2024
GENERAL FUND
Balance forward from 12/31/2023 $ 225,000
Estimated Total Income for 2024 410,757
Estimated Total Expenses for 2024 208,668
Estimated Balance for 01/01/2024 $ 225,000
STATE FUND
Balance forward from 12/31/2023 $ 55,000
Estimated Total Income for 2024 110,742
Estimated Total Expenses for 2024 82,800
Estimated Balance for 01/01/2024 $ 55,000
MSIF FUND
Balance forward from 12/31/2023 $ 10,000
Estimated Total Income for 2024 25,025
Estimated Total Expenses for 2024 25,000
Estimated Balance for 01/01/2024 $ 10,025