2014-15 Permanent Operating Budget
College of Medicine - General Funds
Budget Listing for Administrative Area by Functions Report

Institutional Support ExpenseIncome
00-001-14 HY Governmental Affairs 163,3620
00-001-20 HY Risk Management 15,0000
00-001-21 HY Controller 1,180,5350
00-001-41 HY Purchasing 220,4200
00-001-56 HY Graduate Assistant Tuition 0234,346
00-001-58 HY HMC Facilities Lease 0343,500
00-001-67 HY Miscellaneous Fees 0262,000
00-001-68 HY Current Fund Investment Income02,450,000
00-001-69 HY Facilities & Admin 016,097,952
00-001-70 HY Endowment Income 04,739,976
00-001-72 HY State Appropriation Transfers 015,055,000
00-001-76 HY Royalties 030,000
00-001-78 HY Information Technology Fee 0292,742
00-002-56 HY NonPA Graduate Asst Tuition 0922,658
00-002-57 HY Summ Sess NonPA Grad Asst Tuit016,150
00-002-66 HY Medical Tuition 013,637,427
00-002-67 HY Physician's Assistant Program 01,400,040
00-002-68 HY Non-Pennsylvania Medical Tuit 013,763,373
00-002-81 HY Graduate Tuition 0714,907
00-002-83 HY NonPA Graduate Tuit 0575,518
01-042-06 HY Regional Campus -State College305,0630
01-042-24 HY Legal Expense 30,0000
01-042-27 HY Mail Service 889,607823,971
01-042-29 HY Ctr Biostatistics Computing 225,000225,000
01-042-32 HY Univ Dev-College of Medicine 847,800410,844
01-042-33 HY Dean's Diversity Council 5,0002,500
01-042-34 HY Human Resources 318,5840
01-042-35 HY Safety 383,1640
01-042-36 HY Security 337,6920
01-042-41 HY Creative Visual Services 225,2760
01-042-43 HY Receiving 157,6440
01-042-45 HY Res Pharmacy Support 73,2810
01-042-46 HY Research Informatics 93,0200
01-042-47 HY Center for Infomatics 291,26710,000
01-042-48 HY Information Technology 3,796,6890
01-042-57 HY Research Resources 460,6990
01-042-68 HY Supply Center 490,000490,000
01-042-70 HY Flow Cytometry 216,000216,000
01-042-74 HY Macro Synthesis Laboratory 200,000200,000
01-042-75 HY Microarray Facility 294,000294,000
01-042-77 HY Nuclear Magnetic Resonator Fac436,140480,000
01-042-78 HY Molecular Genetics Core Lab 66,00066,000
01-042-80 HY Info Tech - HMC - UP 1,474,2301,474,230
01-042-81 HY Information Technology - COM C421,1670
01-042-95 HY Strategic Planning & Marketing340,0000
01-047-01 HY Sponsored Prog Admin 537,6900
01-047-02 HY Research Affairs 1,412,99360,000
01-047-03 HY Radiation Health Physics 875,078616,768
01-047-04 HY Vicd Dean for Research 627,2400
01-047-05 HY Intrnl Rvw Bd/Hmn Subjt Protct893,308148,400
01-047-06 HY Clinical Trials Office 597,348126,400
01-047-07 HY Research Development 107,1480
01-047-08 HY Technology Development 408,1400
01-047-09 HY Inst Animal Care & Committee 101,4120
01-047-10 HY PS Cancer Inst Clin Trial Offc1,107,6030
01-047-22 HY Penn State Inst for Person Med460,3720
01-047-27 HY CTSA Administration 724,8370
01-059-27 HY Liability Insurance 320,0000
01-059-60 HY Student Insurance Clearing 750,000750,000
01-059-14 HY Compensation Insurance 145,0000
Total Institutional Support 23,024,80976,929,702
Academic Support ExpenseIncome
00-001-02 HY Vice Dean/Fac & Admin Affairs 415,5060
00-001-04 HY Dean's Office 1,691,116930,000
00-001-05 HY Associate Dean Faculty Affairs160,4990
00-001-06 HY Assoc Dean Diversity 318,0350
00-001-08 HY Medical Education 761,44412,000
00-001-12 HY Faculty Development 370,1910
00-001-55 HY Board of Trustees - Hershey 50,00050,000
02-017-03 HY PS HY Neuroscience Res Inst 133,3960
02-017-06 HY Curriculum 1,436,8050
02-017-11 HY Emergency Medicine 90,1530
02-017-92 HY Pending Permanent Commitments 3,184,8730
06-070-70 HY Library 1,009,89350,000
06-070-72 HY Library Materials 1,691,2530
00-074-000HY HY Compensation 868,6700
Total Academic Support 12,181,8341,042,000
Student Services ExpenseIncome
01-089-50 HY Student Activities 15,0000
01-089-51 HY Student Affairs 882,4390
01-089-52 HY Learning Center and Cognitive 101,0870
01-089-60 HY Health Service 88,5800
01-089-64 HY Biomedical Student Grad Prgm 997,2080
01-089-68 HY Office of Graduate Education 246,6220
01-089-70 HY MD PhD Administration 160,5790
Total Student Services 2,491,5150
Instruction ExpenseIncome
02-017-05 HY Academic Support Payment 030,451,411
02-017-07 HY Physicians' Assistant Program 714,6420
02-017-08 HY Neural & Behavioral Science 1,385,6790
02-017-09 HY Stand Patient Prgm - Med Educ 145,0120
02-017-10 HY Cancer Center 1,765,9860
02-017-14 HY Anesthesiology 144,5310
02-017-15 HY Comparative Medicine 789,9290
02-017-16 HY Neurology 34,9570
02-017-17 HY Gittlen Cancer Research Inst 99,0290
02-017-20 HY Neurosurgery 392,0840
02-017-21 HY Human Structure 279,5640
02-017-22 HY Biochem & Molecular Biology 1,494,4110
02-017-23 HY Public Health Sciences 2,751,0340
02-017-25 HY Family and Community Medicine 30
02-017-26 HY Heart and Vascular Institute 159,2860
02-017-31 HY Medical Student Education 3,300,1210
02-017-33 HY Graduate Student Education 2,116,4570
02-017-35 HY Humanities 1,526,362258,378
02-017-40 HY Dermatology 34,0420
02-017-41 HY Medicine 883,1160
02-017-43 HY Diabetes Center 107,50023,784
02-017-44 HY Microbiology & Immunology 1,316,5020
02-017-46 HY Ophthalmology 56,2160
02-017-47 HY Obstetrics and Gynecology 36,8060
02-017-48 HY Neurosciences Program 115,9730
02-017-49 HY Pathology 544,6190
02-017-51 HY Pediatrics 334,0850
02-017-52 HY Pharmacology 1,585,8590
02-017-53 HY Orthopedics & Rehabilitation 370,1100
02-017-54 HY Physical Medicine and Rehab 105,0000
02-017-56 HY Physiology 1,686,6570
02-017-57 HY Anatomy Graduate Program 177,5170
02-017-58 HY Simulation Laboratory 199,896187,498
02-017-59 HY Psychiatry 251,2550
02-017-62 HY Radiology 241,8540
02-017-67 HY Surgery 702,1780
02-017-70 HY Global Health Center 117,8040
02-017-94 HY Allocation Fund 2,924,0220
Total Instruction 28,890,09830,921,071
Research ExpenseIncome
04-017-21 HY Clin Fac Sal Over NIH Cap 250,0000
04-017-77 HY Feasiblty/Gen Clin Res Ctr Awd58,3300
04-017-84 HY Clinical Rsch Ctr-Rsch Prjcts 228,4160
Total Research 536,7460
Extension and Public Service ExpenseIncome
05-017-13 HY Continuing Education 1,531,7661,550,000
05-017-48 HY Conference Center 63,4071,500
05-017-59 HY Central Pa Psychiatric Inst 1,897,2800
Total Extension and Public Service 3,492,4531,551,500
Student Aid ExpenseIncome
06-088-30 HY Student Loans-Matching 685,0000
06-088-31 HY MD/Ph.D. Program 1,664,3040
Total Student Aid 2,349,3040
Physical Plant ExpenseIncome
07-076-10 HY Facil Planning & Construc Admn328,267232,320
07-076-14 HY Debt Service/College of Med 1,187,2000
07-076-15 HY Coll of Med/Facilities Renewal4,323,2800
07-078-11 HY Building Maintenance 3,557,2620
07-078-12 HY Housekeeping 2,049,0850
07-078-16 HY Hazardous Waste Disposal 158,5000
07-079-14 HY Fire Insurance 110,0000
07-080-17 HY Grounds Maintenance 1,029,0340
07-080-18 HY Off Campus Leases 1,356,0381,084,257
07-080-19 HY HCAR Lease Payments 1,857,2000
07-080-20 HY HCAR Facilities Costs 289,9230
07-080-21 HY Leased Property Management 63,04265,916
07-081-11 HY Steam Plant 747,0450
07-081-13 HY Utilities 14,324,3878,758,087
Total Physical Plant 31,380,26310,140,580
Employee Benefits ExpenseIncome
01-041-41 HY Employee Benefits 23,688,8000
01-041-42 HY Employee Benefits 2,113,5780
01-041-43 HY Employee Benefits 667,7180
01-041-47 HY Employee Benefits -10,232,2650
Total Employee Benefits 16,237,8310
Total120,584,853120,584,853