Laserfiche WebLink
City of Gem Lake <br />2007 DEBT SERVICE FUND <br />Budgeted Statement of Revenues and Expenditures <br />For the Nine Months Ending September 30, 2009. <br />Year to Date Year to Date Year to Date <br />Budget Actual Variance <br />REVENUES <br />% Complete <br />Current. Property Taxes $ 11,950 $ 10,908.51 (1,041.49) 91.28 <br />❑elinquent Property Taxes 0 2,297.69 2,297.69 0.00 <br />Fiscal .Disparities 0 319.80 319.80 0.00 <br />Interest Earnings 810. 1,215.04 405.04 150.00 <br />Total Revenues <br />EXPENDITURES <br />12,760 14,74.1.04 <br />1,981.04 115.53 <br />Principal 15,000 15,000.00 0.00 100..00 <br />Interest 35,955. 35,955.00 0.00. 100.00 <br />Fiscal Agent Fees 4.50. 550.00 100.00 .322.22 <br />Total Expenditures 51,405 51,505.00 100.00 .100.1.9 <br />Excess Rev Over (Under) Exp $. (38,645) $ (36,763.96) 1,881.04 95.13 <br />