{
  "calculator": "startup-runway-calculator",
  "title": "Startup Runway Calculator",
  "site": "AI Biz Hub",
  "input": {},
  "defaults_used": {
    "cash_on_hand": 150000,
    "monthly_burn": 25000,
    "monthly_revenue": 5000,
    "revenue_growth_pct": 5,
    "burn_reduction_pct": 0,
    "start_month": ""
  },
  "result": {
    "runwayMonths": 7.9,
    "cashOutMonth": 8,
    "defaultDate": "Month 8",
    "monthlyProjection": [
      {
        "month": 1,
        "cash": 130000,
        "burn": 25000,
        "revenue": 5000,
        "netBurn": 20000
      },
      {
        "month": 2,
        "cash": 110250,
        "burn": 25000,
        "revenue": 5250,
        "netBurn": 19750
      },
      {
        "month": 3,
        "cash": 90763,
        "burn": 25000,
        "revenue": 5513,
        "netBurn": 19488
      },
      {
        "month": 4,
        "cash": 71551,
        "burn": 25000,
        "revenue": 5788,
        "netBurn": 19212
      },
      {
        "month": 5,
        "cash": 52628,
        "burn": 25000,
        "revenue": 6078,
        "netBurn": 18922
      },
      {
        "month": 6,
        "cash": 34010,
        "burn": 25000,
        "revenue": 6381,
        "netBurn": 18619
      },
      {
        "month": 7,
        "cash": 15710,
        "burn": 25000,
        "revenue": 6700,
        "netBurn": 18300
      },
      {
        "month": 8,
        "cash": -2254,
        "burn": 25000,
        "revenue": 7036,
        "netBurn": 17964
      }
    ],
    "breakEvenMonth": null
  },
  "provenance": {
    "run": "https://aibizhub.io/api/run/startup-runway-calculator",
    "page": "https://aibizhub.io/startup-runway-calculator/",
    "methodology": "https://aibizhub.io/startup-runway-calculator/",
    "contract": "https://aibizhub.io/contracts/startup-runway-calculator.json",
    "engine": "https://aibizhub.io/engines/startup-runway-calculator.js",
    "engine_sha256": "11955eccbcfa46df8d738812519a39ad873c7d2f0353ae67a007aab66c73df5e",
    "build": "42c727dd573e245d1be09199a062c665d7f6f47e",
    "prices_verified": "2026-10-24",
    "prices_source": "https://aidevhub.io/api/models.json"
  },
  "disclaimer": "Business planning estimates — not legal, tax, or accounting advice.",
  "license": "https://creativecommons.org/licenses/by/4.0/",
  "cite": "AI Biz Hub, Startup Runway Calculator (engine 11955eccbcfa), https://aibizhub.io/api/run/startup-runway-calculator"
}