Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
June 2013 Brookview Golf Course Fund
City of Golden Valley Monthly Budget Report-Brookview Golf Course Enterprise Fund (3) June, 2013(unaudited) Over 2013 June YTD (Under) % Budget Actual Actual Budget Current Revenue Green Fees 880,780 133,797 285,676 (595,104) 32.43% Driving Range Fees 105,000 15,914 38,317 (66,683) 36.49% Par 3 Fees 180,000 29,238 53,479 (126,521) 29.71% Pro Shop Sales 78,500 9,874 30,456 (48,044) 38.80% Pro Shop Rentals 228,600 33,739 66,047 (162,553) 28.89% Concession Sales 214,700 36,469 73,176 (141,524) 34.08%4 Other Revenue 67,325 6,278 60,188 (7,137) 89.40�0 Interest Earnings 10,000 0 0 (10,000) 0.00% (1) Less:Credit Card Charges/Sales Tax (40,000) (1,706) (2,266) 37,734 5.67% (4) Total Revenue 1,724,905 263,603 605,073 (1,119,832) 35.08% Expenses: Golf Operations 659,860 80,057 318,993 (340,867) 48.34% (2) Course Maintenance 718,285 66,816 286,622 (431,663) 39.90% Pro Shop 107,395 10,432 62,332 (45,063) 58.04% Grill 170,330 30,938 65,944 (104,386) 38.72% Driving Range 46,645 8,966 13,150 (33,495) 28.19% Par 3 Course 22,350 566 1,765 (20,585) 7.90% Total Expenses 1,724,865 197,775 748,806 (976,059) 43.41% (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 May.