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
