Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
July 2014 Brookview Golf Course Fund
City of Golden Valley Monthly Budget Report- Brookview Golf Course Enterprise Fund (3)(4) July, 2014(unaudited) Over 2014 July YTD (Under) Budget Actual Actual Budget Current Revenue Green Fees 880,780 156,930 421,025 (459,755) 47.80% Driving Range Fees 105,000 21,362 68,242 (36,758) 64.99% Par 3 Fees 173,200 22,867 57,842 (115,358) 33.40% Lawn Bowling 18,730 0 0 (18,730) 0.00% Pro Shop Sales 78,500 13,486 40,074 (38,426) 51.05% Pro Shop Rentals 227,800 49,197 114,402 (113,398) 50.22% Concession Sales 215,200 54,194 130,044 (85,156) 60.43% Other Revenue 70,155 2,186 77,316 7,161 110.21% Interest Earnings 6,000 0 0 (6,000) 0.00% (1) Less: Credit Card Charges/Sales Tax (35,000) (4,816) (7,494) 27,506 21.41% Total Revenue 1,740,365 315,406 901,451 (838,914) 51.80% Expenses: Golf Operations 655,995 66,184 399,127 (256,868) 60.84% (2) Course Maintenance 778,840 61,804 426,365 (352,475) 54.74% Pro Shop 105,705 10,834 80,605 (25,100) 76.25% Grill 177,910 29,399 108,858 (69,052) 61.19% Driving Range 48,075 7,032 23,153 (24,922) 48.16% Par 3 Course 3,500 4,012 10,437 6,937 298.20% Lawn Bowling 141,965 38,021 101,603 (40,362) 71.57% (5) Total Expenses 1,911,990 217,286 1,150,148 (761,842) 60.15% (1) Interest Earnings are allocated at year-end. (2) Depreciation is allocated at year-end. (3) Course opened April 9. (4) Course closed on June 19 due to flooding. Reopened partially on June 25. (5) Lawn Bowling opened August 15.