Page 55 - WestworthVillageFY26AdoptedBudget

55

Hawks Creek Golf Course Fund Details: BUDGET Projected
ACCT 2026 2027
Hawks Creek Golf Course (HCGC) Fund Revenue

Revenue
09-500-565001 Miscellaneous Revenue $ 1,000 $ 1,000
09-500-565060 Green Fees $ 1,837,500 $ 1,728,000
09-500-565065 Food $ 69,000 $ 69,000
09-500-565066 Wine $ 100 $ 100
09-500-565067 Liquor $ 39,500 $ 29,500
09-500-565068 Beer $ 100,000 $ 90,500
09-500-565069 Beverage $ 34,000 $ 34,000
09-500-565070 Tips Earned $ 12,500 $ 12,500
09-500-565075 Cart Rental $ 15,000 $ 15,000
09-500-565076 Contract Lessons $ 5,000 $ 5,000
09-500-565077 Club Rental $ 5,000 $ 5,000
09-500-565078 Gratuity/lessons $ 1,000 $ 1,000
09-500-565079 Range Balls $ 92,000 $ 92,000
09-500-565080 Merchandise $ 120,000 $ 120,000
09-500-565081 Handicap & Association $ 3,500 $ 3,500
09-500-565082 Daily over/short $ - $ -
09-500-565XXX Under Par Rental Contract Base Rent
09-500-565XXX Under Par Rental Operating Exp Reim

Total Revenue $ 2,335,100 $ 2,206,100

Total HCGC Revenue $ 2,335,100 $ 2,206,100

Hawks Creek Golf Course (HCGC) Fund Expenses

Food & Beverage Expenses

Payroll
09-670-610001 Salaries $ 71,908 $ 74,065
09-670-610002 TMRS Retirement $ 7,430 $ 11,379
09-670-610003 Workers' Compensation $ 2,446 $ 2,446
09-670-610004 Unemployment Comp $ 559 $ 559
09-670-610005 Group Health Insurance $ 31,200 $ 31,980
09-670-610006 Medicare $ 1,109 $ 1,321
09-670-610007 FICA Social Security $ 1,052 $ 1,073
09-670-610009 Cell Phone Allowance $ - $ -
09-670-610030 Tips Earned $ 12,500 $ 12,500
09-670-610040 Over Time $ 1,585 $ 1,585
09-672-610013 Holiday Pay $ 2,958 $ 2,958
Total Payroll $ 132,748 $ 139,868

www.cityofwestworth.com