BOARD OF REGENTS
GOVERNOR'S RECOMMENDED FY 2008 BUDGET
1525 USD School of Medicine

MISSION:
To provide those educational requirements (undergraduate medical education, graduate medical education, graduate basic science education, and continuing medical education) necessary for full accreditation status of the University of South Dakota School of Medicine; to meet the state mandate of a family-practice orientation; to provide more physicians, predominately family physicians, for South Dakota; to provide those research activities that contribute to full accreditation status of the University of South Dakota School of Medicine, but also to provide, through research, service to the citizens of South Dakota specifically in the area of health care delivery; to provide service components that contribute to full accreditation status of the South Dakota School of Medicine as well as service to University of South Dakota (student health services, undergraduate nonmedical education), and to the citizens of South Dakota in improved access to and quality of health care delivery and community services; and, to provide administrative support for the other three offices of teaching, research, and service so that each may achieve its objectives, such support to include monitoring and supervising those activities necessary to maintain appropriate accreditation, licensure, and certification of all medical school programs.

  ACTUAL
FY 2005
ACTUAL
FY 2006
BUDGETED
FY 2007
REQUESTED
FY 2008
GOVERNOR'S RECOMMENDED
FY 2008
RECOMMENDED INC/(DEC)
FY 2008
FUNDING SOURCE:
   General Funds $15,240,861 $16,090,907 $17,125,164 $17,197,850 $17,724,725 $599,561
   Federal Funds 11,320,660 14,103,720 16,414,004 16,664,004 16,855,019 441,015
   Other Funds 10,137,830 11,556,221 11,383,032 14,583,032 14,875,896 3,492,864
      Total $36,699,350 $41,750,849 $44,922,200 $48,444,886 $49,455,640 $4,533,440
 
EXPENDITURE DETAIL:
   Personal Services $22,060,927 $24,634,609 $27,659,312 $27,809,312 $28,753,181 $1,093,869
   Operating Expenses 14,638,423 17,116,240 17,262,888 20,635,574 20,702,459 3,439,571
      Total $36,699,350 $41,750,849 $44,922,200 $48,444,886 $49,455,640 $4,533,440
 
Staffing Level FTE: 354.0 384.8 384.1 400.2 400.2 16.1

  ACTUAL
FY 2005

ACTUAL
FY 2006

ESTIMATED
FY 2007

ESTIMATED
FY 2008

REVENUES:  
   State Appropriations $15,239,860 $16,504,065 $17,125,164 $17,197,850
   One-Time State Appropriations 27,436 0 0 0
   State Grants and Contracts 708,100 1,607,055 1,655,267 2,704,925
   Federal Grants and Contracts 16,745,008 23,855,241 16,414,004 16,664,004
   State Support Tuition Allocation 3,616,515 3,648,181 3,897,382 4,014,303
   Student Fees 1,428,222 925,376 1,473,212 1,823,212
   Other Grants and Contracts 1,021,514 855,182 880,837 1,260,553
   Indirect Cost Recovery 1,048,565 1,043,237 1,147,560 1,262,316
   Other Sales and Services 1,245,079 2,289,598 2,358,286 2,429,034
      
Total

$41,080,299

$50,727,935

$44,951,712

$47,356,197
PERFORMANCE INDICATORS:  

generated 12/05/06 10:56:28 AM