More
Help
About
Sign Out
No preview available
/
Fit window
Fit width
Fit height
400%
200%
100%
75%
50%
25%
View plain text
This document contains no pages.
The URL can be used to link to this page
Your browser does not support the video tag.
October 2017 Brookview Golf Course
Over 2017 October YTD (Under)% Budget Actual Actual Budget Current Revenue Green Fees 852,460 50,279 827,487 (24,973)97.07% Driving Range Fees 151,955 6,002 174,548 22,593 114.87% Par 3 Fees 165,000 690 149,678 (15,322)90.71% Lawn Bowling 45,000 837 58,765 13,765 130.59% Pro Shop Sales 90,000 1,316 70,626 (19,374)78.47% Pro Shop Rentals 285,000 19,733 267,922 (17,078)94.01% Concession Sales 415,000 14,346 436,613 21,613 105.21% Other Revenue 80,150 30,098 116,751 36,601 145.67% Interest Earnings 5,000 0 0 (5,000)0.00%(1) Less: Credit Card Charges/Sales Tax (46,000)(7,977)(41,283)4,717 89.75% Total Revenue 2,043,565 115,324 2,061,107 17,542 100.86% Expenses: Golf Operations 715,020 68,755 635,269 (79,751)88.85%(2) Course Maintenance 1,020,780 72,959 814,516 (206,264)79.79% Pro Shop 125,220 564 97,615 (27,605)77.95% Grill 307,840 13,798 353,477 45,637 114.82% Driving Range 59,695 4,823 75,848 16,153 127.06% Par 3 Course 24,995 782 24,761 (234)99.06% Lawn Bowling 21,245 818 15,682 (5,563)73.82% Total Expenses 2,274,795 162,499 2,017,168 (257,627)88.67% (1) Interest Earnings are allocated at year-end. (2) Depreciation is allocated at year-end. City of Golden Valley Monthly Budget Report - Brookview Golf Course Enterprise Fund October, 2017 (unaudited) opened March 31; Grill closed 9-20; Course 11-8