BOARD OF REGENTS
GOVERNOR'S RECOMMENDED FY 2010 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 2007
ACTUAL
FY 2008
BUDGETED
FY 2009
REQUESTED
FY 2010
GOVERNOR'S RECOMMENDED
FY 2010
RECOMMENDED INC/(DEC)
FY 2010
FUNDING SOURCE:
   General Funds $17,180,603 $17,853,153 $18,548,345 $19,269,962 $18,846,202 $297,857
   Federal Funds 13,747,470 14,289,748 17,046,064 17,046,064 17,147,785 101,721
   Other Funds 11,771,273 13,995,394 15,889,076 16,732,066 16,896,448 1,007,372
      Total $42,699,346 $46,138,295 $51,483,485 $53,048,092 $52,890,435 $1,406,950
 
EXPENDITURE DETAIL:
   Personal Services $25,546,707 $26,820,292 $30,631,696 $31,223,381 $31,331,010 $699,314
   Operating Expenses 17,152,640 19,318,002 20,851,789 21,824,711 21,559,425 707,636
      Total $42,699,346 $46,138,295 $51,483,485 $53,048,092 $52,890,435 $1,406,950
 
Staffing Level FTE: 394.6 387.0 400.2 401.2 400.2 0.0

  ACTUAL
FY 2007

ACTUAL
FY 2008

ESTIMATED
FY 2009

ESTIMATED
FY 2010

REVENUES:  
   State Appropriations $17,571,220 $17,853,153 $18,548,345 $19,104,795
   One-Time State Appropriations 1,800,000 0 0 0
   State Grants and Contracts 1,675,930 5,660 6,226 6,413
   Federal Grants and Contracts 16,298,261 16,537,119 17,046,064 17,557,446
   State Support Tuition Allocation 3,897,382 4,383,738 4,482,683 4,617,163
   Self-Support Tuition 175,198 120,117 126,123 129,907
   Student Fees 1,518,257 1,770,460 1,823,574 1,878,281
   Other Grants and Contracts 1,056,949 1,119,130 1,231,043 1,267,974
   Indirect Cost Recovery 849,201 541,918 677,397 697,719
   Other Sales and Services 1,817,694 3,270,277 3,597,305 3,705,224
   Transfers of Current Funds to Plant and Loan Funds 0 -,200,000 0 0
   Loan Funds 835,997 1,364,698 1,405,639 1,447,808
      
Total

$47,496,089

$46,766,270

$48,944,399

$50,412,730
PERFORMANCE INDICATORS:  

generated 11/24/08 10:50:27 AM