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

| v. | Carver Hall Renovations Project Increase for Design and Construction (Action Item) | Mr. Cowan |
| vi. | Fire & Tornado Insurance (Action Item) | Mr. Cowan |
| vii. | Hillcrest Manor Renovation Project (Action Item) | Mr. Cowan |
| viii. | Hunter Hall Renovation Project (Action Item) | Mr. Cowan |
| ix. | Kentucky Hall Renovation Project (Action Item) | Mr. Cowan |
| x. | Shauntee Hall Renovations Project Phase 1 and Phase 2 (Action Item) | Mr. Cowan |
| B. | Division of Academic and Student Affairs i. | Dr. Michael D. Dailey Provost Dr. Tierra Freeman Taylor Interim Director of Institutional Effectiveness |
| C. | Office of General Counsel i. | Mr. Michael R. DeCourcy Vice President of External Relations and Institutional Advancement |
| Closing Remarks | Board Chair | |
| Adjournment | Board Chair | |
| Budget | Actual | % | |||
| Revenue | |||||
| Gross Student Tuition and Fees1 | <fcel> | 18,210,800.00 | <fcel> | 17,165,548.00 | 94.26% |
| Scholarships | <fcel> | (4,000,000.00) | <fcel> | (5,322,020.02) | 133.05% |
| Uncollected | <fcel> | (898,000.00) | <fcel> | (1,914,288.00) | 213.17% |
| Net Student Tuition and fees | <fcel> | 13,312,800.00 | <fcel> | 9,929,239.98 | 74.58% |
| State Appropriations | <fcel> | 20,165,900.00 | <fcel> | 21,060,900.00 | 104.44% |
| Sales and Services | <fcel> | 1,000,000.00 | <fcel> | 1,585,055.19 | 158.51% |
| Transfers In | |||||
| Total Revenue | 34,478,700.00 | 32,575,195.17 | 94.48% | ||
| Expenses | |||||
| Instruction | <fcel> | 8,614,600.00 | <fcel> | 7,925,306.49 | 92.00% |
| Academic Support & Libraries | <fcel> | 802,700.00 | <fcel> | 715,390.17 | 89.12% |
| Student Services | <fcel> | 5,552,600.00 | <fcel> | 5,621,734.02 | 101.25% |
| Institutional Support | <fcel> | 11,683,800.00 | <fcel> | 10,876,203.53 | 93.09% |
| Operations and Maintenance of Plant | <fcel> | 4,472,000.00 | <fcel> | 6,974,879.34 | 155.97% |
| Transfers | |||||
| Mandatory: Debt Service | <fcel> | 1,353,000.00 | <fcel> | 1,689,245.72 | 124.85% |
| Non-Mandatory | |||||
| Non-Mandatory Transfer to Reserves | <fcel> | 2,000,000.00 | <fcel> | - | |
| Total Expenses and Transfers | <fcel> | 34,478,700.00 | <fcel> | 33,802,759.27 | 98.04% |
| Revenues Minus Expenses | <fcel> | - | <fcel> | (1,227,564.10) | |
| Budget | Actual | % | |||
| Expenses/Transfers | |||||
| Salaries and Wages | <fcel> | 11,642,600.00 | <fcel> | 15,126,492.73 | 129.92% |
| Benefits | <fcel> | 6,416,200.00 | <fcel> | 5,865,223.75 | 91.41% |
| Contracted Services | <fcel> | 3,000,000.00 | <fcel> | 1,015,338.31 | 33.84% |
| Operating | <fcel> | 4,866,900.00 | <fcel> | 7,958,386.43 | 163.52% |
| Utilities | <fcel> | 5,200,000.00 | <fcel> | 2,148,072.33 | 41.31% |
| Capital | |||||
| Transfers | <fcel> | 3,353,000.00 | <fcel> | 1,689,245.72 | 50.38% |
| Total Expenses and Transfers3 | <fcel> | 34,478,700.00 | <fcel> | 33,802,759.27 | 98.04% |
| Budget | Actual | % | |||
| Revenue1 | |||||
| Housing | <fcel> | 6,140,400.00 | <fcel> | 7,413,692.95 | 121% |
| Dining | <fcel> | 3,288,900.00 | <fcel> | 3,524,502.50 | 107% |
| Bookstore | <fcel> | 1,689,900.00 | <fcel> | 1,460,390.00 | 86% |
| Uncollected2 | <fcel> | (394,194.64) | |||
| Transfers In | |||||
| Total Revenue | <fcel> | 11,119,200.00 | <fcel> | 12,004,390.81 | 108% |
| Expenses | |||||
| Salaries and Wages | <fcel> | 353,400.00 | <fcel> | 263,313.18 | 75% |
| Benefits | <fcel> | 134,300.00 | <fcel> | 112,229.69 | 84% |
| Contracted Services | <fcel> | 4,789,000.00 | <fcel> | 5,487,846.96 | 115% |
| Operating | <fcel> | 524,800.00 | <fcel> | 1,375,681.68 | 262% |
| Utilities | <fcel> | 1,072,500.00 | <fcel> | 716,778.20 | 67% |
| Capital | |||||
| Mandatory Transfers: Debt Service | <fcel> | 4,060,500.00 | <fcel> | 3,760,449.00 | 93% |
| Non-Mandatory Transfers | |||||
| Non-Mandatory Transfers To Reserves | <fcel> | 184,700.00 | 0% | ||
| Total Expenses and Transfers | <fcel> | 11,119,200.00 | <fcel> | 11,716,298.71 | 105% |
| Revenues Minus Expenses | <fcel> | - | <fcel> | 288,092.10 | |
| Not Started | In Progress | In Review | Provided | Total | |
| Auditor Requests | 30 | 23 | 3 | 86 | 142 |
| Accounting Support | 29 | 25 | 16 | 7 | 77 |
| Total | 59 | 48 | 19 | 93 | 219 |
| From: | Lawrence, Wendy <Wendy.Lawrence@ed.gov> |
| Sent: | Wednesday, July 16, 2025 7:07 AM |
| To: | Lawrence, Wendy |
| Cc: | Watson, Donald; Davis, Darryl; Davy, Shakir; Hillary, Ashley |
| Subject: | IMPORTANT NOTICE: 2025 HBCU Phase II Request for Part B and Part F |
| Importance: | High |
| CAUTION: This is an external email. Do not click on links, open attachments or reply, unless you recognize the sender and know the content is safe. |
| (A) | (B) | (C) | (PELL) |
| CLASS YEAR OFGRADUATION FROMUNDERGRADUATE SCHOOL | NUMBER OF GRADUATES OFTHE APPLICANT INSTITUTIONDURING THE SCHOOL YEARIMMEDIATELY PRECEDINGTHAT FISCAL YEAR (Associateor Baccalaureate Degree)(20 U.S.C §1063(h)(2)(B)) (25%) | PERCENTAGE OF GRADUATESOF AN APPLICANTINSTITUTION WHO, WITHIN 5-YEARS OF GRADUATING WITHBACCALAUREATE DEGREES,ARE IN ATTENDANCE ATGRADUATE OR PROFESSIONALSCHOOLS AND ENROLLED INDEGREE PROGRAMSIN DISCIPLINES IN WHICHBLACKS AREUNDERREPRESENTED DURINGTHE SCHOOL YEARIMMEDIATELY PRECEDINGTHAT FISCAL YEAR.(20 U.S.C §1063(h)(2)(C)) (25%) | NUMBER OF PELL GRANT RECIPIENTS ATTHE APPLICANT INSTITUTION DURINGTHE SCHOOL YEAR IMMEDIATELYPRECEDING THAT FISCAL YEAR(20 U.S.C §1063(h)(2)(A)) (50%) |
| From: | Donald.Watson@ed.gov |
| Sent: | Thursday, July 17, 2025 2:42 PM |
| To: | Brown, Deanna; KSU, President |
| Cc: | Wendy.Lawrence@ed.gov; Darryl.Davis@ed.gov; Ashley.Hillary@ed.gov; Shakir.Davy@ed.gov |
| Subject: | P031E200086-The Department is NOT Changing the Formula |