Masse salariale annuelle
$2.5M
Dépenses mensuelles
$208K
Revenus & Dépenses
| Mois |
Revenus |
Dépenses |
Bilan mensuel net |
Solde |
| Nov 2027 |
$100K |
$208K |
$-108K |
$195K |
| Oct 2027 |
$100K |
$207K |
$-107K |
$303K |
| Sep 2027 |
$100K |
$335K |
$-235K |
$410K |
| Aug 2027 |
$100K |
$468K |
$-368K |
$645K |
| Jul 2027 |
$100K |
$529K |
$-429K |
$1.0M |
| Jun 2027 |
$100K |
$150K |
$-50K |
$1.4M |
| May 2027 |
$100K |
$149K |
$-49K |
$1.5M |
| Apr 2027 |
$100K |
$154K |
$-54K |
$1.5M |
| Mar 2027 |
$100K |
$154K |
$-54K |
$1.6M |
| Feb 2027 |
$235K |
$615K |
$-380K |
$1.6M |
| Jan 2027 |
$100K |
$176K |
$-76K |
$2.0M |
| Dec 2026 |
$100K |
$176K |
$-76K |
$2.1M |