ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Anticipated March 2026 Expenses
2
AmountFor
3
One Time CostsAquatic Control$28,574.00Akinete treatment
4
Aquatic Control$29,924.50Annual Monitoring Cost
5
Aquatic Control$500.00Aluminum Chlorohydrate (ACH) test
6
Koontz Lake Boat Storage$447.00Buoy boat winterization.
7
Recurring CostsLake City Bank$20.00Bill Pay Fees
8
NIPSCO$97.50Customer fee (this is what they charged in 2025)
9
Total Monthly Expense$59,563.00
10
11
12
Opening Balance$434,840.66
13
Expenses-$59,563.00
14
Savings interest$120.00Estimated based on 1.34% interest
15
CD 265753 interest$961.64Matures March 22nd
16
Closing Balance$376,359.30
17
18
19
20
21
22
23
24
25
26
27
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