You seem to be under the false impression that we can exactly predict spending, but not revenues. This is not surprising for someone who has certainly never written and tried to adhere to a budget.

You assume wrong, as expected.

All this time and you have yet to show your work, either, so I suppose we're all set. You'll take the last word, I expect.