===== PAGE 1 ===== # BOARD OF REGENTS for KENTUCKY STATE UNIVERSITY

| i. | KSU Bee Program (Information Item) | Dr. Marcus Bernard Dean, College Of Agriculture, Health, And Natural Resources |
| Dr. Thomas Webster Professor and Extension Specialist | ||
| C. | Division of Institutional Advancement & External Relations | |
| i. | Leading from the Front (Planned Giving) (Information Item) | |
| Mr. Michael DeCourcy VP, Institutional Advancement and External Relations | ||
| Ben Smith, Esq. Estate Planning | ||
| D. | Division of Academic and Student Affairs | |
| i. | Enrollment Update (Information Item) | |
| Dr. Michael D. Dailey Provost and Vice President of Academic & Student Affairs | ||
| Dr. Stephanie Mayberry Vice Provost of Student Affairs | ||
| Ms. Jameelah Means Director of Admissions | ||
| E. | Division of Finance & Administration | |
| i. | Financial Update (Information Item) | |
| Dr. Heather Bigard Vice President of Finance and Administration / CFO | ||
| ii. | Audit Update (Information Item) | |
| iii. | Approval of Bookstore Contract (Action Item) | |
| iv. | Approval of Shauntee Hall Amended Project (Action Item) | |
| F. | KSU's "Tell It" Hotline | |
| i. | Hotline Activity for the Quarter (Information Item) | |
| G. | Policy Committee | |
| i. | Interim Policies Notification (Information Item) | Mr. DeCourcy Co-Chair Policy Committee University Committee |
| 5. | Closed Session | |
| A. Pending and Possible Litigation (KRS 61.810(1)(c)) | TBD Board Secretary | |
| 6. | Closing Remarks | Chair Dukes |
| 7. | Adjournment | Chair Dukes |
| 2026 | 2025 | FY26 minus FY25 | ||||||||
| Actual - August | Actual - August | Actual | % Change | |||||||
| Budget | 2025 | Actual - YTD | % | Budget | 2024 | Actual - YTD | % | |||
| Revenue | ||||||||||
| Gross Student Tuition and Fees1 | 16,948,700 | 1,333,995 | 9,876,512 | 58.3% | 18,210,800 | 2,690,656 | 9,448,488 | 51.9% | 428,024 | 4.5% |
| Scholarships | (3,500,000) | (324,980) | (1,858,725) | 53.1% | (4,000,000) | - | (12,795) | 0.3% | (1,845,930) | 14427.0% |
| Uncollected | (1,000,000) | (9,338,479) | (9,338,479) | 93.8% | (898,000) | - | - | 0.0% | (9,338,479) | 0.0% |
| Net Student Tuition and fees | 12,448,700 | (8,329,464) | (1,320,692) | -10.6% | 13,312,800 | 2,690,656 | 9,435,693 | 70.9% | (10,756,385) | -114.0% |
| State Appropriations | 21,060,900 | - | 6,326,351 | 30.0% | 20,165,900 | - | 5,803,200 | 28.8% | 523,151 | 9.0% |
| Sales and Services | 1,200,000 | 80,112 | 217,060 | 18.1% | 1,000,000 | 378,709 | 427,740 | 42.8% | (210,680) | -49.3% |
| Total Revenue | 34,709,600 | (8,249,352) | 5,222,719 | 15.0% | 34,478,700 | 3,069,365 | 15,666,633 | 45.4% | (10,443,914) | -66.7% |
| Expenses | ||||||||||
| Instruction | 8,573,682 | 576,196 | 1,426,698 | 16.6% | 8,614,600 | 802,365 | 1,423,853 | 16.5% | 2,845 | 0.2% |
| Academic Support & Libraries | 779,196 | 41,578 | 96,700 | 12.4% | 802,700 | 81,324 | 149,625 | 18.6% | (52,925) | -35.4% |
| Student Services | 7,525,950 | 429,709 | 871,306 | 11.6% | 5,552,600 | 692,177 | 1,129,666 | 20.3% | (258,360) | -22.9% |
| Institutional Support | 8,569,327 | 1,155,517 | 2,059,936 | 24.0% | 11,683,800 | 1,944,961 | 2,414,618 | 20.7% | (354,682) | -14.7% |
| Operations and Maintenance of Plant | 5,573,824 | 1,600,540 | 1,968,041 | 35.3% | 4,472,000 | 3,082,038 | 3,497,607 | 78.2% | (1,529,566) | -43.7% |
| Transfers | - | |||||||||
| Mandatory: Debt Service | 1,687,621 | - | 676,507 | 40.1% | 1,353,000 | - | - | 0.0% | 676,507 | 676507.0% |
| Non-Mandatory | - | - | - | 0.0% | - | - | - | 0.0% | - | 0.0% |
| Non-Mandatory Transfer to Reserves | 2,000,000 | - | - | 0.0% | 2,000,000 | - | - | 0.0% | - | 0.0% |
| Total Expenses and Transfers | 34,709,600 | 3,803,540 | 7,099,188 | 20.5% | 34,478,700 | 6,602,865 | 8,615,369 | 25.0% | (1,516,181) | -17.6% |
| 2026 | 2025 | FY26 minus FY25 | ||||||||
| Actual - August | Actual - August | Actual | % Change | |||||||
| Budget | 2025 | Actual - YTD | % | Budget | 2024 | Actual - YTD | % | |||
| Expenses/Transfers | ||||||||||
| Salaries and Wages | 13,732,000 | 1,048,308 | 2,596,318 | 18.9% | 11,642,600 | 2,209,609 | 3,236,709 | 27.8% | (640,391) | -19.8% |
| Benefits | 5,725,800 | 456,037 | 1,065,513 | 18.6% | 6,416,200 | 600,857 | 1,082,397 | 16.9% | (16,884) | -1.6% |
| Contracted Services | 1,300,000 | 491,494 | 559,266 | 43.0% | 3,000,000 | 79,554 | 89,294 | 3.0% | 469,972 | 526.3% |
| Operating | 7,882,916 | 1,082,789 | 1,335,037 | 16.9% | 4,866,900 | 3,462,412 | 3,991,207 | 82.0% | (2,656,170) | -66.6% |
| Utilities | 2,381,263 | 724,912 | 866,547 | 36.4% | 5,200,000 | 205,433 | 215,762 | 4.1% | 650,785 | 301.6% |
| Transfers | 3,687,621 | - | 676,507 | 18.3% | 3,353,000 | - | - | 676,507 | 676,507.0% | |
| Total Expenses and Transfers3 | 34,709,600 | 3,803,540 | 7,099,188 | 20.5% | 34,478,700 | 6,557,865 | 8,615,369 | 25.0% | (1,516,181) | -17.6% |
| With Comparative Prior Year Data | FY26 minus FY25 | ||||||||||
| 2026 | 2025 | ||||||||||
| Actual - August | Actual - August | ||||||||||
| Budget | 2025 | Actual - YTD | % | Revised Budget | 2026 | Actual - YTD | % | Actual | % Change | ||
| Revenue1 | |||||||||||
| Housing | 7,450,000 | 1,396,540 | 3,777,566 | 50.7% | 6,140,400 | 1,090,537 | 4,096,740 | 66.7% | (319,174) | -7.8% | |
| Dining | 3,530,000 | 698,850 | 1,859,097 | 52.7% | 3,288,900 | 562,325 | 1,908,646 | 58.0% | (49,549) | -2.6% | |
| Bookstore | 1,395,000 | (396,441) | 820,008 | 58.8% | 1,689,900 | 148,330 | 821,582 | 48.6% | (1,574) | -0.2% | |
| Uncollected2 | - | (4,506,295) | (4,506,295) | 0.0% | - | - | - | 0.0% | (4,506,295) | -450,6295.0% | |
| Total Revenue | 12,375,000 | (2,807,346) | 1,950,376 | 15.8% | 11,119,200 | 1,801,192 | 6,826,968 | 61.4% | (4,876,592) | -71.4% | |
| Expenses | |||||||||||
| Salaries and Wages | 665,000 | 39,521 | 93,922 | 14.1% | 353,400 | - | 2,000 | 0.6% | 91,922 | 4596.1% | |
| Benefits | 299,250 | 14,747 | 35,214 | 11.8% | 134,300 | (1,947) | 1,027 | 0.8% | 34,187 | 3328.8% | |
| Contracted Services | 4,850,000 | 383,577 | 394,104 | 8.1% | 4,789,000 | - | - | 0.0% | 394,104 | 39410.0% | |
| Operating | 969,340 | 356,500 | 356,820 | 36.8% | 524,800 | 284,330 | 314,075 | 59.8% | 42,745 | 13.6% | |
| Utilities | 807,000 | 52,592 | 97,667 | 12.1% | 1,072,500 | 78,630 | 81,524 | 7.6% | 16,143 | 19.8% | |
| Mandatory Transfers: Debt Service | 3,759,410 | - | - | 0.0% | 4,060,500 | - | - | 0.0% | - | 0.0% | |
| Non-Mandatory Transfers | - | - | - | 0.0% | - | - | - | 0.0% | - | 0.0% | |
| Non-Mandatory Transfers To Reserves | 1,025,000 | - | - | 0.0% | 184,700 | - | - | 0.0% | - | 0.0% | |
| Total Expenses and Transfers | 12,375,000 | 846,937 | 977,727 | 7.9% | 11,119,200 | 361,013 | 398,626 | 3.6% | 579,101 | 145.3% | |
| Total Surplus (Deficit) E&G and Auxiliaries | - | (15,707,175) | (903,820) | - | (2,093,321) | 13,479,606 | (14,383,426) | -107% | |||
| Total Surplus (Deficit) @ Budgeted Bad Debt Expense | - | (2,362,401,000) | 12,440,954.00 | - | (2,593,321,000) | 12,979,606.00 | (538,652) | ||||