Loading...
HomeMy WebLinkAbout2026 Golf Calculator for Fees in Process - 6-10-2025 meetingGolf Fee Calculator Each Year you will need to copy sheet, then copy the green cells in column AG and move them to Column O. If you update the cap fees, do that first. Also adjust the prices by changing the recommended fee increase in column J. The punch cards need to be manually adjusted.X X B A 2026 Proposed Rate w/Tax & Cap Fee Category Type Current Fee Recommended Fee Increase (%) Current Fee W/Tax & Cap Fee Proposed Fee w/Tax Proposed Fee W/O Tax Actual Increase in Fee w/ Tax Rexburg Rates Rexburg Green Fee Rates with Resident Discount Blackfoot Non- Resident Blackfoot Resident Rigby Non- stockhol der Rigby stock- holder Idaho Falls Non- Res Idaho Falls Driggs Non-Res Driggs Pocatello Non-Res Pocatello Average Difference from Average % Differenc e Misc. Fee Class Fee (NO TAX) 205.00$ 4.35%205.00$ 214.00$ 214.00 4.4%214.00 Daily Fees Rexburg Municipal 9 Hole 13.68$ 12.50%15.50$ 16.50 15.57 13.8%17.50 15.75 0% Daily Fees Rexburg Municipal 18 Hole 17.92$ 12.50%21.00$ 21.50 20.28 13.2%23.50 21.15 Daily Fees Rexburg Municipal 9 Hole Junior 7.55$ 12.00%9.00$ 9.00 8.49 12.5%10.00 9.00 0% Daily Fees Rexburg Municipal 18 Hole Junior 13.68$ 12.50%16.50$ 16.50 15.57 13.8%18.50 16.65 0.0% Daily Fees Rexburg Municipal under 13 years old with paid adult -$ -$ 0.00 0.00 - - Daily Fees Buddy Pass 197.17$ 12.20%229.00$ 234.50 221.23 12.2%254.50 229.05 Daily Fees Buddy Pass-Club Rental Add on 75.47$ 0.00%80.00$ 80.00 75.47 0.0%80.00 Daily Fees Legacy 2 For $32 (9 hole + cart)-move to 2 for $35 33.02$ 10.80%35.00$ 39.00 36.79 11.4%39.00 Cart Fee 9 hole cart rental 8.02$ 10.00%8.50$ 9.50 8.96 11.8%9.50 11 11 9 9.5 9.5 10.75 10.75 11.2778 -1.78 -19% Cart Fee Legacy Push Cart 5.66$ 8.00%6.00$ 6.50 6.13 8.3%6.50 Cart Fee Legacy Club Rental 8.96$ 11.50%9.50$ 10.75 10.14 13.2%10.75 Daily Fees TETON LAKES TENT RENTAL FEE-NO SETUP 283.02$ 0.00%300.00$ 300.00 283.02 0.0%300.00 Daily Fees TETON LAKES DECK RENTAL FEE 943.40$ 0.00%1,000.00$ 1000.00 943.40 6.0%1,000.00 Daily Fees Teton Lakes 9 Hole 19.34$ 13.00%21.50$ 23.25 21.93 13.4%24.25 21.83 22 22 33 23 20 39 30 23.5 21 25.94 -1.69 -7% Daily Fees Teton Lakes 9 Hole Junior 12.03$ 11.00%13.75$ 14.25 13.44 11.8%15.25 13.73 10 10 10 10 11 10.20 5.05 33% Daily Fees Teton Lakes 9 Hole-Weekend 20.75$ 12.75%23.00$ 25.00 23.58 13.6%26.00 23.40 23 23 34 24 21 39 35 26 24 27.67 -1.67 -6% Daily Fees Teton Lakes 18 Hole 28.77$ 13.00%32.50$ 34.50 32.55 13.1%36.50 32.85 32 32 39 38 35 49 39 36 34 37.11 -0.61 -2% Daily Fees Teton Lakes 18 Hole Junior 17.92$ 12.00%21.00$ 21.50 20.28 13.2%23.50 21.15 15 15 20 20 15 17.00 6.50 28% Daily Fees Teton Lakes 18 Hole-Weekend 31.13$ 12.25%35.00$ 37.25 35.14 12.9%39.25 35.33 34 34 40 39 36 49 39 39 36 38.44 0.81 2% Cart Fee 9 hole cart rental 8.02$ 4.00%8.50$ 9.00 8.49 5.9%9.00 11 11 9 9.5 9.5 15 15 10.75 10.75 11.28 -2.28 -25% Cart Fee 18 hole cart rental 16.04$ 5.00%17.00$ 18.00 16.98 5.9%18.00 16.5 16.5 18 19 19 20 20 18 18 18.33 -0.33 -2% Cart Fee 24 Cart Punch Card 160.30$ 11.00%169.92$ 190.80 180.00 12.3%190.80 197.6 197.6 Cart Fee TL Push Cart 5.66$ 8.00%6.00$ 6.50 6.13 8.3%6.50 TL Club Rental- Regular 10.38$ 0.00%11.00$ 11.00 10.38 0.0%11.00 Cart Fee TL Club Rental- Premium-Up To 47.17$ 0.00%50.00$ 50.00 47.17 0.0%50.00 50.00 100% Cart Fee Trail Fee- 50% of regular price 0.00%6 Cart Fee Trail Fee Season Pass-Family 589.62$ 4.00%625.00$ 650.00 613.21 4.0%650.00 1561 1561 Cart Fee Trail Fee Season Pass-Single Device Rider 141.51$ 0.00%150.00$ 150.00 141.51 0.0%150.00 Daily Fees TL Small Range 4.01$ 2.00%4.25$ 4.50 4.25 5.9%4.50 5.5 5.5 5.50 -1.00 -22% Daily Fees TL Large Range 7.55$ 2.00%8.00$ 8.25 7.78 3.1%8.25 9.5 7.5 8.50 -0.25 -3% Rental TL Locker Rental-Annual Fee 50.00$ 18.50%53.00$ 63.00 53.00 26.0%63.00 Daily Fees Reciprocal Season Pass with Teton County ID & WY-TBD -$ 0.00%-$ 0.00 0.00 - - Fee Referral Discount off Pass Rate for Pass Holder and New Pass Holder -$ 0.00%10% rounded down to nearest dollar 10% rounded down to nearest dollar Fee Veterans Discount off daily rates -$ 0.00%10% rounded down to nearest dollar 10% rounded down to nearest dollar Capital Imp Daily Play- $1/9 holes 0.94$ 0.00%1.00$ 1.00 0.94 0.0%1.00 Capital Imp Season Pass $20 18.87$ 0.00%20.00$ 20.00 18.87 0.0%20.00 Capital Imp Punch Passes $6 5.66$ 0.00%6.00$ 6.00 5.66 0.0%6.00 Passes Individual Range Pass 205.19$ 5.25%217.50$ 229.00 216.04 5.3%229.00 248 248.00 -19.00 -8.3% Passes Family Range Pass 256.84$ 5.00%272.25$ 286.00 269.81 5.1%286.00 Passes Junior Range Pass 107.55$ 5.25%114.00$ 120.00 113.21 5.3%120.00 Passes 2nd Season Pass 468.87$ 27.00%517.00$ 631.25 595.52 27.0%651.25 521.00 550 895.58 855.24 766.94 -115.69 -18% Passes 3 Month Pass 420.05$ 27.00%465.25$ 565.50 533.49 27.0%585.50 468.40 Coupons Coupon-Legacy Only (12 9-Hole Rounds) 138.11$ 21.64%152.40$ 174.00 164.15 18.9%174.00 Coupons Coupons (12 9-Hole Rounds) 197.09$ 18.73%214.92$ 240.00 226.42 14.9%240.00 250.80 218.40 356.4 253.8 221.40 229.00 229 212 189 239.92 0.08 0% Passes End of Season Pass 176.42$ 28.25%207.00$ 240.00 226.42 28.3%260.00 208.00 Passes Family Pass 1,188.68$ 27.60%1,280.00$ 1608.00 1516.98 27.6%1,628.00 1,302.40 1386 1287 1645 2099 2099 1599 1599 1782 1595 1676.78 -48.78 -3% Passes Junior Pass 216.98$ 28.25%250.00$ 295.00 278.30 28.3%315.00 252.00 245 230 300 331.56 331.56 189 189 361 294 274.57 40.43 13% Passes One Month Pass 179.25$ 28.30%210.00$ 244.00 230.19 28.4%264.00 211.20 Passes Season Pass 630.19$ 28.28%688.00$ 857.00 808.49 28.3%877.00 701.60 917 828 795 1057.9 1006.01 649 649 993 914.5 867.72 9.28 1% Passes Season Pass Muni Only 50% discount-Offer for Family Only 0.00 Passes Senior Pass 500.00$ 28.30%550.00$ 680.00 641.51 28.3%700.00 560.00 784 723 725 940 895.83 520 520 712.5 644 718.26 -18.26 -3% Single Rider Trail Fee Simulator $50 per 1 Hour Session-up to 4 People 55.50 All Fees Resident Green Fees Only Discount-10%-Excludes Punch Cards All Fees Resident Season Pass Green Fees Only-Discount-20% Passes Non-Resident Surcharge on Season/Punch Passes-exclude buddy pass Delete Fee 10% 10.27%11.79% 27.87% Average Increase Season Passes Teton Lakes Only 12.21% Average Increase Daily Play Only 2024 Comparables