Skip to main content
Open
Main navigation
Home
Projects
Themes
African American History
American Experience
Art & Design
Civil War Era
Freedmen's Bureau
Mysteries of the Universe
Women's History
Museums and Archives
Archives of American Art
Freedmen's Bureau
Harvard-Smithsonian Center for Astrophysics
Search
About
Tips
Blog
Smithsonian Digital Volunteers: Transcription Center
Sign up
Log in
Transcribe page 35 of 242
This transcription is completed and pending approval.
Switch to vertical layout
Switch to horizontal layout
Go to previous page
Return to project home
Go to next page
Page #
Go
Download PDF for SIA-SIA_000001_BORMTG_19820920_035 (project ID 13263)
Post SIA-SIA_000001_BORMTG_19820920_035 (project ID 13263) to Facebook
Tweet SIA-SIA_000001_BORMTG_19820920_035 (project ID 13263)
Instructions
Transcription
-23- ($1,000's) Schedule A [[underline]]SMITHSONIAN INSTITUTION - FINANCIAL SUMMARY[[/underline]] Fiscal Years 1982 - 1984 [[five column table]] | | FY 82 | FY 82 | FY 83 | FY 84| | | [[underline]] Budget [[/underline]] | [[underline]] Projected [[/underline]] | [[underline]] Budget [[/underline]] | [[underline]] Estimate [[/underline]] | | | (Sch. B) | (Sch. C) |(Sch. D) | (Sch. E) | [[underline]] S1 OPERATING FUNDS [[/underline]] [[underline]] FUNDS PROVIDED: [[/underline]] [[underline]] FEDERAL APPROP. - S&E [[/underline]] | 128,470 | 131,170* | 144,110 | 154,498 | [[underline]] FEDERAL GRANTS & CONTRACTS [[/underline]] | 15,613 | 13,404 | 13,032 | 14,391 | [[underline]] NON-APPROP. TRUST FUNDS [[/underline]] Investment Income -Unrestr. General & Spec. Purpose | 3,390 | 3,421 |3,385 | 3,457 | -Restricted | 2,600| 2,706 | 2,816 | 2,827 | Gifts & Grants (Ex. Gifts to Endow.) -Unrestr. General & Spec. Purpose | 110 | 280 | 202 | 230 | -Restricted | 2,500 | 3,322 | 4,141 | 4,091 | Self-Generated Revenues Institutional (Gen. Unrest. -Sch. F) -Gross Revenues | 89,625 | 94,314 | 100,343 | 107,470 | -Less Related Expenses | [[underline]] (81,470) [[/underline]] | [[underline]](85,737) [[/underline]] | [[underline]] (91,006) [[/underline]] | [[underline]] (98,105) [[/underline]] | -Net Income | 8,155 | 8,577 | 9,337 | 9,365 | Bureaux (Spec. Purpose) -Gross Revenues | 2,794 | 2,983 | 3,240 | 3,765 | -Less Related Expenses | [[underline]] (2,108) [[/underline]] | [[underline]] (2,226) [[/underline]] | [[underline]] (2,418) [[/underline]] | [[underline]] (2,825) [[/underline]] | -Net Income | 686 | 757 | 822 | 940 | Other Misc. -Unrestricted | 930 | 823 | 776 | 814 | -Restricted | [[underline]] 847 [[/underline]] | [[underline]] 937 [[/underline]] | [[underline]] 777 [[/underline]] | [[underline]] 792 [[/underline]] | Total Non-Approp. Tr. Funds - Gross | 102,796 | 108,786 | 115,680 | 123,446 | -Net of Exps. of Self-Get. Revs. | 19,218 | 20,823 | 22,256 | 22,516 | [[underline]] TOTAL ALL OPER. FUNDS PROVIDED: [[/underline]] -Gross | 246,879 | 253,360 | 272,822 | 292,335 | -Net | [[underline]] 163,301 [[/underline]] | [[underline]] 165,397 [[/underline]] | [[underline]] 179,398 [[/underline]] | [[underline]] 191,405 [[/underline]] | | _____ | _____ | _____ | _____ | [[underline]] FUNDS APPLIED: [[/underline]] Science | 64,831 | 64,868 | 66,921 | 69,868 | Less: SAO Overhead Recovery | (2,693 | (2,576) | (2,429) | (2,550) | History & Art | 26,214 | 26,117 | 27,607 | 27,544 | Public Service | 3,443 | 3,581 | 3,807 | 3,957 | Museum Programs | 8,258 | 8,525 | 9,459 | 10,338 | Special Programs | 12,392 | 12,867 | 14,834 | 16,078 | Associates Pgms/Business Mgmt. | 393 | 590 | 697 | 386 | Administration -Federal Appropriation | 9,123 | 9,328 | 10,029 | 13,722 | -Trust Funds | 6,036 | 5,958 |6,659 | 7,039 | Less: SI Overhead Recovery | (5,200) | (5,200) | (5,700) | (5,900) | Facilities Services | [[underline]] 38,513 [[/underline]] | [[underline]] 39,242 [[/underline]] | [[underline]] 44,609 [[/underline]] | [[underline]] 47,118 [[/underline]] | [[underline]] TOTAL OPERATING FUNDS APPLIED [[/underline]] | [[underline]] 161,310 [[/underline]] | [[underline]] 163,300 [[/underline]] | [[underline]] 176,493 [[/underline]] | [[underline]] 187,600 [[/underline]] | | | ____ | ____ | ____ | ____ | [[underline]] TRANSFERS [[/underline]] (Non-Approp. Trust Funds) To Plant Funds | 1,025 | 1,070 | 1,275 | 1,225 | To Endowment Funds Unrestricted Purpose | 2,021 | 2,251 | 2,021 | 2,021 | Restricted Purpose | [[underline]] 100 [[/underline]] | [[underline]] 110 [[/underline]] | [[underline]] 120 [[/underline]] | [[underline]] 120 [[/underline]] | Total Transfers | 3,146 | 3,431 | 3,416 | 3,366 | [[underline]] CHANGE IN FUND BALANCE [[/underline]] Unrest. & Special Purpose | (237) | (772) | (142) | 182 | Restricted (Incl. Fed. Grants & Contracts) | (733) | (377) | (369) | 257 | Federal Appropriation | [[underline]] (185)** [[/underline]] | [[underline]] (185)** [[/underline]] | [[underline]] - [[/underline]] | [[underline]] - [[/underline]] | Total | [[underline]] (1,155) [[/underline]] | [[underline]] (1,334) [[/underline]] | [[underline]] (511) [[/underline]] | [[underline]] 439 [[/underline]] | | | _____ | _____ | _____ | _____ | [[underline]] FUND BALANCES -END OF YEAR [[/underline]] Unrestricted & Special Purpose | 17,405 | 16,870 | 16,728 | 16,910 | Restricted (Incl. Fed. Grants & Contracts) | [[underline]] 5,218 [[/underline]] | [[underline]] 5,574 [[/underline]] | [[underline]] 5,205 [[/underline]] | [[underline]] 5,462 [[/underline]] | Total Operating Fund Balances | [[underline]] 22,623 [[/underline]] | [[underline]] 22,444 [[/underline]] | [[underline]] 21,933 [[/underline]] | [[underline]] 22,372 [[/underline]] | | | ____ | ____ | ____ | ____ | * * * * * * * * [[underline]] OTHER FEDERAL APPROPRIATIONS [[/underline]] -Foreign Currency Program | 4,320 | 4,320 | 2,000 | 9,040 | -Construction | 9,744 | 9,744 | 46,500 | 15,115 | [[underline]] TOTAL FEDERAL APPROPRIATIONS [[/underline]] |[[underline]] 142,534 [[/underline]] | [[underline]] 145,234 [[/underline]] | [[underline]] 192,610 [[/underline]] | [[underline]] 178,653 [[/underline]] | | | ____ | ____ | ____ | ____ | * * * * * * * * *Includes supplemental appropriation of $2,700 thousand for FY 1982 legislated pay raises. **FDR Centennial appropriation, available through FY 1982.
Notes on Transcribing this page (optional)
This section can be used to communicate any questions or concerns to Smithsonian staff, as well as other volunteers, about this transcription. Do not use to transcribe extraneous notes made by collector or other institutions.
Math question
3 + 10 =
Solve this simple math problem and enter the result. E.g. for 1+3, enter 4.
Inactivity Warning
We will release your lock in
5:00
.
Click here if you are still working on this page.