I apologize. The Revenue vs. Expenses chart was not correct. I mistakenly sent two expenses. The following is the budget for 2023.

Details on spending (LINK)

The tax rate will be slightly lowered, but basically flat. Once the budget order is issued by the state in December the rate will be final for 2023. Our cash reserves are about $54 million.