SELECT PAGE
BUDGET
2023 BUDGET
| Category Description | Budget | Totals | |
| Gen Fund Expense | |||
| Club Championship Prizes | 675 | ||
| Match Play Prizes | 225 | ||
| Schootout Prizes | 300 | ||
| HIMGA Fun Day | 635 | ||
| Hole-in-One Prize | - | ||
| Spring Mtg Breakfast | 600 | ||
| Fall Mtg Breakfast | 500 | ||
| Flower Bed Volunteers Dinner | - | ||
| Room Rental | - | ||
| Course Improvements | 1,500 | ||
| Golf Balls | 600 | ||
| Equipment/Software Maint | 110 | ||
| Plaques & Trophies | 150 | ||
| Miscellaneous | - | ||
| Printer Supplies | - | ||
| Social - Cards & Postage | - | ||
| Sponsor - Elks Lodge Tournament | 200 | ||
| Stamps & Supplies | 20 | ||
| TOTAL Gen Funds Expense | 5,515 | ||
| Gen Fund Income | |||
| Advertising Income - Sponsors | 700 | ||
| Annual Dues | 2,600 | ||
| Initiations | 500 | ||
| Interest Income | 3 | ||
| Weekly Event ($1.00 ea.) | 1,000 | ||
| TOTAL Gen Fund Income | 4,803 | ||
| TOTAL Gen Fund Net (Loss)/Gain | (712) | ||