| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Dec 2027 | $30K | $60K | $-30K | $-25K |
| Nov 2027 | $30K | $60K | $-30K | $5K |
| Oct 2027 | $30K | $60K | $-30K | $34K |
| Sep 2027 | $30K | $60K | $-30K | $64K |
| Aug 2027 | $73K | $61K | $12K | $94K |
| Jul 2027 | $30K | $61K | $-31K | $81K |
| Jun 2027 | $30K | $60K | $-30K | $112K |
| May 2027 | $30K | $60K | $-30K | $142K |
| Apr 2027 | $30K | $57K | $-27K | $172K |
| Mar 2027 | $30K | $57K | $-27K | $200K |
| Feb 2027 | $30K | $57K | $-27K | $227K |
| Jan 2027 | $30K | $57K | $-27K | $254K |