Bootstrap Budget Planner
Plan your startup runway by simulating cash flow with fixed costs and revenue growth.
Fixed Costs ($/mo)
Inputs
Runway
$5,800.00
Runway (months)
5
Breakeven Month
Not in period
Ending Cash
$-39,600.00
Cash Flow Projection
| Month | Revenue | Expenses | Net Flow | End Balance |
|---|---|---|---|---|
| 1 | $0.00 | $5,800.00 | $-5,800.00 | $24,200.00 |
| 2 | $0.00 | $5,800.00 | $-5,800.00 | $18,400.00 |
| 3 | $0.00 | $5,800.00 | $-5,800.00 | $12,600.00 |
| 4 | $0.00 | $5,800.00 | $-5,800.00 | $6,800.00 |
| 5 | $0.00 | $5,800.00 | $-5,800.00 | $1,000.00 |
| 6 | $0.00 | $5,800.00 | $-5,800.00 | $-4,800.00 |
| 7 | $0.00 | $5,800.00 | $-5,800.00 | $-10,600.00 |
| 8 | $0.00 | $5,800.00 | $-5,800.00 | $-16,400.00 |
| 9 | $0.00 | $5,800.00 | $-5,800.00 | $-22,200.00 |
| 10 | $0.00 | $5,800.00 | $-5,800.00 | $-28,000.00 |
| 11 | $0.00 | $5,800.00 | $-5,800.00 | $-33,800.00 |
| 12 | $0.00 | $5,800.00 | $-5,800.00 | $-39,600.00 |