FD-1B CONSOLIDATED CURRENT FUNDS REVENUE REQUESTED FISCAL YEAR 2025-26
DUE DATE:
INSTITUTION: KENTUCKY STATE UNIVERSITY
| Budgeted FY 2025-26 |
| Unrestricted | Restricted | Total |
|---|
| Educational and General (E&G) | | | |
|---|
| Tuition and Fees | | | |
|---|
| Degree Credit - Fall | 16,567,100 | | 16,567,100 |
|---|
| Degree Credit - Winter | | | - |
|---|
| Degree Credit - Spring | 16,542,100 | | 16,542,100 |
|---|
| Degree Credit - Summer | 956,600 | | 956,600 |
|---|
| Subtotal Tuition | 34,065,800 | - | 34,065,800 |
|---|
| Noncredit | | | - |
|---|
| Mandatory Student Fees1 | 900,000 | 525,000 | 1,425,000 |
|---|
| Other Fees2 | 400,000 | | 400,000 |
|---|
| Subtotal Tuition and Fees | 35,365,800 | 525,000 | 35,890,800 |
|---|
| Less: Scholarship Allowances | 2,793,900 | | 2,793,900 |
|---|
| Net Tuition and Fees | 32,571,900 | 525,000 | 33,096,900 |
|---|
| Governmental Appropriations-Federal | | | |
|---|
| Agricultural Experiment Station | | 5,635,300 | 5,635,300 |
|---|
| Agricultural Extension Service | | 4,745,700 | 4,745,700 |
|---|
| Other Current Appropriations | | | - |
|---|
| Subtotal Governmental Appropriations-Federal | - | 10,381,000 | 10,381,000 |
|---|
| Governmental Appropriations-State | 21,909,600 | 10,581,000 | 32,490,600 |
|---|
| Governmental Appropriations-Local | | | - |
|---|
| Governmental Grants and Contracts-Federal | | | |
|---|
| Pell Grants | | 5,300,000 | 5,300,000 |
|---|
| Supplemental Educational Opportunity Grants | | 280,000 | 280,000 |
|---|
| College Work Study | | 350,000 | 350,000 |
|---|
| Federal - CARES Act | | | - |
|---|
| Federal - CRRSA Act | | | - |
|---|
| Federal - ARP Act | | | - |
|---|
| Other Grants and Contracts | | 3,852,200 | 3,852,200 |
|---|
| Subtotal Governmental Grants and Contracts-Federal | - | 9,782,200 | 9,782,200 |
|---|
| Governmental Grants and Contracts-State | | | |
|---|
| State - Coronavirus Relief Funds (Swap and Additional Funds) | | | - |
|---|
| State - College Access Program (CAP) | | 1,750,000 | 1,750,000 |
|---|
| State - Kentucky Educational Excellence Scholarship (KEES) | | 300,000 | 300,000 |
|---|
| State - Other Grants and Contracts | | 2,500,000 | 2,500,000 |
|---|
| Subtotal Governmental Grants and Contracts - State | - | 4,550,000 | 4,550,000 |
|---|
| Governmental Grants and Contracts-Local | | | - |
|---|
| Non-Governmental Grants and Contracts | | | - |
|---|
| Gifts, Donations, and Pledges | | | - |
|---|
| Indirect Cost Reimbursement | 300,000 | | 300,000 |
|---|
| Investment Income | | | - |
|---|
| Endowment Income | | | - |
|---|
| Sales and Services of Educational Activities | | | - |
|---|
| Budgeted Fund Balance as Support | | | - |
|---|
| Contributions from Foundations | | | - |
|---|
| Other | 200,000 | | 200,000 |
|---|
| Total Educational and General (E&G) | 54,981,500 | 35,819,200 | 90,800,700 |
|---|
| Sales and Services of Auxiliary Enterprises | | | |
|---|
| Housing | 7,786,400 | | 7,786,400 |
|---|
| Food Service | 4,326,500 | | 4,326,500 |
|---|
| Bookstores | 1,959,900 | | 1,959,900 |
|---|
| Other | 300,000 | | 300,000 |
|---|
| Intercollegiate Athletics | | | - |
|---|
| Mandatory Student Fees | | | - |
|---|
| Subtotal Auxiliary Enterprises | 14,372,800 | - | 14,372,800 |
|---|
| Less: Discounts and Allowances allocated to Auxiliary Enterprises | | | - |
|---|
| Total Auxiliary Enterprises | 14,372,800 | - | 14,372,800 |
|---|
| Sales and Services of Hospitals | | | - |
|---|
| TOTAL CURRENT FUNDS REVENUE | 69,354,300 | 35,819,200 | 105,173,500 |
|---|