2016-17 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 190,0000
00-001-20 HY Risk Management 15,9210
00-001-21 HY Controller 1,307,7410
00-001-41 HY Purchasing 306,7870
00-001-56 HY Graduate Assistant Tuition 0380,000
00-001-58 HY HMC Facilities Lease 0700,000
00-001-67 HY Miscellaneous Fees 0530,000
00-001-69 HY Facilities & Admin 018,000,000
00-001-70 HY Endowment Income 05,795,616
00-001-72 HY State Appropriation Transfers 013,055,000
00-001-78 HY Information Technology Fee 0450,000
00-002-56 HY NonPA Graduate Asst Tuition 01,050,000
00-002-57 HY Summ Sess NonPA Grad Asst Tuit020,000
00-002-66 HY Medical Tuition 013,346,400
00-002-67 HY Physician's Assistant Program 02,194,562
00-002-68 HY Non-Pennsylvania Medical Tuit 016,284,600
00-002-81 HY Graduate Tuition 0969,800
00-002-83 HY NonPA Graduate Tuit 0754,796
01-042-06 HY Regional Campus -State College351,1300
01-042-24 HY Legal Expense 75,0000
01-042-27 HY Mail Service 1,246,8221,094,371
01-042-29 HY Ctr Biostatistics Computing 225,000225,000
01-042-32 HY Univ Dev-College of Medicine 1,144,418435,844
01-042-33 HY Dean's Diversity Council 5,0002,500
01-042-34 HY Human Resources 1,139,0270
01-042-35 HY Safety 490,9210
01-042-36 HY Security 358,2600
01-042-41 HY Graphic Design 119,4920
01-042-43 HY Receiving 176,7380
01-042-45 HY Res Pharmacy Support 73,2810
01-042-46 HY Research Informatics 55,0680
01-042-47 HY Center for Infomatics 167,3210
01-042-48 HY Information Technology 7,521,1930
01-042-49 HY Morphologic & Molecular Pathol116,576116,576
01-042-57 HY Research Resources 457,1490
01-042-60 HY Pathology Core Reference Lab 686,427686,427
01-042-68 HY Supply Center 584,523584,523
01-042-70 HY Flow Cytometry 250,000250,000
01-042-72 HY Zebra Core 78,00078,000
01-042-73 HY Centralized Research Equipment12,00012,000
01-042-74 HY Macro Synthesis Laboratory 175,000175,000
01-042-75 HY Microarray Facility 605,336605,336
01-042-77 HY Nuclear Magnetic Resonator Fac500,000500,000
01-042-78 HY Molecular Genetics Core Lab 150,000150,000
01-042-80 HY Info Tech - HMC - UP 1,286,6301,286,630
01-042-81 HY Information Technology - COM C411,3810
01-042-94 HY Communications 441,6980
01-042-95 HY Web Services 177,0350
01-047-01 HY Sponsored Prog Admin 530,7970
01-047-02 HY Research Affairs 1,569,522120,000
01-047-03 HY Radiation Health Physics 935,832706,110
01-047-04 HY Vicd Dean for Research 777,0190
01-047-05 HY Intrnl Rvw Bd/Hmn Subjt Protct923,218200,000
01-047-06 HY Clinical Trials Office 813,468200,000
01-047-07 HY Research Development 48,2400
01-047-08 HY Technology Development 471,5080
01-047-09 HY Inst Animal Care & Committee 118,3200
01-047-10 HY PS Cancer Inst Clin Trial Offc1,108,7550
01-047-22 HY Penn State Inst for Person Med505,8970
01-047-27 HY CTSA Administration 572,3080
01-059-27 HY Liability Insurance 320,0000
01-059-60 HY Student Insurance Clearing 750,000750,000
07-076-53 HY Equipment Service and Repairs 470,0000
01-059-14 HY Compensation Insurance 133,0000
Total Institutional Support 30,948,75981,709,091
Academic Support ExpenseIncome
00-001-02 HY Vice Dean/Fac & Admin Affairs 439,1900
00-001-04 HY Dean's Office 1,069,343110,628
00-001-05 HY Associate Dean Faculty Affairs178,1590
00-001-06 HY Assoc Dean Diversity 453,9720
00-001-08 HY Medical Education 945,32712,000
00-001-09 HY Conflict of Interest Committee203,1720
00-001-12 HY Faculty Development 207,5330
00-001-54 HY Penn State Health Board 26,00026,000
00-001-55 HY Board of Trustees - Hershey 50,00050,000
02-017-03 HY PS HY Neuroscience Res Inst 145,3120
02-017-06 HY Curriculum 1,445,5500
02-017-11 HY Emergency Medicine 90,1530
02-017-12 HY Problem Based Learning 90,7250
02-017-92 HY Pending Permanent Commitments 4,961,3770
05-017-03 HY PS HY Neuroscience Res Inst 28,1250
06-070-70 HY Library 1,148,48150,000
06-070-72 HY Library Materials 2,167,2590
Total Academic Support 13,649,678248,628
Student Services ExpenseIncome
01-089-50 HY Student Activities 15,0000
01-089-51 HY Student Affairs 926,1640
01-089-52 HY Learning Center and Cognitive 213,1310
01-089-55 HY Society Advisors 10,0000
01-089-60 HY Health Service 88,5000
01-089-64 HY Biomedical Student Grad Prgm 936,7650
01-089-68 HY Office of Graduate Education 266,6570
01-089-70 HY MD PhD Administration 151,0150
Total Student Services 2,607,2320
Instruction ExpenseIncome
02-017-05 HY Academic Support Payment 043,434,639
02-017-07 HY Physicians' Assistant Program 885,8990
02-017-08 HY Neural & Behavioral Science 1,407,5310
02-017-09 HY Stand Patient Prgm - Med Educ 150,8200
02-017-10 HY Cancer Center 1,552,4560
02-017-14 HY Anesthesiology 185,2510
02-017-15 HY Comparative Medicine 758,5200
02-017-16 HY Neurology 34,5540
02-017-17 HY Gittlen Cancer Research Inst 90,7250
02-017-20 HY Neurosurgery 456,0650
02-017-21 HY Human Structure 342,070143,250
02-017-22 HY Biochem & Molecular Biology 1,500,7670
02-017-23 HY Public Health Sciences 3,260,7600
02-017-26 HY Heart and Vascular Institute 409,9270
02-017-31 HY Medical Student Education 3,300,1210
02-017-32 HY Postdoctoral Advising Metric 234,0660
02-017-33 HY Graduate Student Education 2,116,4570
02-017-35 HY Humanities 1,183,7370
02-017-40 HY Dermatology 33,9500
02-017-41 HY Medicine 459,3460
02-017-43 HY Diabetes Center 83,7160
02-017-44 HY Microbiology & Immunology 1,248,7270
02-017-46 HY Ophthalmology 9770
02-017-47 HY Obstetrics and Gynecology 39,3400
02-017-48 HY Neurosciences Program 114,3730
02-017-49 HY Pathology 576,2880
02-017-51 HY Pediatrics 324,9550
02-017-52 HY Pharmacology 1,520,1960
02-017-53 HY Orthopedics & Rehabilitation 190,8860
02-017-54 HY Physical Medicine and Rehab 234,2350
02-017-56 HY Physiology 1,396,2700
02-017-57 HY Anatomy Graduate Program 223,9940
02-017-58 HY Simulation Laboratory 331,319205,944
02-017-59 HY Psychiatry 256,7770
02-017-62 HY Radiology 276,4270
02-017-67 HY Surgery 485,9060
02-017-70 HY Global Health Center 122,3070
02-017-94 HY Allocation Fund 6,482,6970
Total Instruction 32,272,41243,783,833
Research ExpenseIncome
04-017-20 HY NeuroSurgery 162,0000
04-017-21 HY Clin Fac Sal Over NIH Cap 250,0000
04-017-84 HY Clinical Rsch Ctr-Rsch Prjcts 181,8580
Total Research 593,8580
Extension and Public Service ExpenseIncome
05-017-10 HY Cancer Inst - Clinical Trials 346,2080
05-017-13 HY Continuing Education 1,815,4391,800,000
05-017-48 HY Conference Center 68,5002,400
05-017-59 HY Central Pa Psychiatric Inst 1,897,2800
Total Extension and Public Service 4,127,4271,802,400
Student Aid ExpenseIncome
06-088-30 HY Student Loans-Matching 1,810,0000
06-088-31 HY MD/Ph.D. Program 1,764,3040
Total Student Aid 3,574,3040
Physical Plant ExpenseIncome
07-076-10 HY Facil Planning & Construc Admn367,324255,530
07-076-14 HY Debt Service/College of Med 758,8670
07-076-15 HY Coll of Med/Facilities Renewal4,625,0000
07-078-11 HY Building Maintenance 4,001,5950
07-078-12 HY Housekeeping 2,225,3310
07-078-16 HY Hazardous Waste Disposal 169,6900
07-079-14 HY Fire Insurance 124,0000
07-080-17 HY Grounds Maintenance 1,082,2450
07-080-18 HY Off Campus Leases 1,744,3601,238,570
07-080-19 HY HCAR Lease Payments 2,225,3740
07-080-20 HY HCAR Facilities Costs 323,0980
07-080-21 HY Leased Property Management 69,26376,295
07-081-11 HY Steam Plant 745,3660
07-081-13 HY Utilities 15,184,9408,579,771
Total Physical Plant 33,646,45310,150,166
Employee Benefits ExpenseIncome
01-041-41 HY Employee Benefits 25,418,4650
01-041-42 HY Employee Benefits 3,287,2610
01-041-43 HY Employee Benefits 690,0440
01-041-47 HY Employee Benefits -10,851,6080
01-041-48 HY Dual Employed Fringe Benefits -2,270,1670
Total Employee Benefits 16,273,9950
Total137,694,118137,694,118