GOVERNOR'S RECOMMENDED FY 2011 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 2008ACTUAL
FY 2009BUDGETED
FY 2010REQUESTED
FY 2011GOVERNOR'S RECOMMENDED
FY 2011RECOMMENDED 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: |