December 31st, 1969
Ocean View Farms 2020 Budget
Category / Description | 2020 YTD | 2020 Budget | Over (Under) | FY % YTD | 2019 Budget |
INCOME |
|||||
FEES |
|||||
MEMBERSHIP FEE
|
45,123.95
|
44,600.00
|
523.95
|
101.2%
|
44,900.00
|
ASSOCIATE FEE
|
1,660.00
|
1,200.00
|
460.00
|
138.3%
|
1,300.00
|
OTHER INCOME |
|||||
RECYCLE
|
586.61
|
1,600.00
|
-1,013.39
|
36.7%
|
2,000.00
|
DONATION RECEIVED
|
1,322.21
|
750.00
|
572.21
|
176.3%
|
750.00
|
GREENHOUSE SALES
|
2,110.00
|
2,000.00
|
110.00
|
105.5%
|
1,900.00
|
CARRYOVER
|
0.00
|
3,000.00
|
-3,000.00
|
-
|
0.00
|
INTEREST INCOME |
|||||
INTEREST EARNED
|
7.32
|
50.00
|
-42.68
|
14.6%
|
200.00
|
TOTAL INCOME |
$ 50,810.09 | 53,200.00 | -2,389.91 | 95.5 | |
EXPENSE |
|||||
SITE MANAGEMENT |
|||||
BEAUTIFICATION
|
0.00
|
200.00
|
-200.00
|
-
|
200.00
|
CARPENTRY
|
0.00
|
200.00
|
-200.00
|
-
|
200.00
|
COMPOST & SHREDDING
|
984.63
|
1,500.00
|
-515.37
|
65.6%
|
1,500.00
|
INSURANCE
|
2,235.00
|
2,300.00
|
-65.00
|
97.2%
|
2,250.00
|
MISC. GARDEN SUPPLIES
|
958.96
|
1,200.00
|
-241.04
|
79.9%
|
1,100.00
|
ORCHARD
|
280.89
|
450.00
|
-169.11
|
62.4%
|
400.00
|
PEST MANAGEMENT
|
1,191.92
|
1,050.00
|
141.92
|
113.5%
|
1,050.00
|
PLUMBING
|
5,721.93
|
900.00
|
4,821.93
|
635.8%
|
800.00
|
PORTABLE
|
2,125.45
|
2,300.00
|
-174.55
|
92.4%
|
2,150.00
|
SECURITY
|
625.83
|
450.00
|
175.83
|
139.1%
|
450.00
|
TREE MAINTENANCE
|
4,150.00
|
3,500.00
|
650.00
|
118.6%
|
3,000.00
|
GREENHOUSE SUPPLIES
|
609.21
|
700.00
|
-90.79
|
87.0%
|
600.00
|
ADMINISTRATION |
|||||
CHAIR & BOARD
|
574.38
|
800.00
|
-225.62
|
71.8%
|
800.00
|
MEMBERSHIP
|
1,014.81
|
1,100.00
|
-85.19
|
92.3%
|
1,100.00
|
EDUCATION & NEWSLETTER
|
215.92
|
850.00
|
-634.08
|
25.4%
|
850.00
|
POTLUCK & WORKDAY
|
332.39
|
800.00
|
-467.61
|
41.5%
|
800.00
|
DONATED FUNDS
|
1,061.72
|
0.00
|
1,061.72
|
-
|
0.00
|
PROFESSIONAL SERVICES
|
0.00
|
0.00
|
-
|
-
|
0.00
|
WEBSITE MODERNIZATION
|
0.00
|
0.00
|
-
|
-
|
0.00
|
UTILITIES |
|||||
D W P - POWER
|
693.72
|
1,200.00
|
-506.28
|
57.8%
|
1,000.00
|
D W P - WATER
|
21,790.29
|
32,500.00
|
-10,709.71
|
67.0%
|
31,700.00
|
TELEPHONE
|
865.60
|
1,200.00
|
-334.40
|
72.1%
|
1,100.00
|
TOTAL EXPENSE |
$ 45,432.65 | 53,200.00 | -7,767.35 | 85.4 | |
DIRECTED GIVING |
|||||
INCOME
|
0.00
|
0.00
|
-
|
-
|
0.00
|
EXPENSE
|
0.00
|
0.00
|
-
|
-
|
0.00
|
TOTAL DIRECTED GIVING |
$ 0.00 | 0.00 | 0.00 | - | |
RESALE INCOME |
|||||
KEY SALES
|
65.00
|
150.00
|
-85.00
|
43.3%
|
150.00
|
LUMBER SALES
|
1,097.00
|
750.00
|
347.00
|
146.3%
|
750.00
|
T-SHIRT SALES
|
432.00
|
750.00
|
-318.00
|
57.6%
|
750.00
|
TOTAL RESALE INCOME |
$ 1,594.00 | 1,650.00 | -56.00 | 96.6 | |
RESALE EXPENSE |
|||||
KEYS FOR RESALE
|
93.63
|
150.00
|
56.37
|
62.4%
|
150.00
|
LUMBER FOR RESALE
|
1,069.30
|
750.00
|
-319.30
|
142.6%
|
750.00
|
T-SHIRTS PURCHASES
|
1,046.88
|
750.00
|
-296.88
|
139.6%
|
750.00
|
TOTAL RESALE EXPENSE |
2,209.81 | 1,650.00 | 559.81 | 133.9% | |
NET RESALE INCOME / (EXPENSE) |
-615.81 | 0.00 | -615.81 | ||
NET OPERATING INCOME / (EXPENSE) |
5,377.44 | 0.00 | 5,377.44 | ||
2020 ANNUAL SURPLUS / (DEFICIT) |
4,761.63 | 0.00 | 4,761.63 | ||
B of A Checking |
57,826.95 | ||||
B of A Savings |
40,023.21 | ||||
First Internet Bank - CD1 |
11,484.99 | ||||
First Internet Bank - CD2 |
8,317.82 | ||||
First Internet Bank - CD3 |
8,272.50 |
Budget as of: 2020-10-10