| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2027 | $100K | $96K | $4K | $852K |
| Nov 2027 | $100K | $95K | $5K | $848K |
| Oct 2027 | $102K | $96K | $6K | $843K |
| Sep 2027 | $102K | $96K | $6K | $837K |
| Aug 2027 | $106K | $96K | $10K | $831K |
| Jul 2027 | $100K | $96K | $4K | $820K |
| Jun 2027 | $100K | $95K | $5K | $816K |
| May 2027 | $100K | $95K | $5K | $811K |
| Apr 2027 | $100K | $93K | $7K | $806K |
| Mar 2027 | $100K | $94K | $6K | $799K |
| Feb 2027 | $100K | $92K | $8K | $793K |
| Jan 2027 | $100K | $99K | $1K | $784K |