Page 9 - 2024 June report

as of May 31, 2024
#
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16 17
18
19
20
21
22
23
24
25
26
Statement of Revenue & Expenses Five Months Ending May 31, 2024
Theodore R. & Vivian M. Johnson Scholarship Foundation, Inc.
STATEMENT OF REVENUE AND EXPENSES
Year Ending 12/31/23 Actual
2024 Annual Budget
5 Months Actual Ending 5/31/23
5 Months Actual Ending 5/31/24
REVENUE
40000 Investment Gains (Losses) 41000 Interest & Dividends 41500 Miscellaneous Income
27,790,102 211,260 -
18,855,318 200,000
-
9,521,021 51,272 -
13,430,322 99,548 -
TOTAL REVENUE
28,001,362
19,055,318
9,572,293
13,529,870
EXPENSES
50000 Director Fees
50050 Deferred Compensation 50100 Staff Salaries
50200 Employee Benefits 60017 Audit & Taxes
60018 Financial Consulting 60019 Legal Fees
60020 Other Consultants 60200 Rent
60300 Travel, conferences and meetings 60400 Printing and Publications
60500 Office and Grant Making Support 60600 Federal & State Taxes
175,000 147,329 807,862 246,653
63,628 306,035 23,983 488,025 110,666
371,944 10,400
80,477 348
180,000 182,000 838,893 301,048
56,300 328,600 41,765 550,986 115,773
505,000 16,500
141,219 -
40,000 - 342,815 122,781 14,750 146,753 12,857 147,691 54,597
87,604 10,245
37,399 3,372
45,000 - 326,969 93,465 1,040 149,990 32,599 228,432 56,534
72,905 5,977
62,070 245,875
TOTAL EXPENSES 70000 Grants
2,832,350
10,672,291
3,258,084
9,520,912
1,020,864
1,730,733
1,320,856
2,011,896
NET REVENUE (LOSS)
14,496,721
6,276,322
6,820,696
10,197,118
6/14/2024
6/14/2024
6/14/2024
6/14/2024
Notes:
1. Appreciation of investments is projected at 7.5% for 12 months ending 12/31/24 which is our policy 5% + 2.5% (Prime Buchholz Estimated Inflation Rate). Actual appreciation of investments for 2023 was 12.0% for the Foundation per Prime Buchholz.
2. FFOG's 2022 Admin Costs Survey of 162 foundations found that the average of all 162 foundations surveyed for Charitable Administrative Expenses as % of Average Assets was .89%. In that same survey 29 grant making foundations with assets below $300,000,000 surveyed had an average of 1.29%. Johnson Scholarship Foundation in 2022 was .78%.
BALANCE SHEET COMPARISON as of May 31, 2024
Education / A Powerful force for change
Page 7