Frontier Model Generation Capital & Subsidy Model

Enterprise Clients 400

Enterprise Seat / Contract ($) $25,000,000

Open-Weight Lag (Months) 8 mo

Commoditization Decay Rate 15.0%

Next-Gen Compute CAPEX ($B) $15.0B

Training Run Duration (Months) 18 mo

Annual Enterprise Rev

$10.00B

Crossover Month

Mo 14

Net Runway

22.5 mo

Funding Coverage

120%

Solvency Status

SUSTAINABLE

Enterprise Cashflow vs. Next-Gen Amortized CAPEX

Enterprise Revenue

Amortized CAPEX

Net Cash Balance

Frontier Model Capital Loop - Executive Solvency Report

Loading diagnostic summary...

Month	Enterprise Rev ($M)	Open-Weight Erosion Factor	Monthly CAPEX Burn ($M)	Net Monthly Cashflow ($M)	Cumulative Net Cash ($M)