December 31st, 1969

Ocean View Farms 2025 Budget

Category / Description 2025 YTD 2025 Budget Over (Under) FY % YTD 2024 Budget
INCOME
FEES
    MEMBERSHIP FEE
47,827.91
50,300.00
-2,472.09
95.1%
56,465.00
    ASSOCIATE FEE
600.00
2,200.00
-1,600.00
27.3%
1,875.00
OTHER INCOME
    RECYCLE
965.86
1,000.00
-34.14
96.6%
1,000.00
    DONATION RECEIVED
6,930.00
2,200.00
4,730.00
315.0%
1,000.00
    GREENHOUSE SALES
1,569.00
1,700.00
-131.00
92.3%
2,500.00
    CARRYOVER
0.00
0.00
-
-
0.00
INTEREST INCOME
    INTEREST EARNED
539.55
500.00
39.55
107.9%
300.00
TOTAL INCOME  
 $ 58,432.32 57,900.00 532.32 100.9  
EXPENSE
SITE MANAGEMENT
    BEAUTIFICATION
0.00
200.00
-200.00
-
200.00
    CARPENTRY
6,283.00
400.00
5,883.00
1,570.8%
400.00
    COMPOST & SHREDDING
832.50
1,400.00
-567.50
59.5%
1,200.00
    INSURANCE
2,567.00
2,650.00
-83.00
96.9%
2,650.00
    EQUIPMENT
815.79
0.00
815.79
-
0.00
    MISC. GARDEN SUPPLIES
472.54
1,500.00
-1,027.46
31.5%
1,200.00
    ORCHARD
0.00
350.00
-350.00
-
400.00
    PEST MANAGEMENT
0.00
600.00
-600.00
-
1,100.00
    PLUMBING
3,935.92
1,600.00
2,335.92
246.0%
1,500.00
    PORTABLE
3,220.12
3,000.00
220.12
107.3%
3,000.00
    SECURITY
43.64
450.00
-406.36
9.7%
450.00
    TREE & LANDSCAPE MAINT
300.00
5,500.00
-5,200.00
5.5%
8,000.00
    GREENHOUSE SUPPLIES
927.99
1,250.00
-322.01
74.2%
1,000.00
ADMINISTRATION
    CHAIR & BOARD
866.88
800.00
66.88
108.4%
800.00
    MEMBERSHIP
0.00
400.00
-400.00
-
1,600.00
    EDUCATION & NEWSLETTER
0.00
250.00
-250.00
-
250.00
    POTLUCK & WORKDAY
60.40
200.00
-139.60
30.2%
300.00
    OFFICE SUPPLIES
85.27
100.00
-14.73
85.3%
0.00
    DONATED FUNDS
0.00
0.00
-
-
0.00
    PROFESSIONAL SERVICES
750.00
1,200.00
-450.00
62.5%
1,500.00
    WEBSITE MAINTENANCE
407.17
500.00
-92.83
81.4%
6,000.00
    CREDIT CARD PROCESS FEES
0.00
120.00
-120.00
-
0.00
UTILITIES
    D W P - POWER
696.66
1,100.00
-403.34
63.3%
950.00
    D W P - WATER
28,211.91
35,000.00
-6,788.09
80.6%
32,000.00
    TELEPHONE
514.12
1,620.00
-1,105.88
31.7%
1,200.00
TOTAL EXPENSE  
 $ 50,990.91 60,190.00 -9,199.09 84.7  
DIRECTED GIVING
    INCOME
0.00
25,000.00
-25,000.00
-
25,000.00
    EXPENSE
0.00
-25,000.00
25,000.00
-
-25,000.00
TOTAL DIRECTED GIVING  
 $ 0.00 0.00 0.00 -  
RESALE INCOME
    KEY SALES
104.00
200.00
-96.00
52.0%
500.00
    LUMBER SALES
1,140.00
1,600.00
-460.00
71.3%
2,000.00
    T-SHIRT SALES
1,281.00
1,500.00
-219.00
85.4%
750.00
TOTAL RESALE INCOME  
 $ 2,525.00 3,300.00 -775.00 76.5  
RESALE EXPENSE
    KEYS FOR RESALE
148.27
320.00
171.73
46.3%
200.00
    LUMBER FOR RESALE
1,195.25
1,300.00
104.75
91.9%
2,000.00
    T-SHIRTS PURCHASES
1,579.40
1,400.00
-179.40
112.8%
500.00
TOTAL RESALE EXPENSE
 2,922.92 3,020.00 -97.08 96.8%  
 
NET RESALE INCOME / (EXPENSE)
 -397.92 280.00 -117.92    
NET OPERATING INCOME / (EXPENSE)
 7,441.41 -2,290.00 5,151.41    
2025 ANNUAL SURPLUS / (DEFICIT)
 7,043.49 -2,010.00 5,033.49    
 
 
B of A Checking
 30,495.98  
B of A Savings
 39,753.44  
First Internet Bank - CD1
 11,770.26  
First Internet Bank - CD2
 8,820.20  
First Internet Bank - CD3
 8,753.30  
Budget as of: 2025-10-11