Masse salariale annuelle
$1.5M
Dépenses mensuelles
$125K
Revenus & Dépenses
| Mois |
Revenus |
Dépenses |
Bilan mensuel net |
Solde |
| Oct 2027 |
$30K |
$125K |
$-95K |
$-473K |
| Sep 2027 |
$210K |
$123K |
$87K |
$-378K |
| Aug 2027 |
$30K |
$123K |
$-93K |
$-464K |
| Jul 2027 |
$30K |
$122K |
$-92K |
$-371K |
| Jun 2027 |
$30K |
$122K |
$-92K |
$-280K |
| May 2027 |
$30K |
$122K |
$-92K |
$-188K |
| Apr 2027 |
$30K |
$119K |
$-89K |
$-96K |
| Mar 2027 |
$30K |
$118K |
$-88K |
$-7K |
| Feb 2027 |
$91K |
$117K |
$-26K |
$81K |
| Jan 2027 |
$30K |
$123K |
$-93K |
$107K |
| Dec 2026 |
$30K |
$121K |
$-91K |
$200K |
| Nov 2026 |
$30K |
$121K |
$-91K |
$291K |