2022 GENERAL FUND
Balance forward from 12/31/2021 $ 200,000
Estimated Total Income for 2022 96,217
Estimated Total Expenses for 2022 79,000
Estimated Balance for 01/01/2022 $ 217,217
STATE FUND
Balance forward from 12/31/2021 $18,500
Estimated Total Income for 2022 54,987
Estimated Total Expenses for 2022 60,300
Estimated Balance for 01/01/2022 $ 13,187
MSIF FUND
Balance forward from 12/31/2021
$ 15,000
Estimated Total Income for 2022
$15,025 Estimated
Total Expenses for 2022
$25,000
Estimated Balance for 01/01/2022 $ 5,025