Reserve Runway Model
2 editors M
12 B I U S
$ % General
Chart Pivot Table Data Links
A1 fx Period Label
ABCDEFGHIJKL
12345678910 11121314151617181920 2122232425
Period LabelSum of ReserveNet Drawdown 02/29/2024$2,286,310 03/29/2024$2,171,940-$114,370 04/30/2024$2,008,655-$163,285 05/31/2024$1,974,880-$33,775 06/28/2024$1,861,225-$113,655 07/31/2024$1,684,470-$176,755 08/30/2024$1,502,915-$181,555 09/30/2024$1,348,260-$154,655 10/04/2024$1,351,090$2,830 Grand Total16189745
Untitled chart $18M $12M $6M $0 ($6M) 02/29/2024 04/30/2024 06/28/2024 08/30/2024 10/04/2024 ($114k) ($163k) ($34k) ($114k) ($177k) ($182k) ($155k) $2.8k $2.3M $2.2M $2.0M $2.0M $1.9M $1.7M $1.5M $1.3M $1.4M $16M Sum of Reserve Net Drawdown