FY 2026: Proposed Auxiliaries Budget

Revenue

Housing $ 7,450,000.00

Dining $ 3,530,000.00

Bookstore $ 1,395,000.00

Other

Total Revenue $ 12,375,000.00

Expenses

Salaries/Wages $ 665,000.00

Benefits $ 299,250.00

Contracted Services $ 4,850,000.00

Operating $ 969,339.53

Utilities $ 807,000.00

Transfers

Mandatory: Debt Service $ 3,759,410.47

Non-Mandatory: Reserves $ 1,025,000.00

Total Expense [f2] 12,375,000.00

KENTUCKY STATE UNIVERSITY