Month 1: Revenue $35,000.00 | Balance $225,000.00
Month 2: Revenue $35,700.00 | Balance $200,700.00
Month 3: Revenue $36,414.00 | Balance $177,114.00
Month 4: Revenue $37,142.28 | Balance $154,256.28
Month 5: Revenue $37,885.13 | Balance $132,141.41
Month 6: Revenue $38,642.83 | Balance $110,784.23
Month 7: Revenue $39,415.68 | Balance $90,199.92
Month 8: Revenue $40,204.00 | Balance $70,403.92
Month 9: Revenue $41,008.08 | Balance $51,412.00
Month 10: Revenue $41,828.24 | Balance $33,240.23
Month 11: Revenue $42,664.80 | Balance $15,905.04
Month 12: Revenue $43,518.10 | Balance -$576.86
Month 13: Revenue $44,388.46 | Balance -$16,188.40
Month 14: Revenue $45,276.23 | Balance -$30,912.16
Month 15: Revenue $46,181.76 | Balance -$44,730.41
Month 16: Revenue $47,105.39 | Balance -$57,625.02
Month 17: Revenue $48,047.50 | Balance -$69,577.52
Month 18: Revenue $49,008.45 | Balance -$80,569.07
Month 19: Revenue $49,988.62 | Balance -$90,580.45
Month 20: Revenue $50,988.39 | Balance -$99,592.06
Month 21: Revenue $52,008.16 | Balance -$107,583.90
Month 22: Revenue $53,048.32 | Balance -$114,535.58
Month 23: Revenue $54,109.29 | Balance -$120,426.29
Month 24: Revenue $55,191.47 | Balance -$125,234.81