Viewing page 34 of 100

This transcription has been completed. Contact us with corrections.

-27-

SMITHSONIAN INSTITUTION
Source & Application of Funds    Schedule C
Budget FY 1980
(Excluding Foreign Currency Program)

[[ruled table, 7 columns]]
[[double underlined]] | OPERATING FUNDS [[/DOUBLE UNDERLINED]] |Federal Approps. | Federal Gr. & Cont. | Unrest. Trust Funds General | Unrest. Trust Funds Sp. Purp. | Restricted Trust Funds | Total Op. Funds

[[underlined]] Funds Provided: [[/underlined]]
Federal Appropriation * | 108,555 | - | - | - | - | 108,555
Investments | - | 2,250 | 275 | 2,100 | 4,625
Gifts, Grants & Contracts | - | 12,640 | 85 | 18 | 2,260 | 15,003
Self-generated - Gross Rev. 
Auxiliary Acts. (Sched. F) | - | - | 68,742 | - | - | 68,742
Bureaux (Sched. G) | - | - | - | 2,085 | - | 2,085
Other Misc.[[underlined]]| - | - | 15 | 422 | 490 | 927[[/underlined]]
Total Income | 108,555 | 12,640 | 71,092 | 2,800 | 4,850 | 199,937
Less Expenses - Self Gener.
Auxiliary Acts. (Sched. F) | - | - | (60,065) | - | - | (60,065)
Bureaux (Sched. G)[[underlined]]| - | - | - | (1,717) | - | (1,717)[[/underlined]]
Net Funds Provided | 108,555 | 12,640 | 11.027 | 1,083 | 4,850 | 138,155

[[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 | 264 | - | 7 | 296
Administration - SI | 8,081 | - | 5,149 | 13 | 39 | 13,282
Less: SI O/H Recovery | - | - | (4,924) | - | - | (4,924)
Facilities Services [[underlined]]| 28,957 | - | 808 | 36 | - | 29,801[[/underlined]]
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 | - | - | 822 | (822) | - | -
- Special Programs | - | - | 2,200 | (2,200) | - | -
- Other | - | - | 25 | (25) | - | -
Plant Funds | - | - | 1,238 | - | - | 1,238
Endowment Funds[[underlined]] | - | - | 2,021 | 100 | 200 | 2,321[[/underlined]]
Total Transfers [[double-underlined]]| - | - | 7,341 | (3,982) | 200 | 3,559 [[/double-underlined]]
 
[[underlined]] Change in Fund Balance[[/underlined]] | -0- | -0- | -0- | 938 | (185) | 753[[/underlined]]
[[underlined]] Ending Fund Balance [[/underlined]] [[double-underlined]]| -0- | 36 | 4,965 | 12,505 | 4,679 | 22,185 [[/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. | 5230 | -
Chesapeake Bay Center - Land Acq. | - | 38
South Quadrangle | - | 1,000
Sensory Garden | [[underlined]] - | 200 [[/underlined]]
Total Construction Funds | [[double-underlined]] 32,100 | 1,238 [[/double-underlined]] [[/table]]

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