| Monat | Einnahmen | Ausgaben | Netto monatlich | Kontostand |
|---|---|---|---|---|
| Dec 2027 | $100K | $89K | $11K | $1.1M |
| Nov 2027 | $100K | $89K | $11K | $1.1M |
| Oct 2027 | $100K | $88K | $12K | $1.1M |
| Sep 2027 | $101K | $88K | $13K | $1.1M |
| Aug 2027 | $340K | $89K | $251K | $1.1M |
| Jul 2027 | $186K | $90K | $97K | $840K |
| Jun 2027 | $100K | $90K | $10K | $743K |
| May 2027 | $100K | $90K | $10K | $733K |
| Apr 2027 | $100K | $88K | $12K | $722K |
| Mar 2027 | $100K | $88K | $12K | $710K |
| Feb 2027 | $100K | $88K | $12K | $699K |
| Jan 2027 | $100K | $88K | $12K | $687K |