| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2027 | $30K | $47K | $-17K | $290K |
| Nov 2027 | $30K | $47K | $-17K | $307K |
| Oct 2027 | $30K | $47K | $-17K | $323K |
| Sep 2027 | $30K | $47K | $-17K | $340K |
| Aug 2027 | $30K | $46K | $-16K | $357K |
| Jul 2027 | $30K | $46K | $-16K | $373K |
| Jun 2027 | $30K | $46K | $-16K | $389K |
| May 2027 | $30K | $46K | $-16K | $405K |
| Apr 2027 | $30K | $42K | $-12K | $421K |
| Mar 2027 | $30K | $42K | $-12K | $433K |
| Feb 2027 | $30K | $42K | $-12K | $446K |
| Jan 2027 | $30K | $41K | $-11K | $458K |