Club / Organisation
Contact name
Email
Phone
Step 1 — Deal term
3 years
Min spend
OFF
Step 2 — Expected revenue per year
Deal GP%
Revenue entered per year below — total calculated automatically
| Year | Revenue (excl. GST) | Gross profit |
|---|
Avg annual revenue
--
Total over term
--
Total gross profit
--
CAC budget — build your offer
Enter revenue above to see your CAC budget.
Order totals
Annual qty
Revenue — annual (excl. GST)$0.00
Revenue — annual (incl. GST)$0.00
Blended GP%—
Revenue after contra$0.00
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.
Deal profitability
EBITDA at selected GP
--
Quick reference
Notes
Deal summary
EBITDA — this deal
Revenue
--
100%
COGS (55%)
--
locked
CAC actual
--
--
OPEX (33%)
--
locked
EBITDA
--%
0%6.5%8%10%+
—
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.