Board Meeting Agenda
March 16th, 2024
9:30
OVF
BOARD MEETING AGENDA – March 16, 2024
- Motion to accept unread the minutes of the January 20, 2023 Board Meeting
- Officers’ Reports
- President’s Report (Donn / Kat)
- Gardenmaster (Steve)
- Treasurer (Carol)
- Membership Secretary (Lisa)
- Education Chair (Nina)
- IP Monitor (Tanya)
- Phase Reps
- I Upper (Dean)
- I Middle (Karen)
- I Lower (Les)
- II Upper (Marie)
- II Lower (Janet)
- III Upper (Ron)
- III Lower (Wendy)
- IV Upper (Steven)
- IV Lower (Angie)
- Old Business
- Defibrilator (Donn)
- Defibrilator (Donn)
- New Business
- Election update (Chuck)
›
Ocean View Farms 2024 Budget
Category / Description | 2024 YTD | 2024 Budget | Over (Under) | FY % YTD | 2023 Budget |
INCOME |
|||||
FEES |
|||||
MEMBERSHIP FEE
|
50,680.00
|
56,465.00
|
-5,785.00
|
89.8%
|
50,000.00
|
ASSOCIATE FEE
|
2,660.00
|
1,875.00
|
785.00
|
141.9%
|
1,500.00
|
OTHER INCOME |
|||||
RECYCLE
|
1,023.71
|
1,000.00
|
23.71
|
102.4%
|
1,000.00
|
DONATION RECEIVED
|
2,362.00
|
1,000.00
|
1,362.00
|
236.2%
|
1,000.00
|
GREENHOUSE SALES
|
2,451.00
|
2,500.00
|
-49.00
|
98.0%
|
2,500.00
|
CARRYOVER
|
0.00
|
0.00
|
-
|
-
|
0.00
|
INTEREST INCOME |
|||||
INTEREST EARNED
|
57.82
|
300.00
|
-242.18
|
19.3%
|
300.00
|
TOTAL INCOME |
$ 59,234.53 | 63,140.00 | -3,905.47 | 93.8 | |
EXPENSE |
|||||
SITE MANAGEMENT |
|||||
BEAUTIFICATION
|
50.92
|
200.00
|
-149.08
|
25.5%
|
200.00
|
CARPENTRY
|
199.80
|
400.00
|
-200.20
|
50.0%
|
250.00
|
COMPOST & SHREDDING
|
729.95
|
1,200.00
|
-470.05
|
60.8%
|
1,600.00
|
INSURANCE
|
0.00
|
2,650.00
|
-2,650.00
|
-
|
2,300.00
|
EQUIPMENT
|
0.00
|
0.00
|
-
|
-
|
0.00
|
MISC. GARDEN SUPPLIES
|
429.73
|
1,200.00
|
-770.27
|
35.8%
|
1,200.00
|
ORCHARD
|
0.00
|
400.00
|
-400.00
|
-
|
400.00
|
PEST MANAGEMENT
|
167.60
|
1,100.00
|
-932.40
|
15.2%
|
1,050.00
|
PLUMBING
|
137.95
|
1,500.00
|
-1,362.05
|
9.2%
|
2,000.00
|
PORTABLE
|
0.00
|
3,000.00
|
-3,000.00
|
-
|
2,500.00
|
SECURITY
|
210.17
|
450.00
|
-239.83
|
46.7%
|
450.00
|
TREE & LANDSCAPE MAINT
|
0.00
|
8,000.00
|
-8,000.00
|
-
|
5,000.00
|
GREENHOUSE SUPPLIES
|
207.18
|
1,000.00
|
-792.82
|
20.7%
|
1,000.00
|
ADMINISTRATION |
|||||
CHAIR & BOARD
|
405.28
|
800.00
|
-394.72
|
50.7%
|
800.00
|
MEMBERSHIP
|
1,156.31
|
1,600.00
|
-443.69
|
72.3%
|
1,500.00
|
EDUCATION & NEWSLETTER
|
0.00
|
250.00
|
-250.00
|
-
|
250.00
|
POTLUCK & WORKDAY
|
52.55
|
300.00
|
-247.45
|
17.5%
|
300.00
|
OFFICE SUPPLIES
|
0.00
|
0.00
|
-
|
-
|
0.00
|
DONATED FUNDS
|
0.00
|
0.00
|
-
|
-
|
0.00
|
PROFESSIONAL SERVICES
|
0.00
|
1,500.00
|
-1,500.00
|
-
|
0.00
|
WEBSITE MAINTENANCE
|
0.00
|
6,000.00
|
-6,000.00
|
-
|
0.00
|
CREDIT CARD PROCESS FEES
|
0.00
|
0.00
|
-
|
-
|
0.00
|
UTILITIES |
|||||
D W P - POWER
|
140.99
|
950.00
|
-809.01
|
14.8%
|
900.00
|
D W P - WATER
|
1,278.00
|
32,000.00
|
-30,722.00
|
4.0%
|
35,000.00
|
TELEPHONE
|
303.00
|
1,200.00
|
-897.00
|
25.3%
|
1,200.00
|
TOTAL EXPENSE |
$ 5,193.53 | 65,700.00 | -60,506.47 | 7.9 | |
DIRECTED GIVING |
|||||
INCOME
|
0.00
|
25,000.00
|
-25,000.00
|
-
|
0.00
|
EXPENSE
|
0.00
|
-25,000.00
|
25,000.00
|
-
|
0.00
|
TOTAL DIRECTED GIVING |
$ 0.00 | 0.00 | 0.00 | - | |
RESALE INCOME |
|||||
KEY SALES
|
162.44
|
500.00
|
-337.56
|
32.5%
|
500.00
|
LUMBER SALES
|
1,306.00
|
2,000.00
|
-694.00
|
65.3%
|
2,000.00
|
T-SHIRT SALES
|
1,218.00
|
750.00
|
468.00
|
162.4%
|
750.00
|
TOTAL RESALE INCOME |
$ 2,686.44 | 3,250.00 | -563.56 | 82.7 | |
RESALE EXPENSE |
|||||
KEYS FOR RESALE
|
121.86
|
200.00
|
78.14
|
60.9%
|
200.00
|
LUMBER FOR RESALE
|
1,210.86
|
2,000.00
|
789.14
|
60.5%
|
2,000.00
|
T-SHIRTS PURCHASES
|
0.00
|
500.00
|
500.00
|
-
|
500.00
|
TOTAL RESALE EXPENSE |
1,332.72 | 2,700.00 | -1,367.28 | 49.4% | |
NET RESALE INCOME / (EXPENSE) |
1,353.72 | 550.00 | 1,903.72 | ||
NET OPERATING INCOME / (EXPENSE) |
54,041.00 | -2,560.00 | 51,481.00 | ||
2024 ANNUAL SURPLUS / (DEFICIT) |
55,394.72 | -2,010.00 | 53,384.72 | ||
B of A Checking |
25,652.87 | ||||
B of A Savings |
39,753.44 | ||||
First Internet Bank - CD1 |
11,484.99 | ||||
First Internet Bank - CD2 |
8,317.82 | ||||
First Internet Bank - CD3 |
8,272.50 |
Budget as of: 2024-03-16