ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Anticipated December 2025 Expenses
2
AmountFor
3
One Time CostsDNR$300.00Delta Removal Permiting fees
4
5
6
7
Recurring CostsLake City Bank$20.00Bill Pay Fees
8
NIPSCO$1,225.16 Autopay on December 8th
9
Total Monthly Expense$1,545.16
10
11
12
Opening Balance$416,747.02
13
Expenses-$1,545.16
14
Marshall County Taxes$16,580.00For Tier 2 Vegetation Survey.
15
Savings interest$265.00Estimated based on 1.49% interest
16
Closing Balance$432,046.86
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