2017-18 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 1,984,4820
00-001-41 HY Purchasing 306,7870
00-001-56 HY Graduate Assistant Tuition 01,500,000
00-001-58 HY HMC Facilities Lease 010,102,000
00-001-67 HY Miscellaneous Fees 0450,000
00-001-69 HY Facilities & Admin 018,000,000
00-001-70 HY Endowment Income 05,904,759
00-001-72 HY State Appropriation Transfers 011,055,000
00-001-78 HY Information Technology Fee 0500,000
00-002-56 HY NonPA Graduate Asst Tuition 01,500,000
00-002-57 HY Summ Sess NonPA Grad Asst Tuit020,000
00-002-66 HY Medical Tuition 013,500,000
00-002-67 HY Physician's Assistant Program 02,140,000
00-002-68 HY Non-Pennsylvania Medical Tuit 015,500,000
00-002-81 HY Graduate Tuition 060,000
00-002-83 HY NonPA Graduate Tuit 086,000
01-042-06 HY Regional Campus -State College384,7710
01-042-24 HY Legal Expense 75,0000
01-042-27 HY Mail Service 1,251,3211,226,686
01-042-29 HY Ctr Biostatistics Computing 225,000225,000
01-042-32 HY Univ Dev-College of Medicine 1,146,134510,840
01-042-33 HY Dean's Diversity Council 5,0002,500
01-042-34 HY Human Resources 1,332,7640
01-042-35 HY Safety 491,0880
01-042-36 HY Security 358,2600
01-042-41 HY Graphic Design 121,8080
01-042-43 HY Receiving 176,7380
01-042-45 HY Res Pharmacy Support 76,4400
01-042-46 HY Research Informatics 56,5800
01-042-47 HY Center for Infomatics 38,1890
01-042-48 HY Information Technology 7,521,1930
01-042-49 HY Morphologic & Molecular Pathol116,576117,043
01-042-57 HY Research Resources 694,2210
01-042-60 HY Pathology Core Reference Lab 686,427689,175
01-042-68 HY Supply Center 584,523550,970
01-042-70 HY Flow Cytometry 250,000250,000
01-042-72 HY Zebra Core 78,00070,000
01-042-73 HY Centralized Research Equipment12,00035,000
01-042-74 HY Macro Synthesis Laboratory 175,000150,000
01-042-75 HY Microarray Facility 605,336625,000
01-042-77 HY Nuclear Magnetic Resonator Fac500,000570,000
01-042-78 HY Molecular Genetics Core Lab 150,00090,000
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 442,5020
01-042-95 HY Web Services 180,2510
01-047-01 HY Sponsored Prog Admin 573,9860
01-047-02 HY Research Affairs 1,628,830119,988
01-047-03 HY Radiation Health Physics 957,359706,110
01-047-04 HY Vicd Dean for Research 843,8610
01-047-05 HY Intrnl Rvw Bd/Hmn Subjt Protct957,480110,000
01-047-06 HY Clinical Trials Office 1,041,771200,000
01-047-07 HY Research Development 38,0250
01-047-08 HY Technology Development 287,5470
01-047-09 HY Inst Animal Care & Committee 121,3800
01-047-10 HY PS Cancer Inst Clin Trial Offc1,107,6030
01-047-22 HY Penn State Inst for Person Med594,2800
01-047-27 HY CTSA Administration 649,7200
01-059-27 HY Liability Insurance 320,0000
01-059-60 HY Student Insurance Clearing 750,000975,000
07-076-53 HY Equipment Service and Repairs 470,0000
01-059-14 HY Compensation Insurance 133,0000
Total Institutional Support 32,405,16588,827,701
Academic Support ExpenseIncome
00-001-02 HY Vice Dean/Fac & Admin Affairs 474,8180
00-001-04 HY Dean's Office 1,081,681110,628
00-001-05 HY Associate Dean Faculty Affairs213,1620
00-001-06 HY Assoc Dean Diversity 604,341236,000
00-001-08 HY Medical Education 941,20412,000
00-001-09 HY Conflict of Interest Committee205,9920
00-001-12 HY Faculty Development 436,4140
00-001-54 HY Penn State Health Board 26,00039,000
00-001-55 HY Board of Trustees - Hershey 50,000103,333
02-017-03 HY PS HY Neuroscience Res Inst 152,1640
02-017-06 HY Curriculum 1,498,2570
02-017-11 HY Emergency Medicine 90,1530
02-017-12 HY Problem Based Learning 90,7250
02-017-92 HY Pending Permanent Commitments 4,619,1480
05-017-03 HY PS HY Neuroscience Res Inst 28,1250
06-070-70 HY Library 1,119,83552,000
06-070-72 HY Library Materials 2,167,2590
Total Academic Support 13,799,278552,961
Student Services ExpenseIncome
01-089-50 HY Student Activities 15,0000
01-089-51 HY Student Affairs 932,0120
01-089-52 HY Learning Center and Cognitive 186,8270
01-089-55 HY Society Advisors 10,0000
01-089-60 HY Health Service 88,5000
01-089-64 HY Biomedical Student Grad Prgm 939,7290
01-089-68 HY Office of Graduate Education 332,0320
01-089-70 HY MD PhD Administration 151,7450
Total Student Services 2,655,8450
Instruction ExpenseIncome
02-017-05 HY Academic Support Payment 045,400,000
02-017-07 HY Physicians' Assistant Program 933,8530
02-017-08 HY Neural & Behavioral Science 1,354,6770
02-017-09 HY Stand Patient Prgm - Med Educ 203,4040
02-017-10 HY Cancer Center 1,687,2480
02-017-14 HY Anesthesiology 226,2640
02-017-15 HY Comparative Medicine 755,5050
02-017-16 HY Neurology 35,0210
02-017-17 HY Gittlen Cancer Research Inst 92,2850
02-017-20 HY Neurosurgery 457,5050
02-017-21 HY Human Structure 349,163133,250
02-017-22 HY Biochem & Molecular Biology 1,538,8550
02-017-23 HY Public Health Sciences 3,369,0340
02-017-26 HY Heart and Vascular Institute 419,6130
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 1,294,6720
02-017-40 HY Dermatology 77,0500
02-017-41 HY Medicine 331,9740
02-017-43 HY Diabetes Center 83,7160
02-017-44 HY Microbiology & Immunology 1,301,6520
02-017-46 HY Ophthalmology 9770
02-017-47 HY Obstetrics and Gynecology 39,7360
02-017-48 HY Neurosciences Program 114,3730
02-017-49 HY Pathology 572,3790
02-017-51 HY Pediatrics 329,6490
02-017-52 HY Pharmacology 1,550,3350
02-017-53 HY Orthopedics & Rehabilitation 321,6950
02-017-54 HY Physical Medicine and Rehab 275,0780
02-017-56 HY Physiology 1,526,0450
02-017-57 HY Anatomy Graduate Program 224,5700
02-017-58 HY Simulation Laboratory 344,316172,776
02-017-59 HY Psychiatry 235,7680
02-017-62 HY Radiology 284,8310
02-017-67 HY Surgery 499,1850
02-017-70 HY Global Health Center 198,6150
02-017-94 HY Allocation Fund 13,331,6590
Total Instruction 40,011,34645,706,026
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 195,5610
Total Research 607,5610
Extension and Public Service ExpenseIncome
05-017-10 HY Cancer Inst - Clinical Trials 230,0000
05-017-13 HY Continuing Education 1,800,0001,997,350
05-017-48 HY Conference Center 70,0123,500
05-017-59 HY Central Pa Psychiatric Inst 1,897,2800
Total Extension and Public Service 3,997,2922,000,850
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 Admn378,749266,825
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 1,744,3601,553,365
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 71,384104,952
07-081-11 HY Steam Plant 745,3660
07-081-13 HY Utilities 15,184,9407,979,061
Total Physical Plant 33,659,9999,904,203
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 697,0000
01-041-47 HY Employee Benefits -10,851,6080
01-041-48 HY Dual Employed Fringe Benefits -2,270,1670
Total Employee Benefits 16,280,9510
Total146,991,741146,991,741