The 18-Month Runway · Interactive Simulator

Move the levers. Watch the runway bend.

This is a lens on your model of record: the five numbers worth moving, recomputed the instant you touch them. On load it reproduces the mean base case to the dollar.

Scenario

Base living burn$6,400

Your card-statement figure, health excluded.

Health line (ACA)$700

New line after quit — added on top of living burn.

First revenue in month7

The month your first engagement pays. Set to 18 to model no revenue.

Monthly ramp+$500/mo

First month pays $1,500; each month after climbs by this much.

Tax on business income24%

Blended SE + income planning rate. 0% in months with no revenue.

Total monthly burn $7,100

Savings, month by month

Savings balance Month 9 checkpoint Month-9 floor · $73,900 Point of no return · $52,600

What the numbers say

—

Balance at month 9

—

the halfway checkpoint

Balance at month 18

—

end of runway

Runway status

—

when it stops falling

Month-9 go / no-go

—
—
TO YOU Gate 2 — pipeline. $15,000 in signed + qualified forward work. Only you can count this; it isn't modeled.

These are the studio's mean assumptions. When you swap in your real numbers, save the scenario and drop the file back into the chat, and we'll make it canonical.

Copied
Everything here runs in your browser. Nothing you type is sent to the studio, saved online, or seen by anyone.