| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2027 | $100K | $119K | $-19K | $1.6M |
| May 2027 | $100K | $118K | $-18K | $1.6M |
| Apr 2027 | $100K | $117K | $-17K | $1.6M |
| Mar 2027 | $100K | $141K | $-41K | $1.7M |
| Feb 2027 | $100K | $577K | $-477K | $1.7M |
| Jan 2027 | $100K | $67K | $33K | $2.2M |
| Dec 2026 | $100K | $67K | $33K | $2.1M |
| Nov 2026 | $100K | $67K | $33K | $2.1M |
| Oct 2026 | $100K | $67K | $33K | $2.1M |
| Sep 2026 | $100K | $60K | $40K | $2.0M |
| Aug 2026 | $0 | $0 | $0 | $2.0M |