Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
May 2013 Brookview Golf Course Fund
City of Golden Valley Monthly Budget Report-Brookview Golf Course Enterprise Fund (3) May,2013(unaudited) Over 2013 May YTD (Under) % Budget Actual Actual Budget Current Revenue Green Fees 880,780 121,855 151,880 (728,900) 17.24% Driving Range Fees 105,000 17,363 22,403 (82,597) 21.34% Par 3 Fees 180,000 19,921 24,241 (155,759) 13.47% Pro Shop Sales 78,500 12,741 20,582 (57,918) 26.22% Pro Shop Rentals 228,600 26,797 32,308 (196,292) 14.13% Concession Sales 214,700 27,850 34,706 (179,994) 16.16% Other Revenue 67,325 8,628 55,850 (11,475) 82.96% Interest Earnings 10,000 0 0 (10,000) 0.00% (1) Less:Credit Card Charges/Sales Tax (40,000) (279) (561) 39,439 1.40% (4) Total Revenue 1,724,905 234,876 341,409 (1,383,496) 19.79% Expenses: Golf Operations 659,860 60,321 238,935 (420,925) 36.21% (2) Course Maintenance 718,285 52,726 219,806 (498,479) 30.60% Pro Shop 107,395 9,782 51,901 (55,494) 48.33% Grill 170,330 26,492 35,053 (135,277) 20.58% Driving Range 46,645 4,007 4,183 (42,462) 8.97% Par 3 Course 22,350 279 1,198 (21,152) 5.36% Total Expenses 1,724,865 153,607 551,076 (1,173,789) 31.95% (1) Interest Earnings are allocated at year-end. (2) Depreciation is allocated at year-end. (3) Course opened April 26. (4) Credit card fees are through April. �