Step 1–2
Funnel, worked backward
revenue target → raw leads
Wins, opportunities, SQLs, MQLs, and the raw lead volume your number actually requires — blended, or split by product line and ICP when one cycle no longer describes the business.
Step 3
Five sizing models
stage-adjusted · triangulated
Percentage of net-new ARR, sourced ARR, YoY growth delta, total ARR, and the 3:1 LTV:CAC golden ratio — computed side by side, with the one I'd anchor on for your stage flagged.
Step 4–5
A budget that holds up
branded Excel workbook
Every function line-itemized, events by territory, headcount and BDR costed at US benchmarks, twenty percent always reserved as open funds. Change one input and the whole workbook repopulates.
The budget is the deliverable at the end of Analyze. It only holds up if Observe came first — which is why this model asks for your conversion rates and cycle length before it will produce a number.
Days 1–30ObserveListen before acting. Every stakeholder, customer conversation, platform, and number, mapped before anything changes.
Days 31–60AnalyzeBenchmarks, the funnel worked backward from the ARR target, every function rated, the budget scoped against the number.
Days 61–90ExecuteDashboards, operating cadence, the plan of record. The budget becomes a plan people run, not a spreadsheet people cite.
Questions
What does the model actually produce?
A programmatic marketing budget sized from your revenue target, the full funnel-to-pipeline view behind it, per-territory event spend, a costed headcount and BDR plan, and a branded Excel workbook with live formulas that recalculates when you change an input.
Why start at revenue instead of last year's budget?
Because a budget defended backward from last year can't answer the only question that matters in a board meeting: what does this number buy, and what happens to pipeline if you cut it. Starting at the target means every dollar traces to a lead volume and a close date.
What if we sell more than one product, or into more than one ICP?
Then one blended sales cycle is already misleading you. Path B models each segment separately — its own deal size, conversion rates, cycle length, and pipeline deadline — and rolls them up, so you can see which segment has the least slack and fund it first.
Does headcount count against the budget?
Your choice, and it's a toggle. Programmatic spend excludes headcount by benchmark convention so the number stays comparable; switching headcount and BDR on layers fully-loaded US base and bonus costs on top and shows both subtotals.
Is my data stored anywhere?
No. Everything is computed in your browser, and the workbook is generated locally on download. Nothing is transmitted or saved.
Everything is computed in your browser. Nothing is stored or sent anywhere.