August September October November December

Budget Actual Difference Budget Actual Difference Budget Actual Difference Budget Actual Difference Budget Actual Difference

INCOME 250 250 350 350 375

Wages 150 150 250 250 275
Fin. Aid 1000 1000 1000 1000 1000
Scholarships $500 500 500 500 500
Side Hustles $5 10 15 20 25
Saving Transfer 100 150 170 170 175
Other
Total Income 1755 0 -1755 1810 0 1935 0 1940 0 1975 0

Expenses
Housing 30 30 30 30 30
Electricity 10 10 10 10 10
Gas 10 10 10 10 20
Internet 20 20 20 20 10
Water/sewer 20 10 10 20 10

Food
Groceries 100 194 194 190
Eating Out 50 20 20 40
Coffee 0 0 0 0

Transportation
Public 0 0 0 0 0
Car Payment 0 0 0 0 0
Gas 30 30 30 40 30
Parking 0 0 0 0 0
Maintenance 0 0 0 0 0

Education
Tuition 0 0 0 0 0
Room 0 0 0 0 0
Board 0 0 0 0 0
Books 200 0 0 0 0
Insurance 40 0 0 0 0
Supplies 120 100 100 50 50
Misc
Phone 68 50 50 50 50
Netflix, etc. 20 20 20 20 20
Pets 30 20 20 10 10
Clothing 200 100 90 90 90
Hygiene 0 0 0 0 0
Laundry 10 0 0 0 0
Cleaning Supplies 0 0 0 0 0
Decor 0 0 0 0 0
Gifts 30 30 30 30 60
Entertainment 50 40 40 40 40
Medical 10 10 10 20 10
Other
Total Expenses 1048 694 684 670 440