$50 per lot × 345 lots = $17,250 operating budget. Major lines include insurance, internet, accounting, legal (as needed), collections, capital improvements, and more. Projected FY25 funds: $55,174.92; Money Market Reserve: $26,946.51. (Budget 2025)