BOARD OF REGENTS
GOVERNOR'S RECOMMENDED FY 2011 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 2008
ACTUAL
FY 2009
BUDGETED
FY 2010
REQUESTED
FY 2011
GOVERNOR'S RECOMMENDED
FY 2011
RECOMMENDED INC/(DEC)
FY 2011
FUNDING SOURCE:
   General Funds $17,853,153 $17,012,371 $17,141,721 $17,378,970 $17,199,634 $57,913
   Federal Funds 14,289,748 15,027,456 18,689,939 20,275,979 20,289,741 1,599,802
   Other Funds 13,995,394 12,616,414 16,790,371 16,790,371 16,820,939 30,568
      Total $46,138,295 $44,656,240 $52,622,031 $54,445,320 $54,310,314 $1,688,283
 
EXPENDITURE DETAIL:
   Personal Services $26,820,292 $25,595,128 $32,239,342 $32,863,031 $32,728,025 $488,683
   Operating Expenses 19,318,002 19,061,113 20,382,689 21,582,289 21,582,289 1,199,600
      Total $46,138,295 $44,656,240 $52,622,031 $54,445,320 $54,310,314 $1,688,283
 
Staffing Level FTE: 387.0 347.3 400.2 393.5 372.9 ( 27.3)

  ACTUAL
FY 2008

ACTUAL
FY 2009

ESTIMATED
FY 2010

ESTIMATED
FY 2011

REVENUES:  
   State Appropriations $17,853,153 $17,012,371 $17,141,720 $18,785,595
   One-Time State Appropriations 0 0 0 0
   State Grants and Contracts 1,842,951 1,384,670 1,453,904 1,497,521
   Federal Grants and Contracts 16,537,119 16,618,329 18,689,939 18,632,104
   State Support Tuition Allocation 4,415,679 4,482,709 4,514,370 4,649,801
   Self-Support Tuition 120,117 155,622 176,909 182,216
   Student Fees 1,770,460 1,898,655 1,840,058 2,347,795
   Other Grants and Contracts 1,119,130 797,697 837,582 862,709
   Indirect Cost Recovery 541,918 459,480 482,454 496,928
   Other Sales and Services 3,270,277 3,553,609 4,301,289 4,430,328
   Transfers of Current Funds to Plant and Loan Funds -,200,000 0 0 0
   Loan Funds 615,206 333,931 343,949 354,267
      
Total

$47,886,010

$46,697,073

$49,782,174

$52,239,264
PERFORMANCE INDICATORS:  

generated 11/25/09 03:23:28 PM