Working Capital (about six months of operating cost through ramp)—
PVG Development Management (5% of project · exact scope agreed before anything starts)—
Total Capital Required—
Projected Returns
Modeled at the PVG operating standard: 55–65% utilization, 45 members per court, court time billed separately at a member discount, food & beverage and coaching included. For illustration only.
Figures are modeled to the PVG operating standard using current playbook benchmarks. Actual costs and returns vary by site conditions, local labor rates, operator experience, and market demand. Contact PVG for a detailed site-specific assessment.