| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2027 | $30K | $76K | $-46K | $-229K |
| Nov 2027 | $30K | $76K | $-46K | $-182K |
| Oct 2027 | $30K | $76K | $-46K | $-136K |
| Sep 2027 | $30K | $76K | $-46K | $-90K |
| Aug 2027 | $30K | $76K | $-46K | $-45K |
| Jul 2027 | $30K | $76K | $-46K | $1K |
| Jun 2027 | $30K | $75K | $-45K | $47K |
| May 2027 | $30K | $75K | $-45K | $92K |
| Apr 2027 | $30K | $73K | $-43K | $138K |
| Mar 2027 | $30K | $88K | $-58K | $181K |
| Feb 2027 | $30K | $176K | $-146K | $239K |
| Jan 2027 | $30K | $56K | $-26K | $385K |