2017
ANNUAL REPORT A golf course that inspires the senses; a Club experience that elevates the spirit. Escape to The Bay.... GLENELG GOLF CLUB INCORPORATED | ABN 94 199 789 857
OFFICE BEARERS COMMITTEE OF MANAGEMENT
CAPTAIN Paul Duregon
VICE CAPTAIN Bevan Roberts
COMMITTEE Michael Adair
COMMITTEE Paul Grosvenor
COMMITTEE Phillip Maunder
COMMITTEE Kay Nyland
COMMITTEE Darren Royals
COMMITTEE Greg Rundle
PRESIDENT:
Helen McMutrie
VICE PRESIDENTS:
David Lindsay Ian Symons
KEY MANAGEMENT PERSONNEL
2
GENERAL MANAGER:
Ben Kavenagh
FINANCE & ADMIN MANAGER:
Carly Clough
FOOD & BEVERAGE MANAGER:
Zak Soliman
COURSE SUPERINTENDENT:
Daryl Sellar
HEAD PROFESSIONAL:
Shane Robinson
Glenelg Golf Club Incorporated
ABN 94 199 789 857
COMMITTEE MEETING ATTENDANCE Attendance at Committee of Management meetings for the year ended 31 December 2017 Paul B. Duregon
10
Bevan M. Roberts
12
Michael S. Adair
10
Paul J. Grosvenor
11
Phillip J. Maunder
11
Kay Nyland
11
Darren W. Royals (elected March 2017) Greg C. Rundle
8 11
A total of twelve (12) Committee of Management meetings were held for the year ended 31 December 2017.
2017 Annual Report
3
2017
CAPTAIN’S REPORT
CAPTAIN Paul Duregon
It has been an honour and a privilege to be able to serve the membership of Glenelg Golf Club for the past two years. I sincerely thank the elected Committee of Management and our management team for their hard work in developing and enhancing the member services and experiences offered here at Glenelg. I present this 2017 Captain’s Report as my last as Captain of this great Club. Now in our 91st year, I remain of the belief that our Club is uniquely positioned to adapt to the everchanging trends within the golf industry. We continue to provide flexibility and affordability for our members and our modern, progressive outlook, as recently
4
published through our new Strategic Plan represents a strong fit with the needs of the evolving market place. Our food and beverage offerings continue to be the envy of most golf clubs in Australia, as is our unrivalled Golf Operations team, who oversaw an unprecedented 5 pennant titles out of 6 in 2017, and includes some of the very best golf coaches available. Our financial position is sound. While the Committee of Management have been extremely diligent with debt reduction in previous years, the return on investment analysis of greater investment in our facilities and infrastructure will remain a key issue to work through as the Club moves forward. We are very fortunate to have a unique and loyal membership base who act as great ambassadors for our Club. Many of the Club’s newest members have joined because of the involvement of family, friends and work colleagues. This engenders a community feel within the Club and is one of the key driving forces behind the casual, welcoming and friendly atmosphere experienced by members and guests. I hope you enjoy reading about the activities of the Club in 2017.
Glenelg Golf Club Incorporated
ABN 94 199 789 857
From a staffing perspective, we had a year of significant change. We said goodbye to a number of significant servants of the Club in General Manager David Brand, Admin staff Cathy Symons and Kerry Crossman, House Manager John Lanica, Course Operations Manager Graham Stevens and Membership Manager James Hampel. All made significant contributions to the Club. We are thrilled that both David and Cath have remained as active (and very talented) playing members. We welcomed new General Manager Ben Kavenagh, who has been very visual amongst the membership. Ben has been busy engaging committee, staff and members in a club-wide strategic process that plots an exciting future for the Club, with management now firmly focused on its delivery. Elysia Yap was elevated to our permanent staff in the important Membership Officer role while we recently welcomed Zak Soliman to the Food and Beverage Manager position and Tia Johnstone to the admin desk.
FINANCE The year ended 31st December 2017 reported an operating surplus of $68,131. Total equity increased to $4,460,239 whilst the Club’s cash position increased by $10,175 with $157,792 available at year end. Cash flow generated from operating activities of $451,048 was used to fund the Club’s debt reduction and capital expenditure programs for the year. With similar operating activities to prior year the volume of Employee Provisions paid out limited cash flow available to meet the debt reduction, with $125,000 being used to reduce the Club’s loan facilities to $1,375,000. Since the Club’s debt reduction program was introduced in 2010, a total
of $2,075,000 has been repaid – a solid performance through challenging financial conditions. A further $67,130 was used to reduce operating debt associated with hire purchases and lease agreements, with new leases established to upgrade the Club’s motorised golf cart fleet totalling $55,836. When accounting for this, the Club reduced its total borrowings by $137,294 to $1,471,878. Some key projects were completed in 2017, with capital expenditure totalling $358,748 for the year. The need to invest back into our facilities and infrastructure saw completions to the eastern balcony canopy roof and upgrades to the outdoor furniture for the clubhouse, the completion and opening of the
19th hole along with golf course maintenance fleet upgrades and numerous bunker, tee-block and path refurbishments. Other projects saw the introduction of the competition management program in the Pro-Shop, a phone system upgrade, sand bay construction and various minor acquisitions. Operationally, total net income grew by 2.6% to $3,230,054 in 2017. Membership revenue was positive for a fifth consecutive year, despite another anticipated reduction in FME numbers. Subscription revenue totalled $2,020,453, an increase of 1.9% over 2016 figures. FME numbers as at 31st December 2017 were 746.3 compared with
2017 Annual Report
5
766.6 in 2015, a membership retention rate of 96.1%. Entrance fee revenue totalled $163,367, a decrease of $29,637 on 2016 figures. The Club’s golf operations reported strong revenue of $710,864, an increase of 14.8% on the back of growing golf course activity indicated by increases in competition fee, green fee revenue and cart hire. Green fee revenue grew 18.1% to $507,066 with cart hire increasing by 9.3% to $125,512. Food and beverage remains an important contributor to the Club’s overall financial performance. Revenue generated by bar and catering departments in 2017
6
totalled $2,479,731, a reduction of $14,185 on 2016 levels. Notably revenues generated are almost on par with total revenues generated through membership activities. Despite reduced revenue for the year, bar posted a net profit of $216,615 – a 6% improvement on 2016 figures – whilst Catering posted a net profit of $67,224, down nearly 13% on 2016 results. The hospitality department relies heavily on function income, with 45% of revenue in 2017 arising from Weddings, Functions, Trade Day and Conference activity.
costs of utilities, maintaining the club, and course. Administration expenses increased 7.6% to $974,827, with staff turnover & recruitment along with increased technology costs contributing to the majority of the increase. Golf course expenditure totalled $1,755,676 for the year - a decrease of 2.6% - with a reduction in staffing levels and decreased depreciation contributing largely to this. House saw a 6.6% increase with increases in utilities and depreciation the largest contributors.
Total expenditure for the year grew marginally to $3,244,899, with many cost saving initiatives introduced to offset the ever rising
Trade and other payables for the year end totalled $351,381 compared with $315,486 in 2016.
Glenelg Golf Club Incorporated
ABN 94 199 789 857
GOLF COURSE The past 12 months saw further confirmation of the unprecedented levels of member satisfaction in our golf course (Golf Business Advisory Services), and based on the continued increase in visitors accessing the course from around the country and overseas, our reputation continues to grow. However, we have been aware for some time that we cannot become complacent in the ongoing maintenance of the course, the Club’s greatest asset. This has again been confirmed by member survey results that clearly identify the golf course as the primary reason most of us are members at “The Bay.” We have enjoyed over a decade of minimal course disruption, but it has become increasingly clear that there needs to be some significant investment in the course to address some infrastructure issues that compromise the daily management of the course as well as its potential to be improved. As a result, in 2017 we sought to reset our focus on the course looking into the next phase of its history. We considered what we have learned from the course redevelopment that was completed some 13 years ago, how the game has changed in that time, and what will be required in the foreseeable future as the Club seeks to meet and overcome the challenges that face the game of golf globally. The importance of this planning process is already becoming evident, with the development of the 19th hole a major first step and well received improvement to the course. But we believe the next 12 months will be some of the most exciting many of us will have experienced in our time at Glenelg, and will set a solid platform for the course into the future. Following on from the reconfirmation of the Course
Design Concept by the Committee of Management, we are finalising a review of the existing Course Enhancement Plan in consultation with Crafter and Mogford (our Course Architects) that will provide clear and consistent objectives for the course. These plans will consider design elements, infrastructure priorities, available resources, vegetation management, and importantly the most effective use of the limited space we have within the course boundaries. Many of the recommendations from these plans will be simple to implement, a number will require detailed planning. All of them will result in the ongoing improvement of the course that is essential to the Club retaining the excellent reputation it has developed over the past 15 years. But 2017 also saw a lot of work undertaken on and around the course, including. •
The tee complexes at the 5th, 10th and 16th holes were
remodelled and/or had new path networks created to improve aesthetics and traffic management •
Significant modifications to bunkers on the 3rd, 4th, 8th, 10th, and 17th holes were undertaken as part of a program to improve access and maintenance efficiency
•
Re-establishment of the bent grass nursery
•
Removal of Casuarina trees on holes 4, 15 and 18
•
Redevelopment of old green waste site at rear of third tee, including formation of new rear tee on 3rd hole
•
Construction of sand bays
•
New storage racking in rear shed (adjacent 12th green) to improve equipment and product storage
We also saw the re-introduction of the “Friends of the Course”, with some great work being completed in the second half of the year.
2017 Annual Report
7
We hope to see more members engage in this initiative throughout 2018. Towards the end of 2017, approval for the redevelopment of the 5th hole and 6th tee complex, was given. This promises to be an exciting project that not only sees the replacement of some very old and unreliable irrigation equipment, but also the refurbishment of an area to better reflect the character of the rest of the course, as well as address some safety and traffic movement issues. The latest Golf Australia Magazine rankings indicate we have held our ground quite well (have moved from 25 to 30) given the limited significant course work undertaken in recent years compared to many other clubs throughout the country. We are confident that the adoption and implementation of the Course Enhancement Plan in the years to come will continue to position our course very favourably at a national level, and serve to further enhance our reputation as well.
CLUBHOUSE, FOOD & BEVERAGE As mentioned earlier, our food and beverage offerings play a key role in the financial success of the Club, particularly the activity generated through our function rooms for weddings, conferences and corporate golf day catering. Accolades were again received during 2017 with the Club being named Australia’s Best Club Reception Venue at the Australian
Bridal Industry Academy’s 2017 Awards, with such being broadcast on the front page of the Adelaide Advertiser. The Club was also recognised through Clubs SA for conducting the Best Members Event for our fantastic 90th birthday celebrations. Our general bar and bistro operations generated just under $1.4m in revenue in 2017, a decrease of 7.6% over 2016. Function operations generated just over $1.1m in revenue in 2017, an increase of 12.1% over 2016. A number of Club events were held during the year, including a Captain’s Dinner – with triple AFL premiership captain and Brownlow medallist, Michael Voss teaming up with Pikes Wines to entertain a room full of members and guests.
Texas BBQ Ribs, a new menu item in 2017
FUNCTION NUMBERS
8
Michael Voss at the Captain’s Dinner with Janet Fleer, Jill Hodge and Ruth Martin
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
2017
2016
2015
Weddings
1
0
5
3
1
0
0
2
1
3
6
2
24
20
26
Functions
4
8
4
5
12
11
8
6
12
13
5
22
110
173
113
Conferences
4
18
21
12
25
19
15
23
14
15
17
5
188
170
250
Golf Days
0
3
2
2
3
1
1
2
0
4
7
7
32
37
35
Glenelg Golf Club Incorporated
ABN 94 199 789 857
Our function business again was a major contributor to the Club’s financial performance with 354 functions, conferences, weddings and golf days held during 2017. Wedding numbers increased from 20 to 24 leading to a notable improvement in profitability. Targeted marketing campaigns through social media and the hosting of a Bridal Open Day during the year has seen an uptake in 2018 bookings at the highest they have been in many years at 34 already.
MEMBERSHIP & GOLF Membership interest remains sound at our Club with a retention rate of 95.6% in 2017. This interest has been driven by a focus on providing members with a high quality golf course and food and beverage operation, plus the unique family friendly, casual and relaxed atmosphere. In an industry that has seen Club membership numbers drop to some of the lowest levels ever seen, our Club continues to provide an adaptive mix of options and flexibility to ensure we retain our current members and attract new ones. A promotion at the end of 2017 saw the introduction of the ‘Bay Experience”. This category was designed for the busy 25-45 year old that has played golf, but moved away due to time and costs. It is hoped this offering will reacquaint this demographic to the game and our fantastic Club, with hopefully some getting ‘the bug’ back, leading to a deeper engagement down the track. Strategic alignments with new and existing corporate partners were again forged during the year including a new partnership with the Audi Stadium Club. Along with the ongoing and successful Adelaide Football Club partnership, our Club now has a unique foothold into the strong
corporate relationships of these major sporting organisations and with benefits flowing through membership conversions and fundraising opportunities. We thank former Crows player and now Glenelg Golf Club ambassador, Tony Modra for promoting the Club within media and social circles, and look forward to a similarly strong relationship with AFLW and Adelaide Football Club’s Best and Fairest Erin Phillips.
15 year old Jack Buchanan claimed his first Men’s Club Championship title
On the golfing front, there were many success stories during 2017. Glenelg’s pennant teams experienced great success in 2017. Of our seven teams Simpson Cup, Bonnar Cup, Pike Cup, Sharp Cup & Women’s A4 were all victorious and our Sanderson Cup team fell just short in the final. Sam Earl, Jackson Kalz, Anthony Olsen (captain) & Elysia Yap were named in their respective Golf SA Pennant Teams of the Year. Elysia Yap continued her steady golf throughout the year notching up her third consecutive Club Championship, she represented SA in the Women’s State Team alongside Sarah Crocker and Charley Jacobs. Other State Representatives in 2017 were Jack Buchanan, Harry Burner, Andy Fiebig, Jackson Kalz (Captain) & Frank Vucic (SA Boys’ Team), Lachlan Barker, Sam Burton, Jackson Kalz & Will Somerfield (SA Men’s Team) and Charley Jacobs, Shakira Kuys & Emma Sutton (SA Girls’ Team). 17 year old Jackson Kalz had an exceptional year of individual performances with wins in the Victorian Junior Masters, Victorian Junior Open and Golf SA Junior Vardon Trophy. He was selected to represent Australia at the Aaron Baddeley International Junior Championship and the IMG Academy Junior World Golf Championship where he finished in fourth place.
2018 Bonnar Cup Champions defeating The Grange at Flagstaff Hill
Elysia Yap won back-to-back-to-back Women’s Club Championship titles
The Women’s A4 Team won the inaugural pennant and were promoted into Women’s A3 in 2018
2017 Annual Report
9
State Champions included Lachlan Barker (SA Boys’ Amateur), Will Somerfield & Jack Tanner (SA Men’s Foursomes), Andy Humphries and Elysia Yap (SA Mixed Foursomes) and Shakira Kuys (SA Country Girls’ Amateur). A full list of other notable performances in 2017 is included with this report. We are lucky to have what is arguably the best Golf Operations team in Australia. As a group, the team have developed best practice training programs for the Club’s pennant and junior high performance squads, as well as being readily available to provide regular coaching and tuition for members. Our Women’s Try Golf
programs and junior programs are a benchmark not only in this state but around the country and the team continue to strive for excellence to build a stronger Club for future generations. The Club remains in talks with Golf Australia regarding the possibility of hosting the Women’s Australian Open. Space issues are a hurdle, but the Club is of the believe these may be solvable. In the meantime, we are hosting the 2018 Australian Women’s Interstate series in May this year and are very pleased to have been offered the March 2019 Queen Sirikit Cup, an International Women’s teams event.
FOUNDATION & HERITAGE FUND The Glenelg Golf Club Foundation is committed to supporting, promoting and encouraging participation in golf through a variety of projects that stimulate development and growth, especially amongst our junior members. The success of the Club’s junior golf and elite player development program reached new heights in 2017 with a further increase in activity amongst our junior members. Our junior membership numbers are at a seven year high, including one of the largest contingents of active
Glenelg claimed back-to-back pennant titles, defeating Kooyonga at Royal Adelaide in July. Photo: David Brand
10
Glenelg Golf Club Incorporated
ABN 94 199 789 857
Glenelg’s Pike Cup Team were victorious against Kooyonga in the Final, a particularly momentous day given the Pike family connection. Photo: David Brand
female junior golfers in the state. The Golf Operations team conducted another successful Junior Development Golf Day with coaching and golf provided followed by a casual BBQ in the clubhouse with parents and friends. Fundraising activities headed by a very enjoyable Foundation Day (where Jason Norris, fresh off his Fiji Open victory entertained the crowd), continued to subsidise tournament entry fees, travel expenses, individual lessons, Junior Tigers and High-Performance clinics for our up and comers. We encourage members to continue to support the Glenelg Golf Club Foundation through ongoing fundraising initiatives and
other activities to ensure we can continue to provide our members with the best development programs in Australia and to continue to develop and improve our infrastructure and facilities. No new activity was seen in the Club’s Heritage Fund during 2017.
OUR PEOPLE As Captain of this great Club, it is an honour to be able to work with some of the best people in the industry. Your Committee of Management worked diligently through 2017 to help deliver what we believe to be the best overall package of golf course, service and facilities in South Australia. Some hard
decisions were made by the group, sometimes thanklessly, but the group never waivers from their commitment to the Club. Vice-Captain, Bevan Roberts, has provided valuable counsel to myself and the group and I am sure he will prove to be a strong Captain over the next two years. In line with our Strategic Plan, each COM member has taken on a leadership role in each pillar. Bevan has provided sound financial leadership, Phil Maunder heads up our Couse Committee, Greg Rundle oversees House, Paul Grosvenor Membership and Darren Royals leads the new Governance Committee. This committee has instigated the proposed constitutional changes that will
2017 Annual Report
11
reduce expenses, create greater efficiencies and make it easier for members to have a voice on key issues going forward. After significant service to the Club, Kay Nyland (Golf Ops) and Michael Adair (Admin) are concluding their roles on COM. On behalf of the entire Club I sincerely thank both for their selfless input and trust they will continue to enjoy their playing and social involvement at the Club for many years to come. Our Women’s Sub-Committee again oversaw a busy program for our female members under the guidance of Women’s Captain, Sue Tuohy and Vice Captain, Sue Raggatt. Liz Kelton handed the reigns of Women’s President over to Cheryl Franzi with Annette Rieniet’s taking on the Vice
Presidency role. Together with Joy Green, and the support of the Golf Operations team, the Women’s Sub-Committee continued their outstanding work managing a packed women’s social program. One of the very noticeable attributes of our Club is the numerous members who readily volunteer their time and experience. They assist with managing Pennant Teams, refereeing, performing maintenance duties, coaching, marshalling, starting, assisting with member mail-outs and the many other duties essential to support the operation of the Club throughout the year. We do not have enough space to mention all by name, so I take this opportunity to thank you all for your support throughout a very successful and enjoyable 2017 program.
Our team of hard working and dedicated staff continued to provide me with great support. Our new-look team, now led by our General Manager Ben Kavenagh, and supported by senior management heads including Daryl Sellar (Course Superintendent), and Shane Robinson (Head Professional) continue to provide service to members and guests that is second to none in South Australia. I believe we have the very best team available to run our great Club. The Administration department also underwent some changes, but is still overseen by the very hardworking Carly Clough who continues to provide accurate and professional financial and administrative oversight.
The first Junior Development Golf Day was held in January with about 30 juniors in attendance
12
Glenelg Golf Club Incorporated
ABN 94 199 789 857
The Glenelg Golf Club Team
Long-time Club member Elysia Yap now heads up our critical membership area and we recently welcomed Tia Johnstone to the highly member interactive role of reception and administration. Our Course Maintenance team do a remarkable job. Every year, budgetary pressures are placed onto what is our single biggest expenditure department, and every year, the team are able to deliver a golf course that has improved markedly from the previous year. The team, led by Course Superintendent Daryl Sellar and new Course Operations Manager Simon Grieve, never cease to amaze, arguably presenting the best maintained and presented golf course in South Australia, all year round.
As mentioned previously, our Club is highly reliant on a strong food and beverage operation to provide financial stability. Our team manage to deliver a range of services from 200 person functions to three person conferences to twilight bistro dinners where 120 main meals are served in the space of two hours. And on each of these occasions, the quality of the food and service rarely falters. We are lucky to have a dedicated team of hospitality and culinary experts, now led by Food and Beverage Manager, Zak Soliman, our Sales & Events Manager Lynn Kschammer who is responsible for managing the 400 plus events held throughout the year, Bar Manager Phil Day and Head Chef Matt Chapman. They are supported by a myriad of
additional staff that form part of our Club community. Shane Robinson has put together a formidable Golf Operations team during his tenure at Glenelg. His coaching team, with leading PGA professionals Gareth Jones and Adrian Wickstein, and ALPG professional, Sarah King, also offer a service second to none in Australia. Recently we were proud to see Adrian be offered the South Australian High Performance Manager role. This role will allow Adrian to still have some availability at Glenelg Golf Club to continue to teach our members. The Golf Ops team also welcome James Miller to the assistant Pro Shop Manager role.
2017 Annual Report
13
Owen Burgan, Rod Gillies and Allen McIlvena
As Captain, I have had the pleasure of playing with and meeting a broad range of members throughout my time in the role and every day, I hear new and interesting stories. Two GGC members received the extraordinary honour of Orders of Australia. Congratulations to David Holst and Barbara Deed. The Club is very proud of you both. I also had the pleasure of hosting the 50 Year Club luncheon in September – an event that recognises the Club’s’ longest serving members. Bill Fuller, Jill Tillett and Sue Tuohy were the latest member to join this exclusive group.
As mentioned from the outset, I feel privileged to be a small part of such a fantastic Club. The people that make up our Club – the members, the volunteers, the staff – all come together to create a fulfilling and friendly environment that is unique to the industry. Many visitors to our Club remark on this unique aspect and those within the industry readily report on it within social and media circles.
Sadly, we also lost several long serving and popular members during the year. Former Captain, John Handford, passed away in 2017, and we also said goodbye to Morreen Barter, Devron Booth,
As Captain, I have taken my role as a Club custodian very seriously and now look forward to re-joining the general membership on our world class golf course for many enjoyable years to come.
CONCLUSION
Sunset over the clubhouse and new eastern balcony canopy roof. Photo: David Brand
14
Glenelg Golf Club Incorporated
ABN 94 199 789 857
Glenelg Golf Club
FOUNDATION Building a stronger Club for future generations
JUNIOR GOLF & ELITE PLAYER DEVELOPMENT FUND ACTIVITIES 2017
2016
$
$
Sharp Cup won back-to-back pennants after defeating Kooyonga at Flagstaff Hill
INCOME 4,495
4,691
Captain’s Lunch raffles
0
7,356
Winery Challenge raffle
1,401
0
Saturday Competition donations
Member donations
11,051
2,108
Foundation Golf Day
22,479
21,765
Miscellaneous fundraising Golf Australia donation 90th Birthday raffle TOTAL INCOME
4,132
513
0
3,000
5,826
0
49,384
39,433
3,100
489
Glenelg now has one of the largest contingents of active female juniors in Adelaide
EXPENDITURE Junior Development Golf Day Golf SA squad entry fees
0
1,982
Individual junior lessons
9,504
18,546
Tournament entry fees
8,412
13,025
Tournament travel expense subsidies
4,455
12,953
Junior Tigers & High Performance clinics
1,387
4,182
0
5,126
26,858
56,303
59
51
Junior High Performance squad trip TOTAL EXPENDITURE Junior members as at 31 December
The Glenelg Golf Club Foundation Golf Day raised more than $20k for junior golf
JUNIOR GOLF & ELITE PLAYER DEVELOPMENT FUND BALANCE:
$37,391.00 INFRASTRUCTURE DEVELOPMENT FUND BALANCE:
Our Golf Operations team continued their expert tutelage in various junior clinics during the year
$8,474.00 2017 Annual Report
15
MEMBERSHIP STATUS For the year ending 31 December 2017
Category
Male
Female
2017
2016
2015
2014
2013
2012
331
39.6
370.6
401.3
418.2
453.5
477.3
501.3
74
22
95.9
109.1
104.8
97.5
115.7
128.5
Six Day
51.9
24.2
76.1
74.2
83.8
79
73.9
60.5
Weekday
81.5
39.7
121.2
112.1
108.1
112.4
112.8
108.5
Intermediate
6.6
0.4
7
7.9
9.6
9.9
11.3
11.3
Junior
6.9
1.3
8.2
8.2
6.2
3.7
3.7
4.4
Country
15.1
1.2
16.2
16.1
14
12.6
15.7
18.6
Corporate
19.9
0
19.9
16.7
29.1
27.5
18.3
13
12
0.5
12.5
8.5
10
10
12.5
15.5
0
5.6
5.6
5.6
3.8
4
3
5
Non Playing
0.2
0.2
0.4
0.7
1.1
1
2.6
3.1
PGA
1.4
0
1.4
1.4
1.3
1.2
1.1
1
Introductory *
3
0
3
5.1
5.7
1.8
0
0
Twilight *
4
0.3
4.3
4.8
1.8
0.3
0
0
3.9
0.3
4.1
5
4.4
5.6
4.9
5.8
611.3
135
746.3
776.6
801.9
820
852.8
876.5
1380
1447
1429
1418
1439
1501
Full Provisional
Casual Women’s Try Golf
Social * / Pinehill * Total FME Total members
*FME denotes Full member equivalent
Male
Female
2017
2016
2015
2014
2013
2012
1
2
3
4
4
5
5
5
Honorary
22
1
23
31
20
18
17
18
Full Paid
26
0
26
26
26
29
29
34
Temporary
11
7
18
17
16
15
16
17
135
143
131
134
132
139
Category Life
Total members
16
Glenelg Golf Club Incorporated
ABN 94 199 789 857
HERITAGE FUND SUMMARY OF ACTIVITIES Opening balance:....................................... $23,179.00 Interest earned:.................................................$125.00
HERITAGE FUND BALANCE:
$23,304.00
HERITAGE FUND MEMBERS
as at 31 December 2017
Securing the Club for Members both now and in the future. 1927 Founders’ Society Sapphire Member
Heritage Society Members
OWEN BURGAN (2012)
JOHN MADDERN AM (2013)
NOEL TAPLIN (2012) GEOFF GITSHAM (2013) GLENELG GOLF LINKS SHAREHOLDERS (2013)
50 YEAR CLUB Glenelg Golf Club has a rich tradition and history, much of which derives from the support and loyalty of our members. We believe it is important to recognise our long-standing members who have given so much to our Club over the many years of their membership.
50 YEAR CLUB
Below is a list of current members who have been with Glenelg Golf Club for over 50 years. We thank them for their ongoing loyalty and support and welcome them into the “50 Year Club”.
70+
Donald Cant
Pauline Sanderson
Peter Steadman
60+
Modge Brown
Brian Faehse
Peter McDonald
Noel Taplin
Jonathan Cook
Rod Follett
Dennis Nunn
Rhonda Watson OAM
John Dibben
Alec Jordan
Liz Pitcher
Peter Wheatley
Les Diercks
Bernie Manser
Elliott Shea
Richard Bowering
Leon Grealy
Steve McKee
Sue Tuohy
Geoff Chapple
Brenton Green
Rob McMutrie
Graham Webster
Geoffrey Cock
Geoff Hallion
Jane Nelson
Jan Wheatley
Mike Dobson
Charles Harris
Marcia Oldfield
Dennis Whitford
Peter Drew
David Jervis
Cathy Symons
Chris Whitford
Pat Duguid
David Lahiff
David Tamblyn
Tony Whitford
Chris Ellis
David Lindsay
Gary Thompson
Bill Fuller
Margaret McCann
Jill Tillett
Geoff Gitsham
John McEntee
John Tully
50+
2017 Annual Report
17
OFFICE BEARERS 1927-2016 Year
President
Captain
Vice-Captain
Year
President
Captain
Vice-Captain
1927
A.J. Roberts
S. Jackman
F.G. Hicks
1973
N.E. Bagshaw
J.D. Omond
M.C.E. Summers
1928
A.J. Roberts
S. Jackman
F.G. Hicks
1974
N.E. Bagshaw
M.C.E. Summers
R.B. Bennett
1929
A.J. Roberts
S. Jackman
F.G. Hicks
1975
N.E. Bagshaw
M.C.E. Summers
R.B. Bennett
1930
A.J. Roberts
S. Jackman
F.G. Hicks
1976
F.G. Collins
R.B. Bennett
G.A. Hodgson
1931
A.J. Roberts
F.G. Hicks
John Hill
1977
F.G. Collins
R.B. Bennett
G.A. Hodgson
1932
Not Appointed
F.G. Hicks
John Hill
1978
F.G. Collins
G.A. Hodgson
H.T. Slade
1933
W. Fisk
John Hill
G. McLeay
1979
F.G. Collins
G.A. Hodgson
H.T. Slade
1934
W. Fisk
John Hill
G. McLeay
1980
F.G. Collins
H.T. Slade
B.J. Manser
1935
W. Fisk
J.E. Ashton
G. McLeay
1981
F.G. Collins
H.T. Slade
B.J. Manser
1936
W. Fisk
J.E. Ashton
G. McLeay
1982
F.G. Collins
B.J. Manser
J.E.O. Handford
1937
W. Fisk
K.C. Crookall
Dr. A.H. Guymer
1983
F.G. Collins
B.J. Manser
J.E.O. Handford
1938
W. Fisk
Dr. A.H. Guymer
Dr. C.B. Maddern
1984
R.B. Bennett
J.E.O. Handford
G.D. Gitsham
1939
Frank Smith
Dr. A.H. Guymer
J.E. McKee
1985
R.B. Bennett
J.E.O. Handford
G.D. Gitsham
1940
Frank Smith
J.E. McKee
V.M. Thomas
1986
R.B. Bennett
G.D. Gitsham
A.K. Whitford
1941
Frank Smith
V.M. Thomas
W.B. Holt
1987
R.B. Bennett
G.D. Gitsham
A.K. Whitford
1942
Frank Smith
V.M. Thomas
W.B. Holt
1988
R.B. Bennett
A.K. Whitford
D.N. Barton
1943
Frank Smith
V.M. Thomas
W.B. Holt
1989
R.B. Bennett
A.K. Whitford
D.N. Barton
1944
Baden Pattinson
V.M. Thomas
W.B. Holt
1990
R.B. Bennett
D.N. Barton
J.L. Waddy
1945
Baden Pattinson
W.B. Holt
A.C. Brooke
1991
R.B. Bennett
D.N. Barton
J.L. Waddy
1946
Baden Pattinson
W.B. Holt
A.C. Brooke
1992
R.B. Bennett
J.L. Waddy
J.R. Giles
1947
W. Allen
E.Caradoc Ashton
S.N. McKee
1993
R.B. Bennett
J.L. Waddy
J.R. Giles
1948
H.H. Handby
E.Caradoc Ashton
S.N. McKee
1994
D.N. Barton
J.R. Giles
J.A. Rawson
1949
H.H. Handby
E.Caradoc Ashton
S.N. McKee
1995
D.N. Barton
J.R. Giles
J.A. Rawson
1950
C.H. Fidock
S.N. McKee
F.G. Collins
1996
D.N. Barton
J.A. Rawson
I.P. Symons
1951
C.H. Fidock
S.N. McKee
F.G. Collins
1997
D.N. Barton
J.A. Rawson
I.P. Symons
1952
C.H. Fidock
F.G. Collins
S.D. Harris
1998
D.N. Barton
I.P. Symons
D.M. Lindsay
1953
C.W. Anderson
F.G. Collins
S.D. Harris
1999
J.L. Waddy
I.P. Symons
D.M. Lindsay
1954
C.W. Anderson
S.D. Harris
D.M. Watson
2000 J.L. Waddy
D.M. Lindsay
C.R. Whitford
1955
C.W. Anderson
S.D. Harris
D.M. Watson
2001 J.L. Waddy
D.M. Lindsay
C.R. Whitford
1956
C.W. Anderson
S.D. Harris
D.M. Watson
2002 J.L. Waddy
C.R. Whitford
P.J. Norman
1957
C.W. Anderson
D.M. Watson
C.M. Wood
2003
C.R. Whitford
P.J. Norman
1958
C.W. Anderson
D.M. Watson
C.M. Wood
2004 B.J. Manser
P.J. Norman
I.R. Brooks
1959
C.W. Anderson
D.M. Watson
C.M. Wood
2005 B.J. Manser
P.J. Norman
I.R. Brooks
1960
W.J. Parkinson
C.M. Wood
N.E. Bagshaw
2006 B.J. Manser
I.R. Brooks
P.R. McGrath
1961
W.J. Parkinson
C.M. Wood
N.E. Bagshaw
2007 B.J. Manser
I.R. Brooks
P.R. McGrath
1962
W.J. Parkinson
N.E. Bagshaw
P.T. Morton
2008 B.J. Manser
P.R. McGrath
N.J. Johnson
1963
W.J. Parkinson
N.E. Bagshaw
P.T. Morton
2009 G.D. Gitsham
P.R. McGrath
N.J. Johnson
1964
N.E. Bagshaw
N.E. Bagshaw
P.T. Morton
2010
G.D. Gitsham
N.J. Johnson
A.J. Martin
1965
N.E. Bagshaw
P.T. Morton
J.A. Butler
2011
G.D. Gitsham
N.J. Johnson
A.J. Martin
1966
N.E. Bagshaw
P.T. Morton
J.A. Butler
2012
G.D. Gitsham
A.J. Martin
G.M. Fox
1967
N.E. Bagshaw
J.A. Butler
J.A. Manning
2013
G.D. Gitsham
A.J. Martin
G.M. Fox
1968
N.E. Bagshaw
J.A. Butler
J.A. Manning
2014
G.D. Gitsham
G.M. Fox
P.B. Duregon
1969
N.E. Bagshaw
J.A. Manning
J.R. Alderman
2015
H. McMutrie
G.M. Fox
P.B. Duregon
1970
N.E. Bagshaw
J.R. Alderman
J.D. Omond
2016
H. McMutrie
P.B. Duregon
B.M. Roberts
1971
N.E. Bagshaw
J.R. Alderman
J.D. Omond
2017
H. McMutrie
P.B. Duregon
B.M. Roberts
1972
N.E. Bagshaw
J.D. Omond
M.C.E. Summers
J.L. Waddy
COMMITTEE MEMBERS 1927-2016 Name Adair, M.S.
Yrs 4
Name
Yrs
Name
Yrs
Name
Grosvenor, P.J.
2
McCarthy, K.J.
6
Stone, J.C.F.
Yrs 3
Alderman, J.R.
24
Guy, G.R.
3
McFarlane, A.
3
Summers, M.C.E.
20
Allen, W.S.
16
Guymer, Dr. A.H.
3
McFarlane, K.B.
3
Symons, I.P.
10
Ashton, E.C.
11
Handford, J.E.O.
10
McGlasson, A.
6
Thomas, V.M.
6
Ashton, J.E.
16
Harris, S.D.
12
McGrath, P.R.
8
Thompson, G.R.
4
Bagshaw, N.E.
11
Hartford, B.B.
McKee, J.E.
5
Trabilsie, F.J.
7
Barton, D.N.
13
Hendry, J.M.
2
McKee, S.N.
12
Truscott, R.W.
1
Bennett, R.B.
9
Hewett, L.P.
2
McLeay, G.
2
Vivian, A.B.
5
6
Hicks, F.G.
5
McLuckie, R.
3
Waddy, J.L.
6
Hill, J.
5
McMutrie, H.
6
Walsh, T.I.
6
Bishop, W.P. Briscoe, P.C.A.
11
1
Brooke, A.C.
6
Hodgson, G.A.
13
Merrett, A.F.
6
Warburton, C.
9
Brooks, I.R.
10
Hodgson, J.W.
1
Morton, P.T.
23
Watson, D.M.
21
Brooks, L.A.
1
Holt, W.B.
9
Nelson, R.A.
2
Watson, E.J.
1
Burgan, O.T.
3
Hull, S.C.
2
Newton, R.
4
Weston, G.W.
3
Butler, J.A.
Humphries, W.G.
5
Norman, P.J.
10
Wheatley, J.A.
9
Campbell, K.S.
3
Jackman, A.J.
2
Nyland, K.
9
Whitford, A.K.
12
Chamberlain, R.R.
1
Jackman, J.W.
1
O’Brien, G.P.
6
Whitford, C.R.
10
Chapple, G.B. Collins, F.G.
11
3 21
Jackman, S.
4
Omond, J.D.
21
Wood, C.M.
11
Jarrad, B.
6
Palmer, J.S.
4
Wood, L.M.
4
Connelly, P.F.
3
Johnson, A.C.M.
7
Percival, S.T.P.
1
Wood, W.C.
2
Crookall, K.C.
2
Johnson, N.J.
6
Phillips, D.W.
2
Woolcott, E.S.
3
Cudmore, D.C.
2
Johnson, W.G.
2
Phillips, M.B.
14
Wright, H.F.
6
Dale, M.E.
9
Kenny, J.P.
1
Price, W.D.
1
Young, W.D.
2
Darling, A.E.
12
Kimber, A.W.
4
Pritchard, W.A.
2
Dignan, J.A.
1
Koukourou, S.
8
Ranaldo, J
3
Duregon, P.B.
7
Lacey, E.H.
2
Rawson, J.A.
11
Ellers, L.G.
3
Lewis, F.A.
24
Rawson, K.A.
16
English, R.J.
10
Lindsay, D.M.
8
Reade, T.C.
6
Ferris, B.T.
4
Maddern, Dr. C.B.
1
Roberts, B.M.
6
Flehr, B.E.
4
Maddern, J.P.
5
Royals, D.W.
1
Follett, R.M.
7
Mahoney, W.J.
5
Rundle, G.C.
5
Foster, G.C.
1
Mallen, L.
3
Sando, H.H.
3
Fox, G.M.
9
Manning, J.A.
7
Sands, R.G.
3
Frances, I.K.
2
Manser, B.J.
Sauerbier, L.C.
3
3
Freeman, R.E.N.
12
Marshall, A.K.
1
Skinner, L.P.
10
Martin, A.J.
8
Slade, H.T.
Gillespie, D.P.
3
Martin, S.G.
2
Stanhope, B.H.
1
Gillman, J.F.
1
Maunder, P.J.
2
Stevens, G.B.
5
Gitsham, G.D.
6
Mausolf, N.
6
Stevens, R.F.
8
Goldsworthy, J.S.
2
McCarter, L.
5
Still, J.A.
4
Giles, J.R.
5 11
2017 Annual Report
19
CLUB CHAMPIONSHIPS & CLUB TROPHY WINNERS For the year ending 31 December 2017
20
Event
Winner
Runner Up
Men’s Club Championship
Jack Buchanan
Jack Tanner
Women’s Club Championship
Elysia Yap
Jill Hodge
RF Stevens Trophy
Jackson Kalz
Jack Tanner
Men’s B Grade Championship
Ian Gardner
Adam Rice
Men’s C Grade Championship
Austin Baker
Henry Cleland
Women’s B Grade Championship
Annette Rieniets
Deb Bennett
Women’s C Grade Championship
Peg Howard
Margaret Whelan
Men’s A Grade Plate
Richard Yap
Adam Weller
Men’s B Grade Plate
David Watkins
Richard Karolewicz
Men’s C Grade Plate
Paul Bock
Chris Parkinson
Boys’ Club Championship
Frank Vucic
Jackson Kalz
Girls’ Club Championship
Charley Jacobs
Shakira Kuys
Men’s Senior Championship
Nick Eblen
Andrew Nash
Jimmy McLachlan Memorial Trophy
Lachlan Barker
Sam Earl
Men’s Foursomes Championship
James Bridgen & Jackson Kalz
Harry Burner & Jack Ramage
Women’s Foursomes Championship
Josie Gale & Jill Hodge
Sue Raggatt & Sue Tuohy
Men’s A Grade Foursomes
Harry Burner & Jack Ramage
Henry Duregon & Josh Hodgson
Men’s B Grade Foursomes
Allen Campbell & Peter Thomas
Paul Kennewell & John Ward
Men’s C Grade Foursomes
Bevan Roberts & Fred Vaskas
Women’s B Grade Foursome
Ros Henderson & Ros Osborn
Deb Bennett & Jill McDonald
Women’s C Grade Foursome
Pat Aitken & Meg Woods
Marie O’Halloran & Julia Stone
Mixed Foursomes Championship
Andy Humphries & Elysia Yap
John Noble & Sarah Crocker
Rhonda Watson Brooch (Gross)
GLENELG: Josie Gale, Matilda Wheare & Elysia Yap
Rhonda Watson Brooch (Net)
WEST LAKES: Gail Beaumont, Liz Mann & Judyth Uzzell
Brian Ferris Memorial Trophy
William Somerfield
Matthew Lisk (The Grange)
Eric Scovell Junior Vardon Trophy
Frank Vucic
Jack Tanner
Glenelg Women’s Vardon
Elysia Yap
Emma Sutton
Owen Whitford Trophy
Colin & Amy Anderson
Neil & Lorry Brown
Lance Begg Trophy
Paul Grosvenor & Elysia Yap
Tony & Ruth Martin
Winter Pinehurst Foursomes Trophy
Mike Nunan & Barbara Deed
Lee & Emma Cole
Burgandy Trophy
Harry & Chris Larsen
Ian & Ros Henderson
Don Harris Memorial Trophy
Peter & Jane Nelson
Andrew & Kristy Morrison
Glenelg Golf Club Incorporated
ABN 94 199 789 857
Men’s Event
Winner
Men’s Event
Winner
Governor’s Cup
David Watson (Where)
Glenelg Trophy (Juniors)
Aaron Buchanan
Senior Cup
David Marshall
Boys’ Handicap Matchplay
Calvin Perks
Anzac Memorial Trophy
Kane Hyams
Rawson Memorial
Grant Goodier
Captain’s Trophy
Darren Stephens
Don Watson Memorial
Greg Binns
President’s Trophy
Joe Charles & Chris Pudney
Frank Collins Memorial
Andrew Grieve
Glenelg Trophy
Richard Yap
AH Smerdon Memorial
Louis Langanis
Sam Percival Trophy
David Shetliffe
Steve McKee Memorial
Tony Raman
Milo Sprod Trophy
Peter Leggett
Summer Cup
Joe Charles
Reg Sands Starter’s Trophy Andrew Leonard
FA Lewis Memorial
Richard Yap
Norm Omond Medals
A Grade: John Noble
Harold Wright Memorial
Bob Schmidt
B Grade: Ralph Faithfull
Brian Bashford Memorial
Michael Gage
C Grade: Dean Nyland
Joe Ashton Trophy
Modge Brown
Women’s Event
Winner
Women’s Event
Winner
President’s Foursomes
Barbara Deed & Peggy Lau-Flux
Captain’s Trophy
Deb Bennett
Shylie Rymill Foursomes
Barbara Deed & Peggy Lau-Flux
Laurel Wreath
Jo Ricourt
Consistency Cup
Jan Dale-Harris
International Bowl
Silver: Jill McDonald
Veterans’ Handicap Net
Cathy Symons
Bronze: Deb Bennett
Veterans’ Handicap Gross
Jan Dale-Harris
Shane Robinson Trophy
Christina Larsen
Essex Stroke
Silver: Matilda Wheare
Club Medal 1
Judy Holst & Margaret Davis
Club Medal 2
Jane Nelson
Extreme Veterans’ Trophy
Jean Roberts
Caddy & Managers’ Trophy
Anne Marks
Most Improved Handicap
Eliza Baker
Past Committee Trophy
Marg Gordon
Jacka Trophy
Jo Lendrum
Wallace Stroke
Josie Gale
Turkey Gobbler
Stephanie Meek
Anne Smerdon Trophy
Charley Jacobs
Parfection Prize
Peggy Lau-Flux
Ella Cole Trophy
Shakira Kuys
Bronze: Deb Bennett
Holes In One Peter Farmer (Mar) - 11th Hole
Brian White (Jun) - 11th Hole
Adrian Pope (Sep) - 14th Hole
David Scholz (Apr) - 16th Hole
Wayne Tanner (Jun) - 11th Hole
Sarah Crocker (Nov) - 14th Hole
Barry Jarrad (Apr) - 3rd Hole
Michael Gage (Aug) - 16th Hole
Jill Hodge (Nov) - 11th Hole
Troy Pretty (May) - 14th Hole
David Tamblyn (Aug) - 16th Hole
Andrew Barber (Dec) - 3rd Hole
Matt Sturgeon (May) - 11th Hole
Cathy Symons (Aug) - 14th Hole
Charles Drew (Dec) - 3rd Hole
Sam Raschella (Jun) - 11th Hole
Henry Duregon (Aug) - 11th Hole
Bob Loveday (Dec) - 14th Hole
James McDonald (Jun) - 16th Hole
Steven Wild (Aug) - 16th Hole
2017 Annual Report
21
PERFORMANCES OF NOTE For the year ending 31 December 2017
PENNANT CHAMPIONS SIMPSON CUP: Anthony Olsen (Captain), Lachlan Barker, Sam Burton, Sam Earl, Josh Hayes, Jackson Kalz, Ben Layton, Michael Munn BONNAR CUP: James Bridgen, Jack Buchanan, Harry Burner, Henry Duregon, Dave Hiern, Andy Humphries, Michael Munn, Jack Tanner, Frank Vucic, Ben Winton PIKE CUP: Bec Hughes, Shakira Kuys, TIlly Miels, Louise Pike, Emma Sutton, Cathy Symons, Sam White SHARP CUP: Aaron Buchanan, Harry Burner, Harry Edwards, Liam Kennewell, Marcus Kuys, Luke Sandford, Jack Tanner, Mitchell Ward WOMEN’S A4: Cathy Darling, Fiona Eblen, Sandy Francas, Jill Gehling, Anne Marks, Sue Raggatt, Wendy Vaughan
Jackson Kalz & Grace Kim (NSW) 2017 Victorian Junior Masters Champions
GOLF SA PENNANT TEAM OF THE YEAR: Anthony Olsen (Captain), Sam Earl, Josh Hayes, Jackson Kalz, Elysia Yap
STATE REPRESENTATION Boys’ State Team: Jackson Kalz (Captain), Jack Buchanan, Harry Burner, Andy Fiebig, Frank Vucic Girls’ State Team: Charley Jacobs, Shakira Kuys, Emma Sutton Men’s State Team: Lachlan Barker, Sam Burton, Jackson Kalz, William Somerfield Women’s State Team: Sarah Crocker, Charley Jacobs, Elysia Yap 17 & Under Schools Team: Jack Buchanan, Charley Jacobs, Jade Kinita, Shakira Kuys, Jade Kinita, Jack Tanner, Frank Vucic 15 & Under Schools Team: Jack Buchanan, Charley Jacobs, Shakira Kuys, Elkie Philp 12 & Under Schools Team: Josh Grundel
Andy Humphries & Elysia Yap 2017 Golf SA Mixed Foursomes Champions
STATE HIGH PERFORMANCE SQUADS Tier 1: Sam Burton, Jackson Kalz, Ben Layton, Frank Vucic Tier 2: Aaron Buchanan, Jack Buchanan, Harry Burner, Charley Jacobs, Jacob Rillotta, Jack Tanner Tier 3/Talent ID: Darcy Burns, Holly Burns, Harry Edwards, Mitch Ward
INDIVIDUAL PERFORMANCES 2017 Victorian Junior Masters: Jackson Kalz 2017 Golf SA Boys’ Amateur Champion: Lachlan Barker 2017 Mt Compass Women’s Vardon: Emma Sutton 2017 Mt Compass Boys’ Vardon: Frank Vucic 2017 Tea Tree Gully Boys’ Vardon: Jackson Kalz 2017 The Vines Men’s Vardon: Sam Burton 2017 The Vines Boys’ Vardon: Lachlan Barker 2017 Tanunda Pines Women’s Vardon: Shakira Kuys 2017 Flagstaff Hill Women’s Vardon: Elysia Yap 2017 Flagstaff Hill Boys’ Vardon: Lachlan Barker 2017 Blackwood Men’s Vardon: Lachlan Barker 2017 Blackwood Women’s Vardon: Elysia Yap 2017 West Lakes Boys’ Vardon: Jackson Kalz 2017 Sandy Creek Women’s Vardon: Emma Sutton 2017 Kooyonga Men’s Vardon: Jack Tanner 2017 Kooyonga Women’s Vardon: Elysia Yap 2017 Golf SA Country Girls’ Champion: Shakira Kuys 2017 Golf SA Boys’ Vardon Trophy: Jackson Kalz 2017 Mt Osmond Boys’ Vardon: Frank Vucic 2017 Golf SA Junior Open: Jackson Kalz 2017 Golf SA Junior Open: Jack Buchanan 2017 Victorian Junior Open: Jackson Kalz
22
Glenelg Golf Club Incorporated
ABN 94 199 789 857
Frank Vucic 2017 Club Junior Champion & Junior Vardon
Jackson Kalz 2017 Golf SA Boys’ Vardon Trophy
2017
FINANCIAL REPORTS GLENELG GOLF CLUB INCORPORATED AND CONTROLLED ENTITY ABN 94 199 789 857
GLENELG GOLF CLUB INCORPORATED AND CONTROLLED ENTITY STATEMENT OF COMPREHENSIVE INCOME FOR THE YEAR ENDED 31 DECEMBER 2017 Note NET INCOME Membership Subscriptions Entrance Fees Infrastructure Levy Bag & Buggy Storage Locker Fees Golf Operations Competition Fees Green Fees Cart Hire Range Income Affiliation Fees Trophies Professional Retainer (Pro Shop) Professional Retainer (Golf Operations) Professional Service Fees/Commissions Depreciation Other Golf Operations Expenses Bar Sales Less Cost of Goods Sold Gross Profit Less Expenditure Salaries & Associated Costs Replacements & Repairs Other Expenses Depreciation Catering Sales Less Cost of Goods Sold Gross Profit Less Expenditure Salaries & Associated Costs Laundry Replacements & Repairs Other Expenses Depreciation Other Income Catering Levy forfeited Interest Recieved Phone Tower Miscellaneous
TOTAL NET INCOME
The accompanying notes form part of these accounts
24
2017 Financial Reports
Consolidated 2017 2016 $ $
2,020,453 167,366 287,439 72,563 13,794 2,561,615
1,981,663 197,003 263,364 62,264 15,904 2,520,198
Golf Club 2017 $
2,020,453 167,366 287,439 72,563 13,794 2,561,615
2016 $
1,981,663 197,003 263,364 62,264 15,904 2,520,198
78,286 507,066 125,512 0 (5,469) (58,709) (51,997) (80,003) (78,319) (61,813) (77,183) 297,371
74,950 429,279 114,834 0 (1,829) (52,664) (45,900) (71,400) (68,470) (45,718) (81,000) 252,082
78,286 507,066 125,512 0 (5,469) (58,709) (51,997) (80,003) (78,319) (61,813) (77,183) 297,371
74,950 429,279 114,834 0 (1,829) (52,664) (45,900) (71,400) (68,470) (45,718) (81,000) 252,082
1,049,054 (366,915) 682,139
1,058,093 (371,909) 686,184
1,049,054 (366,915) 682,139
1,058,093 (371,909) 686,184
(422,533) (4,466) (34,971) (3,554) 216,615
(441,345) (2,130) (35,026) (3,361) 204,322
(422,533) (4,466) (34,971) (3,554) 216,615
(441,345) (2,130) (35,026) (3,361) 204,322
1,430,677 (539,639) 891,038
1,435,823 (550,145) 885,678
1,430,677 (539,639) 891,038
1,435,823 (550,145) 885,678
(732,114) (26,118) (16,594) (25,913) (23,075) 67,224
(713,160) (25,139) (14,133) (32,317) (23,403) 77,526
(732,114) (26,118) (16,594) (25,913) (23,075) 67,224
(713,160) (25,139) (14,133) (32,317) (23,403) 77,526
67,791 2,327 56,360 43,727 170,205
67,275 3,611 53,676 51,364 175,926
67,791 2,327 56,360 43,727 170,205
67,275 3,611 53,676 51,364 175,926
3,313,030
3,230,054
3,313,030
3,230,054
GLENELG GOLF CLUB INCORPORATED AND CONTROLLED ENTITY STATEMENT OF COMPREHENSIVE INCOME FOR THE YEAR ENDED 31 DECEMBER 2017 Note EXPENDITURE Administration & Support Services Salaries & Associated Costs Audit Fees Marketing & Communications Depreciation Finance Costs Bank Charges & Merchant Fees Insurance Postage, Printing & Stationery Telephone Council Rates Legal & Consulting Travel & Accommodation Computer Consumables & Maintenance Other Administration Expenses Golf Course Salaries & Associated Costs Maintenance Power Course Enhancement Works Irrigation Landscape Maintenance Machinery ASR Expenses Other Golf Course Expenses Depreciation Clubhouse Laundry & Linen Repairs & Maintenance Contract Cleaning Light, Power & Water Other Clubhouse Expenses Depreciation Other Expenses (Proft) / Loss on Sale of Fixed Assets Impairment of Financial Asset
4a
TOTAL EXPENDITURE
Consolidated 2017 2016 $ $
2017 $
2016 $
488,877 10,050 84,179 17,939 26,189 45,883 36,311 17,029 15,444 49,566 14,273 1,866 56,370 110,851 974,827
429,497 9,650 105,486 18,172 37,028 54,549 34,410 21,545 15,062 47,256 0 0 43,233 89,960 905,848
488,877 10,050 84,179 17,939 26,189 45,883 36,311 17,029 15,444 49,566 14,273 1,866 56,370 110,851 974,827
429,497 9,650 105,486 18,172 37,028 54,549 34,410 21,545 15,062 47,256 0 0 43,233 89,960 905,848
880,264 200,232 69,571 24,007 22,016 19,348 69,496 25,158 177,466 268,118 1,755,676
968,992 166,167 63,353 27,658 17,828 33,726 64,843 15,890 152,345 292,176 1,802,978
880,264 200,232 69,571 24,007 22,016 19,348 69,496 25,158 177,466 268,118 1,755,676
968,992 166,167 63,353 27,658 17,828 33,726 64,843 15,890 152,345 292,176 1,802,978
9,908 53,745 118,382 120,756 41,075 209,848 553,714
11,790 55,888 112,568 104,322 41,788 193,010 519,366
9,908 53,745 118,382 120,756 41,075 209,848 553,714
11,790 55,888 112,568 104,322 41,788 193,010 519,366
(39,318) 0 (39,318)
Golf Club
(11,467) 9,975 (1,492)
(39,318) 0 (39,318)
(11,467) 9,975 (1,492)
3,244,899
3,226,700
3,244,899
3,226,700
68,131
3,354
68,131
3,354
0
0
0
0
TOTAL COMPREHENSIVE INCOME FOR YEAR
68,131
3,354
68,131
3,354
TOTAL COMPREHENSIVE INCOME ATTRIBUTABLE TO EQUITY
68,131
3,354
68,131
3,354
NET SURPLUS / (DEFICIT) Other Comprehensive Income
The accompanying notes form part of these accounts
2017 Financial Reports
25
GLENELG GOLF CLUB INCORPORATED AND CONTROLLED ENTITY STATEMENT OF FINANCIAL POSITION AS AT 31 DECEMBER 2017 Note
Consolidated 2017 2016 $ $
2017 $
Golf Club 2016 $
2 3
157,792 325,453 59,240 127,902 670,387
147,617 202,075 77,950 125,793 553,435
157,792 325,453 59,240 127,902 670,387
147,617 202,075 77,950 125,793 553,435
4 5
0 6,506,766 6,506,766
0 6,748,217 6,748,217
639,433 5,848,065 6,487,498
639,433 6,089,516 6,728,949
7,177,153
7,301,652
7,157,885
7,282,384
6 7a 8a 10
351,444 117,599 422,928 596,398 1,488,369
315,549 220,733 551,620 546,336 1,634,238
351,381 117,599 422,928 596,398 1,488,306
315,486 220,733 551,620 546,336 1,634,175
7b 8b
179,595 1,048,950 1,228,545
217,754 1,057,552 1,275,306
179,595 1,048,950 1,228,545
217,754 1,057,552 1,275,306
TOTAL LIABILITIES
2,716,914
2,909,544
2,716,851
2,909,481
NET ASSETS
4,460,239
4,392,108
4,441,034
4,372,903
Retained Earnings Outside Equity Interests in Controlled Entity
4,431,992 28,247
4,363,861 28,247
4,441,034 0
4,372,903 0
TOTAL EQUITY
4,460,239
4,392,108
4,441,034
4,372,903
CURRENT ASSETS Cash & Cash Equivalents Trade & Other Receivables Other Current Assets Inventories
NON-CURRENT ASSETS Financial Assets Property, Plant & Equipment
TOTAL ASSETS CURRENT LIABILITIES Trade & Other Payables Short-Term Provisions Short-Term Borrowings Other Current Liabilities
NON-CURRENT LIABILITIES Long-Term Provisions Long-Term Borrowings
EQUITY
The accompanying notes form part of these accounts
26
2017 Financial Reports
GLENELG GOLF CLUB INCORPORATED AND CONTROLLED ENTITY STATEMENT OF CHANGES IN EQUITY FOR THE YEAR ENDED 31 DECEMBER 2017 Retained Earnings $
Outside Equity Interest $
Total $
Consolidated Entity Balance at 1 January 2017 Profit attributable to members of controlling entity
4,363,861 68,131
28,247 0
4,392,108 68,131
Balance at 31 December 2017
4,431,992
28,247
4,460,239
Balance at 1 January 2017 Profit attributable to members of controlling entity
4,372,903 68,131
0 0
4,372,903 68,131
Balance at 31 December 2017
4,441,034
0
4,441,034
Balance at 1 January 2016 Profit attributable to members of controlling entity
4,360,507 3,354
28,247 0
4,388,754 3,354
Balance at 31 December 2016
4,363,861
28,247
4,392,108
Balance at 1 January 2016 Profit attributable to members of controlling entity
4,369,549 3,354
0 0
4,369,549 3,354
Balance at 31 December 2016
4,372,903
0
4,372,903
Controlling Entity
YEAR END 2016 Consolidated Entity
Controlling Entity
The accompanying notes form part of these accounts
2017 Financial Reports
27
GLENELG GOLF CLUB INCORPORATED AND CONTROLLED ENTITY STATEMENT OF CASH FLOWS FOR THE YEAR ENDED 31 DECEMBER 2017 Note
Consolidated 2017 2016 $ $
Golf Club 2017 $
2016 $
CASH FLOWS FROM OPERATING ACTIVITIES 2,479,731 2,438,237 710,864 (5,321,800) (26,189) 170,205
Bar & Catering Sales Subscriptions & Entrance Fees Green Fees & Competition Fees Payments to Suppliers & Employees Interest Paid Donations, Fundraising & Other Sundry Receipts Net Cash Inflow from Operating Activities
2,493,916 2,484,976 619,063 (5,320,138) (37,028) 175,926
2,479,731 2,438,237 710,864 (5,321,800) (26,189) 170,205
2,493,916 2,484,976 619,063 (5,320,138) (37,028) 175,926
451,048
416,715
451,048
416,715
Payments for Property, Plant & Equipment Proceeds from Sale of Property, Plant & Equipment Glenelg Golf Links Ltd Share Purchase Return of Capital from ARL
(358,748) 55,169 0 0
(418,375) 34,454 (30,000) 1,775
(358,748) 55,169 0 0
(418,375) 34,454 (30,000) 1,775
Net Cash (Outflow) from Investing Activities
(303,579)
(412,146)
(303,579)
(412,146)
Repayment of Borrowings Additional Leases Established Repayment of Bank Loans Debentures Repaid
(67,130) 55,836 (125,000) (1,000)
(35,621) 92,447 (200,000) 0
(67,130) 55,836 (125,000) (1,000)
(35,621) 92,447 (200,000) 0
Net Cash Provided Inflow / (Outflow) from Financing Activities
(137,294)
(143,174)
(137,294)
(143,174)
10,175
(138,605)
10,175
(138,605)
147,617
286,222
147,617
286,222
157,792
147,617
157,792
147,617
11
CASH FLOWS FROM INVESTING ACTIVITIES
CASH FLOWS FROM FINANCING ACTIVITIES
Net Increase / (Decrease) in Cash Held Cash at Beginning of Year Cash at End of Year
The accompanying notes form part of these accounts
28
2017 Financial Reports
2
GLENELG GOLF CLUB INCORPORATED NOTES TO AND FORMING PART OF THE ACCOUNTS FOR THE YEAR ENDED 31 DECEMBER 2017
NOTE 1 - STATEMENT OF SIGNIFICANT ACCOUNTING POLICIES The financial report is a general purpose financial report that has been prepared in accordance with Australian Accounting Standards, Australian Accounting Interpretations, other authoritative pronouncements of the Australian Accounting Standards Board and the requirements of the Associations Incorporations Act of South Australia. The financial report covers the consolidated entity of Glenelg Golf Club Inc as the individual controlling entity and the controlled entity, Glenelg Golf Links Limited. The financial report of Glenelg Golf Club Inc and the controlled entity and Glenelg Golf Club Inc as an individual controlling entity comply with all Australian equivalents to International Financial Reporting Standards (IFRS) in their entirety except where compliance is not mandatory for non-corporate entities. The following is a summary of the material accounting policies adopted by the consolidated entity in preparation of the financial report. The accounting policies have been consistently applied unless otherwise stated. The financial report has been prepared on an accrual basis and is based on historical costs and does not take into account changing money values or, except where stated, current valuations of non-current assets. Cost is based on the fair values of the consideration given in exchange for assets. Unless otherwise stated, the accounting policies adopted are consistent with those of the previous year. Certain new accounting standards and interpretations have been published that are not mandatory for 31 December 2017 reporting periods. The consolidated entity’s assessment is that there will be no material impact from these new standards and interpretations. a)
Principles of Consolidation The Club controls the share capital of Glenelg Golf Links Limited. The consolidated accounts incorporated the assets and liabilities of Glenelg Golf Links Limited as at 31 December 2017 and the results of the Company for the period then ended. The effects of all transactions between the Club and the Company are eliminated in full. Outside equity interests in the results and group equity are shown separately in the consolidated profit and loss account and balance sheet respectively. The cost of acquiring shares in Glenelg Golf Links Limited have been accounted for as an interest in the land owned by that company and reflected accordingly.
b)
Financial Instruments Financial instruments are initially measured at cost on trade date, which includes transaction costs, when the related contractual rights or obligations exist. Subsequent to initial recognition these instruments are measured as set out below: Available-for-sale financial assets Available-for-sale financial assets include any financial assets that are not considered to be “loans and receivables� or held for selling in the short term. Available-for-sale financial assets are reflected at fair value. Where fair value cannot be reliably estimated, the asset is stated at its initial cost. Unrealised gains and losses arising from changes in fair value are taken directly to equity. Financial Liabilities Non-derivative financial liabilities are recognised at amortised cost, comprising original debt less principal payments and amortisation.
2017 Financial Reports
29
GLENELG GOLF CLUB INCORPORATED NOTES TO AND FORMING PART OF THE ACCOUNTS FOR THE YEAR ENDED 31 DECEMBER 2017
NOTE 1 - STATEMENT OF SIGNIFICANT ACCOUNTING POLICIES c)
Property, Plant and Equipment Each class of property, plant and equipment is carried at cost less, where applicable, any accumulated depreciation and impairment losses. Property Freehold land is shown at cost. Building is shown at cost less any accumulated depreciation and impairment losses. Plant and Equipment The depreciable amount of all fixed assets including building, but excluding freehold land, is depreciated on a straight line basis over their useful lives to the consolidated entity commencing from the time the asset is held ready for use. The depreciation rates for each class of depreciable assets are based on the following estimated useful lives, expressed in years: Category Administration furniture and fittings Bar plant and equipment Catering plant and equipment Clubhouse building Clubhouse other Course buildings House plant and equipment Motor vehicles Office equipment Course plant and equipment Entrance road
d)
Useful Lives 5-11 8-11 7-11 40-50 7-11 4-25 8-11 4-5 5-7.5 4-11 15
Impairment of Assets At each reporting date, the Committee of Management reviews the carrying values of its assets to determine whether there is any indication that those assets have been impaired. If such an indication exists, the recoverable amount of the asset, being the higher of the asset’s fair value less costs to sell and value in use, is compared to the asset’s carrying value. Any excess of the asset’s carrying value over its recoverable amount is expensed to the income statement. Where it is not possible to determine the recoverable amount of an individual asset, the Committee of Management estimates the recoverable amount of the cash-generating unit to which the asset belongs.
30
2017 Financial Reports
GLENELG GOLF CLUB INCORPORATED NOTES TO AND FORMING PART OF THE ACCOUNTS FOR THE YEAR ENDED 31 DECEMBER 2017
NOTE 1 - STATEMENT OF SIGNIFICANT ACCOUNTING POLICIES e)
Employee Benefits Provision is made for the association’s liability for employee benefits arising from services rendered by employees to balance date. Employee entitlements expected to be settled within one year together with entitlements arising from wages and salaries, annual leave and long service leave which will be settled after one year, have been measured at their nominal amount. Other employee entitlements payable later than one year have been measured at the present value of the estimated future cash outflows to be made for those entitlements.
f)
Subscription Income Members subscriptions are included as income in the year the invoice is raised. Subscription year is from April of the current year to March of the following year. Any subscription fees invoiced for the quarter of January to March of the following year is recognised as income of the current year. This has been treated consistently from year to year.
g)
Income Tax The Club is exempt from Income Tax in accordance with Section 50-5 of the Income Tax Assessment Act, 1997.
h) Inventories Inventories are measured at the lower of cost and net realisable value. i)
Course Redevelopment Expenditure Expenditure incurred on redevelopment of the course is charged to operating profit as incurred.
j)
Construction - Work In Progress Construction work in progress is stated at the aggregate of contract costs incurred to date.
k)
Cash and cash equivalents Cash and cash equivalents include cash on hand, deposits held at call with banks, other short-term highly liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within short-term borrowings in current liabilities on the balance sheet.
l)
Comparative Figures When required by Accounting Standards, comparative figures have been adjusted to conform to changes in presentation for the current financial year.
2017 Financial Reports
31
GLENELG GOLF CLUB INCORPORATED NOTES TO AND FORMING PART OF THE ACCOUNTS FOR THE YEAR ENDED 31 DECEMBER 2017
Note
Consolidated 2017 2016 $ $
2017 $
Golf Club
123,089 11,399 23,304 157,792
123,089 11,399 23,304 157,792
2016 $
NOTE 2 - CASH & CASH EQUIVALENTS Cash at Bank Cash on Hand Heritage Fund - Bank Account
113,177 11,261 23,179 147,617
113,177 11,261 23,179 147,617
The effective interest rate on short-term bank deposits was 6.7% (2016: 6.2%); these deposits have an average maturity of 20 days. Reconciliation of Cash Cash at the end of the financial year as shown in the statement of cash flows is reconciled to items in the balance sheet as follows: Cash & Cash Equivalents
157,792
147,617
157,792
147,617
109,375 140,415 75,663 325,453
34,121 82,507 85,447 202,075
109,375 140,415 75,663 325,453
34,121 82,507 85,447 202,075
0 0 0 0 0
0 9,975 (9,975) 0 0
638,328 0 0 1,105 639,433
638,328 9,975 (9,975) 1,105 639,433
NOTE 3 - TRADE & OTHER RECEIVABLES Subscription Debtors Sundry Debtors GST Input Tax Credits
NOTE 4 - FINANCIAL ASSETS Available for sale financial assets comprise of: Shares - Glenelg Golf Links Ltd Premium Income Fund Provision for Impairment - Premium Income Fund Loan - Glenelg Golf Links Ltd
(a) The Club has an investment in the following:
32
Due to the winding up of the Wellington Premium Income Fund and the immaterial value of the Asset Resolution Limited investment, it has been determined that a full impairment of these assets will be recorded in 2016 ($9,975).
2017 Financial Reports
GLENELG GOLF CLUB INCORPORATED NOTES TO AND FORMING PART OF THE ACCOUNTS FOR THE YEAR ENDED 31 DECEMBER 2017
Note
Consolidated 2017 2016 $ $
Golf Club 2017 $
2016 $
NOTE 5 - PROPERTY, PLANT & EQUIPMENT Freehold Land*
658,704
658,704
0
0
Clubhouse Less Accumulated Depreciation
6,040,667 (1,994,759) 4,045,908
6,037,667 (1,853,069) 4,184,598
6,040,667 (1,994,759) 4,045,908
6,037,667 (1,853,069) 4,184,598
Clubhouse Plant & Equipment Less Accumulated Depreciation
708,927 (473,883) 235,044
560,703 (405,748) 154,955
708,927 (473,883) 235,044
560,703 (405,748) 154,955
Course Buildings Less Accumulated Depreciation
394,929 (297,110) 97,819
394,929 (277,512) 117,417
394,929 (297,110) 97,819
394,929 (277,512) 117,417
Administration Plant & Equipment Less Accumulated Depreciation
371,648 (331,621) 40,027
340,161 (313,682) 26,479
371,648 (331,621) 40,027
340,161 (313,682) 26,479
Bar Plant & Equipment Less Accumulated Depreciation
162,084 (147,290) 14,794
162,084 (143,736) 18,348
162,084 (147,290) 14,794
162,084 (143,736) 18,348
Catering Plant & Equipment Less Accumulated Depreciation
364,791 (312,721) 52,070
364,791 (289,645) 75,146
364,791 (312,721) 52,070
364,791 (289,645) 75,146
Golf Carts Less Accumulated Depreciation
159,806 (51,516) 108,290
151,319 (56,767) 94,552
159,806 (51,516) 108,290
151,319 (56,767) 94,552
Course Plant & Equipment Less Accumulated Depreciation
4,311,335 (3,501,970) 809,365
4,248,752 (3,320,494) 928,258
4,298,122 (3,488,754) 809,368
4,235,539 (3,307,278) 928,261
Entrance Road & Car Parks Less Accumulated Depreciation
564,632 (274,918) 289,714
564,632 (253,806) 310,826
564,632 (274,918) 289,714
564,632 (253,806) 310,826
Capital Improvements Less Accumulated Depreciation
1,163 (1,001) 162
1,163 (977) 186
1,163 (1,001) 162
1,163 (977) 186
Range Assets Less Accumulated Depreciation
237,076 (82,207) 154,869
236,166 (57,418) 178,748
237,076 (82,207) 154,869
236,166 (57,418) 178,748
TOTAL PROPERTY, PLANT & EQUIPMENT
6,506,766
6,748,217
5,848,065
6,089,516
2017 Financial Reports
33
GLENELG GOLF CLUB INCORPORATED NOTES TO AND FORMING PART OF THE ACCOUNTS FOR THE YEAR ENDED 31 DECEMBER 2017
NOTE 5 - PROPERTY, PLANT & EQUIPMENT b)
Movement in Carrying Amount Movement in the carrying amounts for each class of property, plant & equipment between the beginning and the end of the current financial year. Carrying amount at 1 January 2017
Depreciation
Write Back of Accumulated Depreciation
Carrying amount at 31 December 2017
Additions
4,184,598
3,000
0
(141,690)
0
4,045,908
Clubhouse Plant & Equipment
154,955
Course Buildings
117,417
148,224
0
(68,135)
0
235,044
0
0
(19,598)
0
97,819
Administration Plant & Equipment Bar Plant & Equipment
26,479
31,488
0
(17,940)
0
40,027
18,348
0
0
(3,554)
0
14,794
Disposals
Golf Club Clubhouse
Catering Plant & Equipment
75,146
0
0
(23,076)
0
52,070
Golf Carts
94,552
50,760
(42,273)
(37,022)
42,273
108,290
Course Plant & Equipment
928,261
124,367
(61.784)
(227,409)
45,933
809,368
Entrance Road & Car Parks
310,826
0
0
(21,112)
0
289,714
Range Assets
178,748
909
0
(24,788)
0
154,869
186
0
0
(24)
0
162
6,089,516
358,748
(104,057)
(584,348)
88,206
5,848,065
Capital Improvements
Consolidated Entity Freehold Land
658,704
0
0
0
0
658,704
4,184,598
3,000
0
(141,690)
0
4,045,908
Clubhouse Plant & Equipment
154,955
148,224
0
(68,135)
0
235,044
Course Buildings
117,417
0
0
(19,598)
0
97,819
Administration Plant & Equipment
26,479
31,488
0
(17,940)
0
40,027
Bar Plant & Equipment
18,348
0
0
(3,554)
0
14,794
Clubhouse
Catering Plant & Equipment
75,146
0
0
(23,076)
0
52,070
Golf Carts
94,552
50,760
(42,273)
(37,022)
42,273
108,290
Course Plant & Equipment
928,258
124,367
(61,784)
(227,409)
45,933
809,365
Entrance Road & Car Parks
310,826
0
0
(21,112)
0
289,714
Range Assets
178,748
909
0
(24,788)
0
154,869
186
0
0
(24)
0
162
6,748,217
358,748
(104,057)
(584,348)
88,206
6,506,766
Capital Improvements
c)
Impairment Losses Total impairment loss recognised in the income statement during the year is nil.
34
2017 Financial Reports
GLENELG GOLF CLUB INCORPORATED NOTES TO AND FORMING PART OF THE ACCOUNTS FOR THE YEAR ENDED 31 DECEMBER 2017
Note
Consolidated 2017 2016 $ $
2017 $
Golf Club 2016 $
233,678 117,766 351,444
204,672 110,877 315,549
233,678 117,703 351,381
204,672 110,814 315,486
220,733 53,328 (156,462) 117,599
197,691 112,437 (89,395) 220,733
220,733 53,328 (156,462) 117,599
197,691 112,437 (89,395) 220,733
217,754 33,960 (72,119) 179,595
182,781 39,985 (5,012) 217,754
217,754 33,960 (72,119) 179,595
182,781 39,985 (5,012) 217,754
375,000 47,928 422,928
500,000 51,620 551,620
375,000 47,928 422,928
500,000 51,620 551,620
1,000,000 48,950 0 1,048,950
1,000,000 56,552 1,000 1,057,552
1,000,000 48,950 0 1,048,950
1,000,000 56,552 1,000 1,057,552
NOTE 6 - TRADE & OTHER PAYABLES Trade Creditors Other Creditors
NOTE 7 - PROVISIONS a) Short-Term Provisions - Annual Leave Opening Balance Additional Provisions Raised Amounts Used
b) Long-Term Provisions - Long Service Leave Opening Balance Additional Provisions Raised Amounts Used
NOTE 8 - BORROWINGS a) Short-Term Borrowings Bank Loan Hire Purchases b) Long-Term Borrowings Bank Loan Hire Purchases Debentures
The Club has a loan facility of $2,200,000 which is secured by registered mortgages over land owned by Glenelg Golf Links Limited. At 31 December 2017, $1,375,000 of the Club’s facility was utilised ($1,500,000 in 2016). $1,200,000 of the loan facilities is offset for interest purposes by the balance held in the Club’s transaction account. This means the interest on the $1,200,000 is only payable once the balance on hand falls below $1,200,000.
2017 Financial Reports
35
GLENELG GOLF CLUB INCORPORATED NOTES TO AND FORMING PART OF THE ACCOUNTS FOR THE YEAR ENDED 31 DECEMBER 2017
Note
Consolidated 2017 2016 $ $
Golf Club 2017 $
2016 $
NOTE 9 - CAPITAL & LEASING COMMITMENTS Hire Purchase Lease Commitments Payable - minimum lease payments not later than 12 months between 12 months & 5 years greater than 5 years Minimum Lease Payments
47,928 48,950 0 96,878
Less Future Finance Charges Present Value of Minimum Lease Payments
(7,307) 89,571
Operating Lease Commitment - Toro Equipment Payable - minimum lease payments not later than 12 months between 12 months & 5 years Minimum Lease Payments
51,620 56,552 0 108,172 (8,479) 99,693
47,928 48,950 0 96,878 (7,307) 89,571
51,620 56,552 0 108,172 (8,479) 99,693
117,118 179,022 296,140
123,589 296,140 419,729
117,118 179,022 296,140
123,589 296,140 419,729
71,615 11,292 194,028 44,957 24,692 47,515 0 132,929 46,066 23,304 596,398
53,400 12,392 197,209 37,696 32,044 30,161 0 136,715 23,540 23,179 546,336
71,615 11,292 194,028 44,957 24,692 47,515 0 132,929 46,066 23,304 596,398
53,400 12,392 197,209 37,696 32,044 30,161 0 136,715 23,540 23,179 546,336
68,131
3,354
NOTE 10 - OTHER CURRENT LIABILITIES Catering Deposits Green Fee Deposits Catering Levy unabsorbed Wallet Account Trophy Account PAYG Tax Sundry GST Payable Glenelg Golf Club Foundation Heritage Fund
NOTE 11 - RECONCILIATION OF CASH FLOW FROM OPERATIONS WITH PROFIT FROM OPERATING ACTIVITIES Profit from Ordinary Activities Non cash flows in profit from ordinary activities Depreciation Impairment of Financial Asset Provision for Employee Benefits (Profit) / Loss on Sale of Non Current Assets Changes in Assets & Liabilities (Increase) / Decrease in Debtors Movements in Loans to Glenelg Golf Links Ltd Increase / (Decrease) in Trade Creditors & Accrued Expenses
(Increase) / Decrease in Prepayments (Increase) / Decrease in Stock Net Cash Inflow from Operating Activities
36
2017 Financial Reports
68,131
3,354
584,348 0 (141,293) (39,318)
575,831 9,975 58,015 (11,467)
584,348 0 (141,293) (39,318)
575,831 9,975 58,015 (11,467)
(123,378) 0 85,957 18,710 (2,109)
(35,222) 0 (197,442) 14,328 (657)
(123,378) 0 85,957 18,710 (2,109)
(35,222) 0 (197,442) 14,328 (657)
451,048
416,715
451,048
416,715
GLENELG GOLF CLUB INCORPORATED NOTES TO AND FORMING PART OF THE ACCOUNTS FOR THE YEAR ENDED 31 DECEMBER 2017
NOTE 12 - FINANCIAL INSTRUMENTS a)
Interest Rate Risk The Club’s exposure to interest rate risk, which is the risk that a financial instrument’s value will fluctuate as a result of changes in market interest rates and the effective weighted average on those financial assets and liabilities, is as follows: Weighted Average Effective Interest Rate
Financial Assets Cash at Bank Cash on Deposit
Financial Liabilities Borrowings
b)
Fixed Interest Rate Maturing Within 1 Year 1 to 5 Years
Floating Interest Rate
2017 %
2016 %
2017 $
2016 $
2017 $
6.7
6.62
128,089 0 123,089
113,177 0 113,177
0 0 0
1.75
1.67
0 0
0 0
422,928 422,928
2016 $
2017 $
2016 $
0 0 0
0 0 0
0 0 0
551,620 1,048,950 1,057,552 551,620 1,048,950 1,057,552
Credit Risk The maximum exposure to credit risk, excluding the value of any collateral or other security, at balance date to recognised financial assets is the carrying amount, net of any provisions for doubtful debts, as disclosed in the Balance Sheet and notes to the financial statements.
c)
Net Fair Values The aggregate net fair values and carrying amounts of financial assets and financial liabilities are not materially different from those disclosed in the Balance Sheet and in the notes to and forming part of the accounts.
d)
The Club has performed a sensitivity analysis relating to its exposure to interest rate risk at balance date. The sensitivity analysis demonstrates the effect on the current year results and equity which could result from a change in these risks. At 31 December 2017, the effect on profit and equity as a result of changes in the interest rate, with all other variables remaining constant would be as follows: Consolidated 2017 2016 $ $
2017 $
Golf Club
Change in Profit Increase in the interest rate by 2% Decrease in the interest rate by 2%
(29,438) 29,438
(32,183) 32,183
(29,438) 29,438
(32,183) 32,183
Change in Equity Increase in the interest rate by 2% Decrease in the interest rate by 2%
(32,183) 32,183
(32,183) 32,183
(32,183) 32,183
(32,183) 32,183
10,050 10,050
9,600 9,600
10,050 10,050
9,600 9,600
2016 $
NOTE 13 - AUDITOR’S REMUNERATION Remuneration of the Auditor of the parent entity for: Auditing & Reviewing the financial report
2017 Financial Reports
37
GLENELG GOLF CLUB INCORPORATED NOTES TO AND FORMING PART OF THE ACCOUNTS FOR THE YEAR ENDED 31 DECEMBER 2017
NOTE 14 - RELATED PARTIES a)
The Club paid rent of $0 to Glenelg Golf Links Limited in which it has a majority shareholding, for use of the golf course (2016 - $0).
b)
The names of the persons who were officers of Glenelg Golf Club Incorporated at any time during the year ended 31 December 2017 are as follows: Paul B. Duregon (Captain) Bevan M. Roberts (Vice-Captain) Michael S. Adair Kay Nyland John Ranaldo Greg C. Rundle Paul J. Grosvenor Phillip J. Maunder Darren W. Royals
Term completed March 2017 Elected March 2017
Elected March 2017
During the year, the following related party transactions occurred: 1, Paul Duregon’s company received payments under normal commercial conditions for maintenance works performed by PASA Building sub-contractors.
NOTE 15 - CONTINGENT LIABILITIES The Club’s objection to the land tax assessment for 2016/17 was upheld and therefore no expense or accrual has been recognised in relation to 2017/18 land tax. The Club understands that Revenue SA intends to review the eligibility for an exemption from land tax at the end of each financial year.
NOTE 16 - AFTER BALANCE DATE EVENTS No matters or circumstances have arisen since the end of the financial year which significantly affected or may significantly affect the operations of the entity, the results of those operations, or the state of affairs of the entity in future financial years.
NOTE 17 - ASSOCIATION DETAILS The principal place of business of the association is 20-118 James Melrose Road, Novar Gardens.
38
2017 Financial Reports
GLENELG GOLF CLUB INCORPORATED NOTES TO AND FORMING PART OF THE ACCOUNTS FOR THE YEAR ENDED 31 DECEMBER 2017
NOTE 18 - CAPITAL EXPENDITURE COMMITMENTS Capital expenditure commitments contracted for: $ Plant & Equipment Purchases Capital Expenditure Projects
0 0 0
Payable: not later than 12 months between 12 months & five years greater than five years
0 0 0 0
The committee members control the capital of the Club in order to maintain a good debt-to-equity ratio and to ensure that the Club can fund its operations to continue as a going concern. The Club’s debt and capital includes financial liablities, supported by financial assets. There are no externally imposed capital requirements. The committee members effectively manage the Club’s capital by assessing the Club’s financial risks and adjusting its capital structure in response to changes in these risks and in the market. The responses include the management of debt levels. There have been no changes in the strategy adopted by management to control the capital of the Club since the prior year. This strategy is to ensure that there is sufficient cash to meet trade and sundry payables and borrowings.
NOTE 19 - CONTROLLED ENTITIES 2017 Country of Incorporation Parent Entity Glenelg Golf Club Incorporated
Australia
Subsidiary Glenelg Golf Links Limited
Australia
2016
Percentage Owned (%) *
63
63
* percentage of voting power in proportion to ownership
2017 Financial Reports
39
GLENELG GOLF CLUB INCORPORATED STATEMENT BY COMMITTEE
In the opinion of the Committee of Management of Glenelg Golf Club Incorporated: a)
The attached consolidated statements of Glenelg Golf Club Incorporated, comprising the balance sheet, income statement, statement of changes in equity, statement of cash flows and notes to the financial statements for the year ended 31 December 2017 are, in our opinion, properly drawn up so as to give a true and fair view of the state of affairs of the Club and the consolidated entity as at 31 December 2017, and of their results for the year then ended.
b)
At the date of this statement there are reasonable grounds to believe that the Club will be able to pay its debts as and when they fall due.
The accounts have been made out in accordance with applicable Accounting Standards. In accordance with section 35(5) of the Associations Incorporations Act, 1985, the Committee of Glenelg Golf Club Incorporated hereby states that during the financial year ended 31 December 2017: 1.
Paul Duregon’s company received payments under normal commercial conditions for maintenance works performed by PASA Building sub-contractors.
This report is made in accordance with a resolution of the Committee of Management and signed by two Members of the Committee.
Dated this 28th day of February, 2018
PAUL DUREGON Captain
40
2017 Financial Reports
BEVAN ROBERTS Vice-Captain
20-118 James Melrose Road NOVAR GARDENS SA 5040 PO Box 220 GLENELG SA 5045 Phone: (08) 8350 3200 Fax: (08) 8294 8894 www.glenelggolf.com reception@glenelggolf.com
Like us on Facebook www.facebook.com/glenelggolf
Follow us on Twitter @glenelggolf
Instagram glenelggolf