Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
May 2014 Brookview Golf Course Fund
City of Golden Valley Monthly Budget Report-Brookview Golf Course Enterprise Fund(3) April, 2014(unaudited) Over 2014 April YTD (Under) % Budget Actual Actual Budget Current Revenue Green Fees 880,780 41,326 43,851 (836,929) 4.98% Driving Range Fees 105,000 7,269 7,269 (97,731) 6.92% Par 3 Fees 173,200 3,169 3,169 (170,031) 1.83% Lawn Bowling 18,730 0 0 (18,730) 0.00% Pro Shop Sales 78,500 3,695 4,326 (74,174) 5.51% Pro Shop Rentals 227,800 9,163 9,476 (218,324) 4.16% Concession Sales 215,200 3,695 4,326 (210,874) 2.01% Other Revenue 70,155 34,256 67,373 (2,782) 96.03% Interest Earnings 6,000 0 0 (6,000) 0.00% (1) Less:Credit Card Charges/Sales Tax (35,000) (74) (295) 34,705 0.84% Total Revenue 1,740,365 102,499 139,495 (1,600,870) 8.02% Expenses: Golf Operations 655,995 67,032 195,209 (460,786) 29.76% (2) Course Maintenance 778,840 89,635 225,699 (553,141) 28.98% Pro Shop 105,705 7,816 48,678 (57,027) 46.05% Grill 177,910 15,786 16,322 (161,588) 9.17% Driving Range 48,075 3,549 3,686 (44,389) 7.67% Par 3 Course 3,500 242 421 (3,079) 12.03% Lawn Bowling 141,965 0 0 (141,965) 0.00% Total Expenses 1,911,990 184,060 490,015 (1,421,975) 25.63% (1) Interest Earnings are allocated at year-end. (2) Depreciation is allocated at year-end. (3) Course opened April 9.