Page 10 - 2024 October

Theodore R. & Vivian M. Johnson Scholarship Foundation, Inc.
STATEMENT OF REVENUE AND EXPENSES
as of September 30, 2024 Statement of Revenue & Expenses Nine Months Ending September 30, 2024
#
Year Ending 12/31/23 Actual
2024 Annual Budget
9 Months Actual Ending 9/30/23
9 Months Actual Ending 9/30/24
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
REVENUE
40000 Investment Gains (Losses) 41000 Interest & Dividends 41500 Miscellaneous Income
27,790,102 211,260 -
18,855,318 200,000
-
11,491,868 144,589 -
28,735,294 170,514 -
TOTAL REVENUE
28,001,362
19,055,318
11,636,457
28,905,808
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 -
120,000 - 624,234 216,868 44,101 228,458 14,027 282,485 91,974
179,876 39,246
50,977 3,383
125,000 - 623,267 177,220 24,540 235,326 38,472 369,191 86,382
158,518 8,117
82,375 237,272
TOTAL EXPENSES
70000 Grants (Less Recoveries)
2,832,350
10,672,291
3,258,084
9,520,912
1,895,629
5,747,787
2,165,680
5,137,841
NET REVENUE (LOSS)
14,496,721
6,276,322
3,993,041
21,602,287
10/18/2024
10/18/2024
10/18/2024
10/18/2024
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 September 30, 2024
Page 8 October Report