Back to Business
Runway Calculator
Projected runway with revenue growth and burn growth — see month-by-month cash balance and when you hit zero.
Inputs
Results
Initial Net Burn / Month₹ 9,00,000
Simple Runway (flat burn)16 months
Dynamic Runway (with growth)60+ months
| Mo | Revenue | Burn | Net Burn | Cash |
|---|---|---|---|---|
| 1 | ₹ 3,00,000 | ₹ 12,00,000 | ₹ 9,00,000 | ₹ 1,41,00,000 |
| 2 | ₹ 3,30,000 | ₹ 12,24,000 | ₹ 8,94,000 | ₹ 1,32,06,000 |
| 3 | ₹ 3,63,000 | ₹ 12,48,480 | ₹ 8,85,480 | ₹ 1,23,20,520 |
| 4 | ₹ 3,99,300 | ₹ 12,73,450 | ₹ 8,74,150 | ₹ 1,14,46,370 |
| 5 | ₹ 4,39,230 | ₹ 12,98,919 | ₹ 8,59,689 | ₹ 1,05,86,682 |
| 6 | ₹ 4,83,153 | ₹ 13,24,897 | ₹ 8,41,744 | ₹ 97,44,938 |
| 7 | ₹ 5,31,468 | ₹ 13,51,395 | ₹ 8,19,927 | ₹ 89,25,011 |
| 8 | ₹ 5,84,615 | ₹ 13,78,423 | ₹ 7,93,808 | ₹ 81,31,204 |
| 9 | ₹ 6,43,077 | ₹ 14,05,991 | ₹ 7,62,915 | ₹ 73,68,289 |
| 10 | ₹ 7,07,384 | ₹ 14,34,111 | ₹ 7,26,727 | ₹ 66,41,562 |
| 11 | ₹ 7,78,123 | ₹ 14,62,793 | ₹ 6,84,671 | ₹ 59,56,892 |
| 12 | ₹ 8,55,935 | ₹ 14,92,049 | ₹ 6,36,114 | ₹ 53,20,777 |
| 13 | ₹ 9,41,529 | ₹ 15,21,890 | ₹ 5,80,362 | ₹ 47,40,416 |
| 14 | ₹ 10,35,681 | ₹ 15,52,328 | ₹ 5,16,647 | ₹ 42,23,769 |
| 15 | ₹ 11,39,250 | ₹ 15,83,375 | ₹ 4,44,125 | ₹ 37,79,644 |
| 16 | ₹ 12,53,174 | ₹ 16,15,042 | ₹ 3,61,868 | ₹ 34,17,777 |
| 17 | ₹ 13,78,492 | ₹ 16,47,343 | ₹ 2,68,851 | ₹ 31,48,926 |
| 18 | ₹ 15,16,341 | ₹ 16,80,290 | ₹ 1,63,949 | ₹ 29,84,977 |
| 19 | ₹ 16,67,975 | ₹ 17,13,895 | ₹ 45,920 | ₹ 29,39,057 |
| 20 | ₹ 18,34,773 | ₹ 17,48,173 | ₹ 0 | ₹ 29,39,057 |
| 21 | ₹ 20,18,250 | ₹ 17,83,137 | ₹ 0 | ₹ 29,39,057 |
| 22 | ₹ 22,20,075 | ₹ 18,18,800 | ₹ 0 | ₹ 29,39,057 |
| 23 | ₹ 24,42,082 | ₹ 18,55,176 | ₹ 0 | ₹ 29,39,057 |
| 24 | ₹ 26,86,291 | ₹ 18,92,279 | ₹ 0 | ₹ 29,39,057 |