ESHA Budget

Starting Balance 11/01/2013    $       268.50
Projected Expenses
    Pond Treatment    $    6,442
    DNR Permits    $    1,125
    Chara Treatment    $    1,750
    Fish Stocking    $       500
    Newsletter    $       250
    Association Insurance    $       450
    Facility Rental  for Annual Mtg    $         33
Total Projected Expenses    $  10,550
Projected Deposits    $  11,100
Expected Balance  11/01/2014    $       818.50