Welcome,
Simulation Momentum:Baseline Model Pre-filled (65%)
Sustainable Runway: Software App is Default Alive
Revenue growth overtakes operating expenses before capital depletion. External fundraising is non-urgent; your runway is self-funding if current retention holds.
Time to Zero-Cash
Default Alive
+18 Mo buffer vs 6-Mo safety target
~730 days of operating life
Zero-Cash Date (D-Day)
Break-even Mo 11
Profitable before cash runs out
Capital exhaustion milestone
Monthly Net Cash Flow
-$800/mo
Treasury consumption rate
5.3% of treasury burned/mo
Treasury Solvency
$15,000
Default Alive
Projected cash at Month 24
$23,554
Starting cash: $15,000
24-Mo Horizon
Sep 2026Sep 2027Sep 2028
-$751/mocash change · Month 1
Peak: $23.6k/Low: $10.5k/Avg: $13.7k
Notes on Your NumbersSolvent
Flight Controls
Adjust treasury parameters, growth trajectory, and downside stress shocks.
Treasury & Revenue Levers
$
$0$50k$100k
$
$0$5k$10k/mo
%
-20%15%50%/mo
$
$0$2.5k$5k/mo
Team Headcount & Volatility
$
$0$5k$10k/mo
Pipeline Freezes (-60% Growth Drag)
Simulate customer buying hesitation and enterprise sales friction.
Add 1 Teammate
Model bringing on unexpected team or technical capacity.
Diligence Milestones
Angel Diligence Review
Month 6 · Angel Safety Buffer Deadline
Seed Round Outreach
Optional Growth Round
Zero-Cash Horizon
Profitable (Sustainable)
Tax & Corporate Filing
Annual Franchise & Compliance Check