Laserfiche WebLink
CITY OF GEM LAKE, MINNESOTA <br />2010 ADOPTED BUDGET <br />404 HOFFMAN ROAD IMPROVEMENT <br />REVENUE BUDGET <br />ACCT. <br /># ACCOUNT DESCRIPTION <br />2005 <br />ACTUAL <br />2006 <br />ACTUAL <br />2007 <br />ACTUAL <br />2008 <br />ACTUAL <br />2009 <br />ADOPTED <br />2009 <br />PROJECTED <br />2010 <br />ADOPTED <br />% <br />CHANGE <br />MISCELLANEOUS <br />36210 INTEREST EARNINGS <br />36200 MISCELLANEOUS <br />39100 BOND PROCEEDS <br />39200 TRANSFERS IN <br />$0 <br />0 <br />0 <br />0 <br />$0 <br />0 <br />0 <br />0 <br />$0 <br />0 <br />0 <br />0 <br />$0 <br />0 <br />0 <br />0 <br />$0 <br />0 <br />0 <br />0 <br />$1 <br />25,666 <br />0 <br />0 <br />$40 <br />0 <br />0 <br />0 <br />0.00% <br />0.00% <br />0.00% <br />0.00% <br />TOTAL MISCELLANEOUS <br />$0 <br />$0 <br />$0 <br />$0 <br />$Di <br />$25,667 <br />$40 <br />0.00% <br />TOTAL REVENUES <br />$0 <br />$0 <br />$0 <br />$0 <br />$0, <br />$25,667 <br />$40 <br />0.00% <br />302 <br />304 <br />EXPENDITURE BUDGET <br />OTHER SERVICES & CHARGES <br />ENGINEERING FEES <br />LEGAL FEES <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0', <br />0 <br />0 <br />0 <br />0 <br />0 <br />0.00% <br />0.00% <br />TOTAL OTHER SERVICES & CHARGES <br />$0 <br />$0 <br />$0 <br />$0 <br />$0' <br />$0 <br />$0 <br />0.00% <br />CAPITAL OUTLAY <br />531 <br />OTHERIMPROVEMENTS <br />0 <br />0 <br />0 <br />0 <br />0', <br />0 <br />720 <br />OPERATING TRANSFERS <br />0 <br />0 <br />0 <br />0.00% <br />0 <br />0 <br />0' <br />0 <br />0 <br />0.00% <br />TOTAL CAPITAL OUTLAY <br />$0 <br />$0 <br />$0 <br />$0 <br />$OI <br />$0 <br />$0 <br />0,00% <br />TOTAL EXPENDITURES <br />$0 <br />$0 <br />$0 <br />$0 <br />$0, <br />$0 <br />$0 <br />0.00% <br />FUND BALANCE - JANUARY 1 Sn Sn en en — .-I -.._ <br />(adopted November 17, 2009) <br />Page 31 <br />