Viewing page 45 of 474

This transcription has been completed. Contact us with corrections.

-37-

SMITHSONIAN INSTITUTION
Source & Application of Funds  
FY 1980 Projected
(Excluding Foreign Currency Program)

Schedule D

[[ruled table, 7 columns]]

[[double-underlined]] OPERATING FUNDS [[/double-underlined]] | Federal Approps. | Federal Gr. & Cont. | Unrest. Trust Funds]] [[sub-columns]] General.  | Sp. Purp. [[sub-columns]] | Restricted Trust Fds. | Total Op. Funds

[[underlined]] Funds Provided: [[/underlined]]
Federal Appropriation | 108,555 | - | - | - | - | 108,555
Investments | - | - | 2,350 | 275 | 2,100 | 4,725
Gifts, Grants & Contracts | - | 12,640 | 85 | 18 | 2,260 | 15,003
Self-generated - Gross Rev.
Auxiliary Acts. (Sched. F) | - | - | 70,076 | - | - | 70,076
Bureaux (Sched. G) | - | - | - | 2,085 | - | 2,085
Other Misc. | - | - | 115 | 422 | 490 | 1,027
Total Income | 108,555 | 12,640 | 72,626 | 2,800 | 4,850 | 201,471
Less Expenses - Self Gener.
Auxiliary Acts (Sched. F) | - | - | (61,471) | - | - | (61,471)
Bureaux (Sched. G) | - | - | - | (1,717) | - | (1,717)
Net Funds Provided | 108,555 | 12,640 | 11,155 | 1,083 | 4,850 | 138,283

[[underlined]] Funds Applied [[/underlined]]:  (Net)
Science | 39,958 | 12,452 | 2,437 | 483 | 1,766 | 57,096
Less: SAO O/H Recovery | - | - | (2,168) | - | - | (2,168)
History & Art | 18,232 | 83 | 615 | 575 | 2,936 | 22,441
Public Service | 2,344 | - | 671 | - | 23 | 3,038
Museum Programs | 8,640 | - | 230 | 10 | 21 | 8,901
Special Programs | 2,343 | 80 | 604 | 3,010 | 43 | 6,080
Associates Pgms/Bus.Mgmt. | - | 25 | 274 |  | 7 | 207
Administration - S1 | 8,081 | - | 5,149 | 13 | 39 | 13,282
Less: S1 O/H Recovery | - | - | (4,924) | - | - | (4,924)
Facilities Services | 28,957 | - | 808 | 36 | - | 29,801
Total Funds Applied | [[double-underlined]] 108,555 | 12,640 | 3,686 | 4,127 | 4,835 | 133,843 [[/double-underlined]]

[[underlined]] Transfers: [[/underlined]] Out (In)
Current Funds
-Bureau Revenue Sharing | - | - | 335 | (335) | - | -
-Tax Liability | - | - | 700 | (700) | - | -
-Fellowships | - | - | 2,200 | (2,200) | - | -
-Other | - | - | 25 | (25) | - | -
Plant Funds | - | - | 2,021 | 100 | 200 | 2,321
Total Transfers | [[double-underlined]] - | 36 | 5,093 | 12,505 | 4,679 | 22,313 [[/double-underlined]] [[/table]]

[[table, 3 columns]]
[[double-underlined]] CONSTRUCTION FUNDS [[/double-underlined]] | [[underlined]] Federal Appropriations | Nonfederal funds [[/underlined]]
National Zoological Park | 6,250 | -
Museum Support Center | 20,600 | -
Restoration & Renovation of Bldgs. | 5,250 | -
Chesapeake Bay Center-Land Acq. | - | 38
South Quadrangle | - | 1,000
Sensory Garden | [[underlined]] - | 200 [[/underlined]]
Total Construction Funds | [[double-underlined]] 32,100 | 1,235 [[/double-underlined]] [[/table]]

*Includes appropriation of $103,781 plus pay supplemental of $4,774 for the October pay increase.