Laserfiche WebLink
City of Gem Lake. <br />2004 DEBT SERVICE FUND <br />Budgeted Statement of Revenues and Expenditures <br />For the Ten Months Ending October 31,.2009 <br />Year to Date Year to Date Year to Date <br />Budeet Actual. Variance <br />REVENUES <br />% Complete <br />Current Special Assessments $ 36,000 $ 48,791,48: 12,79.1.48 135.53 <br />Delinq Special Assessments 0 105.89 105.89 0.00 <br />Penalties &Interest 0 7,784,69 7,784.69 0.00. <br />Interest Earnings 1,914 1,745.37 (168.63) 91.19 <br />Total Revenues <br />EXPENDITURES <br />37,914 58,427.43 <br />20,513.43 154.11 <br />Principal 54,156 54,156.00 0.00 100.00 <br />Interest 16,486 16,486.34 0.34 100.00 <br />Fiscal Agent Fees 50 0.00 (50.00) 0.00. <br />Total Expenditures 70,692 70,642.34. (49.66) 99.93 <br />Excess Rev Over (Under) Exp $ (32,778) $ (1.2,214.,91). 20,563.09 37.27. <br />