Revenue & ROI Strategy Tool
Model your pickleball facility's true earnings potential and see exactly how much you recover with KortOS.
Annual recovered
₱508,003
Monthly revenue
₱1,173,744
Facility Setup
Court Count
Hourly Rate
Operating Hours / Day
Occupancy Rate
Operations
Estimate the hidden cost of running bookings manually — staff time, admin overhead, and payment processing.
Manual Admin Hours / Week
≈ ₱12,990/mo labor at ₱150/hr
Admin hourly rate in your area
Processing fee charged per transaction
Rates sourced from PayMongo's official pricing
Pass Fees to Player
Annual Recovered Revenue
₱508,003
Recovered leakage + labor savings, minus KortOS annual fee
* Projection based on your inputs and industry estimates — not a financial guarantee.
Monthly Revenue
₱1,173,744
Annual Revenue
₱14,084,928
KortOS Fee / mo
₱5,869
Annual Cost Comparison
Without KortOS
₱578,428
Labor cost
₱155,880
Revenue leakage
₱422,548
With KortOS
₱129,825
total annual cost (min. plan)
Labor cost
₱0 (automated)
Revenue leakage
₱0 (prevented)
Platform fee
₱70,425
Subscription (Ligaya)
₱59,400/yr
Net Annual Savings with KortOS
+₱448,603/yr
Single ₱300 Booking Breakdown
| Item | Amount | Who pays? |
|---|---|---|
| Base booking fee | ₱300 | Player |
KortOS Technology Usage Fee (TUF) 0.5% per confirmed transaction | +₱2 | Club |
GCash processing fee 2.23% | +₱7 | Club |
| Summary | Player pays ₱300 | Club nets ₱292 |
Share this model
URL updates live as you adjust sliders
Choose Your KortOS Plan
The Net Monthly Gain row is calculated live from your revenue model above — see exactly how fast each plan pays for itself.
Ligaya
Start automating bookings
Ideal for 1–4 courts
₱4,950
/mo
⚡ One-time setup: ₱2,950
Court management & scheduling
Member accounts & public booking page
Manual payments (GCash, Maya, bank transfer)
Club Shop — Keys (unlimited) + Inventory (6 slots)
PayMongo instant checkout
Coupons & discount codes
Court Events & scheduling blocks
Custom domain
Analytics
User Points & Missions engine
Multiple locations
Net Monthly Gain
+₱43,252 /mo
After ₱48,202/mo savings
Abante
Full payment automation
Ideal for 4–10 courts
₱9,950
/mo
⚡ One-time setup: ₱4,950
Everything in Ligaya
PayMongo instant checkout (GCash, Maya, card, QR Ph)
Inventory — 20 slots
Coupons & discount codes
Court Events & scheduling blocks
Custom domain
Standard analytics
User Points & Missions engine
Multiple locations
Net Monthly Gain
+₱38,252 /mo
After ₱48,202/mo savings
Alamat
Enterprise-grade operations
Ideal for 10+ courts or multiple locations
₱15,950
/mo
⚡ One-time setup: ₱9,950
Everything in Abante
Inventory — 50 slots
User Points & Missions loyalty engine
Redeem Rewards page
Advanced analytics & growth reports
Direct Founder support
Multiple locations (coming soon)
Net Monthly Gain
+₱32,252 /mo
After ₱48,202/mo savings
Founding Partner
Locked-in founding rate for 24 months
Any size — all Alamat features, Ligaya pricing
₱4,950
/mo
⚡ No setup fee
Full Alamat plan — every feature unlocked
₱4,950/mo rate locked for 24 months
PayMongo instant payments
Custom domain
Advanced gamification & analytics
Founder Direct support line
Priority onboarding — live in 24 hours
₱15,000 ETF if cancelled within first 12 months
Net Monthly Gain
+₱43,252 /mo
After ₱48,202/mo savings
All Rights Reserved © 2026 — KortOS.app