FD-1B CONSOLIDATED CURRENT FUNDS REVENUE BUDGETED FISCAL YEAR 2019-20 DUE DATE: November 1 INSTITUTION: Kentucky State University

Budgeted FY 2019-20

Unrestricted Restricted Total

Educational and General (E&G)

Tuition and Fees

Degree Credit - Fall 8,750,000 8,750,000

Degree Credit - Spring 8,250,000 8,250,000

Degree Credit - Summer 475,000 475,000

Degree Credit - Winter - -

Distributed Learning Education - -

Subtotal Tuition 16,950,000 - 17,475,000

Noncredit - - -

Mandatory Student Fees 400,000 400,000

Other Fees 400,000 400,000

Subtotal Tuition and Fees 17,750,000 - 18,275,000

Less: Scholarship Allowances 5,550,000 5,550,000

Net Tuition and Fees 12,250,000 - 12,725,000

Governmental Appropriations-Federal -

Agricultural Experiment Station - 3,535,700 3,535,700

Agricultural Extension Service - 3,135,500 3,135,500

Other Current Appropriations - - -

Subtotal Governmental Appropriations-Federal - 6,671,200 6,671,200

Governmental Appropriations-State 26,729,600 26,729,600

Governmental Appropriations-Local - - -

Governmental Grants and Contracts-Federal

Pell Grants 4,750,000 4,750,000

Supplemental Educational Opportunity Grants 350,000 350,000

College Work Study 400,000 400,000

Other Grants and Contracts 7,200,000 7,200,000

Subtotal Governmental Grants and Contracts-Federal - 12,700,000 12,700,000

Governmental Grants and Contracts-State - 2,500,000 2,500,000

Governmental Grants and Contracts-Local - 100,000 100,000

Non-Governmental Grants and Contracts

Gifts, Donations, and Pledges 10,000 10,000

Indirect Cost Reimbursement 500,000 500,000

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) 39,729,600 22,231,200 62,435,800

Sales and Services of Auxiliary Enterprises

Housing 2,013,650 - 2,013,650

Food Service 1,957,000 1,957,000

Bookstores 115,000 115,000

Other 32,500 32,500

Intercollegiate Athletics - -

Mandatory Student Fees 510,000 510,000

Total Auxiliary Enterprises 4,628,150 - 4,628,150

Sales and Services of Hospitals - - -

TOTAL CURRENT FUNDS REVENUE 44,357,750 22,231,200 67,063,950

“filiated corporation funds included? yes___ no x

1. , are the affiliated corporations those listed in Table 25? yes___ no___

If no, provide explanation.

24