2019-20 Operating Expenditures
College of Medicine - General Funds
Budget Listing for Administrative Area by Functions Report

Institutional Support ExpenseIncome
00-001-14 HY Governmental Affairs 433,6420
00-001-21 HY Controller 3,713,19714,868,349
00-001-41 HY Purchasing 519,3420
00-001-56 HY Graduate Assistant Tuition 01,740,529
00-001-57 HY Professional Development 7,0807,080
00-001-58 HY HMC Facilities Lease 13,5357,815,073
00-001-60 HY Bright Horizons Day Care Ctr 227,764445,494
00-001-67 HY Miscellaneous Fees 12,480648,590
00-001-69 HY Facilities & Admin 47,52721,372,696
00-001-70 HY Endowment Income 242,0696,249,988
00-001-72 HY State Appropriation Transfers 014,563,418
00-001-78 HY Information Technology Fee 0240,163
00-002-56 HY NonPA Graduate Asst Tuition 01,743,557
00-002-57 HY Summ Sess NonPA Grad Asst Tuit0223,328
00-002-66 HY Medical Tuition 012,669,824
00-002-67 HY Physician's Assistant Program 03,143,236
00-002-68 HY Non-Pennsylvania Medical Tuit 018,048,742
01-042-06 HY Regional Campus -State College3,243,4380
01-042-27 HY Mail Service 1,350,0541,247,880
01-042-28 HY Ctr for Appl Sci in Hlth Econ 313,75979,520
01-042-29 HY Ctr Biostatistics Computing 429,770208,079
01-042-32 HY Univ Dev-College of Medicine 1,017,378670,000
01-042-33 HY Dean's Diversity Council 02,500
01-042-34 HY Human Resources 781,5410
01-042-35 HY Safety 621,3900
01-042-36 HY Security 720,9970
01-042-41 HY Graphic Design 178,2060
01-042-43 HY Receiving 228,3840
01-042-45 HY Res Pharmacy Support 835,9880
01-042-46 HY Research Informatics 104,5260
01-042-48 HY Information Technology 11,728,409164,171
01-042-49 HY Morphologic & Molecular Pathol139,56921,031
01-042-52 HY Pharm Drug, Dev, Delv Core Lab3,7844,607
01-042-57 HY Research Resources 273,5894,247
01-042-60 HY Pathology Core Reference Lab 546,912773,605
01-042-64 HY Biospecimen Processing Core 92,92658,979
01-042-65 HY High Performance Computing Cor25,42347,454
01-042-67 HY 3D Printing Core 26,00020,325
01-042-68 HY Supply Center 571,309610,733
01-042-69 HY Electron Microscopy Core 196,19238,522
01-042-70 HY Flow Cytometry 530,504252,399
01-042-72 HY Zebra Core 177,05274,561
01-042-73 HY Centralized Research Equipment19,20720,402
01-042-74 HY Mass Spectrometry Core 453,67792,696
01-042-75 HY Genome Sciences Core 1,322,1921,283,953
01-042-77 HY Nuclear Magnetic Resonator Fac1,174,230246,102
01-042-78 HY Advanced Light Microscopy Core304,24449,295
01-042-80 HY Info Tech - HMC - UP 1,451,2211,451,240
01-042-81 HY Information Technology - COM C245,199-274,146
01-042-85 HY QMMC 88,077220,000
01-042-94 HY Communications 768,26763,600
01-042-95 HY Web Services 216,7940
01-047-01 HY Sponsored Prog Admin 959,6430
01-047-02 HY Research Affairs 3,110,2512,266
01-047-03 HY Radiation Health Physics 1,640,799624,353
01-047-04 HY Vicd Dean for Research 1,659,1760
01-047-05 HY Intrnl Rvw Bd/Hmn Subjt Protct2,426,725417,850
01-047-06 HY Clinical Trials Office 1,480,208204,318
01-047-07 HY Research Development 553,6410
01-047-08 HY Technology Development 209,56512,500
01-047-09 HY Inst Animal Care & Committee 2020
01-047-12 HY Center for Medical Innovation 819,11816,667
01-047-22 HY Penn State Inst for Person Med1,309,250302,154
01-047-27 HY CTSA Administration 7,3840
01-059-14 HY Compensation Insurance 316,5970
01-059-27 HY Liability Insurance 347,9450
01-059-60 HY Student Insurance Clearing 771,759766,778
07-076-53 HY Equipment Service and Repairs 380,7510
Total Institutional Support 51,389,858113,558,708
Academic Support ExpenseIncome
00-001-02 HY Vice Dean/Fac & Admin Affairs 1,053,48212
00-001-04 HY Dean's Office 1,713,206162,984
00-001-05 HY Associate Dean Faculty Affairs407,9120
00-001-06 HY Assoc Dean Diversity 584,598425,708
00-001-08 HY Medical Education 1,006,19712,000
00-001-09 HY Conflict of Interest Committee292,5580
00-001-12 HY Faculty Development 569,519148,750
00-001-30 HY Dean's Office-Executive Search408,4280
00-001-31 HY Dean's Office-Executive Coach 81,8276,659
00-001-34 HY Dean's Office - Discretionary 317,0370
00-001-54 HY Penn State Health Board 52,05352,236
00-001-55 HY Board of Trustees - Hershey 30,43730,000
02-017-03 HY PS HY Neuroscience Res Inst 414,2750
02-017-06 HY Curriculum 2,889,27099,642
02-017-11 HY Emergency Medicine 500,232651,573
02-017-12 HY Problem Based Learning 685,9370
02-017-45 HY Inter-Company Salary Charges 2,413,8042,548,912
05-017-03 HY PS HY Neuroscience Res Inst 500,0100
06-070-70 HY Library 1,671,82413,870
06-070-72 HY Library Materials 2,608,900154
Total Academic Support 18,201,5064,152,500
Student Services ExpenseIncome
01-089-32 HY Educational Opportunity Prog 4,8075,000
01-089-50 HY Student Activities 16,568-23,832
01-089-51 HY Student Affairs 1,364,69930,151
01-089-52 HY Learning Center and Cognitive 338,7340
01-089-53 HY Student Events 83,984855
01-089-55 HY Society Advisors 1,772,5670
01-089-60 HY Health Service 183,3750
01-089-68 HY Office of Graduate Education 3,673,841127,932
01-089-70 HY MD PhD Administration 201,2460
Total Student Services 7,639,821140,106
Instruction ExpenseIncome
02-017-04 HY Dean's Office 1700
02-017-05 HY Academic Support Payment 5946,359,214
02-017-07 HY Physicians' Assistant Program 1,311,319439
02-017-08 HY Neural & Behavioral Science 2,766,4933,500
02-017-09 HY Stand Patient Prgm - Med Educ 280,8780
02-017-10 HY Cancer Center 4,717,53911,108
02-017-14 HY Anesthesiology 2,044,945600,364
02-017-15 HY Comparative Medicine 1,147,4501,106
02-017-16 HY Neurology 1,380,236800,000
02-017-17 HY Gittlen Cancer Research Inst 124,0370
02-017-20 HY Neurosurgery 2,399,6551,020,953
02-017-21 HY Human Structure 691,695132,875
02-017-22 HY Biochem & Molecular Biology 3,326,03464,352
02-017-23 HY Public Health Sciences 6,269,568151,640
02-017-25 HY Family and Community Medicine 1,734,42675,141
02-017-26 HY Heart and Vascular Institute 1,274,9410
02-017-31 HY Medical Student Education 3,600,6370
02-017-32 HY Postdoctoral Advising Metric 230,5590
02-017-33 HY Graduate Student Education 3,862,5440
02-017-35 HY Humanities 2,008,829267,694
02-017-36 HY Health Systems Learning Center582,4440
02-017-37 HY Health Systems Learning Center7,6540
02-017-40 HY Dermatology 865,597400,121
02-017-41 HY Medicine 4,492,89257,983
02-017-43 HY Diabetes Center 1770
02-017-44 HY Microbiology & Immunology 3,537,123225,014
02-017-46 HY Ophthalmology 599,202500,000
02-017-47 HY Obstetrics and Gynecology 1,049,3402,462
02-017-49 HY Pathology 1,763,5101,200,000
02-017-51 HY Pediatrics 1,603,8161,011,352
02-017-52 HY Pharmacology 3,781,549645,201
02-017-53 HY Orthopedics & Rehabilitation 1,762,480801,280
02-017-54 HY Physical Medicine and Rehab 800,098335,000
02-017-56 HY Physiology 3,460,380167,278
02-017-58 HY Simulation Laboratory 539,862160,725
02-017-59 HY Psychiatry 1,116,93470,000
02-017-62 HY Radiology 1,071,817494,583
02-017-64 HY Radiology Oncology Department 8,1020
02-017-67 HY Surgery 1,522,505500,000
02-017-70 HY Global Health Center 339,1460
02-017-91 HY Recruitment Funds 012,204,607
02-017-93 HY Carry-Over Funds 02,584,754
02-018-23 HY PHS Graduate Programs 2,203,99325
02-018-35 HY Humanities - Center Stage 135,500124,622
02-018-67 HY Otolaryngology 123,035140,607
Total Instruction 70,539,17071,114,000
Research ExpenseIncome
04-017-05 HY Internal Research Support 567,822168,413
04-017-08 HY Neural & Behavioral Science 248,24711,567
04-017-10 HY Cancer Center 631,5120
04-017-11 HY Emergency Medicine 109,6930
04-017-14 HY Anesthesiology 178,6500
04-017-16 HY Neurology 376,018540,920
04-017-20 HY NeuroSurgery 371,85739,442
04-017-21 HY Clin Fac Sal Over NIH Cap 90,2691,894,797
04-017-22 HY Biological Chem-Unfnd Res 425,8410
04-017-23 HY Public Health Sciences 439,3710
04-017-25 HY Family and Community Medicine 390,7829,700
04-017-26 HY Heart and Vascular Institute 1,558,9780
04-017-35 HY Humanities-Unfunded Research 65,3181,000
04-017-40 HY Dermatology 132,2320
04-017-41 HY Medicine 906,4120
04-017-44 HY Microbiology-Unfunded Research180,303-92
04-017-46 HY Ophthalmology 308,4390
04-017-47 HY Obstetrics and Gynecology 257,1180
04-017-49 HY Pathology 108,1934,000
04-017-51 HY Pediatrics 1,187,5890
04-017-52 HY Pharmacology-Unfunded Research92,9520
04-017-53 HY Orthopedics & Rehabilitation 388,9020
04-017-54 HY Physical Med and Rehab Res 5,0726,000
04-017-56 HY Physiology-Unfunded Research 274,39236,426
04-017-59 HY Psychiatry 95,38534,941
04-017-61 HY GC Res Ctr Incntive Grt-Ouyang-27,0600
04-017-62 HY Radiology 32,13923,922
04-017-63 HY Center Trans Brain Research 355,9870
04-017-64 HY Radiology Oncology depart res 9,1580
04-017-67 HY Surgery 1,810,7931,505,000
04-017-74 HY DFG Neuro & Behavioral Science40
04-017-76 HY Dean's Fsblty Grnt-Medicine -52,2360
04-017-77 HY Feasiblty/Gen Clin Res Ctr Awd3520
04-017-78 HY GCRC - Pediatric Awards -16,070-261
04-017-82 HY Com Inst Awards - Dep of Nuero8960
04-017-83 HY DFG Hammond 45,64427,360
04-017-84 HY Clinical Rsch Ctr-Rsch Prjcts 1,095,61437,395
04-017-91 HY COM Awards - Dep of Pathology 25,5540
04-018-04 HY Vice Dean for Research - Unfun97,9630
04-018-51 HY Pediatrics - AEF 207,1060
04-018-67 HY Otolaryngology 6,7030
Total Research 12,983,8944,340,530
Extension and Public Service ExpenseIncome
05-017-10 HY Cancer Inst - Clinical Trials 1,603,78249,210
05-017-13 HY Continuing Education 1,634,8771,876,774
05-017-16 HY Neurology 3,1853,198
05-017-46 HY Opthalmology - Gifts -3,2940
05-017-48 HY Conference Center 97,8276,225
05-017-59 HY Central Pa Psychiatric Inst 2,226,738137,039
Total Extension and Public Service 5,563,1152,072,446
Student Aid ExpenseIncome
06-088-30 HY Student Loans-Matching 3,018,53958,500
06-088-31 HY MD/Ph.D. Program 1,879,0180
Total Student Aid 4,897,55758,500
Physical Plant ExpenseIncome
07-076-10 HY Facil Planning & Construc Admn453,646283,614
07-076-14 HY Debt Service/College of Med 28,343,02028,343,020
07-078-11 HY Building Maintenance 4,676,7690
07-078-12 HY Housekeeping 2,032,5140
07-078-16 HY Hazardous Waste Disposal 209,3680
07-079-14 HY Fire Insurance 467,2570
07-080-17 HY Grounds Maintenance 992,6470
07-080-18 HY Off Campus Leases 2,459,0952,229,579
07-080-19 HY HCAR Lease Payments 2,264,4580
07-080-20 HY HCAR Facilities Costs 246,5590
07-080-21 HY Leased Property Management 151,692133,286
07-081-11 HY Steam Plant 939,0470
07-081-13 HY Utilities 9,826,3416,358,318
Total Physical Plant 53,062,41337,347,817
Employee Benefits ExpenseIncome
01-041-41 HY Employee Benefits 12,034,6390
01-041-42 HY Employee Benefits 5,781,8680
01-041-47 HY Employee Benefits -13,391,7130
01-041-48 HY Dual Employed Fringe Benefits -3,027,355327,989
Total Employee Benefits 1,397,439327,989
Total225,674,773233,112,596
* General Funds excludes Medical Appropriations provided to the M. S. Hershey Medical Center through the Pennsylvania Department of Public Welfare