Viewing page 39 of 242

This transcription has been completed. Contact us with corrections.

-27-

SMITHSONIAN INSTITUTION 
Source & Application of Funds   
Estimate FY 1984
(Excluding Foreign Currency Program)

Schedule E

($1,000's)   

[[7 column table]]

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

[[underlined]] Funds Provided: [[/underlined]]
Federal Appropriation | 154,498 | - | - | - | - | 154,498
Investments | - | - | 2,850 | 607 | 2,827 | 6,284
Gifts, Grants & Contracts | - | 14,391 | 50 | 180 | 4,091 | 18,712
Self-generated - Gross Rev.
Auxiliary Acts. (Sched. F) | - | - | 107,470 | - | - | 107,470
Bureaux (Sched. G) | - | - | - | 3,765 | - | 3,765
Other Misc. | - | - | 50 | 764 | 792 | 1,606
Total Income | 154,498 | 14,391 | 110,420 | 5,316 | 7,710 | 292,335
Less Expenses - Self Gener.
Auxiliary Acts (Sched. F) | - | - | (98,105) | - | - | (98,105)
Bureaux (Sched. G) | - | - | - | (2,825) | - | (2,825)
Net Funds Provided | 154,498 | 14,391 | 12,315 | 2,491 | 7,710 | 191,405

[[underlined]] Funds Applied: [[/underlined]] (Net)
Science | 48,474 | 14,231 | 2,784 | 1,621 | 2,758 | 69,868
Less:  SAO O/H Recovery | - | - | (2,550) | - | - | (2,550)
History & Art | 22,545 | 60 | 665 | 690 | 3,584 | 27,544
Public Service | 2,994 | - | 881 | 52 | 30 | 3,957
Museum Programs | 9,289 | - | 304 | 5 | 740 | 10,338
Special Programs | 11,575 | 100 | 621 | 3,633 | 149 | 16,078
Associates Pgms/Bus.Mgmt. | - | - | 384 | 20 | 386
Administration - SI | 13,722* | - | 6,868 | 101 | 70 | 20,761
Less:  SI O/H Recovery | - | - | (5,900) | - | - | (5,900)
Facilities Services | 45,899-1,207 | 10 | 2 | 47,118
Total Funds Applied | [[double-underlined]] 154,498 | 14,391 | 5,264 | 6,114 | 7,333 | 187,600 [[/double-underlined]]

[[underlined]] Transfers: [[/underlined]] Out (In)
Current Funds
-Bureau Revenue Sharing | - | - | 393 | (393) | - | -
-NASM Theatre | - | - | (350) | 350 | - | -
-Fellowships | - | - | 1,310 | (1,310) | - | -
-Special Programs | - | - | 2,400 | (2,400) | - | -
-Other | - | - | 200 | (200) | - | -
Plant Funds | - | - | 1,200 | 25 | - | 1,225
Endowment Funds | - | - | 2,021 | - | 120 | 2,141
Total Transfers |[[double-underlined]] - | - | 7,174 | (3,928) | 120 | 3,366 [[/double-underlined]]

[[underlined]] Change in Fund Balance [[/underlined]] | - | - | (1230 | 305 | 257 | 3,366
[[underlined]] Ending Fund Balance [[/underlined]] | [[double-underlined]] - | 405 | 4,856 | 12,054 | 5,057 | 22,372 [[/double-underlined]] [[/table]]

[[3 column table]]
[[double underlined]] CONSTRUCTION FUNDS [[/double underlined]] | [[underlined]] Federal Appropriations | Nonfederal Funds [[/underlined]]

National Zoological Park | 3,500 | -
Restoration & Renovation of Bldgs. | 11,615 | -
Quadrangle | - | 1,200
Museum of African Art Mortgage Payments | [[underlined]] - | 25 [[/underlined]]
[[total]] | 15,115 | 1,225 
[[/table]

*Includes an amount of $2,414 thousand for necessary pay and inflation which has not been distributed by unit.