| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Dec 2027 | $100K | $99K | $1K | $892K |
| Nov 2027 | $100K | $98K | $2K | $891K |
| Oct 2027 | $100K | $98K | $2K | $889K |
| Sep 2027 | $100K | $98K | $2K | $888K |
| Aug 2027 | $100K | $129K | $-29K | $886K |
| Jul 2027 | $118K | $100K | $18K | $915K |
| Jun 2027 | $100K | $100K | $150 | $897K |
| May 2027 | $100K | $99K | $650 | $897K |
| Apr 2027 | $100K | $97K | $3K | $896K |
| Mar 2027 | $100K | $97K | $3K | $893K |
| Feb 2027 | $100K | $97K | $3K | $890K |
| Jan 2027 | $100K | $97K | $3K | $887K |