Viewing page 42 of 109

This transcription has been completed. Contact us with corrections.

-30-
Schedule G
SMITHSONIAN INSTITUTION - Special Purpose Trust Funds
[[table, 5 columns]]

($1,000's) | [[underlined]] FY 1985 Actual | FY 1986 Budget | FY 1986 Projected | FY 1987 Estimate

SCIENCE
 Museum of Natural History [[/underlined]]
  Income | 124 | 90 | 90 | 93
  Expense | 1,791 | 226 | 226 | 231
  Transfer (In)/Out | [[underlined]] (2,089) | (174) | (203) | (208) [[/underlined]]
  Ending Balance | 21,276 | 1,314 | 1,343 | 1,413
[[underlined]] National Air & Space Museum [[/underlined]]
  Activity Income | 2,204 | 2,300 | 3,037 | 2,854
  Other Income | 351 | 298 | 298 | 318
  Activity Expense | 1,934 | 1,912 | 2,133 | 2,023
  Other Expense | 1,193 | 1,175 | 1,175 | 1,089
  Transfer (In)/Out | [[underlined]] 115 |  153 | 163 | 107 [[/underlined]]
  Ending Balance | 1,306 | 664 | 1,170 | 1,123
[[underlined]] Other Science [[/underlined]]
  Activity Income | 1,379 | 346 | 346 | 335
  Other Income | 803 | 617 | 617 | 636
  Activity Expense | 1,423 | 335 | 335 | 330
  Other Expense | 1,184 | 662 | 762 | 735
  Transfer (In)/Out | [[underlined]] (1,520) | (455) | (480) | (530) [[/underlined]]
  Ending Balance | 4,524 | 4,945 | 4,870 | 5,306
[[underlined]] HISTORY AND ART
 Museum of American History [[/underlined]]
  Activity Income | 41 | 16 | 16 | 16
  Other Income | 124 | 98 | 98 | 108
  Activity Expense | 107 | 17 | 17 | 17
  Other Expense | 686 | 339 | 391 | 332
  Transfer (In)/Out | [[underlined]] (1,180) | (331) | (379) | (385) [[/underlined]]
  Ending Balance | 1,034 | 1,123 | 1,119 | 1,279
[[underlined]] Cooper-Hewitt [[/underlined]]
  Activity Income | 786 | 825 | 825 | 835
  Other Income | 219 | 243 | 243 | 235
  Activity Expense | 689 | 660 | 660 | 673
  Other Expense | 255 | 481 | 481 | 364
  Transfer (In)/Out | [[underlined]] (4,572) | (592) | (603) | (90) [[/underlined]]
  Ending Balance | 4,581 | 5,062 | 4,117 | 4,128

[[underlined]] SPECIAL PROGRAMS [[/underlined]]
  Income | 202 | 87 | 87 | 95
  Expense | 2,138 | 8,367 | 8,367 | 8,887
  Transfer (In)/Out | [[underlined]] (2,183) | (940) | (840) | (461) [[/underlined]]
  Ending Balance* | 6,900 | 6,739 | 5,686 | 5,737

*Includes Tax Liability Reserve | 3,007 | 3,000 | 3,007 | 3,007 [[/table]]