Loading...
HomeMy Public PortalAboutGolf Commission Packet 10.20.20MEETING NOTICE TOWN OF BREWSTER GOLF COMMISSION Location: Remote Participation Only Date: October 20, 2020 Time: 4:00 PM \\/// f �s 3 0 D bk This meeting will be conducted by remote participation pursuant to Governor Baker's March 2020 orders suspending certain Open Meeting Law provisions and imposing limits on public gatherings. No in-person meeting attendance will be permitted. If the Town is unable to live broadcast this meeting, a record of the proceedings will be provided on the Town website as soon as possible. The Town has established specific email addresses for each board and committee so the public can submit comments either before or during the meeting. To submit public comment or questions to the Golf Commission, please email: olfcommission brewster-ma. ov. To view the: • Live broadcast: Tune to Brewster Government TV Channel 18 • Livestream: Go to www.livestream.brewster-ma.eov • Audio/video recording: Go to www.tv.brewster-ma.eov AGENDA • Call to Order • Superintendent's Report (Colin Walsh) • Director's Report (Mark O'Brien/Jay Packett) • Revised Financial Forecast • FY2022 Budget • 2021 Rates • Course Operations Questions and Concerns • Questions and comments from Associations (Donna Potts, Rob Harris, Sarah Robinson) and Liaisons Mark O'Brien Director of Operations Colin Walsh Course Superintendent Golf Commission Anne O'Connell Chair Andrea Johnson Vice Chair Carl Blanchard John Kissida Wyn Morton Jeff Odell David Valcourt The Captains Golf Course 1000 Freeman Way Brewster, MA 02631 (508)896-1716 www.CaptainsGolfCourse.com • Update on Captains Golf Course contribution to reduction of nitrogen in Pleasant Bay watershed (Mark O'Brien) • Refund Requests (Anne O'Connell) _ • Revised Refund Policy (Andrea Johnson) • Update Consultant's Study (Mark O'Brien) • Update Irrigation Study (John Kissida) • Update Maintenance Building Study (Carl Blanchard) • Update on Solar Project (Anne O'Connell) • Topics the Chair did not reasonably anticipate • Future Agenda Items and Meetings (11/17, 12/8, 12/22) • Adjourn Date Posted: Date Revised: Received by Town Clerk: Part-time Maintenance Full-time Administrative Part-time Administrative Overtime Longevity Contractual Obligations SUBTOTAL GENERAL EXPENSES Clothing Maintenance Clothing -Administrative Oil/Grease-Maintenance Diesel Fuel Heating -Maintenance_ Heating -Clubhouse G a so I i ne-Maintenance Electrici -Maintenance Electricity Clubhouse Electric0y-Irri ation Electricity/ -Driving Range R & M Equipment _R & M Irriqation Professional/Technical Phones Clubhouse Alarm -Maintenance Alarm -Clubhouse Office Supplies -Admin. Score Cards Tee & Topsoil & Sand Fertilizer Fungicide Insecticides Soil Amendments Riding Cart Lease Cibhse Furnish/Repair _ Credit Card Expense _ In State Travel-Maint. Meeti rug sf Travel -Mai nt. M eeti ng s/Tra vet -Admin. Dues Subscripts-Maint. Dues Subscripts -Admin. Adverts/MarkUPromo OSHA Training Environmental Monitoring isfer to OPEB Shop Purchases Indirect Costs Life Insurance Unemployment Health Insurance Insurance BUDGET STATUS rev. 9/30/20 FY 2021 i °� of Expended thru Budget Expended thru September Budget_ Balance 1 Spent September $ 115,892.15 $ 595,164.00 $ 479,271.85 19.5% $ $ 86,818.72: $ 305,271.00 _ $ 218,452.2_8 28.4% $ $ 56,220.61 $ 276,534.00 $ 220,313.39 _ 20.3% $ $ 79,579.50 _ $ 198,536.00 $ 118,956.50 40.1% $ $ 23,657.12 $ 47,638.00 $ 23,980.88 49.7% $ $ 4,500.00 $ 18,072.00 $ 13,572.00 24.9% $ $ - $ 42,208.00 $ 42,208.00 0.0% $ $ 366,668.10 $1,483,423.00 $ $1,116,754.90 24.7°/ $ $ 1,165.66 22,000.00 $ 11,460.32 47.9% 13.7% $ $ 8,500.00 $ 7,334.34 $ _ ..� $ 2,000.00 $ 2;000.00 0.0% _$ $ $ -_ L$ 3,000.00 $ 3,000.00 0.0% $ $ 1,790.51 1 $ 10,000.00 $ 102.51 17.9% _$ 1 $ 28.31 $ 3,000.00 $ _8,209.4_9 2,971.69 0.9% $ $ 1,290.19 $ 11,000.00 $ 9,709.81 11.7% $ $ 1,919.43 $ 8,500.00 $ 6,580.57 22.6% $ $ 1,415.27 $ 6,000.00 $ 4,584.73 23.6% $ $ 13,880.04 $ 36,000.00 $ 22,119.96 38.6% $ $ 12,058.49 $ 22,000.00 $ 9,941.51 54.8% $ $ 1,402.93 $ 4,000.00 $ 2,597.07 _ 35.1% $ $ 24,921.17 $ 80,000.00 $ 55,078.83 31.2% $ $ 1,068.95 _$ 35,000.00 $ 33931.05 3.1% $ $ 1,597.57 $ 4,500.00 $ 2,902.43 3_5._56 $ $ _95.16 1 $ 600.00 $ 504.84 15.9% $ $ 150.50 $ 850.00 $ 699.50 17.7% $ $ 963.40 $ 1,100.00 $ 136.60 _ 87.6% $ $ 672.00 $ 1,100.00 _ $ 428.00 61.1% $ $ 3,004.88 $ 9,000.00 $ 5,995.12 33.4% $ $ 1,935.50 $ 3,600.00 $ 1,664.50 53.8% $ $ _ 5,312.32 _ $ 8,000.00 $ 2,687.68 66A% $ $ 4,777.43 $ 8,000.00 $ 3,222.57 59.7% $ $ 1,784.40 ~ $ 7,000.00 $ 5,215.60 25.5% $ $ 894.01 $ 500.00 $ 394.01' 178.8% $ $ 6,377.60 $ 20,000.00 $ $ 13,622.40 31.9% $ $ 7,007.75 $ 26,000.00 _$ $ 18,992.25 27.0% $ $ 8,717.50 $ 20,000.00 $ 11,282.50 43.6% $ $ _8,000.00 $ 8,000.00 0.0% $ $ 5,000.00 $ 5,000.00 0.0% $ $ 6,000.13 $ 30,000.00 $ 23,999.87 20.0% $ $ 1,216.80 $ _ 80,000.00 $ 78,783.20 1.5% $ $ 62,257.38 $ 110,000.00 $ 47,742.62 56.6% $ $ - $ 15,000.00 $ 15,000.00 0.0% $ $ 24,619.20 $ _ 50,000.00 $ 25,380.80 49.2% $ $ 74,000.00111,000.00 $ 37,000.00 66.7% $ $ 28,543.31 $ 40,000.00 $ 11,456.69 71.4% $ $ 32,729.09 $ 57,000.00 1 $ 24,270.91 5_7.4% $ $ - $ -450.061 $ 450.00 0.0% $ _$ _ $ 2,000.00 $ 2,000.00 0.0% $ $ $ 500.00 , $ 500.00 O.W. $ $ - $ 1,520.00 $ 1,520.00 0.0% $ FY 2020 % of Budget Budget Balance Spent 140,099.41 $ 616,957.00 $ 476,857.59 22.7% 93,705.95 $ 301,767.00 $ 208,061.05 31.1% 58,159.26 $ 253,962.00 $ 195,802.74 22.9% 88,686.80 $ 209,623.00 $ 120,936.20 42.3% 19,802.74 $ 47,638.00 $ 27,835.26 41.6% 4,350.00 $ 17,206.00 $ 12,856.00 25.3% 49.00 $ - $ - #DIV/0! 404,804.16 $1,447,153.00 $1,042,348.84 28.0% 1,924.49 $ 8,500.00 $ 6,575.51 22.6% - $ 2,000.00 _ $ 2,000.00 0.0% 936.00 $ 3,000.00 $ 2,064.00 31.2% 4,003.90 $ 13,500.00 $ 9,496.10 29.7% 49.00 $ _ 3,000.00 $ 2,951.00 1.6% 1,553.30 $ 11,000.00 $ 9,446.70 14.1% 3,492.97 $ 11,500.00 $ 8,007.03 30.4% 864.68 $ 6,000.00 $ 5,135.32 14`4°/ 15,564.68 $ 36,000.00 $ 20,435.32 43.2% 10,539.68 $ 22,000.00 $ 11,460.32 47.9% 1,774.31 $ 4,000.00 $ 2,225.69 44.4% 14,34.63 $ 75,000.00 $ 60,165.37 19.8% 2,959.84 $ 30,000.00 _ $ 27,040.16 9.9% 61.38 $ 4,500.00 $ 4,438.62 1.4% 102.51 $ 600.00 $ 497.49 17.1% 157.95 $ _ 850.00 $ 692.05 18.6° 963.40 $ 1,100.00 $ 136.60 87.6% 672.00 $ 2,000.00 $ 1,328.00 33.6% _5,745.01 $ 9,000.00 $ 3,254.99 63.8% $ 3,600.00 $ 3,600.00 0.0% 5,290.88 $ 8,000.00 $ 2,709.12 66.1 % 5,060.46 1 $ 8,000.00 $ 2,939.54 63.3% 2,236.35 $ _ 7,000.00 $ 4,763.65 31.9% 39.80 $ 500.00 $ 460.20 8.0% 7,410.42 $ 16,000.00 $ 8,589.58 46.3% 4,824.79 $ 22,500.00 $ 17,675.21 21.4% 3,360.75 $ _ 25,000.00 $ 21,639.25 13.4% 755.70 $ 8,0_00.00 $ 7,244.30 9.4% - $ 5,000.00 $ 0.0% 3,102.36 $ 30,000.00 _ __5,000.00 $ 26,897.64 10.3% 34,499.00 _ $ 80,000.00 $ 45,501.00 43.1% 3,863.52 $ 135,000.00 $ 131,136.481 2.9% 2,580.32 $ 15,000.00 $ 12,419.68 17.2% 17,127.13 $ 50,000.00 $ 32,872.87 34.3% 79,990.40 $ 126,000.00. $ 46,009.60 ^ 63.5% 9,273.16 $ 30,000.00 $ 20,726.84 30.9% 25,931.12 1.$ 50,000.00 $ 24,068.88 . 51.9% - $ 450.00 $ 450.00 0.0% $ 2,000.00 500.00 $ $ 2,000.00 500.00 0.0% 0.0% $ 1,080.00 $ 2,300.00 $ 1,220.00 47.0% $ 1,620.00 $_ 2,300.1 $ _ 5,167.12__$ 30,000.00 $ 24,832.88 17.2% $ 7,495.58 $ 35,000.1 $ - $ 2,500.00 $ 2,500.00 0.0% $ - $ $ $ 2,700.00 $ 2,700.00 0.0% _ $ $ $ 339,844-00 $ 887.220.00 E 547.376.00 3A_3 % S 9An Rai d7 s and o -1n i $ _ $ $ 17,277.00 $ $ 37,684.44 $ 200,000.00 $ _17,277.00 162,315.56 _ $ - $ 110,000.00 $ 110,000.00 .I $ 114,967.00 $ 114,967.00 $ 0% $ $ 138.09 $ 591.00 _ $ 452.911 $ - $ 54,000.00 $ 54,000.00 $ 80,021.75 $ 282,454.00 $ 202,432.25_ $ 336,592.97 $ 22,000.00 $ 22,000.001 _L$ 11,439.00 $_ 16,000.00 $ 4,561.00 $ 71,827.21 $ 75,080.00 $ 3,252.79 $ 240,553.00 L 240,553.00 $ - $ 556,630.49 $1,132,922.00 $ 576,291.51 0%I $ - : $ $ 19%1$ 49,993.06: $ 230,000.00 $ 0% $_ _ $ $ 100% $ i.$ - $ 23% $ 147.75 $ 591.00 $ 0% $ - _ $ _ 54,000.00 $ 28% $ 60,980.75 _$ 269,589.00 $ 0% $ 8,843.41 $ 21,500.00 $ 71% $ $$ 96% $ $ $ 100"/o $ 216,628.00 $ 216,628.00 $ 49% $ 336,592.97 $ 792,308.00 $ #DIV101 1 nnoi -4 cn K-000WTO WOOmTD-X D i n O 0-< A O1 D=�mp�oD(Z Oco� < m a O D Z cnDO0-n cnz z m m � z m cn m� c =00D CO) va�0� W O� XOr0WDCm O mmcn 0 ZG)r- >01 0 O � D m � m z m z MmZm <m -nm y(1)mm U) 0 Z w>>ZzOxxxtm c m m o o m m m m mm WTTZZDvWW < �zOc�Ammm zQAmmwwzzzar- xMOOZWOWX mm O m� 0 X f o w y M ,0 3 '< U)sB F o —ca U) 40 W t0 N W— _ CO V W� O � 1, O + A CJ) V 1 A W A DD N (P W N W O N A CD fD N' O W N O N NCO A CO !1 V W A m A V A N A CT" V O CO 0) OD O OD A V V OD CO In f 0 W O V W AOODN W sN N 74 710)4, N W W O N CA Co N 00 W O V O V Cn 0 0o O O N O O O O m " O? W 0000 Wco N OOON O O O O 40 40 ��.60w1.0ww 40 69 f» 40 w4igf4,69 40 figffl1Wf4,wfflf4,fm W N N -' _ -� V W A _ N - O) Q) A O) tD W A qD A O cn 0 cn OD W m 0 OD OD A 00 W V V cn N N OWAONN O AN co COA(ACO + ACO CO 00 V + W NJOn A y y A W cn O N O) V N (A O) j C) V N)0)OODO V (AN CO 0000— O co Ln 00v0ODO O 0 c N cn000 O' O O O O 40 61S94A�caw Wfo fR 609 �.� �604w V� wAGa60G9E940w4A N O O _ V _ N ODYN W NO O V W W 0 m 0� O� CO `O Go 0 CO 0) W A CA 00 W N W 07 0 0 0 V A W A CO O) j -1 0 KT OOWTO cn cflsn (1) D W 8 ,0 N C-Ozzn�1xx-mm O Co n0mDrr-< W O=50 W <o -m W Zr-zz>wn(1I mN< r 4 xOmXOZ O mr-0 O ZcoG)r- O 5m���000nz - DOW�ou>G) -i nm -1 0 :cmc mG)mmmmmm1bc r m �D m omG)�nmi r -Joozcwi�cwnww m cmi)cn0-n ccnn� mzzo Z >x ;o Z X mmXmcn c Dz -�--1 o m m m m cnzmz mm ��- cn `< cmi) Tim 5 4 m lmn -`n m zi 5 zcn o n l to f ! ffH 9 f � i O N N O" Cn W O VA,V N Cn N D W p � A OD A W O 0 V A V OD A 01 � CO AW 000nCD i M �- O V CA V 0 W N W C >- Z N V (O W O 00 i O O p N A N W N CD 0� OWDcn CTt OD 0 A m CD OCO1000 LA WN ODOR O O W O OC COO O) CD N(O�ONO O NO 00coCD O O OO OOO M. YI 64 i fH U% fA fA 69 fA fA in fA <A f•A VR <-0 69 -W 69 fA vi fA fA 64 fA &% fA CAM .1 O W O O V A CO COO —1,-nA COO V V (ONNACOO w to O V W W W N i O A Cn N x O W A i -mC70ON O V N OUTA CO N OO CON O K3NCn0 N V V" ON"TI,O N O A A A W Cn f0 O O C0 00:pOD0Ut(n i 00 N O o NN000 (O v O W 0 co O Apo w0co O -1 00 W O O V O Of W i W M CD V 0 -lOAA G O OC 000 OOOAO O (A Ul N CnOO V O O 00 000 C c fA iA bf9 1 fA fA fA to fA 69 fA EA fR fA 6% fA fA fR 6fA f 3 A fA to fA .0164 / � V/ i i N N i N N V N O (NO W A A OD (0n N t0 N W O N p Cn 7k i i 0 O O A OD U1 A i O W W co N �- OiD co Cn M W O N A N O W A (7) N W m V A N CO ACO CO 00 A V CO O A 01 V Cn V i i 0 0 N i W OD O O A OD V N A 0 N O V W O (O i i CO 5n W (O OD O Cn N W A N (O -� OD rn;� V 00 t71 O AAC>tO�O 00 0 V O ? V IV N NU7 00 i ONOCn 000 0 W O O OOOO COO O O O O O O O w Ti M �. D fA i fA fA CO fn to to fA fA fA fA ffl 40 i fA to 69 fA EA Go fA fA -604,64 69 fA fA M-. V Nco V 0 V O V W Cl 0 -nO -n ;w . _^ i O V O U1 Cn ' --• O —90 V O W N i W N OD A V O co W CO N Cn fV Ul O O co O Ul 00 O 0 0 0 co(O O N G V -� W W V W Cn 00 00 O f0 V O N w O to A Cn l (n co A O Cn Sh O W OD W j v O O V i CD A (n OW to OD O O A O Cn N V Cl W (D i O V C b b (00 0 V C f 0 N O O N CJ C -4 0 0 0 0 O O C) CO V O A N N V O AO W O O O O O 000 O PILrn fw fA fA fA fA fA 69 fA fA fn fA fA fA 'fA ffl fA b9 EA fA fig fA 69 fA fA fA fA N V V CO W V O i W to W O CO A W i i O N OD N A A U1 A O N V OD C1 O W CON A N O A W N N i OCOJI W U1 i CT O V A NA0000Te W CC) IV V N W W O Cn 00 00 Cn W co O A V W O O ...I Cof N W W V W OODCAnO4 mO W O N N CO-4 �CnvCD W 0 0 i W Cn,000 000 in Cn O O OOOC � 000 0000 000 69 vw to fA to fA fA in to fA fA fA fA fA fA fA 69 vw fA fA fA 64 fA fA fA fA N i i C11 i CDi + w NN W i i i A COAOOCnP N V A W OWDj iON O O N W V i AN000 4 NNOONi O i coN Oi co W al 41. V O W CO0(p V V AIVAA V V CON(00 CO COO O N 00 iAOOA W OD Obi O V ONA OD OiNO Ul W V -� Cn O a V <O W 000 V AOOCn 0 A 0 ODCn 0C co 01000D" W OCOCO in O OCOC 000 0000 000 O C Fn�A�zC:;o Cl) a: n to D W �� > W 0Om-1D�� W px� m <n-xm m O y==I0x Z O mmy O nm=m2 < im�p�DA Dn vA�L)rTil m 4nb70Tl„co� AA �mC);a C m� D Z m W Z m Z m W m + mmZ-n D m m m m O Z 1 2 c-nZ ZC7:Vxm n O-Ozzo.Z1mx'nm 0 WZOOOxmmm< cc000xmmm m ZZDto U7477!2 W Zr-zz>wwwW< o mmZZZD �Ommmllim�TaV A r m m m ZO m m m m r m m m Z m .. M m Z 2 < Z Z Z� c m 1m� o,' a --1 --1 m c a,2. -a ms v m r p `° — T 1� o co ;cis o ->,.o z'I o'a Ta,� - /—" CO) >,o X I r, �i m n / ♦ / O O, C a: M _ m y&i n mO V 3 f m m. a W;u mi- Tm�O 1 !o m .o O ,64 ���� to 4)fAfAfAfAfAfAfA W w j A pA� A 0 (� N W A v _400 A w A N -+ V 01 007 0011 C. 0 A N A Of W N V O O qq11 A 007 O) O 0 NN+0 O O 9). CoW (T 0AD NSj0iWO N 7 N 0Im O Nc NO VON GGTT OOf O 0 (JI 00 V G G O W O O GOC 00000 O 00000000 W 0O4W A7Do OD CnO 0 OOOOGGOVW�000 0 o 0 0 0 0 0 0 N o ->,.o z'I o'a Ta,� - /—" CO) >,o X I r, �i m n / ♦ / O O, C a: M _ m y&i n mO V 3 f m m. a W;u mi- Tm�O 1 !o m .o O ,64 ���� to 4)fAfAfAfAfAfAfA W j A pA� A 0 (� N W N W —CO O �l O1 _000 [O _400 A N 0 A 0V0 V V1 A+ OD 01 fn A O N ANO W V O W �00p1 W OA O V CAOA OD V V V W W W V (T V CA N A W O NcO j W P. O O 9). CoW (T N Optw 00 c0 N C. m O O W ODO O ON N w W A? 00 N N co W 0v0 V O co DIO O.V W V p70 W V A 010 cm A O GOC 00000 O 00000000 W o ->,.o z'I o'a Ta,� - /—" CO) >,o X I r, �i m n / ♦ / O O, C a: M _ m y&i n mO V 3 f m m. a W;u mi- Tm�O 1 !o m .o O W W W N .-. Np N cO W N N m D v .cNDN OO V N _ODO AON W N N W W 0 O1 W ASW p1070 cT O iII O 01 co tD O N O W O 0000000 CV11 N cNp CA W V �w w W A W 4071 cJ1 A v N O D co W O 0 V O W C O Of00 O 7 c 0 V A •000 cD O 1 O O A 00 sO 0 0 0 0 0 0 0 0 0 V 000?000 07 p1 W O Ac71 OCD 0,00000000 aD a to fA fA fA fA EA fA fA 40 fA 4f w fA fA fA fA 4, fA fA fA fA w rn sn cn N V M N N) 00 m OJ w N) N D j 0 W V N O V O W 0 i�D cOj OWj G0j s W Ul N O 04411 cT > A m CVJ1 OVOA O in W -(A00 W OA N 0 d O W Ln w N O 400 0 p~f cop O A O m f.VO V W O V c0 OD W OD p w coW Y I c0 0 O N OD V 01x0 OOO N A V W c0A -1 N 0 N W V OA O W O O w 0 m 00 ! O OD O G C o O O. 00 co o b. .Z7 CD A OOOOOOCOCn CD c� OwD W ^N N A O 01 �N V DZI (nC N - AO4WNN. MV 0 00 o A P w 4 0 00 O W 0 O0 V A O A cJc 4D N OW A W N- CV 00 - N W N V W O (n c0 N -7 A V VO) CVP 0. 0 C. vN OAVf A Om OD A0 O0 fG O 000+0 000f 0O 4A O QDV OOOOo W NO fA 41 yi M 4! EA fA fA fA fA 4i 4i fA fA to fA w fA fA !A fA fA fA fA fA fA 4) 4i 6Y fA fA 4) fA fA f.9 fA w 49 W W 4Nll r V ^W A W O N w tr O W a OD O 4O A DD W 01 O V Z NO1 V c0D N W W cN D O7 cb00O cD W O O1 O O 00 fDO ppff W W p1 0 W A 0 O1D�A A N c+ 400 O 4471 O 0071 V N (n j V CJI Ll 0 W N N N �:-4 y A W W O (I O N 07 W rZ: tO A W CO A O CO N Vt N V m t0 O W W W O ;t O cp W W W ± 00 (bO CD NAA 411 m 0D pl W 07 VIN AA 0” W N0w0m p A 0 N W W O p 00 W V G O7 O V O) { 71 w A O (7 c 0 f n 0 V V O V O O D A A c0 N 0 W O OO �4 w 00 00474 O o O C O 0 GOO N O 0000 000 N 0 0 0 0 O 0 0 C C O N1000 000 O N o ->,.o z'I o'a Ta,� - /—" CO) >,o X I r, �i m n / ♦ / O O, C a: M _ m y&i n mO V 3 f m m. a W;u mi- Tm�O 1 !o m .o O 0 N N N N N N N N N N N N N N N N N N N 1 M D = 3 OtO Oo V O4iA W N>O10 CDV a)W A W N>ObW V 004N W N> 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 Q O i m ~ mmOc> p�f�flc OC D.ZTI�m�oca,ZTj=m COc D.ZT1 MMC a o zz1-cpmzz�-cpmzz-a-cpmzz�-cpm< N O z pppp n1 ni W nv W n1 W W W W c,1 W W W W A � W N J W 0 J 0 W O b w A W 1Ni1 W q O q + N UI A W O tT W fT W N A fNll />t A V V CD O N>> NNNN T 0 N V A N V m OD 0 DD N V V1 0 A b V N N 0 b O 01 W V N V CD O tD 10 O N W (71 O+ O> W W IWO Oo O W W W OAo W O E • N W CD J N N N W 1y W O b 00D O a a A A V V N N A O N q N AO> ANNbAN W V NN W+O+(n 41A ANm N�NT V W N N � N O S A O N W N A O fN b V N V OND b N ib11 N N N V Oo�W NAOf t010 OOV1 W(VTO� W W OOAN W W NN A�NO� Q N N N N N L m �ti b N V r 94V b N L V A a N u a O A O N OD W 0 V N N 0 O N 0 N O O A N 0 > >> + 3 O D0f ibD g J A r W V V O W W or W A b .Na v + N> W N N r» M W+ m N> W p�S . i. r r... r r i . i. r r r. m V Df A V W A W V V i fbil �] 1 ib/1 N fA11 ON bb N � OOi NVi A peV Oo V N OD q DD O t0 A W N � W N N> pp W N>> N W W W N rn N O b OD V O J N V A m m O N T N b W IND A vt00 W W W ��AAObf N W 100 fA0NA �NOAi W O �NN00op W W.A..�1 W W W w W W W W W W w W W W W W WW to A m VA Y V V W 4m1 b N + W N + N AN pA1-----------(� ----------------- O A O W W W O O V V + J m A V wOl V A 00 A V O�NA NfOTI f01i �AO>A W mOODT� W NQOi W ONDOOrm p p� mm V pq b O + b Z. O b O I.1 _ b O OD + tp b H 4N1 WA N to A N � O W mOi W N W N A S+> N A W N W S W W N A W N N N b; 4 OD A N N A N ()I V O+ 10 W N O W V A N + O f11 N O 01 IO V 10 W tT m pp A b � N N � INJ r b J A A N d + W 1011 N b V A m N N N IO A 01 OI A A Of W W V A tli 01 V V OI W b IT aD A A V W W W 0 A b OI O) A 111 `• O b OI O V N 0 N W 0 N +OIDO> ANIO IOA0I ID Atn V ONtOA+010 W V N V V (T OoOi 1 A „A A e11 H H H H A 0 i A a a O N a A A u1 01 'p A b N pOp W W W + V N b W W N iD b Op O N tNp N+NNNN+>NN>+N»NNN(N(UJNNN W NNN»N� u 4 Ol 1011 � N `• N N � V A W O00 OD1f V O O y A U N(0T �0OV000t00 W OUNi O>JfN010D W Ole V V W AAA W OOD W.� 00 W N A N S W W N m b H Obi N A m A W w O O�D N+W V N�OWiAA00iAOWI fWOA W �O�tNO OWi V W �NNOWOJObi tWOAN p Z1N;0 UIp�N V NnN�fn .Z1 (iNNNN W n(i n!l1N NNN(i Ci N(� O rC 'C `G `G A rG .�' -. N •�G N r�C' rG `C K `G .a < N W; Na O=.� ?.O N? mONm?.O OVONIVO (VT A3 j N= n O 3 Ou J OVi A a 3 3 � i x o m to to N N iA io N IA N O F+ N VI n a A 000 V O I+ 0 i i to 00 V O V O V r to AA AR N IA to to to N to M, 9 C -P- N N Z4 n ISD ONO r' V O V . . A W N W N iA i/L lA 1/F iA N in t/T N NUl 1+ N O N N ON1 to W In N W IO N W F+ W O tVil N N 1M1 to N N M i/Y in to v A `n N N N O q .14 O V O p.INS W 0 , O O O V N O O O O N N iA N to N to N N to IA N OO O O O VV w 0O 000 O01 O O O O O O O O O O In W O O O cVn O O O w H N in {A to N to to to to T ih N N M to {A N v N tD ONO W Z. O 000 O W N IA to in IA in N io IR IA w V O V IND FN+ 0 i O' O W to iA ih tM1 N to to iA IA to 1+ 0 W W N I0 O N �I IOD O V N N to N Ih N IA to to to r `OVO O Ol V N lD r 0 i 0 0 00 cc o O r N N n in N N IA IA ;n to ha W t A O w V O N A Ion O O O to N O o O V1 N N to to w N N to to iA W N V O 100 In W O O O A + F O O O W tR V, W to IA i/>• IA IA IA to d V O O VA ►+ w O m to O A 0 O A N to 1M1 to N iA to lA iA N W fa VO A V `F0+ IOD N N lNn cn W O V V O 000 W N W A 0 V to to N H Ah to N IA in a O n N go 000 A ID G) D O A V , N t0 O� 0� r 000 O W L� LT N O D N to to to N to N tR to X0000 O F+ N VI n a m 0 0 0 0 0 p O O O O O toNJ N M, 9 C O O OND n FV D D m V . . . W N W W IAD S o O O O m p ID VI 01 00 V W N 16, IA N iA {o In to N to W In to to to in N to 0 0' O �` f+ m m 00 v A `n N N N O q Q O O O O O m p 0 0 0 0 0 0 00 00 O O O O N m n lA to N N Nhi N OO O O O m N a O01 O O O O O O O O O O p m 0000 to in iA iR to [A N IA to N to ih N N M to {A N w S Z. A Z r O `D VAt O O m a O 00 N (~ft lilt m C o O o O o O 0 0 0 0 0 0 O i , O O O O m A 0 0 0 0 0 p A r V DIA I~n C� A O V O In O O O o O O O m p to N M {A IA VY N to IA tn• Vf N to N IA to I/f io X0000 O F+ N VI n W m 0 0 0 0 0 p O O O O O N SA N N N N N to in O VO 2 O D m IO A F+_W z q S o O O O m p O O O O o O o 0 N 16, IA N iA {o In to N v A 0 0' O �` f+ m m 00 p `n N N N O q Q O O O O O m p 0 0 0 0 0 0 V. to N t/! io N to IA to to N N to to lA to N N Nhi N A N N a O01 N A 0000 0 '� 5�a 25 m 0000 N to ih N N M to {A N w Z. A r O `D VAt O O m Q O O OO O O p S o O o O o O 0 0 0 0 0 0 W to IA N N IA to to N A 30 A r V DIA I~n C� A O V O In O O O o O O O m p O O O O O O O O O O O O tn• Vf N to N IA to I/f io v A f+ IO chit W C m Z In In W O O O1 0 0 0 0 0 0 v O O O O O O V, to o to W N tin IA W �+ w t N h+ pp i V 0 OD W AA O V N p v i O A A 01 0D V Vl pOp a O F w N Ir. W-+ OVO c 9 C m n W O w N N W N N O if, N O N po O N N 8W O to 0 IN8 O N 00 S�00 O N V O 10 N to N O f1 Gl N g11aI T > 0 T O O OM O '0 00 DTII N 3 w A H H N O w o C •0 G m z o /moo (D 000 `� m C N 7 + O A N O n U (D C w d 3 n 0) N N N to to N N to N to H iA {A i^ to to IA I/T to 001F~+ N lD INO N V A W W W O~1 W N C O A V N 1p VI A In VI O VI O VI w w N O Ip O V1 O O O O O O O O O N m V 00 ID O O O O O O O O O N V V O 00 O O O O 0 0 0 0 0 0 N in In to IA to in to in to IA lA to in N N N to N N N to to N to N in N to V O N0 W 8 O, i i... O O O O N to to w to iA i/T IA iA in P. N 0 A O O 0 to to M H N to to N IA N 1+ r N O N O CD 0 00 00 A& {o N to to to ih W N lA to N iA Ih IN IA W r N O0 O l00 IA+ O 0 O O 0 0 O N iA N iA N N H to to to W O - N V w A W O N ri N O O W tF to N N to N N to IA N W F+ Ln w 00 W O A V N ko 100 O N W mOVO0On V 0 O w a C cn 1+ A 00 VI F0 O O Gi O O O O O O i 0 0 0 0 0 O O O O O N [A i/4 to ,n in {n in to m WVt VNI � O O O O O O O O O O O O O 0 0 COD O 0 0 0 N N to N to N Ih IA N Ln W In O 01 O O N y 0' 1 008 0 0 0 0 0 0 to to N to to N to to t/F 2 W W 00 N l~!1 (nn C 0 1' 0 0 0 0 0 N N ih to Sn to to IA to O W In O N N V n O 0 0 0 0 0' th th IA to to to SA to to a` 0 A r r w Z O O O O O $ O O o O O O O o to i/F to to IA IA t/A to in N N T `D In r N N O 00 OO O O O O O O O O 0 0 0 0 0 N to N N IA N to N N A O O N A OD O Q 0 0 0 0 25 00000 0 0 0 0 0 0 N in N N N V, Ill iA N a `VA1 r O �O O IA/I O A 0 0 S o 0 0 O O O o O 0 0 0 0 0 CO N to in N to to iA N lA A O I~/I O IOiI O D O O O O 0 0 O N N Vf in N in to N L. A h+ l0 INn w C vI v, 00 o O m Z O O O O O O O Cc) O 00 00 0 COD O O 0 W N io N iA [A iM1 N IA cn w ~ N r O V 00 1 4. W A N A 01 N a N 00 W 00 00 W N r O ' 0 0 0 0 0 0 VI W N F� A O O A Qi i i O O O a O O O N N N to N to to to in N VO 10p OND O o O O tM1 to to N N to N N N to r O O LO N 0 0' O O O N NIA iA iA N N i!L to In 1+ fa 41 W lL'0 A O O O to N N to to lA to N N Nhi N pN IND A i . i i O O O 1 O O O N N to to N to N in N to V O N0 W 8 O, i i... O O O O N to to w to iA i/T IA iA in P. N 0 A O O 0 to to M H N to to N IA N 1+ r N O N O CD 0 00 00 A& {o N to to to ih W N lA to N iA Ih IN IA W r N O0 O l00 IA+ O 0 O O 0 0 O N iA N iA N N H to to to W O - N V w A W O N ri N O O W tF to N N to N N to IA N W F+ Ln w 00 W O A V N ko 100 O N W mOVO0On V 0 O w a C cn 1+ A 00 VI F0 O O Gi O O O O O O i 0 0 0 0 0 O O O O O N [A i/4 to ,n in {n in to m WVt VNI � O O O O O O O O O O O O O 0 0 COD O 0 0 0 N N to N to N Ih IA N Ln W In O 01 O O N y 0' 1 008 0 0 0 0 0 0 to to N to to N to to t/F 2 W W 00 N l~!1 (nn C 0 1' 0 0 0 0 0 N N ih to Sn to to IA to O W In O N N V n O 0 0 0 0 0' th th IA to to to SA to to a` 0 A r r w Z O O O O O $ O O o O O O O o to i/F to to IA IA t/A to in N N T `D In r N N O 00 OO O O O O O O O O 0 0 0 0 0 N to N N IA N to N N A O O N A OD O Q 0 0 0 0 25 00000 0 0 0 0 0 0 N in N N N V, Ill iA N a `VA1 r O �O O IA/I O A 0 0 S o 0 0 O O O o O 0 0 0 0 0 CO N to in N to to iA N lA A O I~/I O IOiI O D O O O O 0 0 O N N Vf in N in to N L. A h+ l0 INn w C vI v, 00 o O m Z O O O O O O O Cc) O 00 00 0 COD O O 0 W N io N iA [A iM1 N IA cn w ~ N r O V 00 1 4. W A N A 01 N a N 00 W 00 00 W N r O ' 0 0 0 0 0 0 VI iJD Vf i/} i/> i/� i/T iJ► i1D ih iA i/? to i/� i!► ih �/? {/� N ih CL -0s0 - w O o (Do� N Mmo a -c T0� r-0)0)MW �(0,(DrM .0 yti a� CU 5. 0 ;mom N^ C NJ C m X Pr� O n O WO � rbb Opo m F� -1 lip 0 v` FA+ T F� TZ V m m Z W cn m O0 1+ r n m 'O O Z o 0 O 1� m (D < rjq M Orn I-� H L y w A m y W m -0 m y o, O LD m N0 Ln 0 0 o O , , 0 0 O U V 0 0 ,� N y N LCALA N N V _0 w fD O O O 0 �n+ 0 0 rF C 00 N V V N 00 O O O O 0 0 �0 0 0 0 I 3 i/� iJ► il) (/� Vf i/) Q N iA iA i/1 ih i/? i/> ih i/� ih V). y i^ iA C Q S In O F+ F' W A W N 0) Ch F' O lD Q i/T iJD Vf i/} i/> i/� i/T iJ► i1D ih iA i/? to i/� i!► ih �/? {/� N ih 'D C O rbb Opo oNo ham+ F� lD lip A lND FA+ OVl F� lD V ui cD car+ W r cn `m O O 4�- V I-+ lD In V Orn I-� Ln In w Vi W m f7 O LD �D N0 Ln 0 0 o O , , 0 0 0 0 0 0 m V N Ol V 00 w O O O O 0 0 0 0 0 0 v 00 N V V O 00 O O O O 0 0 0 0 0 0 i/� iJ► il) (/� Vf i/) i/> iA iA i/1 ih i/? i/> ih i/� ih V). i^ i^ iA In O F+ F' W A W N 0) Ch F' O lD Ul W U'1 m D 00 V lD p I--' O lD PO 4 41 -a tD N O V M In M O , , O A AC) 00 V U'1 W 01 V 00 00 00 V 0) 00 O N" A W V N N V V O Cn A O w A O F� w" N 00 iA i^ t4 iR iR A^ 1^ iA iA iR i/) to i^ iJh in- V? V)- A^ D A V _ N V (n W _ A O F N U7 00 N < -0 2 D A A O V N CO O LM a! ww V W :0 Z LD 00 , , , , , Oo W VI O P 0) 00 V O n m V A O F, 1-A V W 00 O N F" A W V W 0) O v A O I-+ W F -A F-+ 00 v n 1T r r v �° m 02 m' 2 N x o n R° fD 'a H m a s N nCi p m u°. v m c am m 0 3 = . !^ o aq r y �' O n 0 m Z uc, 0 m m I tp ff m m DSi m 0 ,.a CL m 1 po 2 D m fA -V m C u 0110 N K J O C m n CD � m n �o N ---------- ----- to - O O D A A N cc N N tVD W W 0~1 N N r C `O N A 00 V O `+ In 00 I+ 01 lA A D r N lD , V O O, O w A N O O A 01 w p W ID N YW1 V O V N V O W w V W Ln N N N N to V1 N to N if, to N N N ifT AN to to to V1 D V Ln a `�00p1 r V N O V1 t~D ONONOVO 1pW 0 A N W W AAl �D GI C W F00+ V O AN N W 000 ' ' O 00 00, 1+ O r N N N N N to 16 Ln N Vf VF to N N N in to P4 N'AD W N N "S N 00 N , N N N 12 N 9 10 `i1 O N N D1 �O 00 01 n V N D Q W , , , , VAi 1O 10 , , 01 A OO A A r s n F+ w O lVfl {Vp t011 ON1 000 V W N N N VY V• N to N tin to V1 N lA N N N N VT N t/1 0 O 0 w N A N r W t~+ ~0 r toN ^1 O CO O V O `D N 00 0 0p O N OO O O p O o O 00- O m 0 0 o 0 0 0 o g o O o o O p 0 0 0 0 o O o 0 0 0 0 0 N N VF to U, to iA Vf to to V1• N N N ih t/f IA M N N NN pf Z W W V W LD A O 00 N l~!1 V~i C mn c0 , , , O O O O O , , O O O O , m O 0 0 0 0 0 O O O O D N N to V• to N Vf ur N in to N N N i/1 N N N ih V? L NH 2 a N V N o A SO O F+ N V1 f1 O O O O O, -0-0 O O O m lV,r 0000 0 0000 D N N N Vf N VF H V1 Vf Vf tl1 N Vf N N N Vt iA to N S a a o 8 8 p m O O O O O O N N N N N N VY AA to V1 N N N V) V/ SA N V1 N V1 A O N N�' A V1 W A CO N m w p W , , , Q 40+ O O D 1000 O N N A^ to 1 VF to N iA 1! to N t/L W N VT iA N Vf N NN O N N V O O a O V N O O O A O 0 , CD 00 CD Q , m , , , , , 00 O O O O O O O N NNN to Vf iA iN VFNN 41, 'La to VF tin N iA Vf ao 0p V V V O O O CD , , , o O O , m , , , 0 D ca O O o C. O N N to ut to VV to N N N 1n N N to N N V1 Vf Vf ut N 00 m ONN O m WA ' ' 1NV 8 ' D O O Cl O OOOO N N in N Vf V1 N .6, to to N N N iA to to V,• V1 in N W N F4 00 W N N C �D V V 0 0 0 p 00 N N O1 W W O O V VI 01 Z g S l0 00 O 0000 pppp D 0 0 0 0 0 0 N N N Vf to VV t/1 to N VY to N to N N V> Vf N uV N N NN N V C O H VI F` 00 W A V N to O A W W N N V1 -4 V r ut N 0 O A a N 00 0'o0 A N 0001 Y V 00vCh �V ,OO AV 11,A V O N wV 0 VO V 00 A O O w N w OD V1 --1 -0 n p p 5 p r TI -a p* T-1 K m -a p n M 1n �0 C r 0) 1n Ln(D 03 aQ rr rD S W N Z � 1-1 O T r+ ara (D Z p X << r) go r�ODD ora m v N M Cu T M; m m 0 C)(A -0 M r- M m p ' M� N N V1 < OQ n 2 m -0 �+ O rr n 'O Z C <„ rD rD rD N �+ (Ac I F O (A S rD 3 rDm CA cr m rD w rD r7 N rD C [7 vi- -V�- w W N ,A 4�lk I -A 00 a% w V} ih V/ . Vr .Vr�" w 4:h N7 `c0G `000 N O i/} ih ih in• ih ih ih ih I.A. to ih V - in• i/} i/} i/? ih in• (/l, i/} ih ih N 00 1-4 Ln Ln to 00 uj w Ln N 1-, 0 00 00 O 1— N N `CVl1 N N 00 4:kV 00 , al N V V , O O Ab W O�-A N O W 00 00 � of w N V O V CD W O O 1— V - in• i/} i/} i/? ih in• (/l, i/} ih ih i/). i/} i/j- 4 ih i/1. i/> i/> 4 rj- V/ . i/Sh I-, 00 I� Ln V N 00 Ln w N 1-, 0 00 00 O 1— O W W V N V O 00 , , , N V V V O O b `Ln 1. O, O 00 00 V O W w V W i/). i/} i/j- 4 ih i/1. i/> i/> 4 rj- V/ . i/Sh I-, I� 131 N lD Ln N 1-, lD OD Lo .p I'li O A V N C O V W O , 1-4 W N O Ln b `Ln 1. O, O O 00 00 O Pj U'1 V V 0 000 O O W V1. i/) i/. ih in• i^ i/h i/� i/h 4./h i/} N I� 131 N lD Ln N 1-, lD N Lo .p I'li O A V N COD N V W O , , W N O (!7 'MN `Ln 1. O O O O 00 O U9 U'1 V V O 0 S O V V1. i/) i/. ih in• i^ i/h i/� i/h 4./h i/} i/1 w V V1 W O V W LIZ ih W �O N 00 O 00 O W 00 00 N i/�- i/? ih ih 'V- i/} ih mn N I� [31 Ol l0 ,nt N W V W W lD 00 � Ln W m w W w W O Un N N w lD W 0 N N O D � (D N O 1-" W w 0 00 W U'1 W W G N N N O 00 W ' O N W O O;h. O � � N N I� dl V 0o N W N Dl N aq IQ O 00 W 00 0o W N m Fi , 0 %0 0 %0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 7D T !-� < '< N I� V CD 00 .� N 00 i/} ih i/. iR ih i^ in. O �. W I-� m 0o O n N O W 00 O N O N co O rn N N O O O O O 00 0 0 0 0 0 N I-, I� 131 N lD Ln N 1-, lD N W .p W O OO pl V O W W O O O O O U9 U'1 0 0 0 0 0 0 0 i/1 w V V1 W O V W LIZ ih W �O N 00 O 00 O W 00 00 N i/�- i/? ih ih 'V- i/} ih mn N I� [31 Ol l0 ,nt N W V W W lD 00 � Ln W m w W w W O Un N N w lD W 0 N N O D � (D N O 1-" W w 0 00 W U'1 W W G N N N O 00 W ' O N W O O;h. O � � N N I� dl V 0o N W N Dl N aq IQ O 00 W 00 0o W N m Fi , 0 %0 0 %0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 7D T !-� < '< N I� V CD 00 .� N 00 i/} ih i/. iR ih i^ in. O �. W I-� m 0o O n N O W 00 O N O N co O rn N N O O O O O 00 0 0 0 0 0 N GOLF DEPARTMENT - DRAFT FY 2022 BUDGET - rev 10/17/20 EXPENDED EXPENDED EXPENDED EXPENDED BUDGETED REQUESTED FY2017 FY2018 I FY2019 FY2020 FY2021 FY2022 Maintenance $ 547,282 $ 563,501 Maintenance $ 223,099 $ 240,563 administrative } $ 232,625 $ 238,714 Administrative $ 225,675 $ 223,655 $ 44,033 I $ 45,146 $ 49,044 $ 16,525 $ 16,859 $ 15,902 rlObligations $ $ 42,208 $ L $ 1,290,686 $ 1,331,380 $ 573,351 $ 588,859 $ 595,164 $ 606 $ 280,357 $ 221,794 $ 305,271 $ 315 $ 245,278 $ 253462 $ 276,534 $ Z68- $ 206,468 $ 161,572 $ 198,536 $ 213 $ 44,033 $ 41,237 $ 47,638 $ 50 $ 16,525 $ 17,299 $- 18,072 $ 17 $ $ $ 42,208 $ 42 $ 1,366,012 $ 1,284,724 $ 1,483,423 $ 1,533 GENERAL EXPENSES i Clothing -Maintenance $ 7,453 $ 9,085 $ 10,357 _ $ 8,766 $ 8,500 $ 9,000 Clothing -Administrative $ - $ 1,657 $ $ - $ 2,000 $ 4,000 Oil/Grease-Maintenance $ 1,474 $ 2,142 $ 4,104 $ 2,628 $ 3,000 $ 3,000 Diesel Fuel $ 9,086 $ 12,033 $ 14 ,759 $ 12,493 $ 10,000 $ 13,000 Heating -Maintenance $ 2,355 $ 2,992 $ 2,909 $ 2,440 $ 3,000 $ 3,000 Heating -Clubhouse $ 11,261 $ 11,264 $ 11,933 $ 9,048 $ 11,000 $ 12,000 Gasoline -Maintenance $ 7,195 _ $ 11,796 $ 72,245 $ 10,112 $ 8,500 $ 13,000 Elactriciry-Maintenance $ 9,423 $ 6,481 $ 5,291 $ 4,905 $ 6,000 $ 6,000 Electricity -Clubhouse $ 43,087. $ 36,459 $ 36,191 $ 31,131 $ 36,000 $ 36,000 Electricity -Irrigation $ 27,985 $ _21,434 $ 20,661 $ 19,152 $ 22,000 $ 22,000 Electricity -Driving Range $ 6,779 $ 3,824 $ 3,669 $ $ 4,000 $ 4,000 R & M Equipment $ 72,346 $ 90,095 __ $ 80,149 __3,439 $ 71,672 $ 80,000 $ 80,000 R & M Irrigation $ 61,244 $ 39,280 $ 31,904 $ _ 19,388 $ 35,000 $ 35,000 Professional/Technical $ 1,778 $ 3,352 $ 3,842 $ 5,083 $ 4,500 $ 5,000 Phone -Maintenance $ 636 $ 668 $ 628 $ 630 $ 600 $ 700 Phone -Clubhouse $ 966 $ $ 912 1 $ 911 $ 850 $ 900 Alarm -Maintenance $ 1,141 $ _980 1,084 $ 1,454 1 $ 963 $ 1,100 $ 1,100 Alarm -Clubhouse $ 4,525 $ 5,746 $ 5,367 $ 672 $ 1,100 $ 1,100 Office Supplies -Admin. $ 8,346 $ 9,116 $ 8,705 $ 10,087 $ 9,000 $ 9,000 Score Cards $ 3,480 $ 3,220 $ 3,859 $ 1,610 $ _ 3,600 $ 4,000 Maintenance Supplies $ 8,876 $ 10,582 $ 12,206 $ 7,698 $ 8,000 $ 9,000 Range Supplies $ 10,061 $ 7,646 $ 9,362 $ 6,292 $ 8,000 $ 13,000 Computer Services $ 7,173 $ 6,676 $ 6,860 $ 7,648 $ 7,000 $ 8,000 Office Supplies-Maint. $ 409 $ 375.1 $ 210 $ 693 $ 500 $ 500 Custodial Supplies/Services $ 6,577 $ 10,899 I $ 19,320 $ 17,164 $ 20,000 $ 35,000 Rubbish Rem_ oval/Sanit. $ 15,421 $ 19,886 $ 23,613 $ 19,778 $ 26,000 $ 26,000 Seed & Sod $ 35,383 $ 24,061 $ 12,388 $ _ 17,618 $ 20,000 $ 25,000 Tee & Green $ 8,419 $4,708 $ 11,269 1I $_ 2,292 f $ 8,000 $ 12,000 Landscaping $ 2,957 $ 3,633 $ 4,407 $ 907 $ 5,000 $ 5,000 Topsoil & Sand $ 22,291 $_ 57,659 $ 27,427 $ 25,064_7$__ 30,000 $ 30,000 Fertilizer $ 72,922 $_ 88,862 $ 77,784 $ 65,762 $ 80,000 $ 80,000 Fungicide $ 129,432 $_ 94,907 $ 99,220 $ 21,640 $ 110,000 $ 110,000 Insecticides $ 11,784 $ 10,347 $ 14,857 . $ 2,580 $ 15,000 $ 15,000 Soil Amendments $ 55,312 $ 43,865 $ 51,894. $ 62,709 $ 50,000__$ 55,000 RidinCart Lease $ 119,986 $ 119,986 $ 119,986 $ 118,271 $ 111,000 $ 1_11,000 Clbhse Fumish/Repair $ 35,416 $ 56,343 $ 31,015 $ 30,979 $ 40,000 $ 30,000 Credit Card Expense $ 46,496 $ 46,461 $ 48,924 $ 56,231 $ 57,000 $ In State Travel-Maint $ 705 $ - $ 677 $ 702 $ 450 $ _55,000 450 Meetin el-Maint. sg !Trav $ 858 $ 1,404 $ 1,125 $ 252 $ 2,000 $ _ 2,000 Meetings/Travel-Admin. $ 199 $ 537 $ 316 $ 124 $ 500 $ 500 Dues Subsc' ts-Maint. $ 1,356 $ 2,525 $ 740 $ 226-5 $ 1,520 $ 1,6DO Dues Subscrpts-Admin. _ $ 2,255 $ 2,518 $ 2,270 $ 2,270 $ 2,300 $ 2,500 Adverts/MarktlPromo $ 67,173 $ 31,374 $ 22,554 $ 19,554 $ 30,000 $ 50,00_0 OSHA Training Environmental Monitoring $ $ 2,500 2,700 $ $ 2,500 3,000 TOTAL OPERATING EXP. _ $ 942,021 $ 917,958 $ 857,361 $ 701,565 $ 887,220 $ 943,850 PRO SHOP PURCHASES $ 200,_ 000 $ 230,000 FRINGE BENEFITS " - L'rfe Insurance $ -591 $ 600 Unemployment _ $ 54,000 $ 55,000 Health Insurance _ � $ 282,454 $ 300,000 Medicare Tax_ $ 22,000 $ 22,000 Retirement/Pension $ 240,553 $ 250,000 TOTAL FRINGE BENEFITS $ 599,598 $ 627,600 CAPITAL $ 110,000 $ WORKERS COMPENSATION _ _ _ $ 16,000 $ 16,000 PROPERTY INSURANCE $ 75,080 $ 80,000 OPEB T $ $ 18,000 INDIRECT COSTS _ _ $ _17,277 114,967 $ 120,000 EXPENSE BUDGET TOTAL $ 2,020,142 $ 2,035,450 0 0 0 0 z zz z n m >, 7 7 7 7 v N N N (n 4 a- Vf G. m m m m m�� 70 C" Q' Q O G) 0) 0) (A (D M M m - = = 7 L N y L z = h rt 7 7 7 IZ O. Q rL EL z z 3 O 7 7 m fD C rte+ rt m m a uo 3 `� C co m o — = 3 d4 vOi O fD N CD 00 S m m w 7 (D C an O' p' U O p p N r+ O a) NJ N F+ V N W FV+ 1p W 00 00 O W ' 01 � 00 00 V l0 lNn Fes+ W V V �. N N (D 00 Ql ' O V l0 N N00 W N F' V O J." 3 O) . Ln M (n m Cl) l0 N Ln 00 N a - PA T I Ln N A N 01 to 00 W F-+ W F•+ N N H U1 N W I--' W O l0 Un V1 N a) F-' Fi 00 m 00 01 F-' 0) V N _2 N N NJ Ln W I--' I�j F+ I--& 00 O O V 0 01 W Un N 01 N hl N 00 O (n ti 00 O 01 V O ✓ N F+ O 9-n NJ N W 0000 �� V kr N 0000 w U1 N W N 0� O N N O F-, M NJ Ln NI"V � N N F' N W l~0 lVp Cp A O U7 N N 01 l00 l0 01 I N O N N �' I"' O F-+ hvi N N W N N N O lVp O l0 00 N V O Ol 0) A Ol V 00 O O F-+ mV)- tR t/? iRLn N (n O M N \ N A F+ W W 0) V 00 Ln N 41 A W O 00 (n V A 00 N O M N 1.- 00 O 00 O O W N U9 O W F-' (n Ln O W N W Ln n Vl- tR vi- � N O r N (D N W F -L W < (D N 01 W N W W -I W L D N w 0) W N N 00 00 W 0 Ln rp O• 0000 W O W W O N Oo0 01 V W 0) a) ONO N w 0 V 0) 0 0 00 F-+ 0 0 0 N 0 O (n Onsite Visit Report The Captains Golf Course Brewster, Massachusetts Visit Date: June 30 2020 Present: Mr. Mark O'Brien, Captains Golf Course Director of Operations, Town of Brewster Mr. Mark Nelson, Principal, Horsley Witten Group, Inc. Mr. Chris Miller, Director of Natural Resources, Town of Brewster Mr. Tom Flynn, Assistant Golf Course Superintendent, Town of Brewster Mr. Dwight Wiggin, Assistant Golf Course Superintendent, Town of Brewster Mr. Steve Mann, Independent Consultant, Former Superintendent at The Captains Golf Course Mr. Paul M. Jacobs, USGA Green Section United States Golf Association Paul M. Jacobs, Agronomist I Green Section I Northeast Region 1631 Main St., 2nd Floor I Hellertown, PA 18055 (C) 734-642-5927 j (0) 610-515-1660 1 Piacobs(a)usga_org The USGA Green Section develops and disseminates sustainable management practices that produce better playing conditions for better golf. Executive Summary It was great to make a half-day Course Consulting Service visit to The Captains Golf Course on June 30, 2020. This visit was a follow-up to our conference call that was held earlier this year in May. The primary purpose of the visit was to evaluate the golf course and determine opportunities to reduce nitrogen fertility inputs on the golf course while maintaining turf health and ideal playing conditions. More specifically, we closely examined fairway contours and identified areas where fairway acreage could be reduced without having a significant impact on playability. Nitrogen fertilizer is essential for providing dense and healthy turf and ideal playing conditions. Therefore, simply eliminating nitrogen fertilizer on the golf course is not ideal because playing conditions would rapidly decline. In our conference call in May, we discussed opportunities to reduce nitrogen fertility rates on the golf course. The pre-existing application rates were not exceptionally high, but some minor reductions can likely be made with minimal impact on playability and turf health. To that end, we discussed reducing the total amount of fairway acreage because the primary rough can be maintained with less nitrogen fertilizer than fine turf areas such as fairways. The primary focus for reducing fairway acreage was in the beginning portions of the fairways. On many of the holes the fairway extends close to the forward tee. Most golfers with slow swing speeds that play from the forward tees can carry the ball approximately 60 — 75 yards, so extending the fairway closer than that is unnecessary. The following table outlines topics that were discussed during our visit. These topics are discussed in greater detail throughout the remainder of this report. Table of Contents: Nitrogen Fertilizer Reduction................................................................................................. 3 General Observations and Recommendations........................................................................... 3 Starboard Course Hole by Hole Recommendations................................................................... 4 Port Course Hole by Hole Recommendations............................................................................ 6 Fairways................................................................................................................................... 8 Observations.............................................................................................................................. 8 Recommendations..................................................................................................................... 9 Summary.................................................................................................................................. 9 AdditionalConsiderations.................................................................................................... 11 2 USGA& Nitrogen Fertilizer Reduction General Observations and Recommendations 1. The report provided in May outlines the importance of nitrogen fertilizer use on the golf course and recommendations for application rates and timing. 2. The fairways will likely require more nitrogen fertilizer than the primary rough to maintain acceptable playing conditions. Therefore, it would be advantageous to reduce the total fairway acreage on the golf course to help reduce nitrogen fertilizer usage. Many of the fairways extend close to the front edge of the forward tees. The average female golfer has a swing speed of approximately 60 — 70 miles per hour which equates to a driving distance of approximately 140 —150 yards. The total carry distance for this golfer is approximately 100 yards. However, we estimated that some golfers likely carry the ball shorter than 100 yards so we made the assumption that golfers with even slower swing speeds would be able to carry the ball at least 65 yards. Therefore, any fairway that extends closer than 65 yards from the forward tee is not necessary and can be converted to primary rough without having a significant impact on playability. Several of the fairways on the golf course already begin farther than 65 yards from the forward tee. For this reason I would not expect proposed changes to the fairways to impact playability. As discussed in the May report, converting the fairways to primary rough will be completed simply by allowing the grass to grow to a taller height of cut by not mowing it for several weeks. Converting in this manner will provide the option to mow the area back down to fairway height of cut if necessary. The areas of fairway that are converted to primary rough should be converted this fall. In areas that will be converted to primary rough, stop mowing in late September when the amount of play on the golf course begins to decline. A gradual change at this time of year and the following spring will be less noticeable by golfers and less likely to generate negative feedback. 3. As discussed in the May report, many of the holes are too long for golfers with slower swing speeds who are playing from the forward tees. Forward tees that play from a yardage that is too long means golfers with slower swing speeds cannot reach greens in regulation. This equates to more challenging golf for players with high handicaps and slower rounds of golf for everyone one the course. Constructing new forward tees that are at appropriate yardages closer to the green will provide additional opportunity to reduce total fairway acreage. On some of the holes, the tees should be relocated more than 100 yards closer to the green to provide an appropriate challenge. Constructing new forward tees is the most positive impactful change that could be made to the golf course at this time in my opinion. Constructing forward tees does not need to be expensive or an elaborate process. Several courses have had good results by constructing a flat and level teeing surface within the fairway contours with a sand based rootzone mix and maintaining the entire tee top as fairway turf. This streamlines maintenance and does not add any additional maintenance costs. Forward tees can be built into the fairway to streamline maintenance. However, a flat area should be built. Tees that are placed in unlevel areas in fairways are typically not used. 4. As discussed in the May report, the estimated annual nitrogen fertility requirement for fairways is approximately 2 pounds of nitrogen per 1,000 square feet annually. The estimated annual nitrogen requirement for primary rough is approximately 1 pound of nitrogen per 1,000 square feet. The design of the golf course lends itself to provide dense and healthy turf in the fairways and primary rough directly adjacent to the fairway and letting the rough gradually become more drought stressed and rugged as it gets closer to the tree lines on the perimeters of the golf holes. Starboard Course Hole by Hole Recommendations The table below outlines the current distance from the forward tee to the beginning of the fairway and recommended yardage at the beginning of the fairway that can be converted from fairway to primary rough. In most cases the beginning of the fairway is recommended to begin approximately 65 yards from the forward tee. This yardage gives golfers with very slow swing speeds (less than 60 miles per hour) the opportunity to still reach the beginning of the fairway. The fairways are approximately 25 yards wide on most holes. This equates to a reduction of approximately 4,000 square feet of fairway for every 20 yards that are converted from fairway to primary rough. 4 U%,' 1 40 25 10 45 20 2 10 30 11 40 35 3 55 20 12 52 10 4 70 0 13 61 0 5 65 0 14 45 20 6 70 0 15 60 10 7 70 0 16 55 10 8 65 0 17 35 30 9 70 0 18 65 0 Number 1: The fairway begins 40 yards from the forward tee. Convert the first 25 yards of fairway to primary rough. Number 2: The second hole is a downhill par -3 and the beginning of the fairway starts 10 — 15 yards from the forward tee. Convert the first 30 yards of fairway to primary rough. Because the hole is a par - 3, all it requires is an approach in front of the green. The approach should extend into the flat area in front of the green so that balls that may roll off of the green have a chance to remain in the approach and not come to rest up against the primary rough and fairway interface. Number 3: The front edge of the fairway begins 55 yards from the forward tee. However, this tee shot is downhill so the first 20 yards of the fairway can be converted to primary rough. Number 4: The 4th hole is one of the most challenging tee shots on the golf course for golfers with slower swing speeds. The fairway begins 70 yards from the forward tee and is severely uphill. Additionally, this hole is more than 100 yards too long for golfers with slower swing speeds to be able to reach this green in regulation. Do not change the fairway mowing patterns on less on additional forward tee is constructed. This hole is a great example of how adding properly located forward tees can improve pace of play, golfer enjoyment, and create additional opportunity to reduce fairway acreage. Number 5: The 5th hole is a par -3 and the tee shot requires a forced carry for golfers playing from all sets of tees. No changes should be made to the fairway mowing patterns. However, adding a new forward tee on the right side of the hole closer to the green should be considered to provide golfers with slower swing speeds an opportunity to reach the green without having to carry a hazard. Number 6: The fairway begins 70 yards from the forward tee. No changes are recommended. 5 Y%W Number 7: The front edge of the fairway begins 70 yards from the forward tee. Additionally, this tee shot is severely uphill. No changes should be made to the fairway mowing contours at this time. Hole 7 is another great example where additional forward tees are needed. If a new forward tee is built the fairway mowing contours could be changed, but the beginning of the fairway should still begin so that golfers from the White tees can see the beginning edge of the fairway as it extends over the hill. Number 8: The fairway begins 65 yards from the forward tee. Similar to Hole 7, this is a blind tee shot that is severely uphill. No changes are recommended to fairway mowing patterns on this hole. Number 9: The fairway begins 70 yards from the forward tee. No changes are recommended to fairway mowing contours on this hole. Number 10: The front edge of the fairway begins 45 yards from the forward tee. The first 20 yards of the fairway can be converted to primary rough. Number 11: The front edge of the fairway begins 40 yards from the forward tee. Hole 11 is a par -3, so most players are landing the ball close to the green. The first 35 yards of this fairway can be converted to primary rough. The area where the fairway narrows down currently would be an appropriate place to connect the new beginning portion of the fairway. Number 12: The fairway begins 52 yards from the forward tee. The first 10 yards of this fairway can be converted to primary rough. Number 13: The fairway begins 61 yards from the forward tee. No changes are recommended to mowing contours on this hole. Number 14: The fairway begins 45 yards from the forward tee. The first 20 yards of fairway can be converted to primary rough. Number 15: The fairway began 60 yards from the forward tee. The first 10 yards of this fairway can be converted to primary rough. Number 16: The fairway begins 55 yards from the forward tee. The first 10 yards of this fairway can be converted to primary rough. Number 17: The fairway begins 35 yards from the forward tee. The first 30 yards of this fairway can be converted to primary rough. Hole 17 is a par -3 with a large bunker in front of the middle portion of the green. The fairway should begin a few paces in front of the bunker. Number 18: The fairway begins 65 yards form the forward tee. No changes are recommended to mowing contours on this hole. Port Course Hole by Hole Recommendations The table below outlines the current distance from the forward tee to the beginning of the fairway and recommended yardage at the beginning of the fairway that can be converted from fairway to primary rough. C 1 40 30 10 60 2 57 10 11 45 20 3 45 30 12 80 0 4 65 0 13 65 0 5 45 20 14 65 0 6 25 40 15 45 20 7 10 25 16 83 L 8 45 25 17 83 0 9 50 15 18 45 20 Number 1: The fairway begins 40 yards from the forward tee. The first 30 yards of this fairway can be converted to primary rough. Number 2: The fairway begins 57 yards from the forward tee. The first 10 yards of this fairway can be converted to primary rough. Number 3: The fairway begins 45 yards from the forward tee. The first 30 yards of this fairway can be converted to primary rough. Hole 3 is a par -3 that plays downhill. Most players will be landing the ball on the green or just in front of the green. A fairway that extends 50 yards or more from the front edge of the green is unnecessary. Number 4: The fairway begins 65 yards from the forward tee. No changes are recommended to mowing contours on this hole. Number 5: The fairway begins 45 yards from the forward tee. The first 20 yards of this fairway can be converted to primary rough. Number 6: The fairway begins 25 yards from the forward tee. The first 40 yards of this fairway can be converted to primary rough. Number 7: The fairway begins 10 yards from the forward tee. The first 50 to 60 yards of this fairway can be converted to primary rough. However, because the Yellow tees are located on the other side of the hazard some players playing from this set of tees may not be able to reach the fairway if it begins 50 yards further from where it is currently. Therefore, start by converting the first 25 yards of this fairway to rough and see what kind of impact this has on playability from the Yellow tees. Number 8: The fairway begins 45 yards from the forward tee. The first 25 yards of this fairway should be converted from fairway to primary rough. 7 , WA Number 9: The fairway begins 50 yards from the forward tee. Convert the first 15 yards of this fairway to primary rough. Number 10: The fairway begins 60 yards from the forward tee. The tee shot from the forward tee is blind and already requires 60 yards of carry. No changes are recommended to mowing contours on this hole. Number 11: The fairway begins 45 yards from the forward tee. Convert the first 20 yards of this fairway to primary rough. Number 12: The fairway begins 80 yards from the forward tee and is uphill. This is a lengthy carry for players with slower swing speeds. No changes are recommended to mowing contours on this hole. Number 13: The fairway begins 65 yards from the forward tee. No changes are recommended. Number 14: The fairway begins 65 yards from the forward tee. No changes are recommended. Number 15: The fairway begins 45 yards from the forward tee. The first 20 yards of this fairway should be converted to primary rough. Hole 15 is a par -3 with a fairway bunker located in the middle of the fairway. The fairway should begin a few paces in front of the middle fairway bunker. Number 16: The fairway begins 83 yards from the forward tee. No changes are recommended on this hole. Number 17: The fairway begins 83 yards from the forward tee. Hole 17 is a long par -3. No changes are recommended to mowing contours on this hole. Number 18: The fairway begins 45 yards from the forward tee. Convert the first 20 yards of this fairway to primary rough. This tee shot also plays downhill, which will make the 65 yard carry to the beginning of the fairway that much easier Fairways Observations 1. The fairways were in good condition and contain primarily creeping bentgrass. There are small amounts (less than 15 — 20%) of Poa annus in some of the fairways, but most of the fairways are greater than 80% creeping bentgrass. Creeping bentgrass is the desired species for turf on the fairways because it has greater drought tolerance and is less susceptible to decline during periods of stressful environmental conditions. 2. Plant protectants must be applied to the fairways periodically throughout the season to maintain turf health. This is another reason why reducing total fairway acreage is a good idea. With less fairway area, fewer plant protectants will need to be applied. This will save time and money and reduce the total amount of plant protectants that are applied to the golf course. 8 li, Recommendations 1. Include a Class B growth regulator, such as Cutless® or Trimmit® with the Primo Maxx® that is already being applied to the fairways. Class B growth regulators such as Cutless or Trimmit regulate Poa annua more aggressively than creeping bentgrass. As a result, creeping bentgrass is given the competitive advantage and will gradually increase in population over time. Tank -mixing Primo with a Class B growth regulator is a good idea because the Primo will provide regulation sooner following application and helps improve leaf texture and density. The addition of the Class B growth regulator is focused primarily on reducing Poa annua populations gradually over time. Plant growth regulators should be applied according to growing degree days. This topic was discussed in great detail in the May report. Note that ideal reapplication intervals are different for turf mowed at fairway height of cut versus turf mowed at putting green height of cut. The ideal reapplication intervals are in the table that was provided in the May report. When tank - mixing Class A and Class B growth regulators, always follow the Class B reapplication interval. 2. Preventative fungicide applications should continue to be made on the fairways for dollar spot control. The following points outline chemical control options for dollar spot disease. The DMI fungicides, such as Banner, Bayleton®, Tourney® and TorqueTm are relatively inexpensive and can provide good dollar spot control. However, if these products have been used for an extended period of time resistance can develop. If resistance has developed to older DMI fungicides, such as those listed previously, you may want to try some of the newer DMI products such as Maxtima® or Navicon°. The SDHI fungicides provide great control of dollar spot disease. Some older SDHI fungicides include Emerald® and Xzemplar®. Newer SDHI fungicide options that would be effective for dollar spot control include Velista® and Posterity®. The SDHI fungicides do not have any growth regulating effects like the DMI fungicides do. For this reason, many facilities try to use the SDHI fungicides during the summer months and the DMI fungicides in the spring and fall seasons when environmental conditions are less stressful. Summary The golf course was in great condition considering resources available for daily maintenance. After touring the golf course I am confident that the total acreage of fairways can be reduced to achieve part of the total nitrogen reduction goal that has been set by the state. Reducing the total fairway acreage will not only reduce the total amount of nitrogen that is required to maintain turf health but will also reduce the total amount of time required to mow the fairways as well as the total amount of plant protectants that need to be applied to maintain turf health on the fairways. In the long term, I strongly encourage you to build additional forward tees to provide golfers with slower swing speeds an opportunity to reach greens in regulation. This will improve golfer satisfaction and pace of play. Additionally, adding new forward tees will create additional opportunity to reduce total fairway acreage. 9 I enjoyed my visit to The Captains Golf Course and look forward to working with you all in the future. Your hospitality was much appreciated. If you have any questions about anything in this report, or if I can be of further assistance at any time, please do not hesitate to contact me. Respectfully submitted, Paul M. Jacobs, Agronomist USGA Green Section, Northeast Region Distribution: Mr. Mark O'Brien, Captains Golf Course Director of Operations, Town of Brewster 10 Additional Considerations The USGA appreciates your support of the Course Consulting Service. Please visit the Course Care section of usga.org to access regional updates that detail agronomist observations across the region. Also, please visit the Water Resource Center to learn about golf's use of water and how your facility can help conserve and protect our most important natural resource. USGA Green Section Record If you would like to receive the USGA's electronic publication, the Green Section Record, click here. It is free, informative and sent directly to you via email every two weeks. 11 About the USGA Course Consulting Service As a not-for-profit agency that is free from commercial connections, the USGA Course Consulting Service is dedicated to providing impartial, expert guidance on decisions that can affect the playing quality, operational efficiency and sustainability of your course. First started in 1953, the USGA Course Consulting Service permits individual facilities to reap the benefits of on-site visits by highly skilled USGA agronomists located in Green Section offices throughout the country. 12 For questions regarding this report or any other aspect of the USGA Course Consulting Service, please do not hesitate to contact our office. 1 Af - �_ ,ala ,� -; _ lStArk Onsite Visit Report Captains Golf Course Brewster, Massachusetts Visit Date: May 5, 2020 Present: Mr. Mark O'Brien, Captains Golf Course Director of Operations, Town of Brewster Mr. Mark Nelson, Principal, Horsley Witten Group, Inc. Mr. Chris Miller, Director of Natural Resources, Town of Brewster Mr. Tom Flynn, Assistant Golf Course Superintendent, Town of Brewster Mr. Dwight Wiggin, Assistant Golf Course Superintendent, Town of Brewster Mr. Paul M. Jacobs, USGA Green Section United States Golf Association Paul M. Jacobs, Agronomist I Green Section I Northeast Region 1631 Main St., 2nd Floor I Hellertown, PA 18055 (C) 734-642-5927 j (0) 610-515-1660 1 pjacobs(c usga.org The USGA Green Section develops and disseminates sustainable management practices that produce better playing conditions for better golf. Executive Summary It was great to get together for a conference call and perform a virtual Course Consulting Service visit on May 5, 2020. The purpose of this visit was to evaluate the current use of nitrogen fertilizer on the golf courses and explore opportunities to reduce nitrogen fertilizer use to reduce the amount of nitrogen that could potentially leach through the soil and into groundwater. The Town of Brewster is attempting to reduce the amount of nitrogen that is reaching groundwater and would like to see if nitrogen fertilizer use on the golf courses can be reduced without negatively impacting the conditioning of the golf course. There are several factors that influence the likelihood for nitrogen to leach through the soil, and research may be performed on site in the future to determine the actual amount of nitrogen that is leaching, instead of applying the state accepted 20% leach rate across all fertilizer applications. After reviewing fertilizer records, it was apparent that the golf course has been applying appropriate rates of fertilizers, but several changes are recommended to help reduce the total amount applied. The topics discussed during our conversation are outlined in the table below and discussed in greater detail throughout the remainder of this report. Table of Contents: Nitrogen Fertilizer Use and Opportunities For Reduction ................................................... 3 Observations.............................................................................................................................. 3 Recommendations..................................................................................................................... 4 ForwardTees........................................................................................................................... 7 Observations.............................................................................................................................. 7 Recommendations..................................................................................................................... 8 PuttingGreen Management.................................................................................................... 9 Observations.............................................................................................................................. 9 Recommendations................................................................................................................... 10 Summary................................................................................................................................ 11 AdditionalConsiderations.................................................................................................... 12 Nitrogen Fertilizer Use and Opportunities for Reduction Observations 1. The use of nitrogen fertilizer is critical on turfgrass to promote growth and recovery from traffic and to reduce the likelihood of disease development and weed encroachment. However, there is a concern to limit the use of nitrogen fertilizers to reduce the likelihood for nitrogen to leach into groundwater. Applying appropriate rates of nitrogen fertilizer to turfgrass reduces the likelihood for several different turf diseases (e.g., dollar spot, rust, anthracnose) and weed encroachment. Under low nitrogen fertilizer programs, these pests would require additional herbicides and fungicides to control. The USGA article The Driving Force! explains the importance of nitrogen fertility in greater detail. Nitrogen fertility is critical to promote the recovery of turfgrass in high traffic areas. Without sufficient nitrogen fertility, playing conditions can decline rapidly. The recovery from divots, ball marks and general foot and cart traffic are dependent upon nitrogen fertility. ♦ Each golf course generates over 30,000 rounds per year. This would be considered very high play volume, especially considering that the majority are played in a 6 - month span from May through October. Additionally, most of these rounds are played with golf carts. r Fertilizer records show that application rates are in an acceptable range. However, most fertilizer is applied in granular form once or twice per year on large acreage areas, such as fairways and rough. This table summarizes the nitrogen use rates that were provided to me prior to our conversation. All of these rates are common on golf courses throughout the northeast region. 2. There are several factors that influence the likelihood for nitrogen to leach through the soil. These factors are listed below and are well documented in turfgrass research. Simply put, the amount of nitrogen that reaches ground water depends upon more than the amount applied. That said, reducing the amount applied will certainly reduce the amount that could potentially reach the groundwater. 3 Putting Greens 2.75 lbs N/1,000 sq.ft. 2.9 Teeing Grounds 2.75 2.5 Fairways 2.25 3.00 Rough 2.25 2.0 This table summarizes the nitrogen use rates that were provided to me prior to our conversation. All of these rates are common on golf courses throughout the northeast region. 2. There are several factors that influence the likelihood for nitrogen to leach through the soil. These factors are listed below and are well documented in turfgrass research. Simply put, the amount of nitrogen that reaches ground water depends upon more than the amount applied. That said, reducing the amount applied will certainly reduce the amount that could potentially reach the groundwater. 3 A more complete review of turfgrass research and onsite studies may be performed if necessary. Several factors that influence nitrogen leaching rates include grass species, nitrogen source (e.g., natural organic, synthetic organic, salt, etc.), soil type, moisture content of soil during. application, rate of application, maturity of turfgrass, time of year application is made and climate. Our discussion focused primarily on the potential to reduce the total amount of nitrogen fertilizer applied to the golf course while still providing acceptable playing conditions. Recommendations Unfortunately, there is no one -size -fits -all program for fertilizer use on the golf course. The amount of nitrogen, the source of nitrogen and the frequency that nitrogen needs to be applied are all dependent upon current growth rate, the amount of traffic received, and desired turf density and playing conditions. The amount of nitrogen required to produce healthy turf and good playing conditions can change drastically throughout the year. To reduce the total amount applied throughout the year, several of these recommendations will require reducing the amount that is applied in granular formulations and then supplementing with foliar fertilizer applications, as needed, more frequently throughout the year. This will likely reduce the total amount of fertilizer applied, but will increase labor costs and may require additional spray equipment to be acquired. The following recommendations were discussed during our phone call and relate to nitrogen fertility only. Other fertilizer programs (Phosphorus, Potassium, etc.) were not discussed. 1. Fairway nitrogen fertility recommendations: Make only one granular fertilizer application per year, with a natural organic nitrogen source. The Sustane® product you have been using will suffice. This product should be applied in late spring or late summer when the turf is actively growing. Apply at 1 pound of nitrogen per 1,000 square feet. ♦ Reducing the number of granular applications and total amount of nitrogen applied through granular applications will reduce the likelihood for leaching but will require more frequent spray applications of fertilizer to be applied. An additional granular application of a natural organic fertilizer should be applied in high traffic areas in fairways in the spring or fall, opposite of when the widespread application is made. This will help promote turf recovery in high traffic areas, while reducing the amount of nitrogen that is applied overall. Apply 0.15 — 0.30 pounds of nitrogen per 1,000 square feet as a spray application every two to four weeks, or as needed to promote turf growth and recovery throughout the active growing season (i.e., late May — October). Urea (46-0-0) can be used for this purpose and is one of the cheapest methods to provide nitrogen to the turf. Urea readily dissolves in warm water. The USGA article Does The Grass Know The Cost explains the benefits of using urea versus other nitrogen sources in greater detail. ♦ Although urea has a relatively low salt index and burn potential, foliar fertilizer applications should not be made when temperatures exceed 85 degrees Fahrenheit. 4 ♦ Making more frequent spray applications at a lower rate will reduce the likelihood for nitrogen leaching because almost half of the nitrogen applied is absorbed through the turf leaves, and the remaining nitrogen that reaches the soil is applied at a low enough rate that the turf should utilize the nitrogen before it has a chance to leach through the soil. ♦ This type of fertilization program is often referred to as "spoon feeding" because the turf receives several small applications of fertilizer, instead of one or two large granular applications. This type of program is already being utilized on putting greens and enables the turf managers to have more control over turf growth throughout the season. ♦ Nitrogen is the most important element for turf growth. Applying smaller amounts more frequently allows the turf manager to better control growth rate throughout the season. The trade off is that it takes a lot more time and is more challenging from a practical standpoint because spraying before golfers arrive is not always an easy task. ♦ Consideration should be given to acquiring a mix tank or an additional spray tank to expedite the spraying process if this process is implemented. Transition the beginnings of some of the fairways to primary rough where the fairways are extended close to the forward tees. This will reduce the total size of the fairways, thus reducing the amount of nitrogen applied. This will also provide long term savings on other plant protectant products and reduce mowing time for fairways. ♦ Through Google Earth, I was able to measure the distance between beginning of fairway and front of the forward tee on several holes and in many cases the distance is less than 40 yards. Considering the fact that a golfer with a swing speed of 60 miles per hour drives the ball about 140 —150 yards, that golfer should be able to carry the ball at least 60 — 70 yards. ♦ In many cases, new forward tees should be added to provide an appropriate challenge for golfers with slower swing speeds. More on this in the "Forward Tees" section of this report. Constructing more forward tees would allow the size of the fairways to be reduced even more. To transition from fairway to primary rough, simply stop mowing the part of the fairway that is being converted to rough. Converting this way is recommended versus sodding because it allows you to convert back to fairway if needed. Additionally, if golfers find that they are playing from this area often, they may not like the bentgrass at rough height of cut. I doubt that many golfers will play form this area because they should be driving the ball well past this point, but if there are significant number of complaints, there are selective herbicides that can control bentgrass. 5 The distance from the forward tee to the beginning of the fairway is less than 40 yards on many holes. Transitioning the beginning of the fairway into rough will provide long term savings and reduce the amount of nitrogen applied to the airways. This change should have little to no impact on playability. + It is likely that additional nitrogen may need to be applied in a granular form with the natural organic fertilizer every few years. This will be determined based on turf growth rate and recovery. 2. Rough nitrogen fertility recommendations: Reduce the total nitrogen applied in the granular application from 2 pounds per 1,000 square feet to 1 pound of nitrogen per 1,000 square feet annually. In high traffic areas apply an additional 1 pound of nitrogen per 1,000 square feet with the granular application. This will promote turf health and recovery in high traffic rough areas without the need to regularly spray them with fertilizer. ♦ If additional recovery is needed or the turf begins to become too thin in the primary rough, one lap can be made around the fairways with the sprayer when fertilizer is being sprayed on the fairways. This will promote turf health and recovery in the most frequently played from area of the rough. Similar to the fairways, it is likely that every two or three years an additional pound of nitrogen per 1,000 square feet may be justified in a granular form to promote turf health and recovery potential. 6 LWAO 3. No major changes are recommended to the putting green or teeing ground nitrogen fertility program. The nitrogen fertility rates on the putting greens and tees are in an acceptable range and attempting to reduce rates slightly on these small areas will not amount to a significant reduction. At the same time, a slight reduction in nitrogen fertility on putting greens or tees can result in a significant decline in playing conditions due to the amount of traffic these areas receive. 4. The following are best management practices that should be followed when making nitrogen fertilizer applications to reduce the likelihood for leaching. Only apply fertilizer when the turf is actively growing. Do not apply when the soil is saturated. Do not apply prior to a heavy, flushing rain event. When possible, apply smaller rates more frequently in response to turf growth rate and recovery. This is the "spoon feeding" program discussed in the fairway program, and what is already being done on the putting greens. Forward Tees Observations 1. Several holes on the golf course are too long for golfers with slower swing speeds to reach the green in regulation. Data collected at the USGA Equipment Test Center and from the PGA of America document SETTING_ UP GOLF COURSES FOR SUCCESS shows that the average female golfer has a swing speed of about 60 MPH and drives the ball approximately 140 — 150 yards. The average male golfer has a swing speed of about 90 MPH and drives the ball about 210 yards. Because of the slower swing speed of some golfers, they are hitting long irons or fairway metals into many of the greens. On most holes, these golfers cannot reach the green in regulation because the hole is too long. While a male counterpart playing from the middle tees might hit driver, eight iron into a par -4, golfers with slower swing speeds are forced to hit driver and fairway metal into the same hole because the forward tees are not properly located. The following table shows a comparison of an average male golfer playing from the white tees and an average female golfer playing from the red tees on the starboard course and which greens they can hit in regulation and what clubs they are hitting into each green. 7 1 A red "X" indicates that the average male or female golfer cannot reach the green in regulation. This model does not take distance variability due to elevation changes into consideration. Based on the above data, the average female golfer is likely hitting fairway metals or even drivers into every hole except for the short par -3 second. This indicates an opportunity to construct additional forward tees and make the facility more appealing to golfers with slower swing speeds, including women, juniors and seniors. According to the National Golf Foundation 2018 Golf Indust Report, women compromise 24% of the total US golfer population and make up over 30% of all new golfers! This means we are seeing more women begin to play the game and presents an opportunity capitalize on a growing market segment. Additionally, it will improve enjoyment and pace of play for golfers with slow swing speeds that are already playing the course. Recommendations 1. Several tees should be added throughout the golf course. As the table above shows, several holes require the addition of a forward tee to give golfers with slower swing speeds the ability to reach greens in regulation. Constructing forward tees does not need to be an expensive or elaborate process, but they should be constructed so that there is a flat and level surface. Some facilities are building tees into the fairway so that they can be mowed and maintained along with the fairway. However, simply placing tee markers in the existing fairway is not recommended. Most of the time tees that are placed in this manner are not used. Famak GONWO - rad Tee #arldkaP ` 2 - so MP" YWds Over YOWSOM CSL APPrMth 11aMi! >•at VN& "P PW Yards 1414: M O& 9+w40irw,oe FsL orrh Shot Gkrb 352 1 4 306 X 46 166 Fwy Wood+ 2 3 91 •/ — 91 Mid kora 91 3 S 431 X Sl 171 Fwy Wood+ FWy Woody 4 4 362 is 102 222 Fwy Wood+ 6 4 5 3 In 1/ -- 120 F" Wood+ 507 6 4 243 Short Ian 3 4 FWy Wood 1r -- 7 5 451 X 71 191 Fwy Wood+ 112 S 4 323 X 63 133 Fwy Wood« Mid kon 9 4 295 X 35 155 FwyWOW+ 12 4 10 4 302 X 42 162 Fwy WW& f 11 3 149 X 9 149 Fwy Woods 12 4 292 X 32 152 FwyVYood+ 151 13 3 437 X 77 397 Fwy Woad+ Fwy Wood+ 14 4 317 X 57 177 Fwy Wood+ is 5 15 4 309 X 49 169 FWVWoods 3.034 16 4 957 X 97 217 FWy Wood+ 1/ 17 3 112 ./ — 112 Fwy Wood 12 S 437 X 37 177 F .y Wood* OUT 36 2.427 X IN 36 2,732 X TOT 72 5,359 X 1 A red "X" indicates that the average male or female golfer cannot reach the green in regulation. This model does not take distance variability due to elevation changes into consideration. Based on the above data, the average female golfer is likely hitting fairway metals or even drivers into every hole except for the short par -3 second. This indicates an opportunity to construct additional forward tees and make the facility more appealing to golfers with slower swing speeds, including women, juniors and seniors. According to the National Golf Foundation 2018 Golf Indust Report, women compromise 24% of the total US golfer population and make up over 30% of all new golfers! This means we are seeing more women begin to play the game and presents an opportunity capitalize on a growing market segment. Additionally, it will improve enjoyment and pace of play for golfers with slow swing speeds that are already playing the course. Recommendations 1. Several tees should be added throughout the golf course. As the table above shows, several holes require the addition of a forward tee to give golfers with slower swing speeds the ability to reach greens in regulation. Constructing forward tees does not need to be an expensive or elaborate process, but they should be constructed so that there is a flat and level surface. Some facilities are building tees into the fairway so that they can be mowed and maintained along with the fairway. However, simply placing tee markers in the existing fairway is not recommended. Most of the time tees that are placed in this manner are not used. Male Golfers . whhe Tse .14 - 92.90 hWH YWds Over Est. Rpprowh 11aMi! >•at VN& Ret.. Msa. SM WOAWte f1 51roe Club 1 4 352 ®/ - 142 WAndAww iom 2 3 131 131 hWkat 3 S 491 j{ _ 91 Wed3e 4 4 401 1.91 FWy Woody S 3 173 173 FWy Wood 6 4 297 1/ — 77 Wedge 7 S 507 1r — 107 Short Ian 3 4 370 1r -- 160 woxw mV iron 9 4 322 ri 112 Shon uva 10 4 341 - 134 Mid kon 11 3 132 — 192 FWy Wood 12 4 326 iI 116 short ion 13 5 431 VP — $1 W*CISO t4 4 373 in NybrW/WeSIron 15 4 361 J - 151 Nybri Aoft ion 16 4 427 X 2 217 Fwy Wood+ 17 3 156 — 156 Wp"d4anaMoa is 5 304 ,/ — 104 Short ian OUT 34 3.034 IN 35 31159 1/ TOT 72 6,196 1 A red "X" indicates that the average male or female golfer cannot reach the green in regulation. This model does not take distance variability due to elevation changes into consideration. Based on the above data, the average female golfer is likely hitting fairway metals or even drivers into every hole except for the short par -3 second. This indicates an opportunity to construct additional forward tees and make the facility more appealing to golfers with slower swing speeds, including women, juniors and seniors. According to the National Golf Foundation 2018 Golf Indust Report, women compromise 24% of the total US golfer population and make up over 30% of all new golfers! This means we are seeing more women begin to play the game and presents an opportunity capitalize on a growing market segment. Additionally, it will improve enjoyment and pace of play for golfers with slow swing speeds that are already playing the course. Recommendations 1. Several tees should be added throughout the golf course. As the table above shows, several holes require the addition of a forward tee to give golfers with slower swing speeds the ability to reach greens in regulation. Constructing forward tees does not need to be an expensive or elaborate process, but they should be constructed so that there is a flat and level surface. Some facilities are building tees into the fairway so that they can be mowed and maintained along with the fairway. However, simply placing tee markers in the existing fairway is not recommended. Most of the time tees that are placed in this manner are not used. oil Z-71- -7 Putting Green Management Observations 1. Based on the photos that were sent prior to the visit, organic matter content in the upper portion of the profile appears to be excessive. Excess organic matter holds water like a sponge and predisposes the turf to soft playing conditions, disease, mechanical damage, and a host of agronomic concerns. 2. Black layer seemed to be developing near the surface of the profile based on the photos that were sent. Black layer develops as a result of anaerobic conditions and when black layer forms, toxic sulfide gas is produced which can be fatal to turf. Saturated conditions and subsequent black layer are not surprising considering the wet spring we have had and the excess organic matter that is present near the surface. 3. Pythium root rot disease was observed in photos and confirmed by laboratory diagnosis. - This disease is common during prolonged periods of wet conditions and excessive organic matter increases susceptibility. Pythium control products such as Banol®, Segwaye and Subdue® are effective at controlling the disease, but must be watered into the rootzone to be effective. 0.15 — 0.25 inches of water should be sufficient to move the fungicide into the rootzone. j . _ •.� � it z, r..at. nY rs�r'4�.- -�.� ,::Cis, ��, ; �.•f .� • 4-^ �L� ..ti ��•. � � lL�7Y i Left, excessive organic matter and black layer are present near the surface. Right, Pythium root rot disease is causing the yellowing symptoms. Reducing organic matter in the putting greens should be a top priority for the next few years. Recommendations 10 1. Perform hollow core aeration in the spring and fall with large diameter hollow tines (e.g., 0.500 — 0.625 inches). Remove the cores and backfill channels with pure sand topdressing. 2. Consider using small diameter hollow tines, such as the Ninja® tines monthly throughout the season. If prolonged periods of saturated conditions are forecast, use these tines before such conditions develop. After three to five years of the above programs, it is possible that the spring aeration could be eliminated as long as monthly aeration with the small diameter hollow tines and regular topdressing continues. 3. Topdress the putting greens every 14 days with 100 pounds of pure sand per 1,000 square feet. Sand topdressing helps smooth the surface and dilutes new organic matter that is being produced near the surface. Consider using a less coarse sand for regular topdressing applications and a coarser sand that meets USGA guidelines for backfilling aeration cores. The USGA article Benefits Of Light And Frequent Topdressing explains this two sand system in greater detail. Additionally, if you would like me to review your sands that you are using feel free to send me a particle size analysis of the sands you would like reviewed. 4. Plant growth regulators (PGRs) were discussed and their use is beneficial for several reasons. PGRs reduce the top growth of plants and have been shown to improve shade tolerance, traffic tolerance, reduce mowing requirements as well as water and nutrient requirements. Class A regulators, such as trinexapac-ethyl, are safe to use on Poa annua. Class B regulators will suppress the growth of Poa annua more than the surrounding creeping bentgrass, thus giving the bentgrass the competitive advantage. If creeping bentgrass populations are high enough and uniformly distributed, the gradual implementation of a Class B growth regulator, such as Cutless®, is recommended. All regulators should be reapplied based on growing degree days. Plants metabolize growth regulators faster during periods of warm weather. Once the regulator is metabolized, plants will grow faster than they would if not regulated at all. This is known as the "rebound phase". It is critical to maintain suppression during periods of hot and humid weather. Optimal application intervals are best measured by tracking growing degree days — i.e. GDD. 0 degrees Celsius is used as the base temperature for this model. ♦ Turf mowed at higher heights of cut remains in regulation longer than lower height turf. If growth regulators are applied to turf mowed at collar or fairway height of cut on putting green intervals, overregulation can occur. The ideal reapplication intervals are outlined in the table below. ♦ The greenkeeper app is a free tool that many superintendents find useful to help automatically track growing degree days. Rates impact amount of suppression, not duration. GDD, HOC and active ingredient impact duration. Applying too frequently can produce "overregulation", especially on higher HOC and Poa annua turf. I JI Not applying frequently enough results in a flush of growth, known as the "rebound phase". This is undesirable, especially during periods of hot and humid weather. Trinexapac-ethyl Primo Maxx 200 350-380 Paclobutrazol Trimmit 280-310 480-640 Flurprimidol Cutless 210-270 380-410 Prohexadione-Ca Anuew 280 350-380 Flurprimidol+ Legacy 270-300 320-390 Trinexapac-ethyl Flurprimidol+ Musketeer 290 350-400 Trinexapac-ethyl+ Paclobutrazol Applying PGRs based on growing degree days will provide consistent suppression and avoid the "rebound phase", where turf will grow faster than if it was not regulated at all. Note the difference between fairway height and green height as well. 0 degrees Celsius is used as the base temperature for this model. Summary The nitrogen fertilizer programs in place are consistent with what most other golf courses are applying. do not believe that any of the areas were receiving an overabundance of nitrogen fertilizer, but the recommendations outlined in this report will provide an opportunity to see if turf in the fairways and rough can be sustained with lower nitrogen rates. Reducing the rate that is applied in granular form and applying more frequent foliar applications will allow nitrogen to be applied on an "as needed" basis and reduce the amount that reaches the soil, but it is possible that the turf will require the same amount that was being applied before. If that is the case, on site research will need to be performed to quantify how much nitrogen is actually leaching through the soil, not just accepting the State's assumption that 20% of the nitrogen applied reaches groundwater. I enjoyed our conference call and I hope this report proves useful. If you have any questions about anything in this report, or if I can be of further assistance at any time, please do not hesitate to contact me. 11 LI%A(I Additional Considerations The USGA appreciates your support of the Course Consulting Service. Please visit the Course Care section of usqa.orq to access regional updates that detail agronomist observations across the region. Also, please visit the Water Resource Center to learn about golf's use of water and how your facility can help conserve and protect our most important natural resource. USGA Green Section Record If you would like to receive the USGA's electronic publication, the Green Section Record, click here. It is free, informative and sent directly to you via email every two weeks. Respectfully submitted, Paul M. Jacobs, Agronomist USGA Green Section, Northeast Region Distribution: Mr. Mark O'Brien, Captains Golf Course Director of Operations, Town of Brewster 12 About the USGA Course Consulting Service As a not-for-profit agency that is free from commercial connections, the USGA Course Consulting Service is dedicated to providing impartial, expert guidance on decisions that can affect the playing quality, operational efficiency and sustainability of your course. First started in 1953, the USGA Course Consulting Service permits individual facilities to reap the benefits of on-site visits by highly skilled USGA agronomists located in Green Section offices throughout the country. Allowd6k., 'A For questions regarding this report or any other aspect of the USGA Course Consulting Service, please do not hesitate to contact our office. 13 AFP REFUNDS AND/OR CREDITS: Below is the Golf Commission policy in regard to Annual Fee Player refunds and/or credits: Two -Year Membership: For purposes of this policy, the total amount paid towards the AFP membership will be divided in half. One half will be deemed to be the Year 1 Balance and the other half will be deemed to be the Year 2 Balance. The Adjusted Year 1 or Year 2 balance is the payment for that year less the value of any rounds played in the relevant membership year prior to June 30. A round will be valued at the prevailing greens fee in effect at the time it was played. 1. Refund or credit requested prior to 6/30/2020: ❑ If the AFP has played three times or fewer during the membership period commencing on 4/1/2020, they may request a refund of the Adjusted Year 1 balance plus the Year 2 balance. ❑ If the AFP has played more than three times during the 2020 membership year they may request a refund of the Year 2 balance and a credit of the Adjusted Year 1 balance. This non -transferable credit may be applied only towards the AFP's membership fee in 2021 and expires on 6/30/2021. 2. Refund requested between 7/1/2020 and 3/31/2021: ❑ An AFP may request a refund of the Year 2 Balance. 3. Refund or credit requested after 3/31/2021: ❑ Any application for a refund or credit must be received by June 30, 2021. ❑ If the AFP has played three times or fewer, then they may request a refund of the Year 2 adjusted balance. 0 If the AFP has played more than three times during the 2021 membership year they may request a credit of the adjusted Year 2 balance. This non -transferable credit may be applied only towards the AFP's membership fee in 2022 and expires on 6/30/22. All such refunds or credits will be issued at the discretion of the Golf Commission. Credit and/or Refund Rewrite October 8, 2020 Any application for a refund of a Full Membership must be received by June 30' of the current membership year or no later than 45 days after a membership fee has been received and processed by golf operations. Any rounds that have been played during this current membership period will be valued at the prevailing green fee in effect at the time it was played and deducted from the membership fee paid. This amount will be referred to as the remaining balance. For an AFP to be eligible for a refund of their remaining balance they must make application during the time limits described above. If an unexpected life event occurs outside the above time frames the member or family may request a refund or credit. If approved as a credit, the remaining balance can only be applied towards the AFP's membership the following year. This credit is non -transferable and expires on June 30'h of the following membership year. The Commission may request documentation supporting these applications. All refunds or credits as described above will be issued upon a vote by the Golf Commission.