{ "summary": { "readiness": { "score": 84, "tier": "READY", "blockers": [], "warnings": [ "Liquidity falls below reserve in week 5.", "3 payment obligation(s) are overdue." ], "cash": { "accounts": 3, "bookCash": 5250, "restrictedCash": 1250, "availableCash": 4000, "asOfDate": "2026-07-19" }, "forecast": { "startDate": "2026-08-17", "weeks": 13, "startingAvailableCash": 4000, "reserve": { "policyId": "reserve_policy_operating_v19", "fixedReserve": 2500, "weeksReserve": 1176.92, "requiredReserve": 2500, "warningBufferPct": 15 }, "rows": [ { "week": 1, "weekStart": "2026-08-17", "weekEnd": "2026-08-23", "beginningCash": 4000, "expectedInflows": 0, "expectedOutflows": 425, "committedOutflows": 425, "netCashFlow": -425, "endingCash": 3575, "flowIds": [ "flow_recurring_cost_w5" ], "reserveRequirement": 2500, "liquidityHeadroom": 1075, "status": "HEALTHY" }, { "week": 2, "weekStart": "2026-08-24", "weekEnd": "2026-08-30", "beginningCash": 3575, "expectedInflows": 0, "expectedOutflows": 425, "committedOutflows": 425, "netCashFlow": -425, "endingCash": 3150, "flowIds": [ "flow_recurring_cost_w6" ], "reserveRequirement": 2500, "liquidityHeadroom": 650, "status": "HEALTHY" }, { "week": 3, "weekStart": "2026-08-31", "weekEnd": "2026-09-06", "beginningCash": 3150, "expectedInflows": 300, "expectedOutflows": 425, "committedOutflows": 425, "netCashFlow": -125, "endingCash": 3025, "flowIds": [ "flow_recurring_cost_w7", "flow_pilot_collection_w7" ], "reserveRequirement": 2500, "liquidityHeadroom": 525, "status": "HEALTHY" }, { "week": 4, "weekStart": "2026-09-07", "weekEnd": "2026-09-13", "beginningCash": 3025, "expectedInflows": 0, "expectedOutflows": 425, "committedOutflows": 425, "netCashFlow": -425, "endingCash": 2600, "flowIds": [ "flow_recurring_cost_w8" ], "reserveRequirement": 2500, "liquidityHeadroom": 100, "status": "WARNING_BUFFER" }, { "week": 5, "weekStart": "2026-09-14", "weekEnd": "2026-09-20", "beginningCash": 2600, "expectedInflows": 0, "expectedOutflows": 425, "committedOutflows": 425, "netCashFlow": -425, "endingCash": 2175, "flowIds": [ "flow_recurring_cost_w9" ], "reserveRequirement": 2500, "liquidityHeadroom": -325, "status": "BELOW_RESERVE" }, { "week": 6, "weekStart": "2026-09-21", "weekEnd": "2026-09-27", "beginningCash": 2175, "expectedInflows": 0, "expectedOutflows": 425, "committedOutflows": 425, "netCashFlow": -425, "endingCash": 1750, "flowIds": [ "flow_recurring_cost_w10" ], "reserveRequirement": 2500, "liquidityHeadroom": -750, "status": "BELOW_RESERVE" }, { "week": 7, "weekStart": "2026-09-28", "weekEnd": "2026-10-04", "beginningCash": 1750, "expectedInflows": 300, "expectedOutflows": 425, "committedOutflows": 425, "netCashFlow": -125, "endingCash": 1625, "flowIds": [ "flow_recurring_cost_w11", "flow_pilot_collection_w11" ], "reserveRequirement": 2500, "liquidityHeadroom": -875, "status": "BELOW_RESERVE" }, { "week": 8, "weekStart": "2026-10-05", "weekEnd": "2026-10-11", "beginningCash": 1625, "expectedInflows": 0, "expectedOutflows": 425, "committedOutflows": 425, "netCashFlow": -425, "endingCash": 1200, "flowIds": [ "flow_recurring_cost_w12" ], "reserveRequirement": 2500, "liquidityHeadroom": -1300, "status": "BELOW_RESERVE" }, { "week": 9, "weekStart": "2026-10-12", "weekEnd": "2026-10-18", "beginningCash": 1200, "expectedInflows": 0, "expectedOutflows": 425, "committedOutflows": 425, "netCashFlow": -425, "endingCash": 775, "flowIds": [ "flow_recurring_cost_w13" ], "reserveRequirement": 2500, "liquidityHeadroom": -1725, "status": "BELOW_RESERVE" }, { "week": 10, "weekStart": "2026-10-19", "weekEnd": "2026-10-25", "beginningCash": 775, "expectedInflows": 0, "expectedOutflows": 0, "committedOutflows": 0, "netCashFlow": 0, "endingCash": 775, "flowIds": [], "reserveRequirement": 2500, "liquidityHeadroom": -1725, "status": "BELOW_RESERVE" }, { "week": 11, "weekStart": "2026-10-26", "weekEnd": "2026-11-01", "beginningCash": 775, "expectedInflows": 0, "expectedOutflows": 0, "committedOutflows": 0, "netCashFlow": 0, "endingCash": 775, "flowIds": [], "reserveRequirement": 2500, "liquidityHeadroom": -1725, "status": "BELOW_RESERVE" }, { "week": 12, "weekStart": "2026-11-02", "weekEnd": "2026-11-08", "beginningCash": 775, "expectedInflows": 0, "expectedOutflows": 0, "committedOutflows": 0, "netCashFlow": 0, "endingCash": 775, "flowIds": [], "reserveRequirement": 2500, "liquidityHeadroom": -1725, "status": "BELOW_RESERVE" }, { "week": 13, "weekStart": "2026-11-09", "weekEnd": "2026-11-15", "beginningCash": 775, "expectedInflows": 0, "expectedOutflows": 0, "committedOutflows": 0, "netCashFlow": 0, "endingCash": 775, "flowIds": [], "reserveRequirement": 2500, "liquidityHeadroom": -1725, "status": "BELOW_RESERVE" } ], "minimumCash": 775, "endingCash": 775, "firstBreachWeek": 5, "firstBreachStatus": "BELOW_RESERVE", "firstReserveBreachWeek": 5, "firstNegativeCashWeek": null, "snapshotHash": "0f865e6e757f3b0ff0c261281cd31e2c5c9065b0f0ba3a94fe1c8384c6830ab1" }, "covenants": { "tests": 1, "passing": 1, "breaches": 0, "waiversRequired": 0, "latestTests": [ { "id": "covenant_internal_cash_reserve_jul26", "facilityId": "", "name": "Internal minimum cash reserve", "metric": "AVAILABLE_CASH", "period": "2026-07", "direction": "AT_LEAST", "thresholdValue": 2500, "actualValue": 4250, "tolerance": 0, "passing": true, "waiverRequired": false, "waiverStatus": "NOT_REQUESTED", "evidenceReferences": [ "cash_operating_demo", "cash_api_reserve_demo" ], "testedBy": "Finance", "testedAt": "2026-07-20T13:05:23.797Z", "notes": "Internal management guardrail, not a lender covenant.", "createdAt": "2026-07-20T13:05:23.797Z", "updatedAt": "2026-07-20T13:05:23.797Z", "snapshotHash": "a6dd81b7812f12014e42214c119928affb17767f2e66f665739050f65850607b" } ] } }, "cashAccounts": 3, "bookCash": 5250, "restrictedCash": 1250, "availableCash": 4000, "forecastWeeks": 13, "forecastEndingCash": 775, "forecastMinimumCash": 775, "firstLiquidityBreachWeek": 5, "paymentObligations": 3, "recommendedPayments": 1600, "debtFacilities": 1, "covenantBreaches": 0, "financingAlternatives": 4, "capitalStackScenarios": 1, "workingCapitalInitiatives": 2, "fundingDecisions": 0, "approvedFundingDecisions": 0, "approvedFundingAmount": 0, "snapshotHash": "a7f867f3c1a52a875af5b9d690b4a1875423dab59bf98d80642fc7f474b46a51" }, "cashAccounts": [ { "id": "cash_operating_demo", "name": "Modeled Operating Cash", "institution": "Local planning ledger", "type": "OPERATING", "currency": "USD", "bookBalance": 3500, "restrictedAmount": 0, "minimumBalance": 1000, "asOfDate": "2026-07-19", "sourceType": "MANUAL_PLANNING", "sourceReference": "", "ownerRoleId": "role_finance_governance", "status": "ACTIVE", "notes": "Synthetic management-planning balance; not bank-connected.", "createdAt": "2026-07-20T13:05:23.796Z", "updatedAt": "2026-07-20T13:05:23.796Z", "availableBalance": 3500, "snapshotHash": "9dd491463c32bc499a5d1c52f84708f9c93834610c9f48bf8c47d7e687a89307" }, { "id": "cash_tax_reserve_demo", "name": "Modeled Tax & Compliance Reserve", "institution": "Local planning ledger", "type": "TAX", "currency": "USD", "bookBalance": 1000, "restrictedAmount": 1000, "minimumBalance": 1000, "asOfDate": "2026-07-19", "sourceType": "MANUAL_PLANNING", "sourceReference": "", "ownerRoleId": "role_finance_governance", "status": "ACTIVE", "notes": "Synthetic restricted planning reserve.", "createdAt": "2026-07-20T13:05:23.796Z", "updatedAt": "2026-07-20T13:05:23.796Z", "availableBalance": 0, "snapshotHash": "c22dad211ea699d3ade7d9afea3f781a0754f5248d8821e312b2ca30c8c7a477" }, { "id": "cash_api_reserve_demo", "name": "Modeled Platform & API Reserve", "institution": "Local planning ledger", "type": "RESERVE", "currency": "USD", "bookBalance": 750, "restrictedAmount": 250, "minimumBalance": 250, "asOfDate": "2026-07-19", "sourceType": "MANUAL_PLANNING", "sourceReference": "", "ownerRoleId": "role_finance_governance", "status": "ACTIVE", "notes": "Synthetic operating reserve.", "createdAt": "2026-07-20T13:05:23.796Z", "updatedAt": "2026-07-20T13:05:23.796Z", "availableBalance": 500, "snapshotHash": "f0ebc8a0b837a8cf96cae8fd6977e50661a8d1ab672731fd7eeeb93f7581490d" } ], "treasuryCashFlows": [ { "id": "flow_recurring_cost_w1", "accountId": "", "ventureId": "", "weekStart": "2026-07-20", "type": "OUTFLOW", "category": "OPERATING", "amount": 425, "probabilityPct": 100, "committed": true, "sourceType": "MANUAL_PLANNING", "sourceReference": "", "counterparty": "", "description": "Modeled weekly platform, hosting, communications, and operating cost.", "status": "ACTIVE", "createdAt": "2026-07-20T13:05:23.796Z", "updatedAt": "2026-07-20T13:05:23.796Z", "expectedAmount": 425, "snapshotHash": "135aa084e30fec08213ffbe7189e980e1385872b7ca33dbf397bf49e0c58e190" }, { "id": "flow_recurring_cost_w2", "accountId": "", "ventureId": "", "weekStart": "2026-07-27", "type": "OUTFLOW", "category": "OPERATING", "amount": 425, "probabilityPct": 100, "committed": true, "sourceType": "MANUAL_PLANNING", "sourceReference": "", "counterparty": "", "description": "Modeled weekly platform, hosting, communications, and operating cost.", "status": "ACTIVE", "createdAt": "2026-07-20T13:05:23.796Z", "updatedAt": "2026-07-20T13:05:23.796Z", "expectedAmount": 425, "snapshotHash": "459f5f24bbc253cf8240e8f346ae043f3d571a3b538302d7077e07034e27c9db" }, { "id": "flow_recurring_cost_w3", "accountId": "", "ventureId": "", "weekStart": "2026-08-03", "type": "OUTFLOW", "category": "OPERATING", "amount": 425, "probabilityPct": 100, "committed": true, "sourceType": "MANUAL_PLANNING", "sourceReference": "", "counterparty": "", "description": "Modeled weekly platform, hosting, communications, and operating cost.", "status": "ACTIVE", "createdAt": "2026-07-20T13:05:23.796Z", "updatedAt": "2026-07-20T13:05:23.796Z", "expectedAmount": 425, "snapshotHash": "e762a0cb5e23e6bdf2d7dee0dc1864f2f304962bbeac969cf8c79661d5b49ece" }, { "id": "flow_pilot_collection_w3", "accountId": "", "ventureId": "", "weekStart": "2026-08-03", "type": "INFLOW", "category": "CUSTOMER_COLLECTION", "amount": 1500, "probabilityPct": 35, "committed": false, "sourceType": "MANUAL_PLANNING", "sourceReference": "", "counterparty": "", "description": "Probability-adjusted paid-pilot collection assumption; not contracted revenue.", "status": "ACTIVE", "createdAt": "2026-07-20T13:05:23.796Z", "updatedAt": "2026-07-20T13:05:23.796Z", "expectedAmount": 525, "snapshotHash": "6e3d5608aa25f9f199325e126612d3017f1fbe06d10b2668ca480d8b318699f7" }, { "id": "flow_recurring_cost_w4", "accountId": "", "ventureId": "", "weekStart": "2026-08-10", "type": "OUTFLOW", "category": "OPERATING", "amount": 425, "probabilityPct": 100, "committed": true, "sourceType": "MANUAL_PLANNING", "sourceReference": "", "counterparty": "", "description": "Modeled weekly platform, hosting, communications, and operating cost.", "status": "ACTIVE", "createdAt": "2026-07-20T13:05:23.796Z", "updatedAt": "2026-07-20T13:05:23.796Z", "expectedAmount": 425, "snapshotHash": "a400be1b80ea0995fe1d2d64dbd4327448fca276ef3fedb7b7dc21b240556f11" }, { "id": "flow_recurring_cost_w5", "accountId": "", "ventureId": "", "weekStart": "2026-08-17", "type": "OUTFLOW", "category": "OPERATING", "amount": 425, "probabilityPct": 100, "committed": true, "sourceType": "MANUAL_PLANNING", "sourceReference": "", "counterparty": "", "description": "Modeled weekly platform, hosting, communications, and operating cost.", "status": "ACTIVE", "createdAt": "2026-07-20T13:05:23.796Z", "updatedAt": "2026-07-20T13:05:23.796Z", "expectedAmount": 425, "snapshotHash": "1d54130c028dc311973a4ee68e9891c37e71500e455322de4b2dba5a35d33c62" }, { "id": "flow_recurring_cost_w6", "accountId": "", "ventureId": "", "weekStart": "2026-08-24", "type": "OUTFLOW", "category": "OPERATING", "amount": 425, "probabilityPct": 100, "committed": true, "sourceType": "MANUAL_PLANNING", "sourceReference": "", "counterparty": "", "description": "Modeled weekly platform, hosting, communications, and operating cost.", "status": "ACTIVE", "createdAt": "2026-07-20T13:05:23.796Z", "updatedAt": "2026-07-20T13:05:23.796Z", "expectedAmount": 425, "snapshotHash": "de392e458f053f4f3820ba0a97c4a29c549df997b008afad9ed1f2977413b0d0" }, { "id": "flow_recurring_cost_w7", "accountId": "", "ventureId": "", "weekStart": "2026-08-31", "type": "OUTFLOW", "category": "OPERATING", "amount": 425, "probabilityPct": 100, "committed": true, "sourceType": "MANUAL_PLANNING", "sourceReference": "", "counterparty": "", "description": "Modeled weekly platform, hosting, communications, and operating cost.", "status": "ACTIVE", "createdAt": "2026-07-20T13:05:23.796Z", "updatedAt": "2026-07-20T13:05:23.796Z", "expectedAmount": 425, "snapshotHash": "6e584ccdc98c821369900b5a3d5df3ef3acf2938d7ab5eae69c86f7c6afe83eb" }, { "id": "flow_pilot_collection_w7", "accountId": "", "ventureId": "", "weekStart": "2026-08-31", "type": "INFLOW", "category": "CUSTOMER_COLLECTION", "amount": 1500, "probabilityPct": 20, "committed": false, "sourceType": "MANUAL_PLANNING", "sourceReference": "", "counterparty": "", "description": "Probability-adjusted paid-pilot collection assumption; not contracted revenue.", "status": "ACTIVE", "createdAt": "2026-07-20T13:05:23.796Z", "updatedAt": "2026-07-20T13:05:23.796Z", "expectedAmount": 300, "snapshotHash": "06f984f5cd4702a71e411600ebfe24e7db3cc2f6750f17630fd2226f5996df2a" }, { "id": "flow_recurring_cost_w8", "accountId": "", "ventureId": "", "weekStart": "2026-09-07", "type": "OUTFLOW", "category": "OPERATING", "amount": 425, "probabilityPct": 100, "committed": true, "sourceType": "MANUAL_PLANNING", "sourceReference": "", "counterparty": "", "description": "Modeled weekly platform, hosting, communications, and operating cost.", "status": "ACTIVE", "createdAt": "2026-07-20T13:05:23.796Z", "updatedAt": "2026-07-20T13:05:23.796Z", "expectedAmount": 425, "snapshotHash": "91f0dfdabb54cedee5d3b9193a5baedc0a8eef37b5ec65c7780a24d7980d04ca" }, { "id": "flow_recurring_cost_w9", "accountId": "", "ventureId": "", "weekStart": "2026-09-14", "type": "OUTFLOW", "category": "OPERATING", "amount": 425, "probabilityPct": 100, "committed": true, "sourceType": "MANUAL_PLANNING", "sourceReference": "", "counterparty": "", "description": "Modeled weekly platform, hosting, communications, and operating cost.", "status": "ACTIVE", "createdAt": "2026-07-20T13:05:23.796Z", "updatedAt": "2026-07-20T13:05:23.796Z", "expectedAmount": 425, "snapshotHash": "dfd524728420df8959eda239b4834946dc19b42b6079452319c84cce00145ed1" }, { "id": "flow_recurring_cost_w10", "accountId": "", "ventureId": "", "weekStart": "2026-09-21", "type": "OUTFLOW", "category": "OPERATING", "amount": 425, "probabilityPct": 100, "committed": true, "sourceType": "MANUAL_PLANNING", "sourceReference": "", "counterparty": "", "description": "Modeled weekly platform, hosting, communications, and operating cost.", "status": "ACTIVE", "createdAt": "2026-07-20T13:05:23.797Z", "updatedAt": "2026-07-20T13:05:23.797Z", "expectedAmount": 425, "snapshotHash": "8d62e690db487ddabe2fcf67d208b2ccccf40e0b4b46a1b06b13675c6dcc7664" }, { "id": "flow_recurring_cost_w11", "accountId": "", "ventureId": "", "weekStart": "2026-09-28", "type": "OUTFLOW", "category": "OPERATING", "amount": 425, "probabilityPct": 100, "committed": true, "sourceType": "MANUAL_PLANNING", "sourceReference": "", "counterparty": "", "description": "Modeled weekly platform, hosting, communications, and operating cost.", "status": "ACTIVE", "createdAt": "2026-07-20T13:05:23.797Z", "updatedAt": "2026-07-20T13:05:23.797Z", "expectedAmount": 425, "snapshotHash": "953e7bf12cddf9ac98b1d3e40332270910bbfa6af7bd9909d2d6df01b026e45a" }, { "id": "flow_pilot_collection_w11", "accountId": "", "ventureId": "", "weekStart": "2026-09-28", "type": "INFLOW", "category": "CUSTOMER_COLLECTION", "amount": 1500, "probabilityPct": 20, "committed": false, "sourceType": "MANUAL_PLANNING", "sourceReference": "", "counterparty": "", "description": "Probability-adjusted paid-pilot collection assumption; not contracted revenue.", "status": "ACTIVE", "createdAt": "2026-07-20T13:05:23.797Z", "updatedAt": "2026-07-20T13:05:23.797Z", "expectedAmount": 300, "snapshotHash": "6aaf6a0278d432e262007fc17f19dd9580fd89d512f389449e5b70b32f5cf20f" }, { "id": "flow_recurring_cost_w12", "accountId": "", "ventureId": "", "weekStart": "2026-10-05", "type": "OUTFLOW", "category": "OPERATING", "amount": 425, "probabilityPct": 100, "committed": true, "sourceType": "MANUAL_PLANNING", "sourceReference": "", "counterparty": "", "description": "Modeled weekly platform, hosting, communications, and operating cost.", "status": "ACTIVE", "createdAt": "2026-07-20T13:05:23.797Z", "updatedAt": "2026-07-20T13:05:23.797Z", "expectedAmount": 425, "snapshotHash": "e32a7feb69c13d0b4be4c3ba075920a330c9077b848c1b33ac825335bab87d87" }, { "id": "flow_recurring_cost_w13", "accountId": "", "ventureId": "", "weekStart": "2026-10-12", "type": "OUTFLOW", "category": "OPERATING", "amount": 425, "probabilityPct": 100, "committed": true, "sourceType": "MANUAL_PLANNING", "sourceReference": "", "counterparty": "", "description": "Modeled weekly platform, hosting, communications, and operating cost.", "status": "ACTIVE", "createdAt": "2026-07-20T13:05:23.797Z", "updatedAt": "2026-07-20T13:05:23.797Z", "expectedAmount": 425, "snapshotHash": "528f2bcb836af3fd855c2c6b48f631279a1ca609f66d9eaa1a34189401b5b4dd" } ], "liquidityReservePolicies": [ { "id": "reserve_policy_operating_v19", "name": "Minimum Operating Liquidity", "currency": "USD", "fixedReserve": 2500, "minimumWeeksOfOutflows": 4, "warningBufferPct": 15, "ownerRoleId": "role_finance_governance", "status": "ACTIVE", "rationale": "Preserve an operating buffer before discretionary spending or external commitments.", "evidenceReferences": [], "createdAt": "2026-07-20T13:05:23.797Z", "updatedAt": "2026-07-20T13:05:23.797Z", "snapshotHash": "c86a2d4a43cc3231bec6be0ad4343835c4227b1377c8e2325344206f0ba7c665" } ], "paymentObligations": [ { "id": "payment_domain_renewal_demo", "name": "Domain and essential platform renewals", "vendor": "Multiple providers", "ventureId": "", "category": "OPERATING", "amount": 350, "dueDate": "2026-07-26", "priority": "CRITICAL", "essential": true, "deferrable": false, "lateFee": 0, "businessImpact": "Avoid interruption to active HDP domains and demonstrations.", "legalOrRegulatoryImpact": "", "status": "OPEN", "paymentReference": "", "ownerRoleId": "role_finance_governance", "notes": "", "createdAt": "2026-07-20T13:05:23.797Z", "updatedAt": "2026-07-20T13:05:23.797Z", "snapshotHash": "3fcfbe1ba09458af91fe044449f243d03c43191fbbfa116835d74009fc31f70f" }, { "id": "payment_api_funding_demo", "name": "Controlled API and communications funding", "vendor": "Platform providers", "ventureId": "", "category": "OPERATING", "amount": 500, "dueDate": "2026-08-02", "priority": "HIGH", "essential": true, "deferrable": false, "lateFee": 0, "businessImpact": "Support governed demonstrations and pilot delivery.", "legalOrRegulatoryImpact": "", "status": "OPEN", "paymentReference": "", "ownerRoleId": "role_finance_governance", "notes": "", "createdAt": "2026-07-20T13:05:23.797Z", "updatedAt": "2026-07-20T13:05:23.797Z", "snapshotHash": "825c219da4b2a95cc641254d982f89f2e11c71986d9ca30faf5229ff7eaceb28" }, { "id": "payment_optional_marketing_demo", "name": "Optional paid promotion test", "vendor": "Marketing channel", "ventureId": "", "category": "OPERATING", "amount": 750, "dueDate": "2026-08-15", "priority": "DISCRETIONARY", "essential": false, "deferrable": true, "lateFee": 0, "businessImpact": "May accelerate learning but is not required for continuity.", "legalOrRegulatoryImpact": "", "status": "OPEN", "paymentReference": "", "ownerRoleId": "role_finance_governance", "notes": "", "createdAt": "2026-07-20T13:05:23.797Z", "updatedAt": "2026-07-20T13:05:23.797Z", "snapshotHash": "880534b857135841c1ed3c107532b9a00e1db3c1cdae078fea9480a4448309cc" } ], "debtFacilities": [ { "id": "facility_business_card_planning", "name": "Potential Business Credit Facility", "provider": "To be selected", "facilityType": "CREDIT_CARD", "currency": "USD", "commitmentAmount": 2500, "drawnAmount": 0, "interestRatePct": 24.99, "annualFee": 0, "maturityDate": "", "secured": false, "collateral": "", "status": "PROPOSED", "sourceReference": "", "ownerRoleId": "role_finance_governance", "notes": "Planning alternative only; no approval or account implied.", "createdAt": "2026-07-20T13:05:23.797Z", "updatedAt": "2026-07-20T13:05:23.797Z", "availableAmount": 2500, "snapshotHash": "4b37bbe8301f44f888e5f3b22f781b4c1fa8983a75721651c2af3c1f53820aaa" } ], "covenantTests": [ { "id": "covenant_internal_cash_reserve_jul26", "facilityId": "", "name": "Internal minimum cash reserve", "metric": "AVAILABLE_CASH", "period": "2026-07", "direction": "AT_LEAST", "thresholdValue": 2500, "actualValue": 4250, "tolerance": 0, "passing": true, "waiverRequired": false, "waiverStatus": "NOT_REQUESTED", "evidenceReferences": [ "cash_operating_demo", "cash_api_reserve_demo" ], "testedBy": "Finance", "testedAt": "2026-07-20T13:05:23.797Z", "notes": "Internal management guardrail, not a lender covenant.", "createdAt": "2026-07-20T13:05:23.797Z", "updatedAt": "2026-07-20T13:05:23.797Z", "snapshotHash": "a6dd81b7812f12014e42214c119928affb17767f2e66f665739050f65850607b" } ], "financingAlternatives": [ { "id": "funding_alt_customer_prepayment", "name": "Paid Pilot Prepayment", "type": "CUSTOMER_PREPAYMENT", "provider": "", "amountAvailable": 3500, "upfrontCost": 0, "annualCostPct": 0, "termMonths": 6, "paymentTerms": "", "collateralRequired": false, "personalGuaranteeRequired": false, "dilutionPct": 0, "controlImpact": 5, "speedScore": 60, "flexibilityScore": 80, "evidenceStrength": 35, "riskScore": 30, "status": "VALIDATION_REQUIRED", "constraints": [ "Requires customer acceptance", "Creates delivery obligation" ], "evidenceReferences": [], "ownerRoleId": "role_finance_governance", "createdAt": "2026-07-20T13:05:23.797Z", "updatedAt": "2026-07-20T13:05:23.797Z", "weightedScore": 67.3, "snapshotHash": "aa3c0512820c7520d43f967323f576e36e7dd5575ac74231cd460e261fcf2fbd" }, { "id": "funding_alt_internal_cash", "name": "Internal Cash With Reserve Floor", "type": "INTERNAL_CASH", "provider": "", "amountAvailable": 1750, "upfrontCost": 0, "annualCostPct": 0, "termMonths": 0, "paymentTerms": "", "collateralRequired": false, "personalGuaranteeRequired": false, "dilutionPct": 0, "controlImpact": 0, "speedScore": 95, "flexibilityScore": 90, "evidenceStrength": 80, "riskScore": 45, "status": "AVAILABLE", "constraints": [ "Must preserve approved liquidity reserve" ], "evidenceReferences": [], "ownerRoleId": "role_finance_governance", "createdAt": "2026-07-20T13:05:23.798Z", "updatedAt": "2026-07-20T13:05:23.798Z", "weightedScore": 83.5, "snapshotHash": "4591604b93bbf8f2836e349b6e8f7193dfd32e9cba41f4c0359aca0006c59abe" }, { "id": "funding_alt_business_credit", "name": "Business Credit Facility", "type": "REVOLVING_CREDIT", "provider": "To be selected", "amountAvailable": 2500, "upfrontCost": 0, "annualCostPct": 24.99, "termMonths": 12, "paymentTerms": "", "collateralRequired": false, "personalGuaranteeRequired": true, "dilutionPct": 0, "controlImpact": 10, "speedScore": 55, "flexibilityScore": 75, "evidenceStrength": 20, "riskScore": 70, "status": "UNDER_REVIEW", "constraints": [ "Formal approval required", "Potential personal guarantee", "High carrying cost" ], "evidenceReferences": [], "ownerRoleId": "role_finance_governance", "createdAt": "2026-07-20T13:05:23.798Z", "updatedAt": "2026-07-20T13:05:23.798Z", "weightedScore": 53.3, "snapshotHash": "5f9a3afa379754dfd5107692e2357f504f03ebfdd9b69156bbc33f03e9751ea3" }, { "id": "funding_alt_partner_sponsored", "name": "Partner-Sponsored Pilot", "type": "PARTNER_FUNDING", "provider": "", "amountAvailable": 5000, "upfrontCost": 0, "annualCostPct": 0, "termMonths": 0, "paymentTerms": "", "collateralRequired": false, "personalGuaranteeRequired": false, "dilutionPct": 0, "controlImpact": 20, "speedScore": 35, "flexibilityScore": 60, "evidenceStrength": 25, "riskScore": 35, "status": "VALIDATION_REQUIRED", "constraints": [ "Partner negotiation", "Scope and IP terms required" ], "evidenceReferences": [], "ownerRoleId": "role_finance_governance", "createdAt": "2026-07-20T13:05:23.798Z", "updatedAt": "2026-07-20T13:05:23.798Z", "weightedScore": 52, "snapshotHash": "7fc15911c7e9d274e591da56111ef48f12555f32012f85b05f1ce64e910131e4" } ], "capitalStackScenarios": [ { "id": "capital_stack_validation_first", "name": "Validation-First Capital Stack", "purpose": "Fund controlled market validation while preserving liquidity.", "sources": [ { "financingAlternativeId": "funding_alt_internal_cash", "amount": 500, "annualCostPct": 0, "dilutionPct": 0 }, { "financingAlternativeId": "funding_alt_customer_prepayment", "amount": 1500, "annualCostPct": 0, "dilutionPct": 0 } ], "totalFunding": 2000, "weightedAnnualCostPct": 0, "weightedDilutionPct": 0, "minimumCashAfterFunding": 2500, "baseCaseCoverageWeeks": 10, "downsideCoverageWeeks": 6, "risks": [ "Customer prepayment is unverified", "Delivery capacity must be preserved" ], "status": "DRAFT", "ownerRoleId": "role_finance_governance", "createdAt": "2026-07-20T13:05:23.798Z", "updatedAt": "2026-07-20T13:05:23.798Z", "snapshotHash": "6c8b2be08047d540334735af6bc19197344f354e34886d08491494cfcda63d26" } ], "workingCapitalInitiatives": [ { "id": "wc_upfront_diagnostic", "name": "Invoice Paid Diagnostics Up Front", "type": "COLLECTIONS", "ownerRoleId": "role_revenue_lead", "baselineDays": 30, "targetDays": 0, "expectedCashRelease": 1500, "implementationCost": 0, "targetDate": "2026-08-31", "status": "PLANNED", "actions": [ "Require payment before diagnostic delivery", "Credit diagnostic toward approved implementation" ], "risks": [ "May reduce conversion if value is unclear" ], "evidenceReferences": [], "createdAt": "2026-07-20T13:05:23.798Z", "updatedAt": "2026-07-20T13:05:23.798Z", "netCashBenefit": 1500, "snapshotHash": "5d8e84391f0b3a54bfd45eb66ebd533cd6aa05b99a3772d9f0dd2dd59dbfed1e" }, { "id": "wc_vendor_term_review", "name": "Review Platform Payment Timing", "type": "PAYABLES", "ownerRoleId": "role_revenue_lead", "baselineDays": 0, "targetDays": 15, "expectedCashRelease": 425, "implementationCost": 0, "targetDate": "2026-08-15", "status": "PLANNED", "actions": [ "Identify annual versus monthly commitments", "Avoid prepaying nonessential tools" ], "risks": [ "Do not interrupt production services" ], "evidenceReferences": [], "createdAt": "2026-07-20T13:05:23.798Z", "updatedAt": "2026-07-20T13:05:23.798Z", "netCashBenefit": 425, "snapshotHash": "326cdabae88cf51629196d98383837673608a6581ecf8d71efca869d382cbdcf" } ], "fundingDecisions": [] }