Expected

Jan. actual 7

Feb. actual 2

March actual 4

Budget
actual income hourly
actual income monthly
Income projected/h

13.37

13.37

13.37

13.37

2526.93

2526.93

2526.93

2526.93

13.35895954

22.1716763

13.46736994

17.31768786

Surplus

-20

-200

Food

450

1550

427.5

450

Telephone

20

30

48

30

Utilities

75

75

75

75

423

423

423

423

466.5

466.5

466.5

466.5

80

80

80

80

140

140

265

210

Entertainment

83

133

218

83

clothes

50

250

100

50

Medical Bills

12.5

12.5

12.5

598.5

Savings

130

10

10

10

1910

3170

1925.5

2476

616.93

-643.07

601.43

50.93

Rent
Automobile Loan
Gas
Insurance

Total Expense
Balance

April actual 1

May actual 3

June actual

13.37

13.37

13.37

2366.49

2526.93

2526.93

13.79959538

13.25754335

13.3449711

-500

-895

495

495

450

30

30

30

75

-10

-10

423

473

473

466.5

466.5

466.5

76

88

88

210

397.5

140

83

83

283

50

50

50

54.5

12.5

12.5

10

310

820

1973

1895.5

1908

393.49

631.43

618.93