This transcription has been completed. Contact us with corrections.
-28- SMITHSONIAN INSTITUTION - AUXILIARY ACTIVITIES Schedule F ($1,000's) [[5 column table]] [[budget item]] | FY 1982 Budget | FY 1982 Projected | FY 1983 Budget | FY 1984 Estimate ASSOCIATES: -[[underlined]] Magazine [[/underlined]] Gross Income | 44,157 | 45,222 | 49,779 | 52,611 Less Expenses | (39,157) | (38,572) | (43,079) | (46,411) Net Income | 5,000 | 6,650 | 6,700 | 6,200 -[[underlined]] National Program [[/underlined]] Gross Income | 8,378 | 8,223 | 9,688 | 11,122 Less Expenses | (8,111) | (7,698) | (9,262) | (10,422) -[[underlined]] Resident Program [[/underlined]] Gross Income | 2,368 | 2,399 | 2,497 | 2,640 Less Expenses | (2,318) | (2,349) | (2,472) | (2,615) BUS. MGT: - [[underlined]] Shops,Mail Ord, BMO [[/underlined]] Gross Income | 16,869 | 18,134 | 19,431 | 20,875 Less Expenses | (16,418 | (17,684) | (18,950) | (20,350) -[[underlined]] Concessions/Parking/Food Svc. [[/underlined]] Gross Income | 4,610 | 5,328 | 5,891 | 6,486 Less Expenses | (2,597) | (3,611) | (3,875) | (4,571) -[[underlined]] Belmont [[/underlined]] Gross Income | 5,042 | 6,278 | 5,151 | 5,550 Less Expenses | (2,108) | (2,875) | (6,617) | (6,899) Net Income | 236 | 285 | - | - MUSEUM PROGRAMS: -[[underlined]] Traveling Exhibition Svc. [[/underlined]] Gross Income | 982 | 999 | 891 | 978 Less Expenses | (1,163) | (1,289) | (1,164) | (1,178) Net Income | (181) | (290) | (273) | (200) ADMINISTRATION: -[[underlined]] Photographic Services [[/underlined]] Gross Income | 114 | 98 | 86 | 109 Less Expenses | (114) | (108) | (86) | (109) Net Income | - | (10) | - | - [[underlined]] Total Auxiliary Activities [[/underlined]] Gross Income | 89,625 | 94,314 | 100,343 | 107,470 Less Expenses | (81,470) | (85,737) | (91,006) | (98,105) Net Income | [[double-underlined]] 8,155 | 8,577 | 9,337 | 9,365 [[/double-underlined]] [[/table]] *Combined into Smithsonian Press effective FY 1983.