Fathom-style ROI

Financial engine for AVLR

Live sliders, scenario presets, competitor intelligence, charts, and AI summaries—everything on one page.

Scenario engine

Sliders + presets

Classes / day5
Clients / class10
Occupancy %75 %
Active memberships180
Class packs / month40
Day passes / day15
Drop-ins / day8
Class price / booking68 IDR
Monthly salaries28.000 IDR
Fixed costs16.000 IDR
Variable costs4.800 IDR

Financial data builder

Edit your sheets

Type values manually per sheet or upload a CSV and then fine-tune the rows below.

Matches tabs: Assets, Staff, Fixed Costs, Variable Costs, Packages, Bookings, Competitors, Forecast

Assets / CAPEX

Capture equipment, display pods, wearables, and tech investments.

Collapse sheet
namevalueActions

Start by adding rows or uploading a CSV.

Staff costs

List monthly salaries per role, including trainers, reception, and concierge.

Collapse sheet
rolemonthly salaryActions

Start by adding rows or uploading a CSV.

Fixed OPEX

Enter insurance, marketing, software, and utilities for every month.

Collapse sheet
itemmonthly amountActions

Start by adding rows or uploading a CSV.

Variable costs

Per-class consumables, per-member services, per-class energy.

Collapse sheet
namecost typeamountActions

Start by adding rows or uploading a CSV.

Membership + packages

Define all sold products (membership, day pass, class packs) along with price/duration.

Collapse sheet
namepriceduration monthsActions

Start by adding rows or uploading a CSV.

Booking projections

Monthly booking counts, client mix, and revenue per plan.

Collapse sheet
monthclientsrevenueActions

Start by adding rows or uploading a CSV.

Competitor pricing

Mirror our competitor drop-in/membership/class pack data for matching.

Collapse sheet
namedrop inmembershipclass packActions

Start by adding rows or uploading a CSV.

Revenue forecasts

Projected monthly runway revenue or custom KPI projections.

Collapse sheet
monthprojected revenueActions

Start by adding rows or uploading a CSV.

KPIs

Performance snapshot

Monthly profit
$88,288
Annual ROI
706.3%
Payback (months)
1.7
Breakeven bookings/day
6.8

Revenue vs cost

Category split

EBITDA waterfall

Occupancy curve

12-month forecast

Competitor pricing

AI insights

Let the OpenAI agent review your tables and recommend pricing, cost-savings, and investor-ready summaries.

Export XLSX
AI summaries appear here once you request insights.

Scenario archive

0 saved

Connect Google Sheets

Option A: Manual CSV uploads via /api/import/csv. Export from Google Sheets and upload for audited calibration. Suitable for client-facing versions and stable data capture.

Option B: Real-time API sync using the Google Sheets API. Push edits into Supabase and trigger webhooks for live KPIs. Great for internal ops workflows once you’re ready for automation.