GOVERNOR'S RECOMMENDED FY 2010 BUDGET |
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 2007ACTUAL
FY 2008BUDGETED
FY 2009REQUESTED
FY 2010GOVERNOR'S RECOMMENDED
FY 2010RECOMMENDED 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: |