B A Budget vs Actual
How it works Who it's for Pricing Get Started
Work Backwards Framework

Plan your raise the way investors actually evaluate it.

Three-statement financial projections, raise sizing, and budget-vs-actual tracking — built for founders who need to defend their numbers in front of a Series A partner, not just put a slide together.

Request Access See how it works
Built on 40 years of experience in Investment Banking, Venture Capital and Start-up CFO Used by founders pitching their next round Currently invite-only
What it does

Three things, done well.

A focused tool, not another spreadsheet that does everything badly.

1
Size your raise

Work backwards from the milestone that unlocks the next round. The model computes how much capital you need to get there — including realistic buffers for delays and fundraise gaps.

2
Three-statement projections

Auto-generated P&L, balance sheet, and cash flow tied together by accounting identities. Monthly granularity, annual rollups, ready to drop into a deck or hand to a CFO.

3
Budget vs Actual

Once the round closes, the model turns into your monthly cash management cockpit. Compare planned to actual, see drift early, and walk into the next raise with proof your projections were defensible.

How it works

Work backwards from the milestone, not forward from today.

Most planning tools start with this year and grow forward. The Work Backwards Framework starts with the milestone that unlocks your next raise — and computes everything else from there.

"Work Backwards starts with a vision of where you want to go. Having that vision is the first step in building a Start-up or any meaningful project."

— Jerry Bellman, Founder of 2.0 Group · UC Berkeley Guest Lecturer · advisor to dozens of start-ups
1
Pick the milestone. The scientific or commercial proof point that gives a Series A partner conviction to lead your next round.
2
Cost the work. What headcount, equipment, and operating expense do you need to actually hit it? The model rolls these into a monthly burn.
3
Add the buffers. Milestone delay. Fundraise gap. Grant slippage. Honest models account for the things that go wrong.
4
Walk in confident. Your raise is sized to fund the work, weather realistic delays, and leave you with cash on hand at the next pitch — the cushion VCs want to see.
Sample raise — Early Seed
Operating spend through milestone
$511K
Cash on hand at next pitch
$324K
Recommended raise: $835K. Operating spend = 61% of raise. Cash on hand at next pitch = 39% — within the 35-50% target band Berkeley teaches.
Who it's for

Two kinds of company. Same framework.

Whether you're SaaS or DeepTech, the model adapts — but the underlying discipline is the same.

SaaS founders

Funnel-driven projections from MQL → SQL → Closed-Won. ARR, churn, sales productivity. Built to model the round that gets you to product-market-fit revenue.

DeepTech founders

Milestone-gated raises through FDA, EPA, DoD, or custom regulatory pathways. Non-dilutive funding (SBIR, CRAs) modeled alongside equity. Built for science-first companies.

Their advisors

Operators, fractional CFOs, and accelerators who help founders get raise-ready. One model per portfolio company; consistent framework across deals.

Pricing

One plan. Everything included.

No tiering games. No "upgrade to unlock the export button." If you're a founder raising capital, you get the whole tool.

Founder Plan
Budget vs Actual
$ 199 / month

Billed monthly. Cancel anytime. One company per seat.

  • ✓
    Polished Finance section for your raise deck

    Auto-generated PowerPoint slides — cover, timeline, three-statement projections, sources & uses — drop straight into your VC deck.

  • ✓
    Monthly budgets by department

    Manage company and team performance with monthly budget vs actual. Connect to QuickBooks or Xero so actuals flow in automatically.

  • ✓
    Investor quarterly reporting deck

    Quarterly PowerPoint slides for your board and investors — the financial update they expect, generated from the same model your raise was sized against.

  • …
    What-If Scenario & Decision Tool Coming soon

    Stress-test assumptions, model alternative paths, and compare scenarios side-by-side before you commit to a strategy.

Request Access

Currently invite-only while we onboard founding customers.
Volume pricing for accelerators & advisor networks — contact us.

Currently invite-only.

We’re working with a small group of founders to refine the product before opening more broadly.

Request access via email
© 2026 Budget vs Actual · Built on the Work Backwards Framework
Contact Sign In
budgetvsactual.app
Powered by the Work Backwards Framework
Welcome back.
Select a company to open, or start a new one.
Loading your companies…
budgetvsactual.app
Powered by the Work Backwards Framework
Build your VC-ready forecast and monthly management dashboards — guided by a framework used by founders and CFOs for 40 years.
Select your business model to get started.
💻
SaaS / Subscription
Recurring license fees, ARR/MRR waterfall, deferred revenue, NRR/GRR, churn modeling
β Beta
🔬
R&D / Deep Tech
FDA, EPA & regulatory trial/approval phases; DARPA & DoD performance endpoints; NIH/NSF grants; milestone-based raises tied to trial or technical readiness; burn runway to exit
β Beta
📦
CPG / Consumer Goods
Wholesale & retail channels, trade spend, velocity, COGS, distributor margins
Coming Soon
🏪
Marketplace / Platform
GMV, take rate, buyer/seller liquidity, network effects, cohort retention
Coming Soon
🤝
Professional Services
Utilization rates, billable hours, project pipeline, retainer vs project mix, bench costs
Coming Soon
budgetvsactual.app
Powered by the Work Backwards Framework
What do you want to accomplish?
Pick all that apply — we'll tailor your experience.
Create a VC-ready model
Build a 6-year forecast with ARR waterfall, 3-statement financials, and fundraise sizing — ready for investor diligence.
Connect your QuickBooks or Xero actuals to your forecast
Import real P&L data and compare actuals vs plan — month by month, line by line.
Build dashboards to track performance and progress to plan
KPI summary, revenue waterfall, and budget vs actual dashboards your team can review each month.
Provide sensitivity and scenario analysis
Model best/base/worst cases, stress-test your assumptions, and quantify upside and downside risk.
budgetvsactual.app
Powered by the Work Backwards Framework
Select your regulatory pathway
Each pathway has different milestone endpoints that unlock each funding round. Select the one that matches your primary regulatory process.
💊
FDA — Therapeutic / Biologic
Drug, biologic, or cell/gene therapy. IND → Phase 1 → Phase 2 → Phase 3 / exit. Typical exit at Phase 1b or Phase 2 data readout.
β Available
🩺
FDA — Medical Device / Diagnostic
510(k), De Novo, or PMA pathway. Bench → Pre-sub → IDE → Pivotal trial → FDA clearance. Faster timeline than therapeutics.
β Available
🌱
EPA — Environmental / Agricultural
Biopesticide, biostimulant, microorganism, or environmental application. EUP → Section 3 registration → commercial sale. FIFRA / TSCA pathways.
β Available
🛡️
DoD / DARPA — Defense & Dual-Use
SBIR/STTR phases, OTA contracts, TRL milestones. Performance-based endpoints tied to program office requirements and transition to Program of Record.
β Available
⚙️
Custom / Other Pathway
Space, energy, materials, quantum, or any non-standard regulatory path. All round names and milestones are fully editable from scratch.
β Available
🔀
Multi-Pathway (FDA + EPA, etc.)
Companies pursuing simultaneous regulatory tracks. Complex modeling — start with your primary pathway and add a second track with consultant support.
Consultant Session
B A budgetvsactual.app
Scenario
OUTPUTS
OUTPUTS

Company Setup

This information appears on all outputs and reports. Powered by the Work Backwards Framework.

ARR Operating Milestones and Timeline

Important: These are operational targets — the ARR your business needs to achieve to have a strong probability of closing each funding round. They are not the raise amount. Hitting the milestone puts you in the conversation; the quality of your business closes the round. We recommend roughly 2 years between goals. Each target is read as the December exit run-rate of the year you choose.
milestone
December — exit run-rate · strong probability of closing Series A
$
—
milestone
December — exit run-rate · strong probability of closing Series B
$
—
milestone
December — exit run-rate · strong probability of closing Series C
$
—

Acquisition Plan — gross adds needed
1 = steady rate · higher = faster early, decelerating later

Contract & Pricing Structure

How you price and structure contracts determines the shape of your revenue recognition.

Total annualized recurring revenue today
$
Quoted
$
Existing-base revenue growth per year, net of churn. 100% = flat, 110% = +10% net expansion. Blank = 100%.
%
Avg across the base at current growth
$
%

Add-On Revenue (on top of ACV)
The ACV is the recurring license fee — that's your 100%. Implementation and maintenance are separate charges added on top, not slices of the ACV. Set Maintenance to 0% if it's bundled into the license.
This IS the ACV — recurring annual license. Recognized straight-line monthly.
= ACV input above
One-time charge per new client win. Recognized in months 1–2 of contract.
%
Annual recurring on all active clients. Set to 0% if bundled into license.
%

Customer Segment

Choose the segment you sell to — this sets your funnel type. Each motion has different inputs and economics.

Mixed (both) isn't modeled yet — pick the motion that dominates. If both are checked the model uses SME / Enterprise.

Sales Funnel Model — Work Backwards

From the gross-adds-per-month the Acquisition Plan requires, the funnel reverse-engineers the leads, SDRs, and reps needed to deliver them — and the CAC that implies.

Self-serve / product-led motion. The model pulls new customers/month from the Acquisition Plan and works backwards to the leads and ad spend needed to deliver them — no SDRs or reps.
Funnel Conversion
% of leads that self-convert to paying
%
Free inbound (SEO, referral, content) before paid spend
/mo

Stage Costs
Blended CPL across paid channels (LinkedIn, X, Search)
$
Help-line / onboarding to land one self-serve customer
$
Ongoing low-touch CS; post-sale, excluded from CAC
%

Funnel Output — leads, spend & CAC by year
The model pulls wins/month from the Acquisition Plan and works backwards to qualified leads, raw leads, reps, and CAC. Every field below is a dial.
Funnel Conversion
% of raw leads that become qualified
%
% of qualified leads a rep closes
%

Stage Costs
Marketing / data spend per raw lead
$
Fully-loaded SDR hourly cost
$
Raw leads an SDR processes per hour
/hr

Rep Economics
Gross, before employer charges
$
Germany ≈ 22% · France ≈ 50%
%
One-time, on first-year value of rep-closed deals (market ≈10%)
%
Rep hours to close one customer
hrs
Rep hours on a qualified lead that doesn't close
hrs
Gross monthly hours
hrs
% of hours available for selling
%
Founder hrs/mo at zero incremental cost
hrs
GTM Lead hrs/mo selling (already salaried in OpEx)
hrs
Months a new rep takes to reach full productivity
mo
Avg % of full output during the ramp
%
Annual base for one CS / onboarding hire (capacity-driven)
$
Onboards one CS person handles per month

Funnel Output — leads, reps & CAC by year
Funnel Conversion Assumptions
% of qualified leads an AE closes
%
% of raw leads SDR qualifies
%
Purchase / scrape / manual research
$
Unqualified leads one SDR can work per month

Sales Rep Compensation Model
$
Variable target from new wins
$
Variable target from Year 2+ renewals
$
%
%

Rep Productivity Assumptions
Time spent on leads that don't close
hrs
% of working hours available for selling
%

Funnel Output — Year 1 Monthly Requirements

Cost of Service

Two separate cost streams matching the two revenue streams. Year 1 implementation COS is typically high — companies often lose money in Year 1, which is expected and should show clearly in the model.

Stream 1 — Implementation & Maintenance
Implementation and maintenance delivery is labour-intensive. A 65–70% COS rate is typical; Year 1 may exceed 100% for new client onboarding.
% of implementation + maintenance revenue
%

Stream 2 — License
Cloud compute, bandwidth, third-party APIs
%

COS Summary (calculated)
Each line has a type (Employee / Contractor / Expense), a start/end, and a mode — Annual + % (a base that escalates) or Per year (type a number for each year). Employee lines get the payroll gross-up below. Costs flow into the P&L computed for each year — so a hire starting Aug'26 or a founder pay change shows up correctly.
Employer payroll gross-up (applied to Employee lines)
%
Germany ≈ 22% · France ≈ 50%

Sales & Marketing

Line ItemTypeStartEndAnnual $%/yrMode
Total S&M: —

Product & Engineering

Line ItemTypeStartEndAnnual $%/yrMode
Total Product & Eng: —

G&A

Line ItemTypeStartEndAnnual $%/yrMode
Contingency / Other (% applied to G&A subtotal — recommend 10–15%)
%
Total G&A: —

Balance Sheet Assumptions

The pieces a pure P&L misses: computers you capitalize, money customers owe you (AR), money you owe vendors (AP), and — the big SaaS one — cash collected up front on annual prepay (deferred revenue). Leave anything at zero; grey text is a suggested starting point, not a default.

Cash in the bank today, before any raise.
$
Computers written off straight-line over this many years.
yrs
Rule of thumb for the laptop + setup of each new head. Used as the grey suggestion in the schedule below.
$
Avg days customers take to pay. Drives Accounts Receivable.
days
Avg days you take to pay vendors/payroll. Drives Accounts Payable.
days
Share of customers who pay a year up front. The higher this is, the more cash you hold as deferred revenue — your runway tailwind.
%

Funding Rounds — actual raise (overrides the model's suggestion)
The model sizes each round from the cash you burn between milestones — shown as grey suggestions. Type your actual raise to override (e.g. a fixed €2M seed). Set the month & year each round closes so cash lands in the right period; leave the date blank to default (Raise now → Jan of the current year, later rounds → their milestone year).
$
$
$

Computer / Hardware CapEx by Year
Enter the hardware spend each year — the rule of thumb is CapEx per hire × new hires that year. This is the line Anne's model wrote down (€3,000/hire) but never actually counted. It hits cash when spent and depreciates over its life.
$
$
$
$
$
$

Balance Sheet & Cash Flow

⭐ Milestone years highlighted. Shows how working capital and CapEx turn EBITDA into actual cash — including the deferred-revenue tailwind from prepaid customers.

Cash flow (indirect): EBITDA − ΔAR + ΔAP + ΔDeferred Revenue − CapEx + Equity Raised = Net cash change. Taxes and interest excluded (pre-profit stage). PP&E depreciates straight-line; depreciation is non-cash. Working-capital balances driven by DSO / DPO / prepay above.

ARR Growth vs Milestones

Revenue by Stream

Cash Balance & Burn Rate

6-Year Financial Model

⭐ Milestone years highlighted. All figures annual. GAAP revenue recognition with deferred revenue and AR.

* Revenue recognition: license fee amortized monthly (GAAP). Implementation fee recognized over months 1–2 of contract. AR assumes 45-day payment terms. OpEx scales with ARR growth from Year 1 base. Raise sizes include 25% buffer.

3-Statement Model

Income statement, cash flow, and balance sheet tied together by the same engine. ⭐ milestone years. Toggle monthly to see exactly when one-off costs and raises land.

Cash flow (indirect): EBITDA ± working-capital changes − CapEx + equity raised. Balance sheet shows the working-capital + CapEx items; "Net Assets" = total assets − total liabilities (full equity/retained-earnings not built out at this scope). Taxes and interest excluded (pre-profit stage).

Timeline & Goals

Your fundraising journey on one page — the ARR you need to hit at each round, the raise that funds the burn to get there, and the milestones along the way. This is the destination; the rest of the model is how you reach it.

Example of Timeline

Live preview — fills in with your own numbers as you enter rounds below.

Rounds & goals

Shown on whichever round you mark “Current”.
Up to 5 rounds. Mark exactly one as “Current” to highlight it.

KPI Summary

Annual operating metrics across the 6-year forecast. Milestone years highlighted. All % of ARR metrics are SaaS efficiency benchmarks — best-in-class targets shown for reference.

GRR = Gross Revenue Retention (1 − annual churn). NRR = Net Revenue Retention — equals GRR until upsell/expansion revenue is modeled. OpEx % benchmarks: S&M 30–50% of ARR (early stage), Product 20–30%, G&A 10–15%.

Monthly Revenue Waterfall

MRR build, client counts, and revenue by stream — month by month.

Monthly 3-Statement Model

Income Statement, Balance Sheet items, and Cash Flow — month by month.

Budget vs Actual

Budget column auto-populates from the model. Enter actuals manually or use the QBO/Xero Import tab to paste them. Variance = Actual minus Budget.

Connect your QBO or Xero actuals using the QBO / Xero Import tab, then return here to see the variance analysis.
Chart of Accounts Mapping Required: Every company's QBO or Xero chart of accounts is unique. Before actuals can flow into the Budget vs Actual tab, your account names must be mapped to the model's standard categories. This mapping is a one-time setup — once done, future imports are automatic. For complex or non-standard books, a consultant mapping session is recommended.

Step 1 — Paste Your QBO / Xero P&L Export

Export a P&L from QuickBooks Online or Xero (any date range), then paste the raw data below. Use tab-separated or comma-separated format.

Step 2 — Map Your Accounts to Model Categories

For each of your QBO/Xero account names, select the corresponding model category. This tells the model where each actual figure belongs.

Your QBO / Xero Account Name Maps To (Model Category) Notes

Step 3 — Apply to Budget vs Actual

Once mapping is complete, click below to push the actuals into the Budget vs Actual tab.

🎛️

Loading Scenario Manager…

Company Setup

This information appears on all outputs and reports. Powered by the Work Backwards Framework.

—

Instructions

Field-by-field guidance. Two minutes here saves rework on every output the model produces.

Company Name
Your registered legal name (e.g. "Acme Biotech Inc."). If you operate under a different brand, add the DBA in parentheses — "Acme Biotech Inc. (dba GreenShield)". This name appears on every report investors see.
Legal Entity Type
BudgetVsActual cannot offer legal advice — but as context, most companies raising institutional VC are Delaware C-Corps, and v1 of this model assumes C-Corp mechanics (option pools, SAFEs converting to preferred). Other entity types are listed but not yet supported. If you're an LLC today and planning to convert, raise it in your onboarding session; if you're unsure, ask your attorney.
Funding Pathway
Set by the regulatory pathway you chose at setup — it drives the milestone endpoints behind each funding round. To change it, start a new company model with the right pathway.
Industry / Vertical
How an investor would categorize you, not your tagline — e.g. "Environmental Biotech — Ag". Used for context on outputs.
Current Funding Stage
The stage you're at (or raising into) right now. This anchors which round the model treats as "next."
Model Horizon
How many years the model projects. 8 years is the DeepTech default — regulatory timelines rarely fit in less. Shorten only if your pathway to revenue is genuinely faster.
Model Prepared By
Who built and maintains this model. Appears on outputs — investors doing diligence like to know who stands behind the numbers.

Roadmap & Timeline

This is the first slide of the finance section of your fundraise deck. It's where you present investors your long-term vision as a sequence of funding rounds leading to critical success — an exit or IPO. It shows, in the clearest possible fashion, the endpoint each round targets and how you project value creation and funding along the way. The preview below builds live as you complete this page.

Instructions

Previous rounds
For rounds you've already closed, flip the toggle to Raised ✓ and enter the actual amount raised, close date, and pre-money. Investors read your history before your projections — get these exactly right.
New rounds
Leave future rounds on Target. The model sizes each raise automatically from your OpEx plan plus delay buffers — you don't type a raise number, you earn one. Add a target pre-money when you have a view; it unlocks dilution and the cap table.
Endpoints
This is the heart of Work Backwards: each round's stage target endpoints are the scientific or technical results that give investors confidence to fund the next round. Name the stage, edit the default endpoints to match your science, and keep them measurable — "field trial demonstrating X under Y conditions," not "make progress."
Rounds you don't need
Tick Skip this stage on rounds that don't apply to your path. The roadmap renumbers automatically.
What each field means
Target / Raised ✓
Target = a future round; the model computes the raise for you. Raised ✓ = a closed round; you enter the actual amount, close date, and pre-money. History is fact, future is model.
Model Raise
The raise this round needs: net spend from close to milestone, plus delay buffers, plus grant risk reserve. It updates as your OpEx plan changes — that's the Work Backwards engine running.
Pre-Money Valuation $
Your company's value before the new money. Post-money = pre + raise; dilution = raise ÷ post. Optional for future rounds, but entering a target unlocks the dilution view and cap table.
Projected Close Date
When the round closes (or closed). This starts the spending clock for the round — everything in the raise calculator is measured from here.
Milestone Date
Computed: close date + months of work to reach the endpoint. Use Override only when an external date is fixed (a trial window, a regulatory cycle) — the model then sizes the raise to that reality.
Net Spend
Gross OpEx + CapEx + supplies − grants assumed in the period. Auto-computed from your OpEx plan — you don't type it, you build it.
Months to Milestone
Auto: the working months between close and endpoint. Drives average monthly burn.
Milestone Delay Buffer
Extra months of burn because science runs late. Default 3 — raise it for long biological cycles or field seasons.
Fundraise Delay Buffer
Extra months because the next raise takes longer than planned. Default 4. Together the buffers become your cash on hand at the milestone — the model targets the 35–50% of raise band investors expect to see.
Primary Endpoint Stage Title
The short name for what this round buys — "POC," "Field Trial," "EUP Filing." It headlines this round on the roadmap slide.
Stage Target Endpoints
The measurable results that, once achieved, launch the next round. These are the most-read lines on your roadmap — specific and verifiable beats ambitious and vague.
Planned Budget Allocation
One sentence on where this round's money goes. Investors check it against your OpEx — keep them consistent.
Work Backwards from exit, not from today. Each round's endpoint is the scientific or technical milestone that gives investors confidence to fund the next round. The raise amount funds the work needed to reach that endpoint. Round names and endpoints are fully editable — these are informed defaults based on your selected pathway.

📋 Cap Table — Lightweight

Auto-computed from each round's pre-money valuation and raise amount. Shows ownership dilution across rounds for founders, the option pool, and investors at each stage.

⚠️ Marker only — not a legal document. This is a simplified, fully-diluted view for forecasting and storytelling. It does not model SAFE/note conversion mechanics, anti-dilution provisions, liquidation preferences, or option pool refresh nuances. For authoritative cap table tracking, use Carta, Pulley, or your equivalent legal cap table system.
Pre-money valuations come from the round cards above. Edit a round's pre-money to see this table update.

Non-Dilutive Funding

Grants, SBIR/STTR awards, and government contracts that reduce cash burn without diluting equity. These are cash inflows in your model — they do not unlock funding rounds, but they extend runway between rounds.

Non-dilutive funding reduces burn but is not a milestone for raising equity. Model it conservatively — only include awards you have reasonable confidence in securing.
Source / Description
Annual Amount ($)
Year
Total Non-Dilutive: $0

Commercial Research Agreements (CRAs)

Partnerships with larger companies that fund your research in exchange for licensing rights, data access, or co-development options. Common in pharma, ag-biotech, and defense. Enter as annual cash inflows.

Partner / Description
Annual Amount ($)
Year
Total CRA Inflows: $0

Partnership & Licensing Opportunities

⚠️ Consultant Session Recommended for Valuation

Strategic deals — licensing an indication to a larger company, milestone payments, royalty streams, or co-development rights. These can be significant cash events but require bespoke negotiation and legal modeling. Document your opportunities here for reference.

* Partnership values are noted for reference only and are not included in the financial model. A consultant session is recommended to model deal structure, milestone triggers, and royalty economics.

Commercial Revenue

For most DeepTech companies, commercial product revenue begins only after regulatory approval — which may be beyond this model's horizon. Enter revenue only if you have a realistic near-term path to commercial sales (e.g. FDA device clearance, EPA registration, or a dual-use commercial market).

$
%

Instructions

This is the most substantial block — about an hour. It's also where the model becomes yours: every role and expense you enter here is a number you can defend in front of an investor. Have a budget in Excel already? Keep it open beside this page and transfer the lines — that pass is how your plan gets converted into Work Backwards form. Rough numbers are fine; refine later or in your onboarding session.

What each field means
Categories
Management · Sales/Marketing · R&D/Lab · Clinical & Regulatory · G&A — this is how DeepTech investors read a burn profile. Keep each line in the category where a diligence analyst would look for it.
Role / Title & Name
Role is what prints on outputs; name is optional (fine to leave blank for future hires).
Type
W-2 = employee (gross-up applies) · 1099 = contractor or CRO (no gross-up) · Expense = non-people line like rent or lab supplies.
Start / End
The months the cost actually runs. Hiring over time is the plan — a CSO from day one and a VP BD starting in 2028 tells investors you sequence spend deliberately.
Base / Monthly $
Careful: for W-2 and 1099 rows this is the annual amount; for Expense rows it's the monthly amount. (Salaries are quoted annually, rent monthly — the model prorates.)
Ann % & Mode
Annual increase applied each year (raises, inflation). Switch the mode for per-year amounts or one-off occasions instead of a steady percentage.
W-2 Gross-Up
Payroll taxes + benefits added on top of every W-2 salary. 15% is a defensible floor; 20–25% with real benefits.
Beyond 2030 Multiple
Scales spend projections past 2030 (shown in blue) so late rounds aren't sized off an artificially flat tail.
Template rows
The pre-loaded roles are a DeepTech starting pattern, not your plan — rename, re-date, delete freely. Grey values are suggestions; only numbers you enter count.
The three Modes — click each to see it filled in
Every row's Mode (far right) controls how its cost is spread over time. Pick the one that matches reality:
Annual + %
A salary that grows a set % each year. Most W-2 / 1099 roles.
Per year
A different amount each year. Budgets that ramp unevenly.
Specific months
Click the exact months an event happens. One-offs & conferences.

OpEx Inputs

Enter all personnel and expense line items. The Output tab computes year-by-year totals.

W-2 Gross-Up
%
payroll taxes & benefits
Beyond 2030 Growth Multiple
×
projected raise multiple (shown in blue)

OpEx Output

Driven entirely by OpEx Inputs. W-2 rows include the 15% gross-up. ~Blue columns = projected beyond 2030.

Color Convention

Standard notation used throughout this model.

User inputs
Calculated values
Positive / milestone achieved
Burn / negative
Raise / milestone year

Profit & Loss

Income from funding and revenue, less COGS and OpEx. Enter Sales Revenue and COGS below; all other rows pull from your model.

Raise & Burn Timeline

Annual burn, non-dilutive funding offsets, equity raises, and cash balance across your model horizon. Raise years are set in the Funding Rounds & Endpoints tab.

* OpEx scales from Year 1 base proportional to raise size. Non-dilutive funding (grants + CRAs) reduces net burn. Raise buffer of 25% included. Commercial revenue included only if start year is set in Funding & Revenue tab.

Round Milestone Summary

Each round's target raise, expected timing, and primary endpoint.

Balance Sheet Assumptions

Opening balances, working capital days, and capex schedule. Leave anything at zero that doesn't apply yet — grey text shows suggested starting points.

📊

Budget vs Actual

Once your model is built, connect QuickBooks or Xero actuals here to track burn vs plan month by month. Coming in a future release — focus first on building your raise model.

🎛️

Loading Scenario Manager…

📂 Your Sessions
Click any session to load it into the model

Welcome to BudgetVsActual

A quick tour of building your projections with the Work Backwards Framework.

🎬
Welcome video coming soon
We're putting the finishing touches on it.