| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $30K | $115K | $-85K | $-39K |
| Oct 2027 | $420K | $115K | $305K | $46K |
| Sep 2027 | $30K | $114K | $-84K | $-259K |
| Aug 2027 | $178K | $115K | $63K | $-175K |
| Jul 2027 | $30K | $115K | $-85K | $-238K |
| Jun 2027 | $30K | $115K | $-85K | $-152K |
| May 2027 | $30K | $115K | $-85K | $-67K |
| Apr 2027 | $30K | $112K | $-82K | $18K |
| Mar 2027 | $30K | $111K | $-81K | $100K |
| Feb 2027 | $176K | $113K | $63K | $181K |
| Jan 2027 | $30K | $122K | $-92K | $118K |
| Dec 2026 | $30K | $121K | $-91K | $210K |