Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My WebLink
About
Golf Budget Report June 2025
Budget Report For Golf Course 6/30/2025 Organization Object Account Description 2023 Actuals 2024 Actuals 2025 Revised Budget 2025 Actuals 2025 Projected Actuals 2026 Adopted Budget Revenues Legacy Revenues 50436 3077 MISC FEES-CC CONVENIENCE ($6,932)($6,899)($6,700)$0 ($7,000)($7,000) 50436 3200 FEES-LEGACY DAILY ($90,392)($110,108)($85,000)($68,326)($123,000)($108,000) 50436 3201 FEES-LEGACY FOOTGOLF $0 $0 $0 $0 $0 $0 50436 3202 FEES-LEGACY CART/CLUB RENTAL ($66,110)($70,201)($65,000)($41,809)($75,000)($68,000) 50436 3203 FEES-LEGACY PUNCH CARD/COUPONS ($22)($165)$0 ($99)($200)($100) 50436 3204 FEES-LEGACY SEASON PASSES ($46,566)($63,780)($50,000)($73,017)($75,000)($66,000) 50436 3205 FEES-LEG SEASON DUALPASS SHARE ($32,131)($30,199)($30,000)$0 ($30,000)($30,000) 50436 3270 NON-RES10%SURCHARGEPASS/COUPON $0 $0 $0 $0 $0 50436 3800 MISCELLANEOUS REVENUE $0 $0 $0 $0 $0 $0 Total Legacy Revenues ($242,153)($281,353)($236,700)($183,251)($310,200)($279,100) Teton Lakes Revenues 50437 3077 MISC FEES-CC CONVENIENCE ($37,102)($43,990)($36,000)($37,404)($45,500)($43,500) 50437 3146 RENTALS-LOCKERS/DECK/TENT/ETC ($1,132)($640)($600)($971)($1,100)($700) 50437 3230 FEES-TETON LAKES DAILY ($358,564)($383,243)($348,000)($230,380)($412,000)($380,000) 50437 3231 FEES-TETON LAKES RANGE ($40,795)($41,632)($41,000)($33,567)($48,000)($41,000) 50437 3232 FEES-TL CART/CLUB RENTAL ($255,925)($275,058)($248,000)($168,706)($305,000)($273,000) 50437 3240 FEES- SEASON PASS ($130,360)($179,509)($162,000)($195,460)($195,400)($180,000) 50437 3241 FEES- COLLEGE PASS ($44,231)$0 $0 $0 $0 $0 50437 3242 FEES- JUNIOR PASS ($8,360)($10,214)($7,000)($15,832)($15,800)($11,000) 50437 3243 FEES- SENIOR PASS ($51,394)($50,702)($50,000)($55,172)($55,200)($52,000) 50437 3244 FEES- 2ND SEASON PASS ($11,007)($17,127)($11,500)($15,473)($15,500)($17,000) 50437 3245 FEES- FAMILY PASS ($34,351)($37,192)($32,000)($57,907)($57,900)($46,000) 50437 3247 FEES- ONE MONTH PASS ($1,962)($896)($1,500)($2,075)($2,400)($1,000) 50437 3248 FEES- THREE MONTH PASS ($3,868)($5,674)($3,400)($10,459)($11,000)($4,300) 50437 3249 FEES- END OF SEASON PASS ($15,876)($11,619)($13,000)$0 ($11,500)($11,000) 50437 3250 FEES-MUNI DUAL SEASON PASS RED $32,131 $30,199 $30,000 $0 $30,000 $30,000 50437 3260 FEES-TL-PUNCH CARD/COUPONS ($20,006)($30,952)($21,500)($16,733)($34,000)($30,000) 50437 3261 FEES-TL-PUNCH PASS CARTS ($46,219)($63,116)($45,000)($39,328)($66,000)($62,000) 50437 3262 FEES-TL-RANGE SEASON PASS ($20,123)($18,672)($19,000)($18,744)($18,800)($18,000) 50437 3270 NON-RES10%SURCHARGEPASS/COUPON $0 $0 $0 $0 $0 $0 50437 3275 FEES-GOLF LESSONS ($10,650)($8,004)($10,000)($5,850)($6,500)($8,000) 50437 3276 FEES-YOUTH LESSON-NO REC PROG ($6,486)($3,185)($6,500)($415)($1,500)($1,000) Budget Report For Golf Course 6/30/2025 Organization Object Account Description 2023 Actuals 2024 Actuals 2025 Revised Budget 2025 Actuals 2025 Projected Actuals 2026 Adopted Budget 50437 3277 FEES-GOLF SIMULATOR $0 $0 $0 $0 ($8,000) 50437 3278 INVENTORY PROFIT-23%-NET10.35%($80,877)($57,620)($52,000)($33,551)($59,500)($65,000) 50437 3280 DISCOUNTS-TETON LAKES $1,591 $449 $1,600 $81 $300 $600 50437 3285 LEASE/COMMON COST-RESTAURANT ($8,500)($12,000)($12,000)($2,500)($2,500)$0 50437 3286 LEASE/COMMON COST-WINTER REC ($1,600)($2,000)($2,000)($2,000)($2,000)($2,100) 50437 3288 FEES-CAPITAL IMPROVEMENT ($46,493)($48,164)($44,500)($35,942)($50,500)($47,000) 50437 3289 FEES-CAP IMPROVEMENT CLUBHOUSE ($2,811)($3,952)($2,800)($1,033)($3,500)($3,500) 50437 3350 STATE GRANT $0 $0 $0 $0 $0 $0 50437 3711 INTEREST EARNED- INVESTMENTS ($6,876)($9,372)($7,500)($5,044)($7,900)($3,500) 50437 3750 SALE OF ASSETS $0 $0 $0 $0 ($5,000)$0 50437 3760 CONTRIBUTIONS/PRIVATE GRANTS ($20,300)($9,700)($13,500)($14,485)($14,500)($14,500) 50437 3800 MISCELLANEOUS REVENUE ($27)($33,866)($200)($644)($2,000)($2,000) Total Teton Lakes Revenues ($1,232,174)($1,327,450)($1,158,900)($999,596)($1,420,200)($1,294,500) Other Revenues 50437 3764 CONTRIBUTIONS-MADISON COUNTY ($50,000)($25,300)$0 $0 $0 $0 50437 3776 CONTRIBUTIONS-WATER $0 $0 $0 $0 $0 $0 50437 3778 CONTRIBUTED ASSETS-OUTSIDERS $0 $0 $0 $0 $0 $0 50399 3901 FUND TFRIN-CITY GEN/CONVERSION ($50,000)($25,300)$0 $0 $0 $0 50437 3999 FUND BAL CARRYOVER-BUDGET $0 $0 ($245,900)$0 ($602,700)($204,900) Total Other Revenues ($100,000)($50,600)($245,900)$0 ($602,700)($204,900) Total Revenues ($1,574,327)($1,659,403)($1,641,500)($1,182,847)($2,333,100)($1,778,500) Budget Report For Golf Course 6/30/2025 Organization Object Account Description 2023 Actuals 2024 Actuals 2025 Revised Budget 2025 Actuals 2025 Projected Actuals 2026 Adopted Budget Expenses Legacy Expenses 50436 4100 SALARIES FT $46,398 $50,767 $56,000 $39,641 $55,000 $56,700 50436 4107 MERIT/SAL STY RAISE-BUDGET $0 $0 $0 $0 $0 $0 50436 4109 NEW HIRE-GROUNDS-75%/25% REC $0 $0 $0 $0 $0 $16,500 50436 4110 NEW HIRE-PRO SHOP 83%/17% REC $0 $0 $0 $0 $0 $17,800 50436 4150 FULL TIME OVERTIME $713 $566 $700 $297 $600 $1,200 50436 4160 PART-TIME WAGES-GROUNDS MAINT.$41,622 $37,855 $42,000 $25,264 $43,500 $35,000 50436 4161 PART TIME WAGE-GOLF CLUBHOUSE $26,592 $15,289 $27,500 $7,006 $16,500 $26,000 50436 4190 ACCRUED LEAVE/VACATION BUYOUT $720 $408 $500 $1,199 $1,200 $1,400 50436 4200 BENEFITS $25,203 $24,756 $29,500 $19,466 $29,200 $33,700 50436 4250 W/C CLAIMS SURCHARGE $0 $0 $0 $0 $0 $0 50436 4251 W/C REFUND ($339)($315)($300)($303)($300)($400) 50436 4260 UNEMPLOYMENT BENEFITS-25% $0 $0 $0 $0 $0 $0 50436 4270 UNIFORMS $78 $105 $100 $123 $100 $200 50436 4290 WELLNESS/RECREATION PROGRAMS $16 $0 $100 $0 $0 $200 50436 4300 SUPPLIES $2,918 $5,066 $2,700 $2,420 $3,800 $4,000 50436 4327 SUPPLIES-SAND $1,350 $1,130 $1,400 $2,025 $2,000 $1,400 50436 4328 SUPPLES-HERBICIDES/FUNGICIDES $3,032 $2,600 $3,200 $4,008 $4,000 $3,800 50436 4329 SUPPLIES-FERTILIZER $6,225 $6,555 $6,300 $5,618 $5,600 $6,600 50436 4350 FUEL & OIL $8,028 $8,606 $8,600 $4,298 $8,400 $9,000 50436 4390 SMALL TOOLS/EQUIPMENT $2,801 $2,296 $2,400 $1,789 $2,300 $2,400 50436 4400 DRUG TEST/SHOTS/BCKGRND CHECKS $132 $229 $100 $527 $600 $400 50436 4418 GOLF MANAGEMENT CONTRACT $0 $0 $0 $0 $0 $0 50436 4430 HIRED WORK $2,662 $0 $1,000 $0 $0 $0 50436 4449 HIRED WORK-PUMP& TOILET RENTAL $1,020 $891 $1,100 $423 $1,000 $1,000 50436 4460 INSURANCE $2,198 $2,886 $3,700 $3,744 $3,700 $3,700 50436 4470 TRAINING, TRAVEL, & MEETINGS $222 $397 $300 $126 $400 $400 50436 4490 BANKING FEES $0 $0 $0 $0 $0 $0 50436 4491 CREDIT CARD PROCESSING FEES $7,815 $6,088 $7,300 $0 $6,200 $6,200 50436 4500 PUBLISHING/ADVERTISING $95 $476 $200 $226 $300 $300 50436 4510 TELEPHONE & INTERNET $1,138 $502 $400 $276 $400 $400 50436 4520 HEAT & LIGHTS $1,462 $1,271 $1,500 $757 $1,300 $1,400 50436 4532 POWER-PUMPING $242 $245 $300 $197 $300 $300 50436 4580 WATER/SEWER/GARBAGE/IRRIGATION $1,770 $4,615 $2,100 $945 $4,600 $4,700 Budget Report For Golf Course 6/30/2025 Organization Object Account Description 2023 Actuals 2024 Actuals 2025 Revised Budget 2025 Actuals 2025 Projected Actuals 2026 Adopted Budget 50436 4590 PUMP REPAIRS $0 $0 $0 $265 $300 $0 50436 4600 BUILDING/GROUNDS REPAIRS $6,169 $0 $500 $9 $200 $500 50436 4610 EQUIPMENT REPAIRS $6,966 $6,603 $6,200 $1,804 $5,800 $6,300 50436 4612 IRRIGATION/GROUNDS REPAIRS $3,657 $4,664 $5,000 $507 $3,600 $4,000 50436 4628 EQUIPMENT REPAIRS-GOLF CARTS $1,410 $2,617 $1,300 $3,367 $4,200 $2,800 50436 4640 COMPUTER PROGRAM/SOFTWARE MAIN $2,146 $1,926 $2,300 $2,582 $2,200 $2,200 50436 4677 DEPRECIATION $0 $0 $0 $0 $0 $0 50436 4680 LIABILITY LOSSES ($2,078)$0 $0 $0 $0 $0 50436 4690 MISCELLANEOUS EXPENSE $0 $0 $0 $0 $0 $0 50436 4850 OVERHEAD-SHOP EXPENSES $2,781 $0 $2,000 $1,670 $0 $1,000 50436 4890 HIREDWORK-ACCOUNTING/OVERHEAD $6,096 $6,504 $7,500 $6,250 $7,500 $10,000 50436 5570 NEW CARPET AT CLUBHOUSE-LEG. $0 $0 $0 $0 $0 $0 50436 5572 LEAN SHELTER- FOR CARTS $0 $0 $0 $0 $0 $0 50436 5573 AVAILABLE $0 $0 $0 $0 $0 $0 50436 5783 IRRIGATION PUMP STAT-SHARED $0 $0 $0 $0 $0 $0 50436 5784 AVAILABLE $0 $0 $0 $0 $0 $0 50436 5785 REBUILD MAINLINE $9,156 $24,906 $30,000 $65,238 $65,300 $40,000 50436 5788 LEGACY-ADD SIDEWALK-PIONEER RD $0 $0 $0 $0 $0 $0 Total Legacy Expenses $220,417 $220,503 $253,500 $201,765 $279,800 $301,100 Budget Report For Golf Course 6/30/2025 Organization Object Account Description 2023 Actuals 2024 Actuals 2025 Revised Budget 2025 Actuals 2025 Projected Actuals 2026 Adopted Budget Teton Lakes Expenses 50437 4100 SALARIES FT $188,728 $192,075 $201,200 $135,004 $202,000 $210,000 50437 4107 MERIT/SAL STY RAISE-BUDGET $0 $0 $0 $0 $0 $0 50437 4109 NEW HIRE-GROUNDS-75%/25% REC $0 $0 $0 $0 $0 $49,400 50437 4110 NEW HIRE-PRO SHOP 83%/17% REC $0 $0 $0 $0 $0 $53,600 50437 4150 FULL TIME OVERTIME $2,138 $1,696 $2,000 $891 $1,700 $2,300 50437 4160 PART-TIME WAGES-GROUNDS MAINT.$139,275 $198,663 $142,000 $103,380 $208,000 $195,000 50437 4161 PART TIME WAGE-GOLF CLUBHOUSE $49,992 $68,258 $61,000 $45,368 $77,000 $45,000 50437 4162 PART TIME WAGES-GOLF JANITOR $0 $0 $0 $0 $0 $0 50437 4163 PARTTIME WAGE-GOLF DRIVE RANGE $461 $9,214 $500 $3,779 $10,000 $9,200 50437 4164 PART TIME WAGES-GOLF-LESSONS $5,799 $1,033 $8,600 $245 $700 $0 50437 4190 ACCRUED LEAVE/VACATION BUYOUT $3,342 $3,916 $4,000 $5,281 $5,300 $5,500 50437 4200 BENEFITS $89,400 $95,800 $101,200 $72,833 $103,000 $109,000 50437 4250 W/C CLAIMS SURCHARGE $5,395 $8,798 $8,600 $124 $100 $100 50437 4251 W/C REFUND ($834)($1,026)($1,000)($998)($1,000)($1,300) 50437 4260 UNEMPLOYMENT BENEFITS-75% $0 $0 $0 $0 $0 $0 50437 4270 UNIFORMS $272 $314 $400 $618 $700 $600 50437 4290 WELLNESS/RECREATION PROGRAMS $49 $0 $100 $0 $100 $200 50437 4300 SUPPLIES $22,882 $27,415 $27,000 $31,654 $36,000 $27,500 50437 4327 SUPPLIES-SAND $9,159 $9,605 $9,000 $6,650 $9,500 $9,700 50437 4328 SUPPLES-HERBICIDES/FUNGICIDES $11,485 $10,373 $10,000 $11,782 $11,800 $10,600 50437 4329 SUPPLIES-FERTILIZER $15,295 $23,703 $22,000 $17,429 $21,800 $22,500 50437 4330 SUPPLES-JANITOR $3,975 $3,400 $4,000 $2,574 $3,600 $3,600 50437 4350 FUEL & OIL $38,839 $38,609 $39,800 $19,467 $39,000 $39,500 50437 4390 SMALL TOOLS/EQUIPMENT $13,443 $14,830 $12,000 $7,734 $10,400 $13,800 50437 4400 DRUG TEST/SHOTS/BCKGRND CHECKS $374 $653 $400 $1,214 $1,400 $1,200 50437 4418 GOLF MANAGEMENT CONTRACT $0 $0 $0 $0 $0 $0 50437 4426 INTEREST EXPENSE $0 $0 $0 $0 $0 $0 50437 4430 HIRED WORK $2,806 $1,203 $6,000 $5,968 $6,000 $1,800 50437 4433 HIREDWORK-TREE REMOVAL/REPLACE $0 $0 $1,500 $0 $0 $2,000 50437 4449 HIRED WORK-PUMP& TOILET RENTAL $4,056 $4,391 $4,200 $1,980 $4,200 $4,500 50437 4460 INSURANCE $6,262 $12,831 $18,700 $18,706 $18,700 $28,200 50437 4470 TRAINING, TRAVEL, & MEETINGS $1,807 $1,555 $1,400 $382 $1,500 $1,800 50437 4490 BANKING FEES $0 $0 $0 $0 $0 $0 50437 4491 CREDIT CARD PROCESSING FEES $41,832 $38,816 $38,000 $32,920 $41,400 $40,000 Budget Report For Golf Course 6/30/2025 Organization Object Account Description 2023 Actuals 2024 Actuals 2025 Revised Budget 2025 Actuals 2025 Projected Actuals 2026 Adopted Budget 50437 4500 PUBLISHING/ADVERTISING $1,165 $887 $800 $95 $700 $800 50437 4510 TELEPHONE & INTERNET $2,112 $2,197 $1,000 $684 $1,100 $1,100 50437 4520 HEAT & LIGHTS $6,822 $5,972 $6,800 $4,048 $6,000 $7,000 50437 4532 POWER-PUMPING $22,127 $24,915 $22,000 $7,256 $25,500 $24,000 50437 4580 WATER/SEWER/GARBAGE/IRRIGATION $7,753 $10,550 $7,800 $5,562 $8,200 $8,700 50437 4590 PUMP REPAIRS $0 $7,934 $2,500 $1,136 $1,300 $2,500 50437 4600 BUILDING REPAIRS $15,105 $4,964 $11,000 $9,684 $10,200 $10,000 50437 4610 EQUIPMENT REPAIRS $49,503 $62,727 $50,000 $47,054 $62,000 $63,000 50437 4612 IRRIGATION/GROUNDS REPAIRS $45,688 $48,066 $31,000 $47,194 $60,000 $49,000 50437 4628 EQUIPMENT REPAIRS-GOLF CARTS $10,305 $17,450 $13,000 $15,220 $19,500 $18,500 50437 4640 COMPUTER PROGRAM/SOFTWARE MAIN $10,988 $16,283 $11,400 $8,192 $17,500 $16,700 50437 4677 DEPRECIATION $0 $0 $0 $0 $0 $0 50437 4680 LIABILITY LOSSES $0 $0 $0 $10,000 $10,000 $0 50437 4690 MISCELLANEOUS EXPENSE $0 $0 $0 $0 $0 $0 50437 4850 OVERHEAD-SHOP EXPENSES $8,344 $0 $8,000 $6,670 $1,000 $5,000 50437 4890 HIREDWORK-ACCOUNTING/OVERHEAD $36,000 $40,008 $43,500 $36,250 $43,500 $50,000 50437 5003 VEHICLE $5,000 $0 $0 $0 $0 $0 50437 5008 BANKS MOWER $0 $46,795 $0 $26,995 $27,000 $0 50437 5143 TRACTOR $0 $45,605 $0 $0 $0 $0 50437 5177 IT-SECURITY CAMERAS/BLD ACCESS $0 $0 $0 $0 $0 $0 50437 5266 SEPTIC EQUIP-REPLACE AS NEEDED $0 $0 $0 $0 $0 $0 50437 5332 FAIRWAY MOWER $79,512 $0 $0 $0 $21,600 $90,000 50437 5333 ROUGH MOWER-USED $0 $0 $110,000 $90,221 $90,200 $0 50437 5334 GREENS MOWER $0 $85,981 $0 $0 $0 $0 50437 5335 UTILITY CART $0 $0 $0 $0 $0 $0 50437 5336 TRAILER $0 $6,540 $0 $8,350 $8,300 $0 50437 5337 PUMP SCREEN & LINE ACROSS 14 $0 $0 $0 $0 $0 $0 50437 5338 CUSHMAN UTILITY TRUCKSTER $0 $0 $40,000 $35,361 $35,400 $70,000 50437 5339 PURCHASE CART/INVENTORY $0 $0 $0 $0 $0 $0 50437 5340 AERATOR-GREENS $0 $0 $0 $0 $0 $0 50437 5341 AERATOR-FAIRWAY-1/2 THE COST $0 $0 $0 $0 $0 $0 50437 5342 TRACTOR-1/2 OF THE COST $6,577 $0 $0 $0 $0 $0 50437 5343 DETHATCHER/SWEEPER-1/2 OF COST $0 $0 $0 $0 $0 $0 50437 5344 SF#9DEWATER PUMP/VAULT REBUILD $9,683 $0 $0 $42,416 $42,400 $0 50437 5345 TL NEW VFD FOR 100 HP PUMP $9,419 $0 $0 $0 $0 $0 50437 5348 DRINKING FOUNTAIN $5,665 $0 $0 $0 $0 $0 Budget Report For Golf Course 6/30/2025 Organization Object Account Description 2023 Actuals 2024 Actuals 2025 Revised Budget 2025 Actuals 2025 Projected Actuals 2026 Adopted Budget 50437 5351 TURF SPREADER $0 $0 $0 $0 $0 $0 50437 5352 Sand Pro Equipment $0 $0 $0 $0 $0 $0 50437 5353 Add Lights at Range-Golf $0 $0 $0 $0 $0 $0 50437 5355 RANGE PICKER/ BALL DISPENSOR $0 $0 $0 $0 $0 $0 50437 5540 BUILD REMODEL-LOCKER RM/SIDING $24,711 $0 $160,000 $137,657 $139,000 $0 50437 5573 TEE/GREEN RENOVATION/EXPANSION $0 $0 $0 $0 $0 $5,000 50437 5574 LEAN TO/EXPAND DECK-CART STORE $11,297 $0 $0 $0 $0 $0 50437 5575 NEW CARPET-TETON LAKES $0 $0 $10,000 $0 $0 $0 50437 5576 HANDICAP RAMP $0 $0 $0 $0 $0 $0 50437 5577 HOOKUP WATER AT CLUBHOUSE $0 $0 $0 $0 $0 $0 50437 5578 NEW SWAMP COOLER INSTALLED $0 $0 $0 $0 $0 $0 50437 5579 REPLACE ROOF $0 $0 $0 $0 $0 $0 50437 5580 STORAGE TO SHOP-2 PHASES $0 $0 $5,000 $0 $0 $0 50437 5581 STORAGE POLE BARN -MOVE-1500' $0 $0 $0 $0 $0 $0 50437 5583 ELECTRICAL SERVICE UPDGRADE $9,384 $0 $0 $0 $0 $0 50437 5588 GOLF SIMULATOR $0 $0 $0 $0 $30,000 50437 5589 REEL SHARPENER $0 $0 $0 $0 $30,000 50437 5621 NEW SIGN AT TETON LAKES $0 $0 $0 $0 $0 $0 50437 5786 NEW BRIDGES $0 $0 $0 $0 $0 $0 50437 5787 750' LINE CANAL TO POND TETON $0 $0 $0 $0 $0 $0 50437 5789 TL-EXPAND PARKING LOT SOUTH $141,542 $0 $20,000 $0 $0 $0 50437 6000 CONTINGENCY-BUDGET ONLY $0 $0 $4,100 $0 $0 $0 50499 4950 FUND TFR -GOLF OPERATIONS $0 $0 $0 $0 $0 $0 50499 4951 FUND TFR -GOLF DEBT SERVICE $84,417 $59,196 $107,500 $90,000 $107,500 $110,800 Total Teton Lakes Expenses $1,259,351 $1,252,196 $1,388,000 $1,155,030 $1,550,800 $1,477,400 Total Expenses $1,479,768 $1,472,699 $1,641,500 $1,356,794 $1,830,600 $1,778,500 Total (Profit) Loss Legacy ($21,736)($60,850)$16,800 $18,514 ($30,400)$22,000 Total (Profit) Loss Teton Lakes $27,177 ($75,254)$229,100 $155,434 $130,600 $182,900 Total (Profit) Loss $5,441 ($136,104)$245,900 $173,947 $100,200 $204,900 Total Revenues ($1,574,327)($1,659,403)($1,641,500)($1,182,847)($2,333,100)($1,778,500) Total Expenses $1,479,768 $1,472,699 $1,641,500 $1,356,794 $1,830,600 $1,778,500 Net ($94,559)($186,704)$0 $173,947 ($502,500)$0 Projected Ending Balance ($502,500)($297,600)