Expected

Jan. actual

Feb. actual

March actual

Budget
actual income hourly
actual income monthly

24

224

224

224

4320

4520

500

300

15.95031792

200

200

200

surplus

-10

-10

-10

-10

Food

450

449.05

447.95

446.85

40

22

22

22

Utilities

100

100

15

15

Rent

500

500

550

550

Automobile Loan

698

698

698

698

Gas

100

100

101

95.95

Insurance

140

15

15

15

Entertainment

150

275

275

275

Income projected/h

Telephone

clothes

100

150

150

150

Medical Bills

12.5

12.5

12.5

-30.5

Total Expense

2280.5

2311.55

3200.45

2227.3

Balance

2039.5

2208.45

-492

-2419.3

Savings

325
357
385

April actual

May actual

June actual

224

400

640

400

200

200

200

200

800

-10

-10

-10

1540.55

1541.5

1551.5

32

50

50

15

15

15

550

550

550

698

698

693

95.95

95.95

95.95

15

15

15

325

460

510

350

400

600

-30.5

-30.5

-30.5

3581

3784.95

4039.95

-5600.3

-9185.25

-13025.2

325
357
385