ABCDEFGHIJKLMNOPQRSTUVWXYZAAABACADAEAFAGAHAIAJAK
2
January ProjectedJanuary ActualJan DiffFebruary ProjectedFebruary ActualFeb DiffMarch ProjectedMarch ActualMar DiffApril ProjectedApril ActualApr DiffMay ProjectedMay ActualMayDiffJune ProjectedJune ActualJun DiffJuly ProjectedJuly ActualJul DiffAugust ProjectedAugust ActualAug Diff
September Projected
September Actual
Sep Diff
October Projected
October ActualOct Diff
November Projected
November Actual
Nov Diff
December Projected
December Actual
Dec Diff
3
Mortgage13231323000000000000
4
Homeowner's Insurance
100100000000000000
5
Property Taxes218.33218.33000000000000
6
Utilities250307.2757.2700000000000
7
Groceries650564.33-85.6700000000000
8
Restaurants100305.45205.4500000000000
9
Tap Rooms500-500000000000000000000000
10
Alcohol1000-1000000000000000000000000
11
Parties1000-1000000000000000000000000
12
Gasoline100156.8156.8100000000000
13
Auto100839.01739.0100000000000
14
Clothes/Shoes100137.3437.3400000000000
15
School1000-1000000000000000000000000
16
Gifts5024.66-25.3400000000000
17
Household100266.44166.4400000000000
18
Entertainment2000-2000000000000000000000000
19
Charity1000-1000000000000000000000000
20
Fitness757507575075750000000000
21
Car Insurance630-630000000000000000000000
22
Travel100-10001247.071247.07000000000
23
Healthcare10088.14-11.8600000000000
24
Toilet Brushes0.250-0.250000000000000000000000
25
Slush Fund1000-1000000000000000000000000
26
27
Budget4179.584405.78226.275750751322.071247.070000000000000000000
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101