Platform
Resources
Pricing
Sign in
Contact us
snoopy147
Workspace
Fork
Public
By
snoopy147
Edited
Nov 16, 2022
ISC
Fork of
Startup Operating Model
2
Insert cell
Insert cell
Insert cell
Insert cell
Insert cell
Insert cell
Insert cell
Insert cell
Insert cell
Insert cell
Insert cell
Insert cell
Insert cell
Insert cell
Insert cell
hiringData
=
(
await
FileAttachment
(
"payroll.csv"
)
.
csv
(
)
)
.
map
(
autoTypeExcel
)
Insert cell
Insert cell
Insert cell
Insert cell
mrrActual
=
(
await
FileAttachment
(
"mrrActual@1.csv"
)
.
csv
(
)
)
.
map
(
autoTypeExcel
)
Insert cell
Insert cell
Insert cell
Insert cell
domain
=
[
new
Date
(
Date
.
UTC
(
2021
,
0
,
1
)
)
,
new
Date
(
Date
.
UTC
(
2022
,
0
,
1
)
)
]
Insert cell
asOf
=
new
Date
(
Date
.
UTC
(
2021
,
4
,
25
)
)
Insert cell
Insert cell
Insert cell
import
{
viewof
hiring
,
payroll
,
summary
as
hiringSummary
}
with
{
domain
,
asOf
,
hiringData
as
data
}
from
"433c356a8f929477"
Insert cell
Insert cell
mrr
=
mrrTarget
.
diff
.
map
(
(
{
date
,
value
}
,
i
)
=>
(
{
date
,
target
:
value
,
actual
:
mrrActual
[
i
]
?.
value
}
)
)
Insert cell
mrrStart
=
mrrActual
[
0
]
.
value
Insert cell
import
{
chart
as
mrrSpline
,
flow
as
mrrTarget
}
with
{
domain
as
timeDomain
,
mrrStart
as
start
}
from
"7fc65adc09109fe5"
Insert cell
Insert cell
vc
=
[
{
date
:
new
Date
(
cashDate
)
,
value
:
cash
*
1000
}
]
Insert cell
totalActual
=
rollupByMonth
(
[
vc
,
payroll
.
diff
,
mrrActual
]
)
.
filter
(
(
{
date
}
)
=>
date
<=
asOf
)
Insert cell
totalActualCum
=
cumsum
(
totalActual
)
Insert cell
totalTarget
=
rollupByMonth
(
[
vc
,
payroll
.
diff
,
mrrTarget
.
diff
]
)
Insert cell
totalTargetCum
=
cumsum
(
totalTarget
)
Insert cell
totalTargetActuals
=
zip
(
{
target
:
totalTargetCum
,
actual
:
totalActualCum
}
)
Insert cell
import
{
TargetsVsActuals
}
from
"@observablehq/targets-vs-actuals"
Insert cell
import
{
Table
}
from
"@observablehq/table-validator"
Insert cell
import
{
longMonth
,
dateFormat
,
autoTypeExcel
,
rollupByMonth
,
zip
,
cumsum
,
zero
}
from
"@observablehq/cash-flow"
Insert cell
import
{
toc
}
from
"@observablehq/templates-table-of-instructions"
Insert cell
Purpose-built for displays of data
Observable is your go-to platform for exploring data and creating expressive data visualizations. Use reactive JavaScript notebooks for prototyping and a collaborative canvas for visual data exploration and dashboard creation.
Try it for free
Learn more
Compare fork
Fork
View
Export
Edit
Add comment
Select
Duplicate
Copy link
Embed
Delete
JavaScript
Markdown
HTML
Edit
Add comment
Select
Duplicate
Copy link
Embed
Delete
JavaScript
Markdown
HTML
Edit
Add comment
Select
Duplicate
Copy link
Embed
Delete
JavaScript
Markdown
HTML
Edit
Add comment
Select
Duplicate
Copy link
Embed
Delete
JavaScript
Markdown
HTML
Edit
Add comment
Select
Duplicate
Copy link
Embed
Delete
JavaScript
Markdown
HTML
Edit
Add comment
Select
Duplicate
Copy link
Embed
Delete
JavaScript
Markdown
HTML
Edit
Add comment
Select
Duplicate
Copy link
Embed
Delete
JavaScript
Markdown
HTML
Edit
Add comment
Select
Duplicate
Copy link
Embed
Delete
JavaScript
Markdown
HTML
cash
Edit
Add comment
Copy import
Select
Duplicate
Copy link
Embed
Delete
JavaScript
Markdown
HTML
cashDate
Edit
Add comment
Copy import
Select
Duplicate
Copy link
Embed
Delete
JavaScript
Markdown
HTML
Edit
Add comment
Select
Duplicate
Copy link
Embed
Delete
JavaScript
Markdown
HTML
Edit
Add comment
Select
Duplicate
Copy link
Embed
Delete
JavaScript
Markdown
HTML
instructions
Edit
Add comment
Copy import
Select
Duplicate
Copy link
Embed
Delete
JavaScript
Markdown
HTML
Edit
Add comment
Select
Duplicate
Copy link
Embed
Delete
JavaScript
Markdown
HTML
hiringData
Add comment
Copy import
Select
Duplicate
Copy link
Embed
Delete
JavaScript
Markdown
HTML
Edit
Add comment
Select
Duplicate
Copy link
Embed
Delete
JavaScript
Markdown
HTML
Edit
Add comment
Select
Duplicate
Copy link
Embed
Delete
JavaScript
Markdown
HTML
Edit
Add comment
Select
Duplicate
Copy link
Embed
Delete
JavaScript
Markdown
HTML
mrrActual
Add comment
Copy import
Select
Duplicate
Copy link
Embed
Delete
JavaScript
Markdown
HTML
Edit
Add comment
Select
Duplicate
Copy link
Embed
Delete
JavaScript
Markdown
HTML
Edit
Add comment
Select
Duplicate
Copy link
Embed
Delete
JavaScript
Markdown
HTML
Edit
Add comment
Select
Duplicate
Copy link
Embed
Delete
JavaScript
Markdown
HTML
domain
Add comment
Copy import
Select
Duplicate
Copy link
Embed
Delete
JavaScript
Markdown
HTML
asOf
Add comment
Copy import
Select
Duplicate
Copy link
Embed
Delete
JavaScript
Markdown
HTML
Edit
Add comment
Select
Duplicate
Copy link
Embed
Delete
JavaScript
Markdown
HTML
Edit
Add comment
Select
Duplicate
Copy link
Embed
Delete
JavaScript
Markdown
HTML
Add comment
Copy import
Select
Duplicate
Copy link
Embed
Delete
JavaScript
Markdown
HTML
Edit
Add comment
Select
Duplicate
Copy link
Embed
Delete
JavaScript
Markdown
HTML
mrr
Add comment
Copy import
Select
Duplicate
Copy link
Embed
Delete
JavaScript
Markdown
HTML
mrrStart
Add comment
Copy import
Select
Duplicate
Copy link
Embed
Delete
JavaScript
Markdown
HTML
Add comment
Copy import
Select
Duplicate
Copy link
Embed
Delete
JavaScript
Markdown
HTML
Edit
Add comment
Select
Duplicate
Copy link
Embed
Delete
JavaScript
Markdown
HTML
vc
Add comment
Copy import
Select
Duplicate
Copy link
Embed
Delete
JavaScript
Markdown
HTML
totalActual
Add comment
Copy import
Select
Duplicate
Copy link
Embed
Delete
JavaScript
Markdown
HTML
totalActualCum
Add comment
Copy import
Select
Duplicate
Copy link
Embed
Delete
JavaScript
Markdown
HTML
totalTarget
Add comment
Copy import
Select
Duplicate
Copy link
Embed
Delete
JavaScript
Markdown
HTML
totalTargetCum
Add comment
Copy import
Select
Duplicate
Copy link
Embed
Delete
JavaScript
Markdown
HTML
totalTargetActuals
Add comment
Copy import
Select
Duplicate
Copy link
Embed
Delete
JavaScript
Markdown
HTML
Add comment
Copy import
Select
Duplicate
Copy link
Embed
Delete
JavaScript
Markdown
HTML
Add comment
Copy import
Select
Duplicate
Copy link
Embed
Delete
JavaScript
Markdown
HTML
Add comment
Copy import
Select
Duplicate
Copy link
Embed
Delete
JavaScript
Markdown
HTML
Add comment
Copy import
Select
Duplicate
Copy link
Embed
Delete
JavaScript
Markdown
HTML