Live financial model · saved to this browser

Financial Dashboard

Two strictly isolated tracks. Calibrate your audited balance and edit any month — everything re-chains instantly and persists locally.

Base currency
Canonical ledger currency · outputs in AUD

Entry currencies convert to the AUD store at 1 USD = 1.50 AUD, 1 AUD = 2,600 COP, 1 USD = 4,000 COP.

1

Business Operations

Investor Capital Track

🔒 External Investor Seed EquityInitial capitalization A$10,000 — investor money, never mixed with personal cash.

🧾 One-Time Business Expenses

Deducted once from initial capital · not recurring

Total one-time expenses: A$0.00 · opening capital is now A$10,000.00 (A$10,000 seed − one-time expenses).

⚡ Business One-Time Expense / Income

Applied once to capital · net +A$0.00

A one-off business entry adjusts the opening investor capital once (income adds, expense subtracts) — shifting the whole projection below, not a monthly figure. Attach an invoice to any expense once logged.

💰 Monthly Business Revenue

After-tax figure feeds the projection as monthly inflow
Before tax A$0.00/mo · after tax A$0.00/mo

🔁 Recurring OpEx Baseline

Jul 2026 → Dec 2026 · charged monthly
Recurring baseline baselineA$0.00/mo

Total monthly recurring OpEx: A$0.00/mo · deducted each month below.

MonthRecurring OpExRevenue (after tax)Capital Remaining
Start (current capital)A$10,000.00
Jul 2026A$0.00A$10,000.00
Aug 2026A$0.00A$10,000.00
Sep 2026A$0.00A$10,000.00
Oct 2026A$0.00A$10,000.00
Nov 2026A$0.00A$10,000.00
Dec 2026A$0.00A$10,000.00

Total recurring OpEx (6 mo)

A$0.00

Unspent business cash · end of cycle (Dec 2026)

A$10,000.00

2

Personal Runway & Travel

Santa Marta → Australia

Starting Liquid Capital · Baseline

A$0

Per RUNWAY_LEDGER.md — the only pool the runway math draws from.

🔵 Break-Glass Backup (quarantined)

A$0

Investment assets — excluded from all runway math below.

6-Month Projection Matrix (Jun 2026 → Nov 2026)· totals in AUD· pick each input's currency inline

MonthStartIncome +Burn −Travel −RecurringEnd
June 2026
A$0
A$0
July 2026
A$0
A$0
August 2026
A$0
A$0
September 2026
A$0
A$0
October 2026
A$0
A$0
November 2026
A$0
A$0

Ending balance (Nov)

A$0

Lowest balance

A$0

Total burn

A$0

Total travel

A$0

🔁 Personal Recurring Items

Applied to every month · net +A$0/mo

Added items apply to every monthautomatically — no need to edit each column. The net flows into the matrix's Recurring column.

⚡ Personal One-Time Expense / Income

Applied once to the opening balance · net +A$0.00

A one-off entry adjusts the opening runway balance once (income adds, expense subtracts) — shifting every month's Start/End, not the monthly recurring net.

Planning estimates · base AUD (AUD is the stored source of truth) · saved to this browser (localStorage) · reconcile against bank / Stripe / brokerage monthly.