CapTable Genie

Cash Runway Calculator

Current Cash

$1,000,000

Monthly Net Burn

$32,000

Expenses: $57,000/mo
Revenue: $25,000/mo

Runway Until

Oct 2027

31 months remaining

Monthly Expenses

Salaries
$50,000/mo
Office Space
$5,000/mo
Software & Tools
$2,000/mo

Monthly Revenue

Product Sales
$20,000/mo
Service Fees
$5,000/mo

Potential Funding

$500,000

Cash Projection