Masse salariale annuelle
$2.5M
Dépenses mensuelles
$211K
Revenus & Dépenses
| Mois |
Revenus |
Dépenses |
Bilan mensuel net |
Solde |
| Dec 2027 |
$100K |
$211K |
$-111K |
$-18K |
| Nov 2027 |
$100K |
$211K |
$-111K |
$93K |
| Oct 2027 |
$100K |
$209K |
$-109K |
$203K |
| Sep 2027 |
$100K |
$209K |
$-109K |
$313K |
| Aug 2027 |
$100K |
$206K |
$-106K |
$421K |
| Jul 2027 |
$151K |
$212K |
$-61K |
$527K |
| Jun 2027 |
$100K |
$194K |
$-94K |
$589K |
| May 2027 |
$100K |
$193K |
$-93K |
$682K |
| Apr 2027 |
$100K |
$188K |
$-88K |
$775K |
| Mar 2027 |
$100K |
$188K |
$-88K |
$863K |
| Feb 2027 |
$121K |
$185K |
$-64K |
$952K |
| Jan 2027 |
$100K |
$195K |
$-95K |
$1.0M |