|
ruse
<br /> rLf ASANTON0
<br /> BUDGET SUMMARY
<br /> 2011/12FY&2012/13FY Operating Budget
<br /> Golf Fund
<br /> Golf revenues from green fees are projected based on 65,000 rounds of play for both
<br /> 2011/12FY and 2012/13FY. The estimated number of golf rounds in 2010/11FY is 62,000
<br /> which is less than the 73,000 rounds achieved in 2006/07FY and 71,000 rounds in 2007/08FY.
<br /> Revenues are projected to increase by 3.9% in 2011/12FY and 1.7% in 2012/13FY. Expenses
<br /> are projected to increase by 0.1% in 2011/12FY and 2.9% in 2012/13FY. Net income from golf
<br /> operations will be subsidized with a transfer from the General fund of$1,000,000 in 2011/12FY
<br /> and $1,050,000 in 2012/13FY to pay for the annual debt service of approximately $1.6 million.
<br /> The following table summarizes the Golf Fund for the three years ending 2012/13FY.
<br /> Golf Course Operating Fund
<br /> 2010/11 FY Projected % Projected
<br /> Golf Operations Midyear 2011/12FY Change 2012/13FY Change
<br /> ay 1, Fund Balance $ 1,201,103 $ 1,191,128 $ 1,189,458
<br /> Revenues 4,147,400 4,307,500 3.9% 4,380,000 1.7%
<br /> Expenses 3,715,015 3,716,810 0.1% 3,824,690 2.9%
<br /> Net 432,385 590,690 555,310
<br /> Transfer In-
<br /> Subsidy From General Fund 1,150,000 1,000,000 -13.0% 1,050,000 5.0%
<br /> Net 1,582,385 1,590,690 1,605,310
<br /> Transfer Out-
<br /> Debt Service Payment _ 1,592,360 1,592,360 0.0% 1,592,360 0.0%
<br /> Net Income _ (9,975) (1,670) 12,950
<br /> Cemetery Fund
<br /> Since taking ownership of the Pleasanton Pioneer Cemetery in 2007, the City has completed
<br /> several one-time improvements. The City also adopted operating policies for the cemetery,
<br /> including the creation of 400 additional plots and approving the plot fee schedule and contract
<br /> with Catholic Funeral and Cemetery Services for burial and monument services for families
<br /> that have purchased plots. For 2011/12FY and 2012/13FY, the Cemetery Fund assumes the
<br /> facility will continue to be maintained at a "pioneer" standard. The General fund provides a
<br /> $30,000 annual subsidy to the fund for maintenance of the facility.
<br /> 11
<br />
|