Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My WebLink
About
Items Distributed at the Meeting
Revenue Comparison Green Fees, Capital Account, Power Carts, Pro Shop Sales 2007-2008 , 4 m~~ ~ ~7~ 2008 2009 2009 Monthly 2009 Actual Projected Actual Inc. / Dec. YTD Green Fees Green Fees Green Fees for 2009 Total Jan $20,489 $22,000 $20,028 -$461 $20,028 Feb $42,963 $38,000 $42,483 -$480 $62,511 Mar $62,989 $50,000 $43,162 -$19,827 $105,673 Apr $108,466 $112,000 $105,433 -$3,033 $211,106 May $138,734 $145,000 $148,153 $9,419 $359,259 Jun $161,923 $170,000 $171,931 $10,008 $531,190 Jul $186,977 $189,000 $170,449 -$16,528 $701,639 Aug $174,611 $189,000 $180,879 $6,268 $882,518 Sept $134,289 $154,000 $131,474 -$2,815 $1,013,992 Oct $74,837 $75,000 Nov $35,616 $39,000 Dec $9,123 $20,000 $1,151,017 $1,203,000 $1,013,992 -$17,449 „ z . . . - . < . , , 2008 2009 2009 Monthly 2009 Actual Pro'ected Actual Inc. / Dec. YTD Capital Accoun Capital Account Capital Account for 2009 Total Jan $1,210 $1,400 $1,168 -$42 $1,168 Feb $2,485 $2,700 $2,300 -$185 $3,468 Mar $3,855 $3,800 $2,450 -$1,405 $5,918 Apr $5,210 $5,500 $4,988 -$222 $10,906 Ma $6,380 $6,500 $6,130 -$250 $17,036 Jun $7,200 $7,200 $7,420 $220 $24,456 July $8,500 $8,000 $7,540 -$960 $31,996 Au $7,318 $8,000 $7,649 $331 $39,645 Sept $5,704 $6,700 $5,574 -$130 $45,219 Oct $4,342 $3,600 Nov $1,925 $2,400 Dec $476 $1,200 $54,605 $57,000 $45,219 -$2,643 ~~R ~ ~~`i Revenue Comparison Green Fees, Capital Account, Power Carts, Pro Shop Sales 2007-2008 . ~ ~i~ i"M . .<....r : . . .`N 2008 2009 2009 Monthly 2009 Actual Pro`ected Actual Inc. / Dec. YTD Cart Rentals Cart Rentals Cart Rentals for 2009 Total Jan $4,272 $4,500.00 $4,096 -$176 $4,096 Feb $8,181 $8,500.00 $8,974 $793 $13,070 Mar $13,231 $13,000.00 $8,815 -$4,416 $21,885 Apr $20,108 $22,000.00 $20,459 $351 $42,344 May $29,928 $31,000.00 $32,471 $2,543 $74,815 Jun $38,128 $39,000.00 $40,096 $1,968 $114,911 July $47,247 $45,000.00 $42,486 -$4,761 $157,397 Aug $49,404 $44,000.00 $47,847 -$1,557 $205,244 Sept $38,136 $37,000.00 $33,431 -$4,705 $238,675 Oct $18,537 $16,000.00 Nov $7,058 $6,000.00 Dec $1,204 $3,000.00 $275,434 $269,000 $238,675 -$9,960 11-1/11i/i/ ~q / ~ ~ ~ / < s a.~,~ .+'/y e . . .s 2008 2009 2009 Increase 2009 Actual Pro Sho Projected Actual Decrease YTD Sales Pro Shop Sales Pro Shop Sales for 2009 Total Jan $5,901 $6,500.00 $4,820 -$1,081 $4,820 Feb $9,746 $9,500.00 $9,142 -$604 $13,962 Mar $9,813 $9,900.00 $7,405 -$2,408 $21,367 Apr $11,900 $12,500.00 $14,430 $2,530 $35,797 May $14,630 $15,400.00 $16,069 $1,439 $51,866 Jun $16,204 $18,000.00 $18,046 $1,842 $69,912 July $19,234 $20,000.00 $20,344 $1,110 $90,256 Aug $20,950 $19,000.00 $18,325 -$2,625 $108,581 Sept $16,152 $17,000.00 $19,242 $3,090 $127,823 Oct $10,719 $9,200.00 Nov $7,856 $8,500.00 Dec $4,264 $9,500.00 $147,369 $155,000 $127,823 $3,293 Lessons & Clinics Total Revenue Projections