Golf Course Renovation
 

Resort Series

RESORT/DEVELOPMENT SERIES
“The Next Generation Golf Course”
Concept & Financial Overview


CONCEPT OVERVIEW

Harmony Links Golf, the creator of The Design Series, introduces a new offering The Resort/Development Series.  Harmony Links Golf offers the combination of the highest quality synthetic turf for greens and tees in the industry with the combination of real turf fairways.  The facilities provide great environmental stewardship, greatly reduced maintenance cost and perfect greens everyday the course is open.

The Resort/Development Series offers a viable alternative to build a golf complex at your destination resort or development project.  These facilities can be designed to fit our client’s specific needs or desires.  The Resort/Development rendering shows a 50-acre site providing an interesting and exciting six-hole regulation layout.  The course can be played as a 3, 6, 9, 12 or 18-hole routing.  The facility provides a full practice complex and a driving range facility that includes a six-hole short course and an outstanding 10,000 square foot putting course.  The site also provides for additional recreational facilities including a sport court, tennis courts and a playground built with alternative low maintenance, player friendly synthetic surfaces.

If you desire, the facility can be lighted for extended playing time with increased revenues.

 

FINANCIAL OVERVIEW

SITE DATA

  • 50-55 Acres
  • Sandy Soil
  • Minimal Vegetation
  • Topographic & Boundary information provided

 

COST OF CONSTRUCTION
From design & engineering through grassing, landscaping and grow-in to opening day.
$1.8 Million

CAPITAL OUTLAY
Small maintenance building, equipment & tools to maintain property $300,000


ANNUAL MAINTENANCE COST

Labor, fuel, equipment repair, fertilizer & chemical supplies       $160,000


REVENUE PROJECTIONS     (YEAR 1)

  • Course

20,000 Rounds @ $12/ 6 Round                                            $240,000

  • Practice Facility

20,000 Bags of Range Balls @ $5/Bag                                  $100,000

  • Short Course

3,000 Rounds @ $5/Round                                        $  15,000

  • Food / Beverage Sales                                                                        $  75,000

$430,000

 

                                              Cost of goods sold                                    <$30,000>
                                                                                    

  • Annual Shop / Restaurant Overhead                           <$125,000>
  • Annual Golf Course Maintenance                                                   <$160,000>

 

 

PROJECT REVENUE                                   $115,000
@  20,000 Rounds

PROJECT REVENUE                                   $235,000
@  30,000 Rounds                 

 

 

 


NIGHT VIEW
Click for larger view

PLAN VIEW
Click for larger view



 

synthetic putting green

Send us an e-mail
Golf Course Renovation
Harmony Link Design partners Press Harmony Links concept about press link partner page contact pg blog