Viewing page 34 of 260

This transcription has been completed. Contact us with corrections.

-22-
SMITHSONIAN INSTITUTION
($1,000's)   Source & Application of Funds   Schedule E
Estimate FY 1984
(Excluding Foreign Currency Program)

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

[[underlined]] Funds Provided: [[/underlined]]
Federal Appropriation | 154,354 | - | - | - | - | 154,354
Investments | - | - | 2,850 | 607 | 2,827 | 6,824
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 | 154,354 | 14,391 | 110,420 | 5,316 | 7,710 | 292,191
Less Expenses - Self Gener.
 Auxiliary Acts. (Sched. F) | - | - | (98,105) | - | - | (98,105)
 Bureaux (Sched. G) | - | - | - | (2,825) | - | (2,825)
Net Funds Provided | 154,354 | 14,391 | 12,315 | 2,491 | 7,710 | 191,261

[[underlined]] Funds Applied: [[/underlined]] (Net)
Science | 50,815 | 14,231 | 2,784 | 1,621 | 2,758 | 72,209
 Less: SAO O/H Recovery | - | - | (2,550) | - | - | (2,550)
History & Art | 25,137 | 60 | 697 | 692 | 3,614 | 30,200
Public Service | 1,593 | - | 849 | 50 | - | 2,492
Museum Programs | 8,563 | - | 304 | 5 | 740 | 9,612
Special Programs | 12,209 | 100 | 621 | 3,633 | 149 | 16,712
Associates Pgms/Bus.Mgmt. | - | - | 384 | 2 | - | 386
Administration - SI | 11,612 | - | 6,868 | 101 | 70 | 18,651
 Less: SI O/H Recovery | - | - | (5,900) | - | - | (5,900)
Facilities Services | 44,425 | - | 1,207 | 10 | 2 | 45,644
Total Funds Applied | [[double-underlined]] 154,354 | 14,391 | 5,264 | 6,114 | 7,333 | 187,456 [[/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]] | - | - | (123) | 305 | 257 | 439
[[underlined]] Ending Fund Balance [[/underlined]] | [[double-underlined]] 187 | 4,814 | 13,277 | 5,607 | 23,885 [[/double-underlined]] [[/table]]

[[table, 3 columns]]
[[double-underlined]] CONSTRUCTION FUNDS [[/double-underlined]] | [[underlined]] Federal Appropriations | Nonfederal Funds [[/underlined]]
National Zoological Park | 3,500 | -
Restoration & Renovation of Bldgs. | 9,000 | -
Quadrangle | - | 1,200
Museum of African Art mortgage payments | [[underlined]] - | 25 [[/underlined]]
--- | [[double-underlined]] 12,500 | 1,225 [[/double-underlined]] [[/table]]

Transcription Notes:
Transcribing Tables Many transcription projects with tables include special instructions, so make sure to check before beginning a project. In general, however, when transcribing a project with tables, please demarcate between cells in the table by using a vertical bar/pipe (|). Use this only to mark transitions left-to-right. No special mark is necessary for line breaks or new rows. Please include empty cells where appropriate, but do not feel the need to add empty rows. To transcribe empty cells, please simply use two vertical pipe bars (|) with three empty spaces in between. For example: | | (and refer to transcribed example page below, which contains multiple empty cells). For cells that include a dash, please enter an em dash (using Alt 0151). For example: | — |