{"schemaVersion":"CASH_RUNWAY_ACQUISITION_V1","sample":true,"live":false,"paymentRequired":false,"productId":"cash-runway-scenario-planning-pack-v1","warning":"This fixed sample demonstrates plan shape only. Its inputs are invented and it is not a forecast, prediction, guarantee, valuation, financing commitment, professional advice, customer, sale, or observed business result.","exampleInput":{"plan":{"planId":"RUNWAY-PLAN-42","currency":"USD","startMonth":"2026-09","openingCashMinor":5000000,"minimumOperatingBufferMinor":2000000},"months":[{"month":"2026-09","operatingInflowsMinor":2000000,"operatingOutflowsMinor":3000000,"financingInflowsMinor":0,"financingOutflowsMinor":0},{"month":"2026-10","operatingInflowsMinor":2400000,"operatingOutflowsMinor":3000000,"financingInflowsMinor":0,"financingOutflowsMinor":0},{"month":"2026-11","operatingInflowsMinor":2800000,"operatingOutflowsMinor":3000000,"financingInflowsMinor":0,"financingOutflowsMinor":0},{"month":"2026-12","operatingInflowsMinor":3200000,"operatingOutflowsMinor":3000000,"financingInflowsMinor":0,"financingOutflowsMinor":0},{"month":"2027-01","operatingInflowsMinor":3500000,"operatingOutflowsMinor":3000000,"financingInflowsMinor":0,"financingOutflowsMinor":0},{"month":"2027-02","operatingInflowsMinor":3800000,"operatingOutflowsMinor":3000000,"financingInflowsMinor":0,"financingOutflowsMinor":0}],"scenarios":[{"scenarioId":"baseline","label":"Baseline","operatingInflowsMultiplierBps":10000,"operatingOutflowsMultiplierBps":10000,"adjustments":[]},{"scenarioId":"downside","label":"25% lower inflows and 10% higher outflows","operatingInflowsMultiplierBps":7500,"operatingOutflowsMultiplierBps":11000,"adjustments":[]},{"scenarioId":"upside","label":"20% higher inflows","operatingInflowsMultiplierBps":12000,"operatingOutflowsMultiplierBps":10000,"adjustments":[]}]},"examplePlan":{"schemaVersion":"CASH_RUNWAY_SCENARIO_PLAN_V1","requestCommitment":"d775fda16cc2bc2126cf7cfdec40e6458cc397a8f48f24520e89ea6c7294e05a","planStatus":"SCENARIO_PLAN_GENERATED","plan":{"planId":"RUNWAY-PLAN-42","currency":"USD","startMonth":"2026-09","openingCashMinor":5000000,"minimumOperatingBufferMinor":2000000,"horizonMonths":6,"scenarioCount":3,"baselineScenarioId":"baseline"},"planningSignals":["AT_LEAST_ONE_SCENARIO_BREACHES_BUFFER","AT_LEAST_ONE_SCENARIO_EXHAUSTS_CASH","AT_LEAST_ONE_SCENARIO_LACKS_SUSTAINED_OPERATING_BREAK_EVEN"],"scenarioComparison":[{"scenarioId":"upside","terminalCashMinor":8240000,"terminalCashVarianceFromBaselineMinor":3540000,"firstBelowZeroMonth":null,"firstBelowMinimumBufferMonth":null,"additionalOpeningCashNeededForBufferMinor":0},{"scenarioId":"baseline","terminalCashMinor":4700000,"terminalCashVarianceFromBaselineMinor":0,"firstBelowZeroMonth":null,"firstBelowMinimumBufferMonth":null,"additionalOpeningCashNeededForBufferMinor":0},{"scenarioId":"downside","terminalCashMinor":-1525000,"terminalCashVarianceFromBaselineMinor":-6225000,"firstBelowZeroMonth":"2026-12","firstBelowMinimumBufferMonth":"2026-10","additionalOpeningCashNeededForBufferMinor":3525000}],"scenarioResults":[{"scenarioId":"baseline","label":"Baseline","assumptions":{"operatingInflowsMultiplierBps":10000,"operatingOutflowsMultiplierBps":10000,"adjustmentCount":0},"summary":{"horizonMonths":6,"terminalCashMinor":4700000,"minimumClosingCashMinor":3200000,"firstBelowZeroMonth":null,"firstBelowMinimumBufferMonth":null,"monthsUntilFirstNegative":6,"sustainedOperatingBreakEvenMonth":"2026-12","requiredOpeningCashToStayNonnegativeMinor":1800000,"requiredOpeningCashToMaintainBufferMinor":3800000,"additionalOpeningCashNeededForBufferMinor":0,"totalOperatingInflowsMinor":17700000,"totalOperatingOutflowsMinor":18000000,"totalFinancingNetMinor":0,"totalScenarioAdjustmentsMinor":0},"monthlyPlan":[{"month":"2026-09","openingCashMinor":5000000,"adjustedOperatingInflowsMinor":2000000,"adjustedOperatingOutflowsMinor":3000000,"financingInflowsMinor":0,"financingOutflowsMinor":0,"scenarioAdjustmentMinor":0,"netCashFlowMinor":-1000000,"closingCashMinor":4000000,"belowZero":false,"belowMinimumOperatingBuffer":false},{"month":"2026-10","openingCashMinor":4000000,"adjustedOperatingInflowsMinor":2400000,"adjustedOperatingOutflowsMinor":3000000,"financingInflowsMinor":0,"financingOutflowsMinor":0,"scenarioAdjustmentMinor":0,"netCashFlowMinor":-600000,"closingCashMinor":3400000,"belowZero":false,"belowMinimumOperatingBuffer":false},{"month":"2026-11","openingCashMinor":3400000,"adjustedOperatingInflowsMinor":2800000,"adjustedOperatingOutflowsMinor":3000000,"financingInflowsMinor":0,"financingOutflowsMinor":0,"scenarioAdjustmentMinor":0,"netCashFlowMinor":-200000,"closingCashMinor":3200000,"belowZero":false,"belowMinimumOperatingBuffer":false},{"month":"2026-12","openingCashMinor":3200000,"adjustedOperatingInflowsMinor":3200000,"adjustedOperatingOutflowsMinor":3000000,"financingInflowsMinor":0,"financingOutflowsMinor":0,"scenarioAdjustmentMinor":0,"netCashFlowMinor":200000,"closingCashMinor":3400000,"belowZero":false,"belowMinimumOperatingBuffer":false},{"month":"2027-01","openingCashMinor":3400000,"adjustedOperatingInflowsMinor":3500000,"adjustedOperatingOutflowsMinor":3000000,"financingInflowsMinor":0,"financingOutflowsMinor":0,"scenarioAdjustmentMinor":0,"netCashFlowMinor":500000,"closingCashMinor":3900000,"belowZero":false,"belowMinimumOperatingBuffer":false},{"month":"2027-02","openingCashMinor":3900000,"adjustedOperatingInflowsMinor":3800000,"adjustedOperatingOutflowsMinor":3000000,"financingInflowsMinor":0,"financingOutflowsMinor":0,"scenarioAdjustmentMinor":0,"netCashFlowMinor":800000,"closingCashMinor":4700000,"belowZero":false,"belowMinimumOperatingBuffer":false}]},{"scenarioId":"downside","label":"25% lower inflows and 10% higher outflows","assumptions":{"operatingInflowsMultiplierBps":7500,"operatingOutflowsMultiplierBps":11000,"adjustmentCount":0},"summary":{"horizonMonths":6,"terminalCashMinor":-1525000,"minimumClosingCashMinor":-1525000,"firstBelowZeroMonth":"2026-12","firstBelowMinimumBufferMonth":"2026-10","monthsUntilFirstNegative":3,"sustainedOperatingBreakEvenMonth":null,"requiredOpeningCashToStayNonnegativeMinor":6525000,"requiredOpeningCashToMaintainBufferMinor":8525000,"additionalOpeningCashNeededForBufferMinor":3525000,"totalOperatingInflowsMinor":13275000,"totalOperatingOutflowsMinor":19800000,"totalFinancingNetMinor":0,"totalScenarioAdjustmentsMinor":0},"monthlyPlan":[{"month":"2026-09","openingCashMinor":5000000,"adjustedOperatingInflowsMinor":1500000,"adjustedOperatingOutflowsMinor":3300000,"financingInflowsMinor":0,"financingOutflowsMinor":0,"scenarioAdjustmentMinor":0,"netCashFlowMinor":-1800000,"closingCashMinor":3200000,"belowZero":false,"belowMinimumOperatingBuffer":false},{"month":"2026-10","openingCashMinor":3200000,"adjustedOperatingInflowsMinor":1800000,"adjustedOperatingOutflowsMinor":3300000,"financingInflowsMinor":0,"financingOutflowsMinor":0,"scenarioAdjustmentMinor":0,"netCashFlowMinor":-1500000,"closingCashMinor":1700000,"belowZero":false,"belowMinimumOperatingBuffer":true},{"month":"2026-11","openingCashMinor":1700000,"adjustedOperatingInflowsMinor":2100000,"adjustedOperatingOutflowsMinor":3300000,"financingInflowsMinor":0,"financingOutflowsMinor":0,"scenarioAdjustmentMinor":0,"netCashFlowMinor":-1200000,"closingCashMinor":500000,"belowZero":false,"belowMinimumOperatingBuffer":true},{"month":"2026-12","openingCashMinor":500000,"adjustedOperatingInflowsMinor":2400000,"adjustedOperatingOutflowsMinor":3300000,"financingInflowsMinor":0,"financingOutflowsMinor":0,"scenarioAdjustmentMinor":0,"netCashFlowMinor":-900000,"closingCashMinor":-400000,"belowZero":true,"belowMinimumOperatingBuffer":true},{"month":"2027-01","openingCashMinor":-400000,"adjustedOperatingInflowsMinor":2625000,"adjustedOperatingOutflowsMinor":3300000,"financingInflowsMinor":0,"financingOutflowsMinor":0,"scenarioAdjustmentMinor":0,"netCashFlowMinor":-675000,"closingCashMinor":-1075000,"belowZero":true,"belowMinimumOperatingBuffer":true},{"month":"2027-02","openingCashMinor":-1075000,"adjustedOperatingInflowsMinor":2850000,"adjustedOperatingOutflowsMinor":3300000,"financingInflowsMinor":0,"financingOutflowsMinor":0,"scenarioAdjustmentMinor":0,"netCashFlowMinor":-450000,"closingCashMinor":-1525000,"belowZero":true,"belowMinimumOperatingBuffer":true}]},{"scenarioId":"upside","label":"20% higher inflows","assumptions":{"operatingInflowsMultiplierBps":12000,"operatingOutflowsMultiplierBps":10000,"adjustmentCount":0},"summary":{"horizonMonths":6,"terminalCashMinor":8240000,"minimumClosingCashMinor":4280000,"firstBelowZeroMonth":null,"firstBelowMinimumBufferMonth":null,"monthsUntilFirstNegative":6,"sustainedOperatingBreakEvenMonth":"2026-11","requiredOpeningCashToStayNonnegativeMinor":720000,"requiredOpeningCashToMaintainBufferMinor":2720000,"additionalOpeningCashNeededForBufferMinor":0,"totalOperatingInflowsMinor":21240000,"totalOperatingOutflowsMinor":18000000,"totalFinancingNetMinor":0,"totalScenarioAdjustmentsMinor":0},"monthlyPlan":[{"month":"2026-09","openingCashMinor":5000000,"adjustedOperatingInflowsMinor":2400000,"adjustedOperatingOutflowsMinor":3000000,"financingInflowsMinor":0,"financingOutflowsMinor":0,"scenarioAdjustmentMinor":0,"netCashFlowMinor":-600000,"closingCashMinor":4400000,"belowZero":false,"belowMinimumOperatingBuffer":false},{"month":"2026-10","openingCashMinor":4400000,"adjustedOperatingInflowsMinor":2880000,"adjustedOperatingOutflowsMinor":3000000,"financingInflowsMinor":0,"financingOutflowsMinor":0,"scenarioAdjustmentMinor":0,"netCashFlowMinor":-120000,"closingCashMinor":4280000,"belowZero":false,"belowMinimumOperatingBuffer":false},{"month":"2026-11","openingCashMinor":4280000,"adjustedOperatingInflowsMinor":3360000,"adjustedOperatingOutflowsMinor":3000000,"financingInflowsMinor":0,"financingOutflowsMinor":0,"scenarioAdjustmentMinor":0,"netCashFlowMinor":360000,"closingCashMinor":4640000,"belowZero":false,"belowMinimumOperatingBuffer":false},{"month":"2026-12","openingCashMinor":4640000,"adjustedOperatingInflowsMinor":3840000,"adjustedOperatingOutflowsMinor":3000000,"financingInflowsMinor":0,"financingOutflowsMinor":0,"scenarioAdjustmentMinor":0,"netCashFlowMinor":840000,"closingCashMinor":5480000,"belowZero":false,"belowMinimumOperatingBuffer":false},{"month":"2027-01","openingCashMinor":5480000,"adjustedOperatingInflowsMinor":4200000,"adjustedOperatingOutflowsMinor":3000000,"financingInflowsMinor":0,"financingOutflowsMinor":0,"scenarioAdjustmentMinor":0,"netCashFlowMinor":1200000,"closingCashMinor":6680000,"belowZero":false,"belowMinimumOperatingBuffer":false},{"month":"2027-02","openingCashMinor":6680000,"adjustedOperatingInflowsMinor":4560000,"adjustedOperatingOutflowsMinor":3000000,"financingInflowsMinor":0,"financingOutflowsMinor":0,"scenarioAdjustmentMinor":0,"netCashFlowMinor":1560000,"closingCashMinor":8240000,"belowZero":false,"belowMinimumOperatingBuffer":false}]}],"claimBoundary":{"deterministicCallerSuppliedScenarioDataOnly":true,"bankOrAccountingSystemConnected":false,"sourceFactsAuthenticated":false,"forecastTreatedAsPredictionOrGuarantee":false,"financingAvailabilityOrTermsAssumedVerified":false,"accountingTaxInvestmentOrLegalAdviceProvided":false,"businessDecisionExecuted":false,"fundsMoved":false,"note":"This plan mechanically applies the supplied monthly values, scenario multipliers, and adjustments. It is a scenario model, not a prediction, guarantee, valuation, financing commitment, or professional advice."},"planHash":"4752c11ee8336eb7a4df37fa11d1c065462825c05db533066e0b46bfc2effa8f"}}