| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2027 | $30K | $50K | $-20K | $603K |
| Nov 2027 | $30K | $50K | $-20K | $623K |
| Oct 2027 | $47K | $50K | $-3K | $643K |
| Sep 2027 | $30K | $50K | $-20K | $645K |
| Aug 2027 | $30K | $50K | $-20K | $665K |
| Jul 2027 | $119K | $50K | $69K | $685K |
| Jun 2027 | $30K | $50K | $-20K | $616K |
| May 2027 | $30K | $50K | $-20K | $636K |
| Apr 2027 | $30K | $46K | $-16K | $656K |
| Mar 2027 | $30K | $47K | $-17K | $672K |
| Feb 2027 | $30K | $46K | $-16K | $689K |
| Jan 2027 | $30K | $46K | $-16K | $705K |