The AT&T is an expense. The transfers are recurring items of money coming back to cover part of the AT&T expense. The tooltip adds everything together as if it's all expense.
It should be:
$208.73 - $67.69 - $45.52 = $95.52
For the "Be sure to pad your budget by..." section.