| Monat | Einnahmen | Ausgaben | Netto monatlich | Kontostand |
|---|---|---|---|---|
| Apr 2027 | $100K | $247K | $-147K | $316K |
| Mar 2027 | $100K | $245K | $-145K | $462K |
| Feb 2027 | $433K | $318K | $115K | $608K |
| Jan 2027 | $100K | $254K | $-154K | $493K |
| Dec 2026 | $100K | $254K | $-154K | $647K |
| Nov 2026 | $100K | $254K | $-154K | $800K |
| Oct 2026 | $100K | $342K | $-242K | $954K |
| Sep 2026 | $428K | $502K | $-74K | $1.2M |
| Aug 2026 | $0 | $0 | $0 | $1.3M |