Viewing page 55 of 239

This transcription has been completed. Contact us with corrections.

-24-

SMITHSONIAN INSTITUTION
Source & Application of Funds
Actual FY 1987
Excluding Foreign Currency Program

($1,000s)

Schedule B

[[7-column table]]

[[header]] OPERATING FUNDS | Federal Approps. | Government Gr. & Cont | Unrest. General | Trust Funds Sp. Purp. | Restricted Trust Funds | Total Op. Funds [[/header]]

FUNDS PROVIDED: |  |  |  |  |  | 
  Federal Appropriation | 188,974 | - | - | - | - | 188,974
  Investments | - | - | 5,311 | 900 | 4,517 | 10,728
  Gifts, Grants & Contracts | - | 15,873 | 74 | 316 | 9,973 | 26,236
  Self-generated - Gross Rev. |  |  |  |  |  |
    Auxiliary Acts.(Sch.F) | - | - | 157,534 | - | - | 157,534
    Bureaus | - | - | - | 9,203 | - | 9,203
  Other Misc. | - | - | 51 | 5,173 | 2,208 | 7,252
  [[sum lines]]
    Total Income  | 188,974 | 15,873 | 162,970 | 15,592 | 16,518 | 399,927
  Less Expenses - Self Gener. |  |  |  |  |  |
    Auxiliary Acts.(Sch.F) | - | - | (130,748) | - | - | (130,748)
    Bureaus | - | - | - | (7,093) | - | (7,093)
  [[sum lines]]
  Net Funds Provided | 188,974 | 15,873 | 32,222 | 8,499 | 16,518 | 262,086

FUNDS APPLIED: (Net) |  |  |  |  |  |
  Research | 35,531 | 13,644 | 3,589 | 2,357 | 1,331 | 56,452
    Less: SAO O/H Recovery | - | - | (2,545) | - | - | (2,545)
  Museums | 72,137 | 1,677 | 2,321 | 9,591 | 9,906 | 95,632
  Public Service | 2,436 | 4 | 2,350 | 418 | 93 | 5,301
  Dir. of Intl. Activities | 622 | 18 | 651 | 85 | 51 | 1,427
  Special Programs | 7,708 | 530 | 1,023 | 2,111 | 270 | 11,642
  Associates Programs/Bus. Mgmt | - | - | 927 | 286 | 45 | 1,258
  Administration - SI | 15,112 * | - | 8,650 | 1,115 | 124 | 25,001
    Less: SI O/H Recovery | - | - | (9,305) | - | - | (9,305)
  Facilities Services | 55,428 | - | 1,704 | 136 | 3 | 52,271
  [[sum lines]]
    Total Funds Applied | 188,974 | 15,873 | 9,365 | 16,099 | 11,823 | 242,134

TRANSFERS:  Out (In) | | | | | |
  Current Funds | | | | | |
    -Bureau Revenue Sharing | - | - | 1,413 | (1,413) | - | 0
    -NASM Theatre | - | - | (734) | 734 | - | 0
    -Fellowships | - | - | 2,634 | (2,634) | - | 0
    -Special Programs | - | - | 7,080 | (7,181) | - | 0
    -Other | - | - | 6,298 | (6,565) | 12 | (255)
  Plant Funds | - | - | - | - | - | 0
  Endowment Funds | - | - | 3,034 | 244 | 570 | 3,848
  [[sum lines]]
    Total Transfers | - | - | 19,725 | (16,714) | 582 | 3,593
  [[sum lines]]

CHANGE IN FUND BALANCE | 0 | 0 | 3,132 | 9,114 | 4,113 | 16,359
  [[double sum lines]]
ENDING FUND BALANCE | 0 | 0 | 5,176 | 33,759 | 13,769 | 52,704
  [[double sum lines]]

[[/7-column table]]

[[2-column table]]

[[header]] CONSTRUCTION FUNDS | Federal Appropriations [[/header]]

  National Zoological Park | 2,500
  Restoration & Renovation of Bldgs. | 12,975
  Quadrangle | 3,315
  Tropical Research Institute | 2,780
  [[sum line]]
    TOTAL | 21,570

[[/2-column table]]

* Includes unobligated balance of $343,000 returned to the U.S. Treasury.