Viewing page 58 of 239

This transcription has been completed. Contact us with corrections.

-27-

SMITHSONIAN INSTITUTION
Source & Application of Funds
Budget  FY 1989
(Excluding Foreign Currency Program)

($1,000s)
Schedule K

[[table, 7 columns]]


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

FUNDS PROVIDED:
-Federal Appropriation | 219,667 | - | - | - | [[blank space]] | 219,667
-Investments | - | - | 5,200 | 800 | 4,994 | 10,994
-Gifts, Grants & Contracts | - | 23,481 | 50 | 200 | 10,442 | 34,173
-Self-generated - Gross Rev.
--Auxiliary Acts.(Sch.F) | - | - | 179,749 | - | - | 179,749
--Bureaus | - | - | - | 8,989 | - | 8,989
-Other Misc. | - | - | 50 | 1,525 | 1,200 | 2,775

Total Income | 219,667 | 23,481 | 185,049 | 11,514 |16,636 | 456,347

Less Expenses - Self Gener.
-Auxiliary Acts.(Sch.F) | - | - | [[blank space]] | (7,801) | - | (7,801)
Net Funds Provided | 219,667 | 23,481 | 30,690 | 3,713 | 16,636 | 294,187

FUNDS APPLIED: (Net)
-Research | 39,176 | 20,729 | 4,280 | 1,485 | 1,741 | 67,411
--Less: SAO O/H Recovery | - | - | (3,062) | - | - | (3,062)
-Museums | 79,354 | 1,023 | 2,451 | 3,436 | 11,836 | 98,100 
-Public Service | 2,502 | - | 2,713 | 10 | - | 5,225
-Dir. of Intl. Activities | 884 | - | 649 | 150 | 161 | 1,844 
-Special Programs | 7,457 | 1,729 | 1,535 | 11,046 | 594 | 22,361
-Associates Programs/Bus. Mgmt | - | - | 1,021 | 15 | 20 | 1,056
-Administration - SI | 29,074 * | - | 13,049 | 646 | 107 | 42,876
--Less: SI O/H Recovery | - | - | (10,980) | - | - | (10,980)
-Facilities Services | 61,220 | - | 1,440 | 166 | - | 62,826

Total Funds Applied | 219,667 | 23,481 | 13,096 | 16,954 | 14,459 | 287,657

TRANSFERS:  Out (In)
Current Funds
-Bureau Revenue Sharing | - | - | 1,400 | (1,400) | - | 0
-NASM Theatre | - | - | (695) | 695) | 0
-Fellowships | - | - | 2,879 | (2,879) | - | 0
-Special Programs | - | - | 8,880 | (8,880) | - | 0
-Other | - | - | 65 | (1,797) | 1,192 | 0
Endowment Funds | [[underlined]] - | - | 3,025 | 1 | 652 | 3,678 [[/underlined]]

Total Transfers | [[underlined]] - | - | 16,094 | (14,260) | 1,844 | 3,678 [[/underlined]]

CHANGE IN FUND BALANCE | [[double-underlined]] 0 | 0 | 1,500 | 1,019 | 333 | 2,852 [[/double-underlined]] [[/table]]

[[table, 3 columns]]
CONSTRUCTION FUNDS | Federal Appropriations | Nonfederal Funds
National Zoological Park | 5,600 | -
Restoration and Renovation of Bldgs. | 40,000 | -
General Post Office Building Design | 3,000 | -
STRI-BCI Research Facility | 2,900 | -
General Planning & Design | [[underlined]] 1,300 | --- [[/underlined]]

Total Construction | 52,800 | - [[/table]]

*Includes $11,4 million in costs which have not been distributed to the functional areas; $8.7 million for the increased cost of the new Federal Employee Retirement System, $2.0 million for necessary pay, $1.3 million for inflation, and the Grade-Target Reduction of $.6 million.