State | 23,429,600 | 23,429,600 | |
| Governmental Appropriations-Local | - | - | - |
| Governmental Grants and Contracts-Federal | |||
| Pell Grants | 4,700,000 | 4,700,000 | |
| Supplemental Educational Opportunity Grants | 200,000 | 200,000 | |
| College Work Study | 350,000 | 350,000 | |
| Other Grants and Contracts | 7,100,000 | 7,100,000 | |
| Subtotal Governmental Grants and Contracts-Federal | - | 12,350,000 | 12,350,000 |
| Governmental Grants and Contracts-State | - | 1,950,000 | 1,950,000 |
| Governmental Grants and Contracts-Local | - | 210,000 | 210,000 |
| Non-Governmental Grants and Contracts | |||
| Gifts, Donations, and Pledges | 10,000 | 10,000 | |
| Indirect Cost Reimbursement | 400,000 | 400,000 | |
| Investment Income | 100,000 | 250,000 | 350,000 |
| Endowment Income | - | ||
| Sales and Services of Educational Activities | - | ||
| Budgeted Fund Balance as Support | - | ||
| Other | 150,000 | 150,000 | |
| Total Educational and General (E&G) | 36,329,600 | 21,420,000 | 57,749,600 |
| Sales and Services of Auxiliary Enterprises | |||
| Housing | 1,900,000 | - | 1,900,000 |
| Food Service | 1,900,000 | 1,900,000 | |
| Bookstores | 100,000 | 100,000 | |
| Other | - | ||
| Intercollegiate Athletics | - | - | |
| Mandatory Student Fees | - | - | |
| Total Auxiliary Enterprises | 3,900,000 | - | 3,900,000 |
| Sales and Services of Hospitals | - | - | - |
| TOTAL CURRENT FUNDS REVENUE | 40,229,600 | 21,420,000 | 61,649,600 |
Are affiliated corporation funds included? yes___ no x
If yes, are the affiliated corporations those listed in Table 25? yes___ no___
If no, provide explanation.
24
FD-2B CONSOLIDATED CURRENT FUNDS EXPENSES AND TRANSFERS BY FUNCTIONAL NATURAL OBJECT CODE BUDGETED FISCAL YEAR 2017-18 DUE DATE: November 1 INSTITUTION: Kentucky State University
| Budgeted FY 2017-18 | |||
| By Function | Unrestricted | Restricted | Total |
|---|---|---|---|
| Educational and General (E&G) | |||
| Instruction | 10,822,000 | 325,000 | 11,147,000 |
| Research | 1,271,700 | 4,600,000 | 5,871,700 |
| Public Service | 1,849,500 | 5,350,000 | 7,199,500 |
| Libraries | 589,600 | 735,000 | 1,324,600 |
| Academic Support | 1,144,000 | 475,000 | 1,619,000 |
| Student Services | 4,419,300 | 1,290,000 | 5,709,300 |
| Institutional Support | 11,808,700 | 940,000 | 12,748,700 |
| Operation and Maintenance of Plant* | 6,117,000 | 6,117,000 | |
| Student Financial Aid | - | 7,784,700 | 7,784,700 |
| Depreciation | - | - | - |
| Other Educational and General Expenses | - | - | - |
| Subtotal E&G | 38,021,800 | 21,499,700 | 59,521,500 |
| Mandatory Transfers | |||
| Nonmandatory Transfers | - | - | - |
| Total Educational and General (E&G) | 38,021,800 | 21,499,700 | 59,521,500 |
| Auxiliary Enterprises | |||
| Auxiliary Enterprise Operations | 2,192,600 | 2,128,100 | |
| Mandatory Transfers | - | - | - |
| Nonmandatory Transfers | - | - | - |
| Total Auxiliary Enterprises | 2,192,600 | - | 2,128,100 |
| Hospitals | |||
| Hospital Operations | - | - | - |
| Mandatory Transfers | - | - | - |
| Nonmandatory Transfers | - | - | - |
| Total Hospitals | - | - | - |
| TOTAL EXPENSES/TRANSFERS BY FUNCTION | 40,214,400 | 21,499,700 | 61,649,600 |
| By Natural Object | |||
| Personnel Costs | 25,642,900 | 10,600,000 | 36,242,900 |
| Operating Expenses | 14,140,500 | 3,115,000 | 17,255,500 |
| Grants, Loans, or Benefits | 6,907,400 | 6,907,400 | |
| Debt Service | 350,000 | 350,000 | |
| Capital Outlay | 893,800 | 893,800 | |
| TOTAL EXPENDITURES BY NATURAL OBJECT | 41,027,200 | 20,622,400 | 61,649,600 |
Are affiliated corporation funds included? yes___ no x
If yes, are the affiliated corporations those included in Table 25? yes___ no___
If no, provide explanation.
*See Reporting Supplement
25
26
| Grant Code | CFDA No. | Federal Agency | Grant Description | Actual FY2013-2014 | Actual FY2014-2015 | Budgeted FY2015-2016 | Requested FY2016-2017 | Requested FY2017-2018 |
|---|---|---|---|---|---|---|---|---|
| UDA662311 | 00.000 | UDA | 1890 NATIONAL SCHOLARS PROGRAM | $78,273 | $87,901 | $80,000 | $80,000 | $80,000 |
| DODCELL12 | 00.000 | DOD | CELLULOSIC DERIVED BIODIESEL PROGRAM | $28,204 | $0 | $0 | $0 | $0 |
| NSFIPAP14 | 00.000 | NSF | NSF IPA PROGRAM | $106,164 | $0 | $0 | $0 | $0 |
| UDAAGDI14 | 10.025 | UDA | AGDISCOVERY SUMMER ENRICHMENT PROGRAM | $1,594 | $0 | $0 | $0 | $0 |
| UDAAGDI15 | 10.025 | UDA | 2014 AG Discovery | $15,352 | $0 | $0 | $0 | $0 |
| UDAAGDI16 | 10.025 | UDA | AGDISCOVERY SUMMER ENRICHMENT PROGRAM | $0 | $36,001 | $0 | $0 | $0 |
| UDAFESW15 | 10.028 | UDA | FERAL SWINE | $0 | $375 | $0 | $0 | $0 |
| UDASMGR12 | 10.156 | UDA | SEAFOOD MARKETING GRANT | $8,153 | $0 | $0 | $0 | $0 |
| UDA662151 | 10.200 | UDA | SRAC - CATFISH | $70 | $0 | $0 | $0 | $0 |
| UDAMCST12 | 10.202 | UDA | MCINTIRE STENNIS COOP FORESTRY FY2012 | $35,007 | $0 | $0 | $0 | $0 |
| UDAMCST13 | 10.202 | UDA | MCINTIRE STENNIS COOP FORESTRY FY2013 | $49,776 | $0 | $0 | $0 | $0 |
| UDA210001 | 10.205 | UDA | RESEARCH DIRECTOR | -$855 | $0 | $0 | $0 | $0 |
| UDA210034 | 10.205 | UDA | RESEARCH FARMS | -$850 | $0 | $0 | $0 | $0 |
| UDACRES13 | 10.205 | UDA | CRS EVANS-ALLEN FY2013 | $613,054 | $0 | $0 | $0 | $0 |
| UDACRCF12 | 10.205 | UDA | CRS C/F 2012 | $792,346 | $0 | $0 | $0 | $0 |
| UDACRES13 | 10.205 | UDA | CRS EVANS-ALLEN FY2013 CF | $391,968 | $303,256 | $0 | $0 | $0 |
| UDACRES14 | 10.205 | UDA | CRS EVANS-ALLEN FY2014 | $1,591,177 | $748,674 | $0 | $0 | $0 |
| UDACRES14 | 10.205 | UDA | CRS EVANS-ALLEN FY2014 CF | $0 | $684,175 | $0 | $0 | $0 |
| UDACRES15 | 10.205 | UDA | CRS EVANS-ALLEN FY2015 | $0 | $1,813,842 | $3,770,000 | $3,770,000 | $3,770,000 |
| UDASARE12 | 10.215 | UDA | SARE PDP FY2012 MSP 11 | $5,163 | $3,121 | $0 | $0 | $0 |
| UDA210078 | 10.216 | UDA | MES CURRICULUM DEV | $7,878 | $0 | $0 | $0 | $0 |
| UDA210100 | 10.216 | UDA | MOBILE KILSHEN | $38,112 | $146,660 | $0 | $0 | $0 |
| UDA210101 | 10.216 | UDA | RESERVOIR RANCHING | $33,128 | $0 | $0 | $0 | $0 |
| UDA210102 | 10.216 | UDA | GOAT BUSINESS PLAN | $73,123 | $27,542 | $0 | $0 | $0 |
| UDA210103 | 10.216 | UDA | CTR FAMILY NUTRITION | $71,672 | $77,194 | $0 | $0 | $0 |
| UDA661752 | 10.216 | UDA | DEVELOPMENT BACCAULAUREATE AND SUPPORT I | $183,304 | $88,933 | $0 | $0 | $0 |
| UDA661762 | 10.216 | UDA | 4-H YOUTH DEVELOPMENT: MENTORING | $95,890 | $49,886 | $0 | $0 | $0 |
| UDA661782 | 10.216 | UDA | HEALTH BENEFITS CHEMOPREVENTITIVE | $90,246 | $54,755 | $0 | $0 | $0 |
| UDA661772 | 10.216 | UDA | DEVELOPING NATURAL PESTICIDE FORMULATION | $46,935 | $1,163 | $0 | $0 | $0 |
| UDAWCTR13 | 10.216 | UDA | ESTABLISHING 1890s LG UNIV WATER CENTER | $6,378 | $0 | $0 | $0 | $0 |
| UDASAAP13 | 10.216 | UDA | INTEGRATED APPROACH FOR SUSTAINABLE AQUA( | $198,353 | $172,784 | $175,000 | $175,000 | $175,000 |
| UDACAPS13 | 10.216 | UDA | CAPSICUM GERMPLASM COLLECTION | $36,127 | $30,986 | $0 | $0 | $0 |
| UDANUTR13 | 10.216 | UDA | KSU NUTRITIONAL SCIENCES OPTION | $20,782 | $29,968 | $25,000 | $25,000 | $25,000 |
| UDAAPIC13 | 10.216 | UDA | DEVELOPMENT OF APICULTURE COURSE | $37,151 | $28,645 | $0 | $0 | $0 |
| UDASESP14 | 10.216 | UDA | STRENGTHENING ENVIRONMENT SCIENCE PROGR/ | $14,016 | $41,072 | $0 | $0 | $0 |
| UDAAQUA14 | 10.216 | UDA | AQUAPHONICS URBAN | $16,316 | $115,636 | $100,000 | $100,000 | $100,000 |
| UDAVETD14 | 10.216 | UDA | VETERINARY TECH DEGREES AND EXTENSION VET | $0 | $11,863 | $100,000 | $100,000 | $100,000 |
| UDALULC14 | 10.216 | UDA | RESEARCH APPALACHIAN LULC | $0 | $16,574 | $0 | $0 | $0 |
| UDAAERO15 | 10.216 | UDA | DEVELOPMENT OF AQUACULTURE EDUCATION, RE: | $0 | $38,673 | $0 | $0 | $0 |
| Grant Code | CFDA No. | Federal Agency | Grant Description | Actual FY2013-2014 | Actual FY2014-2015 | Budgeted FY2015-2016 | Requested FY2016-2017 | Requested FY2017-2018 |
|---|---|---|---|---|---|---|---|---|
| UDAAFEA15 | 10.216 | UDA | KSU AFE ACADEMY | $0 | $9,301 | $0 | $0 | $0 |
| UDACHTA15 | 10.216 | UDA | Developing a Comprehensive High Tunnel App as a New | $0 | $28,006 | $28,000 | $28,000 | $28,000 |
| UDADBED13 | 10.216 | UDA | DESIGN-BUILD EXTENSION DELIVERY | $62,079 | $79 | $0 | $0 | $0 |
| UDAFAMD14 | 10.216 | UDA | ESTABLISHING A FAMILY AND CONSUMER SCIENCE | $0 | $32,119 | $100,000 | $100,000 | $100,000 |
| UDASRWR13 | 10.303 | UDA | SOUTHERN REGIONAL WATER RESOURCE PROJEC | $428 | $0 | $0 | $0 | $0 |
| UDAAGDI15 | 10.303 | AGDISCOVERY SUMMER ENRICHMENT PROGRAM | $0 | $20,643 | $0 | $0 | $0 | |
| UDAPOUL13 | 10.310 | UDA | PROFITABLE SUSTAINABILITY POULTRY PRODUCTIC | $31 | $13,308 | $0 | $0 | $0 |
| UDAMCST13 | 10.310 | UDA | MCINTIRE STENNIS COOP FORESTRY FY2013 | $0 | $36,055 | $0 | $0 | $0 |
| UDAFRI14 | 10.310 | UDA | FARM DIVERSIFICATION | $0 | $166,592 | $0 | $0 | $0 |
| UDAMCST14 | 10.310 | UDA | MCINTIRE STENNIS COOP FORESTRY FY2014 | $0 | $48,015 | $110,000 | $100,000 | $100,000 |
| UDA211040 | 10.310 | UDA | MANAGED BEES II | $7,059 | $0 | $0 | $0 | $0 |
| UDAWCTR14 | 10.310 | UDA | ESTABLISHING 1890s LG UNIV WATER CENTER | $7,027 | $15,695 | $0 | $0 | $0 |
| UDAAPPR13 | 10.311 | UDA | FARMING FOR CASH: APPRENTICESHIP PROGRAM | $99,406 | $54,412 | $50,000 | $50,000 | $50,000 |
| UDAURCD15 | 10.351 | UDA | ENHANCING PROGRAM ACCESSIBILITY IN UNDERSE | $0 | $404 | $0 | $0 | $0 |
| UDA211113 | 10.443 | UDA | 2501 VEGETABLES | $44,426 | $0 | $0 | $0 | $0 |
| UDA211119 | 10.443 | UDA | FOOD SAFETY IN A CHANGING ECONOMY | $7,596 | $0 | $0 | $0 | $0 |
| UDAOASD12 | 10.443 | UDA | FARM PROD MARKETING FARM ENERGY | $128,369 | $0 | $0 | $0 | $0 |
| UDAFRMA13 | 10.459 | UDA | FARM RISK MANAGEMENT | $84,756 | $0 | $0 | $0 | $0 |
| UDARREA12 | 10.500 | UDA | RREA FY2012 | $431 | $0 | $0 | $0 | $0 |
| UDAEFNE12 | 10.500 | UDA | EFNEP FY2012 | $0 | $133,901 | $100,000 | $100,000 | $100,000 |
| UDACEXT13 | 10.500 | UDA | CEP FY2013 | $625,076 | $0 | $0 | $0 | $0 |
| UDAROUT13 | 10.500 | UDA | RISK MANAGEMENT OUTREACH FOR SMALL SCALE | $33,697 | $0 | $0 | $0 | $0 |
| UDACECF12 | 10.500 | UDA | CEP C/F 2012 | $172,039 | $0 | $0 | $0 | $0 |
| UDASARE13 | 10.500 | UDA | SARE PDP FY2013 MSP 12 | $3,628 | $2,883 | $0 | $0 | $0 |
| UDAEFNE14 | 10.500 | UDA | EFNEP FY2014 | $0 | $30,710 | $0 | $0 | $0 |
| UDAEFNE13 | 10.500 | UDA | EFNEP FY2013 | $0 | $2,412 | $0 | $0 | $0 |
| UDA211116 | 10.500 | UDA | SARE STATE PLAN MSP 08/10 | $60 | $0 | $0 | $0 | $0 |
| UKA211121 | 10.500 | UDA | KENTUCKY AGRABILITY | $5,639 | $2,754 | $0 | $0 | $0 |
| UDA211001 | 10.500 | UDA | CEP FY2012 | $64,268 | $0 | $0 | $0 | $0 |
| UDA662131 | 10.500 | UDA | EFNEP FY2011 | $49,884 | $31,274 | $0 | $0 | $0 |
| UDA662130 | 10.500 | UDA | EFNEP FY2010 | $119,751 | $0 | $0 | $0 | $0 |
| UDA662139 | 10.500 | UDA | EFNEP FY2009 | $5,485 | $0 | $0 | $0 | $0 |
| UDACEXT13 | 10.500 | UDA | CEP FY2013 CF | $285,748 | $274,778 | $0 | $0 | $0 |
| UDACEXT14 | 10.500 | UDA | CEP FY2014 | $1,669,204 | $558,499 | $0 | $0 | $0 |
| UDARREA13 | 10.500 | UDA | RREA FY2013 | $2,388 | $2,147 | $0 | $0 | $0 |
| UDASSPS14 | 10.500 | UDA | READY COMMUNITY | $0 | $293 | $0 | $0 | $0 |
| UDASARE14 | 10.500 | UDA | SARE PDP FY2014 | $0 | $5,263 | $0 | $0 | $0 |
| UDARREA14 | 10.500 | UDA | FY 2014 RREA | $0 | $7,087 | $0 | $0 | $0 |
| UDACYFA15 | 10.500 | UDA | CYFAR/U CONNECT MULTI-STATE PROJECT | $0 | $31,005 | $30,000 | $30,000 | $30,000 |
| Grant Code | CFDA No. | Federal Agency | Grant Description | Actual FY2013-2014 | Actual FY2014-2015 | Budgeted FY2015-2016 | Requested FY2016-2017 | Requested FY2017-2018 |
|---|---|---|---|---|---|---|---|---|
| UDACEXT14 | 10.500 | UDA | CEP FY2014 CF | $0 | $314,575 | $0 | $0 | $0 |
| UDASMLR15 | 10.500 | UDA | SMALL LIMITED RESOURCE FARMER FY2015 | $0 | $9,803 | $0 | $0 | $0 |
| UDACEXT15 | 10.500 | UDA | CEP FY2015 | $0 | $1,446,980 | $2,895,500 | $2,880,000 | $2,880,000 |
| UDASDFR15 | 10.500 | UDA | OUTREACH & ASSISTANCE FOR SOCIALLY DISADVA | $0 | $43,042 | $0 | $0 | $0 |
| UDAKCAR13 | 10.771 | UDA | KCARD SOCIALLY-DISADVANTAGED PRODUCER GR | $24,677 | $0 | $0 | $0 | $0 |
| UDASSDP14 | 10.771 | UDA | PROMOTING PARTICIPATION OF SMALL SOCIALLY DI | $1,623 | $27,690 | $0 | $0 | $0 |
| UDANRCS14 | 10.902 | UDA | KSU OUTREACH DEMONSTRATION | $21,536 | $14,194 | $0 | $0 | $0 |
| UDANRCS12 | 10.924 | UDA | MOBILE MEDIA CENTER 2011-2012 | $7,708 | $0 | $0 | $0 | $0 |
| UDASMLR13 | 10.924 | UDA | SMALL LIMITED RESOURCE FARMER FY2013 | $7,378 | $0 | $0 | $0 | $0 |
| UDASMLR14 | 10.924 | UDA | SMALL LIMITED RESOURCE FARMER FY2014 | $10,000 | $0 | $0 | $0 | $0 |
| UDAFBPE15 | 10.924 | UDA | 2014 FARM BILL - PRODUCER EDUCATION | $0 | $3,429 | $0 | $0 | $0 |
| UDACBAD14 | 10.961 | UDA | COMMUNITY BASED AQUACULTURE DEVELOPMENT | $0 | $20,409 | $0 | $0 | $0 |
| DOCCLIM14 | 11.008 | DOC | NOAA CLIMATE STEWARDS EDUCATION PROJ. | $1,000 | $0 | $0 | $0 | $0 |
| DODENTS13 | 12.401 | DOD | ENVIRONMENTAL TRAINING & SURVEY | $43,747 | $26 | $0 | $0 | $0 |
| USDIAEK15 | 12.598 | OJJ | BLUEGRASS STATE INTELLIGENCE COMMUNITY CE | $0 | $49,176 | $0 | $0 | $0 |
| DOJ665291 | 16.560 | DOJ | NIJ FY10 Fundamental Research | $56,447 | $0 | $0 | $0 | $0 |
| OJJMENT13 | 16.726 | OJJ | 4H NATIONAL MENTORING PROGRAM | $24,024 | $0 | $0 | $0 | $0 |
| OJJMENT14 | 16.726 | OJJ | 4H NATIONAL MENTORING PROGRAM (DOJ) | $13,373 | $27,235 | $0 | $0 | $0 |
| OJJMENT15 | 16.726 | NSF | 4H NATIONAL MENTORING PROGRAM | $0 | $36,006 | $20,000 | $20,000 | $20,000 |
| UDTNSTI14 | 20.200 | UDT | NSTI FHWA FY2014 | $45,853 | $0 | $0 | $0 | $0 |
| UDTNSTI15 | 20.200 | UDA | NSTI FHWA FY2015 | $0 | $49,350 | $0 | $0 | $0 |
| DOTEISE14 | 20.215 | DOT | EISENHOWER FELLOWSHIP FY14 | $17,500 | $0 | $0 | $0 | $0 |
| NSFIPAP14 | 27.011 | NSF | NSF IPA PROGRAM | $0 | $214,101 | $0 | $0 | $0 |
| NSA214046 | 43.001 | NSA | NASA STUDIES PROJECT | $22,981 | $0 | $0 | $0 | $0 |
| NASSTEM14 | 43.008 | NAS | INCREASING NUMBER OF QUALITY STEM EDUCATO | $0 | $1,709 | $0 | $0 | $0 |
| NASEPSC14 | 43.008 | NAS | NASA EPSCOR | $2,599 | $19,600 | $0 | $0 | $0 |
| NSFCLIP12 | 47.049 | NSF | CENTER FOR LAYERED POLYMERIC SYSTEM | $34,930 | $23,588 | $25,000 | $25,000 | $25,000 |
| UDAUCSB15 | 47.075 | UDA | HEALTHY ECOSYSTEMS HEALTHY PEOPLE | $0 | $18,890 | $0 | $0 | $0 |
| NSFEDLA14 | 47.076 | NSF | EDLAP GROUP FOUNDATION | $884 | $0 | $0 | $0 | $0 |
| NSFGEOS14 | 47.076 | NSF | GEOSPATIAL PROGRAM | $0 | $52,927 | $0 | $0 | $0 |
| NSFLSAM14 | 47.076 | NSF | LSAMP: KY-WV MID-LEVEL ALLIANCE | $23 | $70,700 | $0 | $0 | $0 |
| NSFTIPP15 | 47.076 | NSF | TIP-Promoting Minority Students at KSU | $0 | $53,759 | $50,000 | $50,000 | $50,000 |
| NSFYLAC15 | 47.079 | NSF | YOUTH LEADERSHIP ACADEMY | $0 | $774 | $0 | $0 | $0 |
| NSFEPSC12 | 47.081 | NSF | EPSCOR FY2011-2012 | $20,870 | $0 | $20,000 | $20,000 | $20,000 |
| NSFHONE14 | 47.081 | NUTRIGENOMICS & HISTOLIC APPROACH ON HONE | $6,554 | $17,280 | $0 | $0 | $0 | |
| NSFEPSC15 | 47.081 | NSF | EPSCOR FY2014-2015 | $0 | $47,536 | $0 | $0 | $0 |
| NSFEPSC15 | 47.081 | USD | POWERING THE KY BIOECONOMY-GA | $0 | $8,612 | $0 | $0 | $0 |
| EPASEEA14 | 66.951 | EPA | SOUTHEAST ENVIRONMENTAL EDUCATION ALLIANCE | $0 | $5,180 | $0 | $0 | $0 |
| DOESEOG13 | 84.007 | DOE | SEOG 2012 to 2013/14 | $299,723 | $210,743 | $200,000 | $200,000 | $200,000 |
29
| Grant Code | CFDA No. | Federal Agency | Grant Description | Actual FY2013-2014 | Actual FY2014-2015 | Budgeted FY2015-2016 | Requested FY2016-2017 | Requested FY2017-2018 |
|---|---|---|---|---|---|---|---|---|
| DOEFCWS13 | 84.033 | DOE | FCWS 2012 | $869 | $0 | $0 | $0 | $0 |
| DOEFCWS14 | 84.033 | DOE | FCWS 2013/14 | $414,253 | $0 | $0 | $0 | $0 |
| DOEFCWS15 | 84.033 | DOE | FCWS 2014/15 | $0 | $353,740 | $350,000 | $350,000 | $350,000 |
| DOEPELL13 | 84.063 | DOE | PELL 2012 to Current | $5,929,634 | $5,024,963 | $5,000,000 | $4,700,000 | $4,700,000 |
| DOETEAC13 | 84.379 | DOE | TEACH GRANT 2012 to Current | $5,618 | $8,914 | $0 | $0 | $0 |
| COE212083 | 84.396 | DOE | I3 - COLLEGE ACCESS PROG SVC AGREEMENT YEA | $1,728 | $0 | $0 | $0 | $0 |
| COE212083 | 84.396 | DOE | I3 - COLLEGE ACCESS PROG SVC AGREEMENT YEA | $96,380 | $3,774 | $0 | $0 | $0 |
| COE212083 | 84.396 | DOE | I3 - COLLEGE ACCESS PROG SVC AGREEMENT YEA | $157,107 | $100,498 | $0 | $0 | $0 |
| COE212083 | 84.396 | DOE | I3 - COLLEGE ACCESS PROG SVC AGREEMENT YEA | $0 | $174,456 | $150,000 | $150,000 | $150,000 |
| HBCUCFE15 | 92.243 | HBCU | KSU MENTAL HEALTH PROMOTION INITIATIVE | $0 | $5,287 | $0 | $0 | $0 |
| HHS213025 | 93.178 | HHS | NURSING WORKFORCE #6 | $2,264 | $0 | $0 | $0 | $0 |
| HHSHIVP14 | 93.243 | HHS | KSU SUBSTANCE ABUSE/HIV PREVENTION | $109,066 | $59,828 | $0 | $0 | $0 |
| HHSHIVP14 | 93.243 | HHS | KSU SUBSTANCE ABUSE/HIV PREVENTION | $0 | $152,232 | $0 | $0 | $0 |
| HHSPCWC15 | 93.243 | HHS | PUBLIC CHILD WELFARE CERTIFICATION PROGRAM | $0 | $6,271 | $0 | $0 | $0 |
| HHSTRCR13 | 93.658 | HHS | EKU/TRC FY13 | $346 | $0 | $0 | $0 | $0 |
| HHSPCWC13 | 93.658 | HHS | PUBLIC CHILD WELFARE CERTIFICATION PROGRAM | -$4 | $0 | $0 | $0 | $0 |
| HHSTRCR14 | 93.658 | HHS | EKU/TRC FY14 | $0 | $206 | $0 | $0 | $0 |
| HHSDIVE14 | 93.658 | HHS | EKU/DIVERSITY FY14 | $0 | $11 | $0 | $0 | $0 |
| HHSPCWC14 | 93.658 | HHS | PUBLIC CHILD WELFARE CERTIFICATION PROGRAM | $6,254 | $0 | $0 | $0 | $0 |
| HHSTRCR15 | 93.658 | HHS | EKU/TRC FY15 | $0 | $89,790 | $120,000 | $120,000 | $120,000 |
| HHSDIVE15 | 93.658 | HHS | EKU/DIVERSITY FY15 | $0 | $4,692 | $0 | $0 | $0 |
| HHSTPCS15 | 93.658 | HHS | EKU/CHILD SUPPORT FY15 | $0 | $3,543 | $0 | $0 | $0 |
| HHSPYCE14 | 93.910 | HHS | PROMISING YOUTH CENTER FOR EXCELLENCE YEA | $174,755 | $55,509 | $0 | $0 | $0 |
| HHSPYCE14 | 93.910 | HHS | PROMISING YOUTH CENTER FOR EXCELLENCE YEA | $0 | $211,836 | $100,000 | $100,000 | $100,000 |
| DHS665001 | 97.047 | DHS | FEMA PRE-DISASTER PREPAREDNESS/EMERGENCY III IT Innovations | $60,752 | $20,878 | $0 | $0 | $0 |
| DOE212058 | 84.031B | Title III IT Innovations | $0 | $1,018 | $0 | $0 | $0 | |
| DOET3CF13 | 84.031B | DOE | TIII C/F 2012 | $466,192 | $0 | $0 | $0 | $0 |
| DOETIII13 | 84.031B | DOE | TIII HBCU YR #1 | $498,255 | $0 | $0 | $0 | $0 |
| DOECCRA11 | 84.031B | DOE | TIII SAFRA NON-CONSTRUCTION PROGRAMS YR #3 | $69,582 | $400,960 | $0 | $0 | $0 |
| DOETIII13 | 84.031B | DOE | TIII HBCU YR #2 | $1,213,746 | $490,569 | $0 | $0 | $0 |
| DOECCRA11 | 84.031B | DOE | TIII SAFRA NON-CONSTRUCTION PROGRAMS YR #4 | $86,839 | $305,908 | $0 | $0 | $0 |
| DOETIII13 | 84.031B | DOE | TIII HBCU YR #1 C/F | $11,066 | $489,579 | $0 | $0 | $0 |
| DOECCRA11 | 84.031B | DOE | TIII SAFRA NON-CONSTRUCTION PROGRAMS YR #5 | $0 | $140,143 | $900,000 | $900,000 | $900,000 |
| DOETIII13 | 84.031B | DOE | TIII HBCU YR #3 | $0 | $1,173,161 | $2,100,000 | $2,100,000 | $2,100,000 |
| DOETIII13 | 84.031B | DOE | TIII HBCU YR #2 C/F | $0 | $209,815 | $0 | $0 | $0 |
| DOE212080 | 84.042A | DOE | ST SUPPORT SERV YR #1 C/F | $11,443 | $32,916 | $0 | $0 | $0 |
| DOE212080 | 84.042A | DOE | ST SUPPORT SERV YR #3 | $29,641 | $0 | $0 | $0 | $0 |
| DOE212080 | 84.042A | DOE | ST SUPPORT SERV YR #4 | $141,804 | $29,941 | $0 | $0 | $0 |
| DOE212080 | 84.042A | DOE | ST SUPPORT SERV YR #5 | $0 | $160,954 | $220,000 | $220,000 | $220,000 |
30
| Grant Code | Federal | Actual FY2013-2014 | Actual FY2014-2015 | Budgeted FY2015-2016 | Requested FY2016-2017 | Requested FY2017-2018 | ||
|---|---|---|---|---|---|---|---|---|
| CFDA No. | Agency | Grant Description | ||||||
| DOEUPBO13 | 84.047A | DOE | KSU CLASSIC UPWARD BOUND YR #1 | $48,452 | $7,303 | $0 | $0 | $0 |
| DOEUPBO13 | 84.047A | DOE | KSU CLASSIC UPWARD BOUND YR #2 | $173,270 | $63,593 | $0 | $0 | $0 |
| DOEUPBO13 | 84.047A | DOE | KSU CLASSIC UPWARD BOUND YR #3 | $0 | $172,189 | $170,000 | $170,000 | $170,000 |
| DOE212045 | 84.382G | DOE | T-VII HBCU - GRADUATE YR #1 | $542 | $0 | $0 | $0 | $0 |
| DOE212045 | 84.382G | DOE | T-VII HBCU - GRADUATE YR #3 | -$542 | $0 | $0 | $0 | $0 |
| DOE212045 | 84.382G | DOE | T-VII HBCU - GRADUATE YR #4 & C/F | $90,247 | $183,470 | $0 | $0 | $0 |
| DOE212045 | 84.382G | DOE | T-VII HBCU - GRADUATE YR #5 | $169,495 | $85,805 | $0 | $0 | $0 |
| DOE212045 | 84.382G | DOE | T-VII HBCU - GRADUATE YR #6 | $0 | $154,075 | $0 | $0 | $0 |
| HHSTRCR14 | MULT | HHS | EKU/TRC FY14 | $82,406 | $0 | $0 | $0 | $0 |
| HHSDIVE14 | MULT | HHS | EKU/DIVERSITY FY14 | $3,836 | $0 | $0 | $0 | $0 |
| MULT | Various | New Competitive and Formula Grants | $0 | $0 | $2,327,000 | $2,337,000 | $2,337,000 | |
| MULT | Various | Prior Year Rev EXP - Under $50,000 | $0 | $361,458 | $0 | $0 | $0 | |
| Grand Total | $18,881,207 | $19,643,914 | $19,315,500 | $19,000,000 | $19,000,000 | |||
- Additional Budget Request: Financial Record Cabinet #:
- All requested columns rounded to nearest $100 Agency #:
| REQUEST TYPE: Expansion | FY 2015-16 Requested | FY 2016-17 Requested | FY 2017-18 Requested |
|---|---|---|---|
| SOURCE OF FUNDS | |||
| General Fund | |||
| Regular Appropriation | 0 | 6,230,500 | 6,030,500 |
| Total General Fund | 0 | 6,230,500 | 6,030,500 |
| TOTAL SOURCE OF FUNDS | 0 | 6,230,500 | 6,030,500 |
| EXPENDITURES BY CLASS | |||
| Personnel Costs | 0 | 3,961,400 | 3,844,300 |
| Operating Expenses | 0 | 1,869,100 | 1,809,000 |
| Grants Loans Benefits | 0 | 400,000 | 377,200 |
| TOTAL EXPENDITURES BY CLASS | 0 | 6,230,500 | 6,030,500 |
| EXPENDITURES BY FUND SOURCE | |||
| General Fund | 0 | 6,230,500 | 6,030,500 |
| TOTAL EXPENDITURES BY FUND | 0 | 6,230,500 | 6,030,500 |
| PERSONNEL POSITIONS | |||
| Number of Positions | |||
| Full Time Positions - FILLED | 0 | 25 | 25 |
| GRAND TOTAL - Number of Positions | 0 | 25 | 25 |
| BUDGET POSITIONS COST BY FUND SOURCE | |||
| General Fd Cost of Positions | 0 | 3,961,400 | 3,844,300 |
| TOTAL FUNDS | 0 | 3,961,400 | 3,844,300 |
REQUEST TITLE: CPE General Fund Initiatives
- Full Time Positions - FILLED 0 25
- GRAND TOTAL - Number of Positions 0 25
Number of Positions
31
2016-2018 Kentucky Branch Budget Additional Budget Request: Expenditure Detail Summary Record All requested columns rounded to nearest $100
PRIORITY Cabinet #: 1 Agency #: 1
OPERATING BUDGET RECORD B-3
Governmental Branch: Executive Branch Cabinet: Postsecondary Education Appropriation: Kentucky State University
Agency: Postsecondary Education Institutions
Appropriation: Kentucky State University
Program/Service Unit:
Sub Program:
Posting Unit:
REQUEST TITLE: CPE General Fund Initiatives
| REQUEST TYPE | Expansion | FY 2015-16 Requested | FY 2016-17 Requested | FY 2017-18 Requested |
|---|---|---|---|---|
| EXPENDITURES BY FUND | ||||
| General Fund | 0 | 6,230,500 | 6,030,500 | |
| TOTAL EXPENDITURES BY FUND | 0 | 6,230,500 | 6,030,500 | |
| EXPENDITURE CATEGORY | ||||
| Personnel Cost | ||||
| E111 Regular Salaries & Wages | 0 | 2,854,400 | 2,800,700 | |
| E121 Employer FICA | 0 | 205,000 | 193,200 | |
| E122 Employer Retirement | 0 | 656,000 | 618,400 | |
| E123 Health Insurance | 0 | 246,000 | 232,000 | |
| Subtotal Salaries & Fringes | 0 | 3,961,400 | 3,844,300 | |
| Total Personnel Cost | 0 | 3,961,400 | 3,844,300 | |
| Operating Expenses | ||||
| Non-Breakdown Operating | 0 | 1,869,100 | 1,809,000 | |
| Total Operating Expenses | 0 | 1,869,100 | 1,809,000 | |
| Grants/Loans/Benefits | ||||
| Non-Breakdown Grants, Loans, Benefits | 0 | 400,000 | 377,200 | |
| Total Grants/Loans/Benefits | 0 | 400,000 | 377,200 | |
| TOTAL EXPENDITURES | 0 | 6,230,500 | 6,030,500 |
32
PROGRAM NARRATIVE/DOCUMENTATION RECORD
FORM B-4
Kentucky State University is requesting $6,230,500 in additional General Fund support in FY 2016-2017 and $6,030,500 in FY 2017-2018.
This request supports a number of initiatives designed to address structural problems with the University's funding. These initiatives will:
- Provide funding for initiatives focused on student retention and recruitment.
- Provide funding to improve academic quality.
- Provide the University with the full match of the federal funds provided for Land Grant Research programs and Land Grant Extension programs as required under Section 1449 of the National Agricultural Research, Extension, and Teaching Policy Act of 1977.
The University has worked closely with the Kentucky Council on Postsecondary Education to structure this request. The CPE has categorized the request for the University as follows:
- Special Initiative Funding – Recruitment and Retention (Non-Recurring) ○ $2,733,900 in FY 2016-2017 and $1,767,800 in FY 2017-2018
- Special Initiative Funding – Land Grant Match (Recurring) ○ $2,730,500 in both years of the 2016-2018 fiscal biennium
- Performance Funding (Recurring if performance targets are met) â—‹ $766,100 in FY 2016-2017 and $1,532,200 in FY 2017-2018
Current Environment
Over the past four years, Kentucky State University has experienced a steep decline in both its student headcount and full-time equivalent (FTE) student enrollment. Between fall semesters 2010 and 2014, KSU's student headcount enrollment decreased by 956 students, or 33.5 percent, and its FTE student enrollment decreased by 760 students, or 32.4 percent. About two-thirds of this decline was caused when over 600 students were not allowed to continue enrollment due to nonpayment of bills, but other factors contributed, as well.
The loss in student enrollment resulted in marked declines in both gross billable tuition and fee revenue and total public funds during this period. In fact, between fiscal years 2010-11 and 2014-15, KSU's gross billable tuition and fee revenue decreased by $6.7 million, or 29.2 percent, and when combined with cuts in state funding of about $2.5 million over this same period, the university's total public funds revenue decreased by $9.2 million, or 18.8 percent
33
Among institutions in the comprehensive sector, the set of circumstances described above is unique to Kentucky State University. During the same period, the average increase in gross tuition and fee revenue among comprehensive universities other than KSU was $28.6 million, or 20.5 percent, and the average increase in total public funds revenue was $22.3 million, or 10.4 percent.
The loss in total public funds revenue has placed considerable stress on KSU's operating budget. Campus officials responded by implementing a number of cost savings and cost avoidance strategies, including several rounds of personnel layoffs. Actions to stabilize university finances resulted in a balanced budget for the current fiscal year (i.e., 2015-16), but projections indicate that, absent external intervention, KSU will be in an untenable financial position within the next two years.
In FY 2015, the University took a number of steps to address these structural problems. A plan was put in place to immediately stabilize finances and additional reductions were put in place in the FY 2016 budget:
- Eliminated all vacant positions;
- Eliminated Destiny and Legacy tuition programs (tuition discounts) for new students;
- Increased reserves for the write-off of delinquent student receivables;
- Increased tuition by 5% for FY 2016;
- Eliminated 32 positions across the university, with a plan to eliminate another 21 if fall 2015 enrollment does not meet projections;
- Eliminated all funding for consultants;
- Eliminated several coordinator positions and transferred duties to department chairs;
- Eliminated the position of Dean in all colleges and created a Dean of the University position;
- Significantly reduced reliance on adjunct positions to more effectively utilize full-time faculty;
- Reassigned faculty positions to meet changing course needs;
- Reduced scholarships by 10%;
- Reduced the athletics budget by $500,000.
These actions have resulted in a balanced budget for FY 2016, with no budgeted use of the University's fund balance. While these reductions have been severe, they have allowed the University to maintain core functions and focus efforts on activities that directly affect student success. The University is now in a position to strategically apply new resources to improve student success and stabilize the enrollment base.
Student Recruitment and Retention
The primary focus of the University's transformation plan is enrollment management. Retention rates over the past few years have been between 45% and 50%. The
34
retention rate for freshmen from the Fall 2014 to Fall 2015 was approximately 60%. The University must build on this continue to raise the retention rate over the next several years to stabilize enrollment. Consequently, the top priorities for investment focus on retention.
- Permanent funding for existing retention and persistence programs – Title III currently provides support for three university programs directly targeting student retention and success. These programs will be the primary focus of KSU's retention efforts and will make a significant and immediate impact on retention.
- Enhanced academic advising and contact system – A projection model based on institutions similar to KSU predicts that a retention management system can help increase retention by 2% over 3 years and ultimately produce 19 additional graduates after 4 years. With improved retention, KSU would potentially gain $3.6 million over 4 years in tuition revenue.
- Warning and Probation Program – This intervention, based on the IMPACT program at Louisiana State University, will include a mandatory workshop that uses metacognition to help students improve learning, time and resource management skills as well as an academic coaching requirement to help students implement strategies. Participants in the IMPACT model were retained at a 20% higher rate with higher GPA than non-participants.
- Expanded Academic Support – Implement the International Supplemental Instruction model to provide direct course support to the top 20 100-200 level courses that have a DFW rate of 30% or higher.
- Summer scholarships targeting 4-year progression – The cost of college continues to be a significant barrier to completion for many KSU students. Providing summer scholarships for 25 students per year will help these students stay on track to complete 30 hours of coursework per academic year. This initiative will make a measurable impact on 4-year and 6-year graduation rates over time.
- Targeted aid for financially at-risk students – Enhanced aid is needed for students losing Pell Grant eligibility and for upper division students that are on track to graduate but are facing financial setbacks. Providing these resources for on-track students who are at risk due to financial setbacks will be a significant aid in increasing our graduation rate. The program will also reach out to students who have left in the past two years, but are close to completion. It is anticipated that up to 50 additional students per year can receive assistance through this program.
- Institute a Summer Success Academy for at-risk freshmen – Data shows that there are identifiable characteristics of some admitted students that correlate highly to academic struggles and attrition. Rather than defer admission for the weakest students we propose piloting a Summer Success Academy beginning in 2016. Students will be admitted for the fall on the condition that they attend the Academy—a 7-week long, 7-credit-hour program in which all students will be enrolled in Freshman Learning Communities (that extend into fall and spring) and
35
are exposed to intensive academic support, including Supplemental Instruction, one-on-one advisement, and financial literacy workshops.
Land Grant Match
KSU receives funds from the National Institute of Food and Agriculture, United States Department of Agriculture to support agricultural research (Evans-Allen Research Program) and extension programs. These funds are specifically designated for 1890 Land Grant institutions and require that the federal award be matched by the state on a one to one basis.
Section 1449 of the National Agricultural Research, Extension, and Teaching Policy Act of 1977 requires that “the State shall provide matching funds from non-Federal sources. Such matching funds shall be for an amount equal to not less than ... 100 percent of the formula [grant] funds to be distributed to the eligible institution for fiscal year 2007 and each year thereafter...”
Section 1449 also, defines non-federal sources as “funds made available to the eligible institution either through direct appropriation or any other authority (other than the authority to charge tuition and fees paid by students) provided by a State to an eligible institution to raise revenue, such as gift acceptance authority or user fees)…”
For KSU, the only source available for matching federal Land Grant funds is the direct state appropriation. Since 2008, the state appropriation to KSU has declined by approximately 15%. This, combined with increases in federal Land Grant awards, has left KSU under matched by approximately $3.36 million in fiscal year 2016. Declining enrollment and declining tuition revenue has also exacerbated this problem as the prior administration at KSU was forced to divert a portion of the state appropriation from the Land Grant match to the University's general operating budget. As a result, for FY 2016, KSU's match rate for federal Land Grant funds is 50.05%.
With this additional General Fund support for the Land Grant program, KSU can expand the KSU Center for Sustainability of Farms and Families. This Center was founded in 2012 with the goal to foster development, increase production diversification, and improve profitability of tobacco dependent small farms, as well as limited-resource farmers within the Commonwealth. Initial funding of the Center from the Agricultural Development Board has led to a highly successful mini-grant program for small farmers. Now the Center is poised to take its next step to help farmers and families with additional extension and research programs to serve the underserved around Kentucky in KSU's service area, as well as urban, rural, and SOAR areas of Kentucky unmet needs of the underserved.
The KSU Land Grant Program proposes to start new initiatives to serve the underserved through the Center for Sustainability of Farms and Families by the addition of the following research/extension/teaching units in:
36
- Rural Development and Rural Sociology.
- Food Science and Value-Added Technology.
- Agriculture Economics and Value-Added Marketing.
- Applied Biosystems Engineering.
- Urban Agriculture,
- Sustainable Poultry and Beef Production.
- Sustainable Vegetable Breeding,
- Organic/Sustainable Agronomy,
- Nutrition and Human Health.
- Youth Development and 4-H Specialist, and
- Six small farm Extension agents will be deployed in the SOAR and urban areas in in Kentucky.
Summary
While Kentucky State University faces significant challenges, this is also a time of opportunity. Strategic investments in retention, academic quality, and recruitment will reverse declining enrollment and return KSU to a position of academic and financial stability.
37
Capital Budget Record CBR-01
Governmental Branch: Executive Branch Cabinet: Postsecondary Education Agency: Postsecondary Education Institutions Appropriation: Kentucky State University
SUMMARY BY FUND SOURCE FY 2015-16 Requested FY 2016-17 Requested FY 2017-18 Requested Total Requested
Bond Funds 9,443,000 143,819,000 0 153,262,000
Federal Funds 0 1,000,000 0 1,000,000
Restricted Funds 0 1,000,000 0 1,000,000
TOTAL EXPENDITURES BY UNIT 9,443,000 145,819,000 0 155,262,000
1 435U16C003 Repair Boilers and Aging Distribution Lines Phase II Construction
Total Repair Boilers and Aging Distribution Lines Phase II 9,443,000 0 0 9,443,000
Bond Funds 13,014,000 0 13,014,000
Bond Funds 0 0 9,443,000
2 435U16C255 School of Nursing Construction
Total School of Nursing 0 13,014,000 0 13,014,000
3 435U16C264 Roof Repair & Replacement Pool 2016 Construction
Bond Funds 2,860,000 0 2,860,000
Total Roof Repair & Replacement Pool 2016 0 2,860,000 0 2,860,000
4 435U16C256 Capital Renewal & Maintenance Projects Pool 2016 Construction
Bond Funds 0 1,302,000 0 1,302,000
Total Life Safety Upgrade Pool 2016 0 1,190,000 0 1,190,000
6 435U16C259 Upgrade Information Tech Infrastructure 2016 Information Technology System
Bond Funds 10,000,000 0 10,000,000
Bond Funds 4,580,000 0 4,580,000
Total Expand Emergency Notification System 0 4,580,000 0 4,580,000
8 435U16C265 Improvements to Instructional Technology Information Technology System
Bond Funds 2,500,000 0 2,500,000
Total Improvements to Instructional Technology 0 2,500,000 0 2,500,000
9 435U16C266 Enhance the Enterprise Resource Planning System Information Technology System
Bond Funds 5,000,000 0 5,000,000
Bond Funds 3,642,000 0 3,642,000
Total Construct Warehouse 2016 0 3,642,000 0 3,642,000
11 435U16C261 Integrated Digital Campus Information Technology System
Bond Funds 11,450,000 0 11,450,000
Total Integrated Digital Campus 0 11,450,000 0 11,450,000
12 435U16C001 Construct Business & Technology Center Construction
Bond Funds 31,528,000 0 31,528,000
Total Construct Business & Technology Center 0 31,528,000 0 31,528,000
13 435U16C002 Construct Classrooms/Performing Arts Center Construction
Bond Funds 56,753,000 0 56,753,000
Total Capital Renewal & Maintenance Projects Pool 2016 0 1,302,000 0 1,302,000
Bond Funds 1,190,000 0 1,190,000
Total Upgrade Information Tech Infrastructure 2016 0 10,000,000 0 10,000,000
7 435U16C262 Expand Emergency Notification System Information Technology System
Total Enhance the Enterprise Resource Planning System 0 5,000,000 0 5,000,000
10 435U16C263 Construct Warehouse 2016 Construction
Total Construct Classrooms/Performing Arts Center 0 56,753,000 0 56,753,000
5 435U16C258 Life Safety Upgrade Pool 2016 Construction
38
2016-2018 Kentucky Branch Budget Capital Budget Request: Project Summary Record All dollar amounts rounded to next $1000
Capital Budget Record CBR-01
Governmental Branch: Executive Branch Agency: Postsecondary Education Institutions
Cabinet: Postsecondary Education Appropriation: Kentucky State University
SUMMARY BY FUND SOURCE FY 2015-16 Requested FY 2016-17 Requested FY 2017-18 Requested Total Requested
14 435U16C257 Acquire Land/Campus Master Plan 2016 Construction
Federal Funds 0 1,000,000 0 1,000,000
Restricted Funds 0 1,000,000 0 1,000,000
Total Acquire Land/Campus Master Plan 2016 0 2,000,000 0 2,000,000
0 0 0 0
0 0 0 0
Grand Total 155,262,000
39
Capital Budget Record CBR-02
Capital Budget Record CBR-02 Branch: Executive Branch Cabinet: Postsecondary Education Agency: Postsecondary Education Institutions Appropriation: Kentucky State University Project Title: Repair Boilers and Aging Distribution Lines Phase II KBUD Project Number: 435U16C003
KBUD Project Number: 435U16C003
| Priority | Capital Budget Request | Six-Year Capital Plan 2016-18 |
|---|---|---|
| Cabinet: | ||
| Agency: | 1 |
PROJECT DOCUMENTATION
Location (County): Franklin
Reauthorization - Regular Capital Project: Is this a currently authorized project which is being requested for reauthorization and/or additional funding? If (Yes, Additional Funding), provide the following information: eMars Project Number (Agency, Fund): New Total Project Cost: $ 9,443,000 Capital Project Type: Major Renovation
Capital Project Type: Major Renovation
Project Description
Phase II is required to complete the current project "Repair Boilers and Aging Distribution Lines" original scope. Consulting engineers during the programming design on the current project analyzed the existing coal-fired central plant and steam distribution system. It needs to be replaced with a hot water distribution system and a network of distributed gas-fired boiler rooms. Four boiler rooms will be renovated to replace the coal boiler system. Current plan is to locate boiler rooms in Bell Gym, Blazer Library, Hathaway Hall and Boiler Plant. New hot water piping in the utility tunnels will distribute heat to the buildings. A distributed hot water system is the best life cycle long-term option for the University.
Phase II will renovate two of the distributed boiler rooms and associated utility tunnel piping. That will serve approximately half the buildings on KSU campus north of US60. Phase I is currently in design to renovate two Boiler Rooms (Bell Gym and Blazer Library). All tunnel steam piping for the buildings they serve will be replaced in the current funded project.
KSU existing steam plant will continue to operate providing heat to half the campus until Phase II is complete.
PROJECT BUDGET
| Has this project been reviewed by the Department for Facilities and Support Services? | ||||
| Fund Source | Requested FY 2015-16 | Requested FY 2016-17 | Requested FY 2017-18 | Requested Total |
|---|---|---|---|---|
| Bond Funds | 9,443,000 | 0 | 0 | 9,443,000 |
| Total Funds | 9,443,000 | 0 | 0 | 9,443,000 |
| Cost Elements | ||||
| Site Survey/Preparation | 24,000 | 0 | 0 | 24,000 |
| Project Design | 531,000 | 0 | 0 | 531,000 |
| Movable Equipment/Furniture | 65,000 | 0 | 0 | 65,000 |
| Contingency Expense | 1,223,000 | 0 | 0 | 1,223,000 |
| Construction Costs | 7,600,000 | 0 | 0 | 7,600,000 |
| Total Costs | 9,443,000 | 0 | 0 | 9,443,000 |
Completion Date: 06 / 2016
| IMPACT ON OPERATING BUDGET | FY1 Amount | FY2 Amount | FY3 Amount | FY4 Amount | FY5 Amount |
|---|---|---|---|---|---|
| Fund Source | |||||
| 0 | 0 | 0 | 0 | 0 | |
| Total Costs | 0 | 0 | 0 | 0 | 0 |
| Cost Element | |||||
| 0 | 0 | 0 | 0 | 0 | |
| Total Expenditures | 0 | 0 | 0 | 0 | 0 |
40
Capital Budget Record CBR-02 Branch: Executive Branch Cabinet: Postsecondary Education Agency: Postsecondary Education Institutions Appropriation: Kentucky State University Project Title: School of Nursing
KBUD Project Number: 435U16C255
| Priority | Capital Budget Request | Six-Year Capital Plan 2016-18 |
|---|---|---|
| Cabinet: | ||
| Agency: | 2 | 1 |
PROJECT DOCUMENTATION
Location (County): Franklin
Reauthorization - Regular Capital Project: Is this a currently authorized project which is being requested for reauthorization and/or additional funding?
If (Yes, Additional Funding), provide the following information:
eMars Project Number (Agency, Fund):
New Total Project Cost: $ 13,014,000
Capital Project Type:
Project Description
The School of Nursing at Kentucky State University is poised to grow exponentially with the further development of present academic programs and the addition of new academic programs, such as the Doctor of Nursing Practice (BSN-DNP) program. Kentucky State University (KSU) is the first HBCU to offer a post-baccalaureate (BSN-DNP) Doctor of Nursing Practice program in the role of Adult Gerontology Primacy Care Nurse Practitioner.
KSU is blazing trails nationally as well. According to the American Association of Colleges of Nursing (AACN), the BSN-DNP program at KSU joins only 14% of nursing programs nationally that offer the BSN-DNP as an entry-level option into advanced practice (AACN, 2014). The inaugural BSN-DNP class will be admitted January 2015.
The available space in the existing facility is inadequate and not well designed for the needs that are required by the Nursing program. This project would provide adequate program space by means of the addition and the renovation of existing space to serve the administrative and academic needs of the program.
PROJECT BUDGET
Has this project been reviewed by the Department for Facilities and Support Services?
| Fund Source | Requested FY 2015-16 | Requested FY 2016-17 | Requested FY 2017-18 | Requested Total |
|---|---|---|---|---|
| Bond Funds | 0 | 13,014,000 | 0 | 13,014,000 |
| Total Funds | 0 | 13,014,000 | 0 | 13,014,000 |
| Cost Elements | ||||
| Land Acquisition | 0 | 349,000 | 0 | 349,000 |
| Site Survey/Preparation | 0 | 54,000 | 0 | 54,000 |
| Project Design | 0 | 852,000 | 0 | 852,000 |
| Movable Equipment/Furniture | 0 | 355,000 | 0 | 355,000 |
| Contingency Expense | 0 | 1,119,000 | 0 | 1,119,000 |
| Construction Costs | 0 | 10,285,000 | 0 | 10,285,000 |
| Total Costs | 0 | 13,014,000 | 0 | 13,014,000 |
Completion Date: 08 / 2018
| IMPACT ON OPERATING BUDGET | FY1 Amount | FY2 Amount | FY3 Amount | FY4 Amount | FY5 Amount |
|---|---|---|---|---|---|
| Fund Source | |||||
| General Fund | 62,000 | 0 | 0 | 0 | 0 |
| Total Costs | 62,000 | 0 | 0 | 0 | 0 |
| Cost Element |
41
| Capital Budget Record CBR-02 | ||||||
| Branch: | Executive Branch | |||||
|---|---|---|---|---|---|---|
| Cabinet: | Postsecondary Education | |||||
| Agency: | Postsecondary Education Institutions | |||||
| Appropriation: | Kentucky State University | |||||
| Project Title: | School of Nursing | |||||
| KBUD Project Number: | 435U16C255 | |||||
| Operating | 29,000 | 29,000 | 29,000 | 29,000 | 29,000 | |
| Personnel | 33,000 | 33,000 | 33,000 | 33,000 | 33,000 | |
| Total Expenditures | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | |
42
Capital Budget Record CBR-02
Branch: Executive Branch
Cabinet: Postsecondary Education
Agency: Postsecondary Education Institutions
Appropriation: Kentucky State University
Project Title: Roof Repair & Replacement Pool 2016
KBUD Project Number: 435U16C264
| Priority | Capital Budget Request | Six-Year Capital Plan 2016-18 |
|---|---|---|
| Cabinet: | ||
| Agency: | 3 | 2 |
PROJECT DOCUMENTATION
Location (County): Franklin
Reauthorization - Regular Capital Project: Is this a currently authorized project which is being requested for reauthorization and/or additional funding? NO
If (Yes, Additional Funding), provide the following information:
eMars Project Number (Agency, Fund):
New Total Project Cost: $ 2,860,000
Capital Project Type: Multiple Project Pool
Project Description
Roof repair and replacement of older and deteriorating roofs. Replacement of roofs on Julian Carroll Academic Services Building, Betty White Health Building and Exum Health and Physical Education Center. Total repair or replacement roof area of 140,627 square feet.
PROJECT BUDGET
Has this project been reviewed by the Department for Facilities and Support Services?
| Fund Source | Requested FY 2015-16 | Requested FY 2016-17 | Requested FY 2017-18 | Requested Total |
|---|---|---|---|---|
| Bond Funds | 0 | 2,860,000 | 0 | 2,860,000 |
| Total Funds | 0 | 2,860,000 | 0 | 2,860,000 |
| Cost Elements | ||||
| Project Design | 0 | 329,000 | 0 | 329,000 |
| Contingency Expense | 0 | 715,000 | 0 | 715,000 |
| Construction Costs | 0 | 1,816,000 | 0 | 1,816,000 |
| Total Costs | 0 | 2,860,000 | 0 | 2,860,000 |
Completion Date: 06 / 2018
| IMPACT ON OPERATING BUDGET | FY1 Amount | FY2 Amount | FY3 Amount | FY4 Amount | FY5 Amount |
|---|---|---|---|---|---|
| Fund Source | |||||
| 0 | 0 | 0 | 0 | 0 | |
| Total Costs | 0 | 0 | 0 | 0 | 0 |
| Cost Element | |||||
| 0 | 0 | 0 | 0 | 0 | |
| Total Expenditures | 0 | 0 | 0 | 0 | 0 |
43
Capital Budget Record CBR-02
Branch: Executive Branch Cabinet: Postsecondary Education Agency: Postsecondary Education Institutions Appropriation: Kentucky State University Project Title: Capital Renewal & Maintenance Projects Pool 2016
KBUD Project Number: 435U16C256
| Priority | Capital Budget Request | Six-Year Capital Plan 2016-18 |
|---|---|---|
| Cabinet: | ||
| Agency: | 4 | 3 |
PROJECT DOCUMENTATION
Location (County): Franklin
Reauthorization - Regular Capital Project: Is this a currently authorized project which is being requested for reauthorization and/or additional funding? NO
If (Yes, Additional Funding), provide the following information:
eMars Project Number (Agency, Fund):
New Total Project Cost: $ 1,302,000
Capital Project Type: Multiple Project Pool
Project Description
Capital Renewal based on CPE/VFA facility assessment. Pool projects cover renewal of targeted building systems to include flooring, HVAC, and electrical systems. This pool includes flooring renewal for Blazer Library, the Exum Facility, Hume Hall, Jackson Hall and Shauntee Hall; Blazer Library, the Exum Center, Hume Hall and Jackson Hall; Electrical renewal for Blazer Library, the Student Center/Cafeteria and Carver Hall.
PROJECT BUDGET
Has this project been reviewed by the Department for Facilities and Support Services?
| Fund Source | Requested FY 2015-16 | Requested FY 2016-17 | Requested FY 2017-18 | Requested Total |
|---|---|---|---|---|
| Bond Funds | 0 | 1,302,000 | 0 | 1,302,000 |
| Total Funds | 0 | 1,302,000 | 0 | 1,302,000 |
| Cost Elements | ||||
| Construction Costs | 0 | 1,302,000 | 0 | 1,302,000 |
| Total Costs | 0 | 1,302,000 | 0 | 1,302,000 |
Completion Date: 06 / 2018
| IMPACT ON OPERATING BUDGET | FY1 Amount | FY2 Amount | FY3 Amount | FY4 Amount | FY5 Amount |
|---|---|---|---|---|---|
| Fund Source | |||||
| General Fund | -20,000 | 0 | 0 | 0 | 0 |
| Total Costs | -20,000 | 0 | 0 | 0 | 0 |
| Cost Element | |||||
| 0 | 0 | 0 | 0 | 0 | |
| Total Expenditures | 0 | 0 | 0 | 0 | 0 |
- General Fund -20,000 0 0 0
- Total Costs -20,000 0 0 0
- Total Expenditures 0 0 0 0
Fund Source
44
Capital Budget Record CBR-02
Branch: Executive Branch
Cabinet: Postsecondary Education
Agency: Postsecondary Education Institutions
Appropriation: Kentucky State University
Project Title: Life Safety Upgrade Pool 2016
KBUD Project Number: 435U16C258
| Priority | Capital Budget Request | Six-Year Capital Plan 2016-18 |
|---|---|---|
| Cabinet: | ||
| Agency: | 5 | 4 |
PROJECT DOCUMENTATION
Location (County): Franklin
Reauthorization - Regular Capital Project: Is this a currently authorized project which is being requested for reauthorization and/or additional funding? NO
If (Yes, Additional Funding), provide the following information:
eMars Project Number (Agency, Fund):
New Total Project Cost: $ 1,363,000
Capital Project Type: Multiple Project Pool
Project Description
This project would install new or upgrade current life safety systems on campus. Upgraded fire alarm systems for Chandler Hall, Combs Hall, Kentucky Hall, McCullin Hall and "The Halls". Upgraded fire suppression systems for Shauntee Hall and Russell Court. ADA improvements to the Exum Facility, the Athletic Complex and Campus pedestrian walks, Bell Gym steps, etc.
PROJECT BUDGET
Has this project been reviewed by the Department for Facilities and Support Services? No
| Fund Source | Requested FY 2015-16 | Requested FY 2016-17 | Requested FY 2017-18 | Requested Total |
|---|---|---|---|---|
| Bond Funds | 0 | 1,190,000 | 0 | 1,190,000 |
| Total Funds | 0 | 1,190,000 | 0 | 1,190,000 |
| Cost Elements | ||||
| Construction Costs | 0 | 1,190,000 | 0 | 1,190,000 |
| Total Costs | 0 | 1,190,000 | 0 | 1,190,000 |
| Completion Date: | 06 / 2018 |
| IMPACT ON OPERATING BUDGET | FY1 Amount | FY2 Amount | FY3 Amount | FY4 Amount | FY5 Amount |
|---|---|---|---|---|---|
| Fund Source | |||||
| 0 | 0 | 0 | 0 | 0 | |
| Total Costs | 0 | 0 | 0 | 0 | 0 |
| Cost Element | |||||
| 0 | 0 | 0 | 0 | 0 | |
| Total Expenditures | 0 | 0 | 0 | 0 | 0 |
45
Capital Budget Record CBR-04
| Branch: | Executive Branch |
|---|---|
| Cabinet: | Postsecondary Education |
| Agency: | Postsecondary Education Institutions |
| Appropriation: | Kentucky State University |
Equipment Title: Upgrade Information Tech Infrastructure 2016
KBUD Project Number: 435U16C259
| Priority | Capital Budget Request | Six-Year Capital Plan 2016-18 |
|---|---|---|
| Cabinet: Agency: | 6 | 5 |
SYSTEM PROJECT DOCUMENTATION
Reauthorization - Regular Capital Project: Is this a currently authorized project which is being requested for reauthorization and/or additional funding?
If (Yes, Additional Funding), provide the following information:
eMars Project Number (Agency, Fund):
New Total Project Cost: $ 10,000,000
Project Description
Both KSU's fiber network and its wireless network need to be expanded and upgraded. Create a fully wireless campus where the network can be accessed by students, faculty, staff, alumni and visitors anywhere and anytime while on campus.
PROJECT BUDGET
| Fund Source | Requested FY 2015-16 | Requested FY 2016-17 | Requested FY 2017-18 | Requested Total |
|---|---|---|---|---|
| Bond Funds | 0 | 10,000,000 | 0 | 10,000,000 |
| Total Funds | 0 | 10,000,000 | 0 | 10,000,000 |
| Cost Elements | ||||
| Professional/Implementation Services | 0 | 1,018,000 | 0 | 1,018,000 |
| Hardware - Vendor Supplied | 0 | 6,899,000 | 0 | 6,899,000 |
| Other | 0 | 2,083,000 | 0 | 2,083,000 |
| Total Costs | 0 | 10,000,000 | 0 | 10,000,000 |
IMPACT ON OPERATING BUDGET
| Completion Date: | 06 / 2018 | FY1 Amount | FY2 Amount | FY3 Amount | FY4 Amount | FY5 Amount |
|---|---|---|---|---|---|---|
| Fund Source | ||||||
| 0 | 0 | 0 | 0 | 0 | ||
| Total Costs | 0 | 0 | 0 | 0 | 0 | |
| Cost Elements | ||||||
| 0 | 0 | 0 | 0 | 0 | ||
| Total Costs | 0 | 0 | 0 | 0 | 0 |
46
Capital Budget Record CBR-04
| Branch: | Executive Branch |
|---|---|
| Cabinet: | Postsecondary Education |
| Agency: | Postsecondary Education Institutions |
| Appropriation: | Kentucky State University |
Equipment Title: Expand Emergency Notification System KBUD Project Number: 435U16C262
KBUD Project Number: 435U16C262
| Priority | Capital Budget Request | Six-Year Capital Plan 2016-18 |
|---|---|---|
| Cabinet: Agency: | 7 | 6 |
SYSTEM PROJECT DOCUMENTATION
Reauthorization - Regular Capital Project: Is this a currently authorized project which is being requested for reauthorization and/or additional funding?
If (Yes, Additional Funding), provide the following information:
eMars Project Number (Agency, Fund):
New Total Project Cost: $ 4,580,000
Project Description
The purpose of this project is to continue to improve upon the University's emergency notification capability. This includes purchasing and installation of a campus wide public address system, and campus sirens. Additional hardware components include increasing the number of digital display Devices, equipping classrooms with early warning notification Capability and enhanced notification and identification capability in University police vehicles.
PROJECT BUDGET
| Fund Source | Requested FY 2015-16 | Requested FY 2016-17 | Requested FY 2017-18 | Requested Total |
|---|---|---|---|---|
| Bond Funds | 0 | 4,580,000 | 0 | 4,580,000 |
| Total Funds | 0 | 4,580,000 | 0 | 4,580,000 |
| Cost Elements | ||||
| Professional/Implementation Services | 0 | 573,000 | 0 | 573,000 |
| Hardware - Vendor Supplied | 0 | 2,861,000 | 0 | 2,861,000 |
| Software - Vendor Supplied | 0 | 573,000 | 0 | 573,000 |
| Other | 0 | 573,000 | 0 | 573,000 |
| Total Costs | 0 | 4,580,000 | 0 | 4,580,000 |
IMPACT ON OPERATING BUDGET
| Completion Date: | 06 / 2018 | FY1 Amount | FY2 Amount | FY3 Amount | FY4 Amount | FY5 Amount |
|---|---|---|---|---|---|---|
| Fund Source | ||||||
| 0 | 0 | 0 | 0 | 0 | ||
| Total Costs | 0 | 0 | 0 | 0 | 0 | |
| Cost Elements | ||||||
| 0 | 0 | 0 | 0 | 0 | ||
| Total Costs | 0 | 0 | 0 | 0 | 0 |
47
Capital Budget Record CBR-04
| Branch: | Executive Branch |
|---|---|
| Cabinet: | Postsecondary Education |
| Agency: | Postsecondary Education Institutions |
| Appropriation: | Kentucky State University |
Equipment Title: Improvements to Instructional Technology
KBUD Project Number: 435U16C265
| Priority | Capital Budget Request | Six-Year Capital Plan 2016-18 |
|---|---|---|
| Cabinet: Agency: | 8 | 7 |
SYSTEM PROJECT DOCUMENTATION
Reauthorization - Regular Capital Project: Is this a currently authorized project which is being requested for reauthorization and/or additional funding? NO
If (Yes, Additional Funding), provide the following information:
eMars Project Number (Agency, Fund):
New Total Project Cost: $ 2,500,000
Project Description
This project includes software and hardware improvements for learning in order to increase student achievement and enhance the use of innovative technology in instruction.
PROJECT BUDGET
| Fund Source | Requested FY 2015-16 | Requested FY 2016-17 | Requested FY 2017-18 | Requested Total |
|---|---|---|---|---|
| Bond Funds | 0 | 2,500,000 | 0 | 2,500,000 |
| Total Funds | 0 | 2,500,000 | 0 | 2,500,000 |
| Cost Elements | ||||
| Hardware - Vendor Supplied | 0 | 1,250,000 | 0 | 1,250,000 |
| Software - Vendor Supplied | 0 | 1,250,000 | 0 | 1,250,000 |
| Total Costs | 0 | 2,500,000 | 0 | 2,500,000 |
IMPACT ON OPERATING BUDGET
| Completion Date: | 06 / 2018 | FY1 Amount | FY2 Amount | FY3 Amount | FY4 Amount | FY5 Amount |
|---|---|---|---|---|---|---|
| Fund Source | ||||||
| 0 | 0 | 0 | 0 | 0 | ||
| Total Costs | 0 | 0 | 0 | 0 | 0 | |
| Cost Elements | ||||||
| 0 | 0 | 0 | 0 | 0 | ||
| Total Costs | 0 | 0 | 0 | 0 | 0 |
48
Capital Budget Record CBR-04
| Branch: | Executive Branch |
|---|---|
| Cabinet: | Postsecondary Education |
| Agency: | Postsecondary Education Institutions |
| Appropriation: | Kentucky State University |
Equipment Title: Enhance the Enterprise Resource Planning System
KBUD Project Number: 435U16C266
| Priority | Capital Budget Request | Six-Year Capital Plan 2016-18 |
|---|---|---|
| Cabinet: Agency: | 9 | 8 |
SYSTEM PROJECT DOCUMENTATION
Reauthorization - Regular Capital Project: Is this a currently authorized project which is being requested for reauthorization and/or additional funding? NO
If (Yes, Additional Funding), provide the following information:
eMars Project Number (Agency, Fund):
New Total Project Cost: $ 5,000,000
Project Description
This project will improve and expand the functionality of the enterprise resource planning system and ancillary systems to ensure that the requirements of the University are being met and future advancements can be realized.
PROJECT BUDGET
| Fund Source | Requested FY 2015-16 | Requested FY 2016-17 | Requested FY 2017-18 | Requested Total |
|---|---|---|---|---|
| Bond Funds | 0 | 5,000,000 | 0 | 5,000,000 |
| Total Funds | 0 | 5,000,000 | 0 | 5,000,000 |
| Cost Elements | ||||
| Professional/Implementation Services | 0 | 2,000,000 | 0 | 2,000,000 |
| Hardware - Vendor Supplied | 0 | 1,800,000 | 0 | 1,800,000 |
| Software - Vendor Supplied | 0 | 1,200,000 | 0 | 1,200,000 |
| Total Costs | 0 | 5,000,000 | 0 | 5,000,000 |
IMPACT ON OPERATING BUDGET
| Completion Date: | 06 / 2018 | FY1 Amount | FY2 Amount | FY3 Amount | FY4 Amount | FY5 Amount |
|---|---|---|---|---|---|---|
| Fund Source | ||||||
| 0 | 0 | 0 | 0 | 0 | ||
| Total Costs | 0 | 0 | 0 | 0 | 0 | |
| Cost Elements | ||||||
| 0 | 0 | 0 | 0 | 0 | ||
| Total Costs | 0 | 0 | 0 | 0 | 0 |
49
Capital Budget Record CBR-02
Branch: Executive Branch
Cabinet: Postsecondary Education
Agency: Postsecondary Education Institutions
Appropriation: Kentucky State University
Project Title: Construct Warehouse 2016
KBUD Project Number: 435U16C263
| Priority | Capital Budget Request | Six-Year Capital Plan 2016-18 |
|---|---|---|
| Cabinet: | ||
| Agency: | 10 | 9 |
PROJECT DOCUMENTATION
Location (County): Franklin
Reauthorization - Regular Capital Project: Is this a currently authorized project which is being requested for reauthorization and/or additional funding? NO
If (Yes, Additional Funding), provide the following information:
eMars Project Number (Agency, Fund):
New Total Project Cost: $ 3,642,000
Capital Project Type: Construction
Project Description
Construct a warehouse and storage building. Storage is required for furniture and equipment surplus items and for temporary storage of equipment from renovated spaces. Surplus is currently stored all over the university in small spaces needed for program storage activities.
PROJECT BUDGET
Has this project been reviewed by the Department for Facilities and Support Services? No
| Fund Source | Requested FY 2015-16 | Requested FY 2016-17 | Requested FY 2017-18 | Requested Total |
|---|---|---|---|---|
| Bond Funds | 0 | 3,642,000 | 0 | 3,642,000 |
| Total Funds | 0 | 3,642,000 | 0 | 3,642,000 |
| Cost Elements | ||||
| Site Survey/Preparation | 0 | 8,000 | 0 | 8,000 |
| Project Design | 0 | 176,000 | 0 | 176,000 |
| Movable Equipment/Furniture | 0 | 23,000 | 0 | 23,000 |
| Contingency Expense | 0 | 472,000 | 0 | 472,000 |
| Construction Costs | 0 | 2,963,000 | 0 | 2,963,000 |
| Total Costs | 0 | 3,642,000 | 0 | 3,642,000 |
Completion Date: 06 / 2016
| IMPACT ON OPERATING BUDGET | FY1 Amount | FY2 Amount | FY3 Amount | FY4 Amount | FY5 Amount |
|---|---|---|---|---|---|
| Fund Source | |||||
| 0 | 0 | 0 | 0 | 0 | |
| Total Costs | 0 | 0 | 0 | 0 | 0 |
| Cost Element | |||||
| 0 | 0 | 0 | 0 | 0 | |
| Total Expenditures | 0 | 0 | 0 | 0 | 0 |
50
| Capital Budget Record CBR-04 | ||
| Branch: | Executive Branch | |
|---|---|---|
| Cabinet: | Postsecondary Education | |
| Agency: | Postsecondary Education Institutions | |
| Appropriation: | Kentucky State University | |
| Equipment Title: | Integrated Digital Campus | |
| KBUD Project Number: | 435U16C261 | |
| Capital Budget | Six-Year Capital Plan | |
| Priority | Request | 2016-18 |
| Cabinet: | ||
| Agency: | 11 | 10 |
SYSTEM PROJECT DOCUMENTATION
Reauthorization - Regular Capital Project: Is this a currently authorized project which is being requested for reauthorization and/or additional funding?
If (Yes, Additional Funding), provide the following information:
eMars Project Number (Agency, Fund):
New Total Project Cost: $ 11,450,000
Project Description
The purpose of the integrated digital campus is to make use of the University's network to enhance and improve services throughout the University structure. This integrated or unified digital campus would be IP based allowing the Campus to be in a state of perpetual growth. Integrated Digital Campus would entail increasing the number of IP based surveillance cameras, purchasing and installing data leakage prevention tools and encryption software, conducting risk assessments and implementing the recommendations, modifying KSU's PC configuration standards by including device tracking capability in the event equipment is unlawfully removed from campus.
PROJECT BUDGET
| Fund Source | Requested FY 2015-16 | Requested FY 2016-17 | Requested FY 2017-18 | Requested Total |
|---|---|---|---|---|
| Bond Funds | 0 | 11,450,000 | 0 | 11,450,000 |
| Total Funds | 0 | 11,450,000 | 0 | 11,450,000 |
| Cost Elements | ||||
| Professional/Implementation Services | 0 | 3,435,000 | 0 | 3,435,000 |
| Hardware - Vendor Supplied | 0 | 5,725,000 | 0 | 5,725,000 |
| Software - Vendor Supplied | 0 | 1,145,000 | 0 | 1,145,000 |
| Other | 0 | 1,145,000 | 0 | 1,145,000 |
| Total Costs | 0 | 11,450,000 | 0 | 11,450,000 |
IMPACT ON OPERATING BUDGET
| Completion Date: | 06 / 2018 | FY1 Amount | FY2 Amount | FY3 Amount | FY4 Amount | FY5 Amount |
|---|---|---|---|---|---|---|
| Fund Source | ||||||
| 0 | 0 | 0 | 0 | 0 | ||
| Total Costs | 0 | 0 | 0 | 0 | 0 | |
| Cost Elements | ||||||
| 0 | 0 | 0 | 0 | 0 | ||
| Total Costs | 0 | 0 | 0 | 0 | 0 |
51
Capital Budget Record CBR-02 Branch: Executive Branch Cabinet: Postsecondary Education Agency: Postsecondary Education Institutions Appropriation: Kentucky State University Project Title: Construct Business & Technology Center
KBUD Project Number: 435U16C001
| Priority | Capital Budget Request | Six-Year Capital Plan 2016-18 |
|---|---|---|
| Cabinet: | ||
| Agency: | 12 | 11 |
PROJECT DOCUMENTATION
Location (County): Franklin
Reauthorization - Regular Capital Project: Is this a currently authorized project which is being requested for reauthorization and/or additional funding?
If (Yes, Additional Funding), provide the following information:
eMars Project Number (Agency, Fund):
New Total Project Cost: $ 31,528,000
Capital Project Type: Construction
Project Description
This project would construct a new building for the School of Business, the university's largest academic program, and one that will play a key role in the university's strategic plan. Proposed to be located on the main campus south of US60, adjacent to the proposed pedestrian bridge tower which will connect to Hathaway Hall, this facility will provide a highly visible, state-of-the-art home for the School of Business currently housed in Bradford Hall. The project will permit the development of educational technologies not available to the school and enable it to meet its mission of providing professional development classes to the entire Frankfort community. This initiative would be the first step in addressing the programmatic and structural issues related to Bradford Hall. The VFA Condition Assessment and Space Study found Bradford Hall to be substandard space for the Business Program and suggested that both the Business School and the Music/Theater programs, also located in Bradford Hall, would be better served in new facilities. The school, with its new MBA program, hopes to grow 5% each year, but is in a competitive disadvantage at its present location.
PROJECT BUDGET
Has this project been reviewed by the Department for Facilities and Support Services? No
| Has this project been reviewed by the Department for Facilities and Support Services? | ||||
| Fund Source | Requested FY 2015-16 | Requested FY 2016-17 | Requested FY 2017-18 | Requested Total |
|---|---|---|---|---|
| Restricted Funds | 0 | 31,528,000 | 0 | 31,528,000 |
| Total Funds | 0 | 31,528,000 | 0 | 31,528,000 |
| Cost Elements | ||||
| Site Survey/Preparation | 0 | 53,000 | 0 | 53,000 |
| Project Design | 0 | 2,037,000 | 0 | 2,037,000 |
| Movable Equipment/Furniture | 0 | 1,481,000 | 0 | 1,481,000 |
| Contingency Expense | 0 | 3,919,000 | 0 | 3,919,000 |
| Construction Costs | 0 | 24,038,000 | 0 | 24,038,000 |
| Total Costs | 0 | 31,528,000 | 0 | 31,528,000 |
Completion Date: 06 / 2018
| IMPACT ON OPERATING BUDGET | FY1 Amount | FY2 Amount | FY3 Amount | FY4 Amount | FY5 Amount |
|---|---|---|---|---|---|
| Fund Source | |||||
| 0 | 0 | 0 | 0 | 0 | |
| Total Costs | 0 | 0 | 0 | 0 | 0 |
| Cost Element | |||||
| Operating | 217,300 | 217,300 | 217,300 | 217,300 | 217,300 |
| Total Expenditures | 217,300 | 217,300 | 217,300 | 217,300 | 217,300 |
52
Capital Budget Record CBR-02 Branch: Executive Branch Cabinet: Postsecondary Education Agency: Postsecondary Education Institutions Appropriation: Kentucky State University Project Title: Construct Classrooms/Performing Arts Center
KBUD Project Number: 435U16C002
| Priority | Capital Budget Request | Six-Year Capital Plan 2016-18 |
|---|---|---|
| Cabinet: | ||
| Agency: | 13 | 12 |
PROJECT DOCUMENTATION
Location (County): Franklin
Reauthorization - Regular Capital Project: Is this a currently authorized project which is being requested for reauthorization and/or additional funding?
If (Yes, Additional Funding), provide the following information:
eMars Project Number (Agency, Fund):
New Total Project Cost: $ 56,753,000
Capital Project Type: Construction
Project Description
Located prominently at the intersection of Martin Luther King, Jr. Drive and East Main Street, this facility will be a beacon to the Frankfort community or the increasing significance of KSU to the cultural life of the capital city. It will comprise a 2000-seat theatre, and auditorium and an art gallery, a catering kitchen, and a variety of conference/break out spaces. All manner of cultural and performing arts offerings will be made possible at the facility. The Performing Arts program has outgrown the available space in its present location of Bradford Hall. The VFA Condition Assessment and Space Study found Bradford Hall to be substandard space for the Music/Theater programs and suggested that both the Performing Arts program and Business School (also located in Bradford Hall) would be better served in new facilities. Therefore, renovation to accommodate the growing Performing Arts program is not considered economically feasible, replacement is necessary.
PROJECT BUDGET
Has this project been reviewed by the Department for Facilities and Support Services?
| Has this project been reviewed by the Department for Facilities and Support Services? | No | |||
| Fund Source | Requested FY 2015-16 | Requested FY 2016-17 | Requested FY 2017-18 | Requested Total |
|---|---|---|---|---|
| Restricted Funds | 0 | 56,753,000 | 0 | 56,753,000 |
| Total Funds | 0 | 56,753,000 | 0 | 56,753,000 |
| Cost Elements | ||||
| Site Survey/Preparation | 0 | 103,000 | 0 | 103,000 |
| Project Design | 0 | 3,834,000 | 0 | 3,834,000 |
| Movable Equipment/Furniture | 0 | 1,939,000 | 0 | 1,939,000 |
| Contingency Expense | 0 | 7,150,000 | 0 | 7,150,000 |
| Construction Costs | 0 | 43,727,000 | 0 | 43,727,000 |
| Total Costs | 0 | 56,753,000 | 0 | 56,753,000 |
| Completion Date: 06 / 2018 | ||||
| IMPACT ON OPERATING BUDGET | FY1 Amount | FY2 Amount | FY3 Amount | FY4 Amount | FY5 Amount |
|---|---|---|---|---|---|
| Fund Source | |||||
| 0 | 0 | 0 | 0 | 0 | |
| Total Costs | 0 | 0 | 0 | 0 | 0 |
| Cost Element | |||||
| Operating | 638,000 | 638,000 | 638,000 | 638,000 | 638,000 |
| Total Expenditures | 638,000 | 638,000 | 638,000 | 638,000 | 638,000 |
53
Capital Budget Record CBR-02
Branch: Executive Branch Cabinet: Postsecondary Education Agency: Postsecondary Education Institutions Appropriation: Kentucky State University Project Title: Acquire Land/Campus Master Plan 2016
KBUD Project Number: 435U16C257
| Priority | Capital Budget Request | Six-Year Capital Plan 2016-18 |
|---|---|---|
| Cabinet: | ||
| Agency: | 14 | 13 |
PROJECT DOCUMENTATION
Location (County): Franklin
Reauthorization - Regular Capital Project: Is this a currently authorized project which is being requested for reauthorization and/or additional funding? NO
If (Yes, Additional Funding), provide the following information:
eMars Project Number (Agency, Fund):
New Total Project Cost: $ 2,000,000
Capital Project Type:
Project Description
This project allows the university to take advantage of a real property acquisition opportunity which will support the University's education program and campus development. It's primary purpose will be to purchase properties adjacent to the main campus pursuant to the University's Campus Master Plan. Acquisitions will provide additional land for campus development and expansion to include potential parking, recreational areas, classroom sites, housing and Land Grant Research facilities.
PROJECT BUDGET
Has this project been reviewed by the Department for Facilities and Support Services?
| Fund Source | Requested FY 2015-16 | Requested FY 2016-17 | Requested FY 2017-18 | Requested Total |
|---|---|---|---|---|
| Restricted Funds | 0 | 1,000,000 | 0 | 1,000,000 |
| Federal Funds | 0 | 1,000,000 | 0 | 1,000,000 |
| Total Funds | 0 | 2,000,000 | 0 | 2,000,000 |
| Cost Elements | ||||
| Land Acquisition | 0 | 2,000,000 | 0 | 2,000,000 |
| Total Costs | 0 | 2,000,000 | 0 | 2,000,000 |
| Completion Date: | 06 / 2018 |
| IMPACT ON OPERATING BUDGET | FY1 Amount | FY2 Amount | FY3 Amount | FY4 Amount | FY5 Amount |
|---|---|---|---|---|---|
| Fund Source | |||||
| 0 | 0 | 0 | 0 | 0 | |
| Total Costs | 0 | 0 | 0 | 0 | 0 |
| Cost Element | |||||
| 0 | 0 | 0 | 0 | 0 | |
| Total Expenditures | 0 | 0 | 0 | 0 | 0 |
54
It is the policy of Kentucky State University not to discriminate against any individual in its educational programs, activities or employment on the basis of race, color, national origin, sex, disability, veteran status, age, religion, or marital status. Rev. 11/15
Kentucky UNBRIDLED SPIRIT™