2019-20 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 226,6200
00-001-20 HY Risk Management 93,2900
00-001-21 HY Controller 3,743,81750
00-001-41 HY Purchasing 493,6720
00-001-56 HY Graduate Assistant Tuition 02,300,000
00-001-57 HY Professional Development 10,0005,000
00-001-58 HY HMC Facilities Lease 144,44237,069,115
00-001-67 HY Miscellaneous Fees 10,000565,000
00-001-69 HY Facilities & Admin 015,996,682
00-001-70 HY Endowment Income 06,168,084
00-001-72 HY State Appropriation Transfers 05,055,000
00-001-78 HY Information Technology Fee 0475,000
00-002-56 HY NonPA Graduate Asst Tuition 0850,000
00-002-57 HY Summ Sess NonPA Grad Asst Tuit0150,000
00-002-66 HY Medical Tuition 013,000,000
00-002-67 HY Physician's Assistant Program 02,145,000
00-002-68 HY Non-Pennsylvania Medical Tuit 017,422,600
01-042-06 HY Regional Campus -State College1,603,8630
01-042-24 HY Legal Expense 45,0000
01-042-27 HY Mail Service 1,292,0071,240,822
01-042-28 HY Ctr for Appl Sci in Hlth Econ 42,450125,000
01-042-29 HY Ctr Biostatistics Computing 227,284150,000
01-042-32 HY Univ Dev-College of Medicine 1,141,380609,311
01-042-33 HY Dean's Diversity Council 2,4002,500
01-042-34 HY Human Resources 545,9360
01-042-35 HY Safety 577,4460
01-042-36 HY Security 615,1820
01-042-41 HY Graphic Design 125,5000
01-042-43 HY Receiving 186,8470
01-042-45 HY Res Pharmacy Support 446,4400
01-042-46 HY Research Informatics 652,7830
01-042-48 HY Information Technology 12,409,8830
01-042-49 HY Morphologic & Molecular Pathol075,000
01-042-57 HY Research Resources 149,3980
01-042-60 HY Pathology Core Reference Lab 0736,000
01-042-64 HY Biospecimen Processing Core 48,00048,000
01-042-65 HY High Performance Computing Cor025,000
01-042-68 HY Supply Center 629,335621,000
01-042-70 HY Flow Cytometry 258,400258,400
01-042-72 HY Zebra Core 94,59294,592
01-042-73 HY Centralized Research Equipment32,91832,918
01-042-74 HY Mass Spectrometry Core 117,824117,824
01-042-75 HY Genome Sciences Core 767,289767,289
01-042-77 HY Nuclear Magnetic Resonator Fac474,907444,499
01-042-78 HY Advanced Light Microscopy Core134,958134,958
01-042-80 HY Info Tech - HMC - UP 750,000750,000
01-042-81 HY Information Technology - COM C345,0380
01-042-94 HY Communications 1,585,4500
01-042-95 HY Web Services 135,3160
01-047-01 HY Sponsored Prog Admin 681,7270
01-047-02 HY Research Affairs 2,233,1020
01-047-03 HY Radiation Health Physics 615,860727,402
01-047-04 HY Vicd Dean for Research 1,013,4600
01-047-05 HY Intrnl Rvw Bd/Hmn Subjt Protct940,872350,000
01-047-06 HY Clinical Trials Office 974,488350,000
01-047-07 HY Research Development 413,4100
01-047-08 HY Technology Development 870,2630
01-047-09 HY Inst Animal Care & Committee 16,5340
01-047-10 HY PS Cancer Inst Clin Trial Offc731,0000
01-047-12 HY Center for Medical Innovation 663,8240
01-047-22 HY Penn State Inst for Person Med522,7390
01-047-27 HY CTSA Administration 301,1960
01-059-27 HY Liability Insurance 250,0000
01-059-60 HY Student Insurance Clearing 900,000900,000
07-076-53 HY Equipment Service and Repairs 345,0000
01-059-14 HY Compensation Insurance 205,0000
Total Institutional Support 41,838,142109,762,046
Academic Support ExpenseIncome
00-001-02 HY Vice Dean/Fac & Admin Affairs 535,6080
00-001-04 HY Dean's Office 614,508138,729
00-001-05 HY Associate Dean Faculty Affairs129,7830
00-001-06 HY Assoc Dean Diversity 540,924260,465
00-001-08 HY Medical Education 362,17112,000
00-001-09 HY Conflict of Interest Committee125,0480
00-001-12 HY Faculty Development 361,6460
00-001-30 HY Dean's Office-Executive Search1,330,0000
00-001-31 HY Dean's Office-Executive Coach 113,5440
00-001-54 HY Penn State Health Board 75,20075,200
00-001-55 HY Board of Trustees - Hershey 71,82271,822
02-017-03 HY PS HY Neuroscience Res Inst 125,0180
02-017-06 HY Curriculum 1,466,7340
02-017-11 HY Emergency Medicine 50,0000
02-017-92 HY Pending Permanent Commitments 8,404,5310
05-017-03 HY PS HY Neuroscience Res Inst 107,0970
06-070-70 HY Library 1,227,01855,000
06-070-72 HY Library Materials 2,504,4840
Total Academic Support 18,145,136613,216
Student Services ExpenseIncome
01-089-50 HY Student Activities 35,0000
01-089-51 HY Student Affairs 654,7530
01-089-52 HY Learning Center and Cognitive 138,0380
01-089-53 HY Student Events 150,0000
01-089-55 HY Society Advisors 40,0000
01-089-60 HY Health Service 171,8770
01-089-68 HY Office of Graduate Education 1,578,7670
01-089-70 HY MD PhD Administration 71,8380
Total Student Services 2,840,2730
Instruction ExpenseIncome
02-017-05 HY Academic Support Payment 075,500,000
02-017-07 HY Physicians' Assistant Program 487,3290
02-017-08 HY Neural & Behavioral Science 1,323,4920
02-017-09 HY Stand Patient Prgm - Med Educ 235,71829,229
02-017-10 HY Cancer Center 531,6950
02-017-14 HY Anesthesiology 458,8460
02-017-15 HY Comparative Medicine 711,7503,318
02-017-16 HY Neurology 34,4520
02-017-17 HY Gittlen Cancer Research Inst 95,5250
02-017-20 HY Neurosurgery 518,7120
02-017-21 HY Human Structure 138,565137,045
02-017-22 HY Biochem & Molecular Biology 1,611,7030
02-017-23 HY Public Health Sciences 3,269,18485,000
02-017-25 HY Family and Community Medicine 135,6360
02-017-26 HY Heart and Vascular Institute 546,7510
02-017-35 HY Humanities 1,418,8850
02-017-36 HY Health Systems Learning Center200,8210
02-017-40 HY Dermatology 81,3480
02-017-41 HY Medicine 352,9530
02-017-44 HY Microbiology & Immunology 1,533,238296,500
02-017-47 HY Obstetrics and Gynecology 40,1400
02-017-49 HY Pathology 588,783200
02-017-51 HY Pediatrics 288,5640
02-017-52 HY Pharmacology 1,414,047495,100
02-017-53 HY Orthopedics & Rehabilitation 405,6060
02-017-54 HY Physical Medicine and Rehab 218,1960
02-017-56 HY Physiology 1,550,8320
02-017-58 HY Simulation Laboratory 276,528212,901
02-017-59 HY Psychiatry 329,7270
02-017-62 HY Radiology 232,7870
02-017-67 HY Surgery 521,6910
02-017-70 HY Global Health Center 233,8990
02-017-94 HY Allocation Fund 69,922,7900
02-018-23 HY PHS Graduate Programs 496,8270
Total Instruction 90,207,02076,759,293
Research ExpenseIncome
04-017-20 HY NeuroSurgery 182,0000
04-017-21 HY Clin Fac Sal Over NIH Cap 1,694,0790
04-017-84 HY Clinical Rsch Ctr-Rsch Prjcts 226,9170
Total Research 2,102,9960
Extension and Public Service ExpenseIncome
05-017-10 HY Cancer Inst - Clinical Trials 350,2760
05-017-13 HY Continuing Education 1,776,0842,092,400
05-017-48 HY Conference Center 73,2463,000
05-017-59 HY Central Pa Psychiatric Inst 861,0340
Total Extension and Public Service 3,060,6402,095,400
Student Aid ExpenseIncome
06-088-30 HY Student Loans-Matching 3,275,5770
06-088-31 HY MD/Ph.D. Program 1,906,3050
Total Student Aid 5,181,8820
Physical Plant ExpenseIncome
07-076-10 HY Facil Planning & Construc Admn327,536194,321
07-076-15 HY Coll of Med/Facilities Renewal2,500,0000
07-078-11 HY Building Maintenance 4,809,2190
07-078-12 HY Housekeeping 1,674,1310
07-078-16 HY Hazardous Waste Disposal 210,1200
07-079-14 HY Fire Insurance 340,0000
07-080-17 HY Grounds Maintenance 1,211,9770
07-080-18 HY Off Campus Leases 3,252,3622,347,292
07-080-19 HY HCAR Lease Payments 2,240,4290
07-080-20 HY HCAR Facilities Costs 336,5150
07-080-21 HY Leased Property Management 115,481123,792
07-081-11 HY Steam Plant 421,3850
07-081-13 HY Utilities 12,113,3037,564,166
Total Physical Plant 29,552,45810,229,571
Employee Benefits ExpenseIncome
01-041-41 HY Employee Benefits 18,806,9350
01-041-47 HY Employee Benefits -10,230,5660
01-041-48 HY Dual Employed Fringe Benefits -1,890,390155,000
Total Employee Benefits 6,685,979155,000
Total199,614,526199,614,526