ID Athletic Contra Deal Calculator | Version 1.2 | Last updated: 16 June 2026 | Made by Josh Satie — josh@idathletic.com
Club / Organisation
Contact name
Email
Phone
Unsaved
Add items — catalogue (45% GP)
Product
Qty
Tier
10–99
Select a product to see pricing
Qty is:
Item Cost (custom) Sell (excl GST) Qty (annual) Tier Annual subtotal GP%
Deal GP% Sets sell price for all catalogue items
Order totals
Annual qty
Revenue — annual (excl. GST)$0.00
Revenue — annual (incl. GST)$0.00
Blended GP%
Revenue after contra$0.00
Sponsorship / contra deal
3 years
%
%
%
Base revenue is a minimum spend commitment
When ON, the offer states the base revenue figure is a required minimum the club must commit to for this deal to proceed.
OFF
Contra & cash by year
Year Contra / VIK ($)
(cost to IDA in brackets)
Cash ($) Total
Performance bonus tiers
Thresholds compare against annual revenue. Add tiers in ascending order — each tier's bonus is funded by the revenue slice between it and the prior tier.
Net profit summary
Net profit at selected GP
--
Quick reference
Deal summary
Deal score out of 100
PoorMarginalStrong
Recommended revenue target
Add contra / cash values above to generate a revenue target.
Client offer summary
Client-facing wording only — no internal costs, margins, or percentages. Paste straight into a quote, email, or tender document.
Internal approval report
For CEO / COO approval — includes full financial summary, deal score, tier analysis, and recommendation. Contains internal figures.

Load a saved deal

Select a previously saved .json deal file to restore it.

📂
Click to browse or drag & drop a .json file