{"source":"cfo.ai workspace 102904, read 2026-10-10T13:43:00Z","model":"https://cfo.ai/s/_u5lbrHIl9KX_JQE","months":["2026-11","2026-12","2027-01","2027-02","2027-03","2027-04","2027-05","2027-06","2027-07","2027-08","2027-09","2027-10","2027-11","2027-12","2028-01","2028-02","2028-03","2028-04"],"scenarios":{"Base":{"cash":[4974,4990,5044,5135,5262,5422,5656,5959,6563,7224,7937,8935,9974,11051,12399,13773,15173,16832],"mrr":[0,49,96,140,182,222,309,391,769,834,896,1254,1301,1345,1685,1716,1744,2069],"scale_gm":78.3,"team_gm":85.1},"Growth":{"cash":[5098,5313,5638,6304,7297,8606,10219,12126,14316,16779,19505,22486,25711,29173,32862,36772,40894,45220],"mrr":[147,287,419,844,1254,1649,2030,2397,2752,3093,3423,3741,4048,4344,4629,4905,5171,5427],"scale_gm":78.3,"team_gm":85.1},"Tail month":{"cash":[4973,4975,5006,5064,5147,5254,5416,5631,6026,6465,6945,7596,8279,8993,9869,10769,11692,12767],"mrr":[0,49,96,140,182,222,309,391,769,834,896,1254,1301,1345,1685,1716,1744,2069],"scale_gm":44.1,"team_gm":64.2},"Old cap":{"cash":[4974,4990,5044,5135,5262,5422,5656,5959,5114,4368,3717,1942,291,-1241,-3875,-6361,-8707,-12131],"mrr":[0,49,96,140,182,222,309,391,769,834,896,1254,1301,1345,1685,1716,1744,2069],"scale_gm":-406.6,"team_gm":85.1},"Scale at $529":{"cash":[4974,4990,5044,5135,5262,5422,5656,5959,6787,7664,8587,10012,11466,12945,14905,16875,18852,21293],"mrr":[0,49,96,140,182,222,309,391,999,1057,1113,1694,1728,1759,2317,2328,2338,2875],"scale_gm":86.5,"team_gm":85.1},"Scale at 1,500 runs":{"cash":[4974,4990,5044,5135,5262,5422,5656,5959,6591,7279,8019,9070,10160,11288,12712,14161,15634,17390],"mrr":[0,49,96,140,182,222,309,391,769,834,896,1254,1301,1345,1685,1716,1744,2069],"scale_gm":87.7,"team_gm":85.1}}}