Models in trajectory

// Trajectory Labs revenue goals, Aug and Sep 2026.
// --- IPI ---------------------------------------------------------------
// Ant: $671,371 contracted, delivered by Sep 21. Accrued daily over
// Aug 1 to Sep 21: 31 of 52 days in Aug, 21 in Sep. No range.
antIpiAug = 671371 * 31 / 52
antIpiSep = 671371 * 21 / 52
// GDM: $129,300 lands by mid-Aug with p = 0.9, on top of the base range.
gdmIpiAug = bernoulli(0.9) * 129.3k + (50k to 150k)
gdmIpiSep = bernoulli(0.6) * 800k
ipiAug = antIpiAug + gdmIpiAug

// ─── Company valuation ──────────────────────────────
revenue  = 9M to 12.5M
multiple = 10 to 18
valuation = revenue * multiple

// ─── Grant: 1.5% total, 50/50 personal/donation, 4yr vest ──
personalPct = 0.75%
donationPct = 0.75%
vestYears   = 4