Inputs
Revenue with Flow
$2,344,745
Flow uplift: $77,845
Member revenue
$1,600,000
Greenfee revenue
$484,500
F&B + pro shop revenue
$182,400
Greenfee uplift
$58,140
F&B uplift
$9,120
Staff savings
$10,585
Assumptions
- Average membership fee: $3,200 per year.
- Average greenfee: $85 per round.
- Average spending per visit: $32 per round.
- Average no-show / late cancel percentage: 5%.
- F&B uplift depends on number of holes (more holes means higher uplift).
No rights can be derived from the information provided on this page.