diff --git a/example-scripts/budget.sc b/example-scripts/budget.sc
index 2609cdb..02878b2 100755
--- a/example-scripts/budget.sc
+++ b/example-scripts/budget.sc
@@ -19,7 +19,7 @@ case class BudgetForm(
     startDate: LocalDate = LocalDate.of(2024, 4, 1),
     initialBudget: Int = 1000,
     percentIncreasePerYear: Float = 4f / 100f,
-    available: Float = 300000
+    available: Float = 100000
 )
 
 class BudgetPage(initialForm: BudgetForm)(using ConnectedSession):
@@ -29,11 +29,17 @@ class BudgetPage(initialForm: BudgetForm)(using ConnectedSession):
   def components(form: BudgetForm, events: Events): MV[BudgetForm] =
 
     case class Row(date: LocalDate, budget: Float, total: Float, available: Float)
-    val rows = (1 to 30 * 12).foldLeft(Seq.empty[Row]): (rows, month) =>
-      val date = form.startDate.plusMonths(month)
-      val budget = form.initialBudget + form.initialBudget * ((month / 12) * form.percentIncreasePerYear)
-      val total = rows.map(_.budget).sum + budget
-      rows :+ Row(date, budget, total, Math.max(0, form.available - total))
+    val rows = (1 to 30 * 12)
+      .foldLeft((Seq.empty[Row], form.initialBudget)):
+        case ((rows, lastBudget), month) =>
+          val date = form.startDate.plusMonths(month)
+          val budget = if month % 12 == 0 then (lastBudget + lastBudget * form.percentIncreasePerYear).toInt else lastBudget
+          val total = rows.map(_.budget).sum + budget
+          (
+            rows :+ Row(date, budget, total, Math.max(0, form.available - total)),
+            budget
+          )
+      ._1
     val table = QuickTable().withHeaders("Date", "Budget", "Total", "Available").withRows(rows.map(r => Seq(r.date, r.budget, r.total, r.available)))
 
     MV(form, table)