2022 City of Shakopee Budget

145

2022 Annual Budget Company: 03046- 2020A GO TAX INCREMENT REV BON Object Account Actual 2019 Actual 2020 Budget 2021

Requested Budget 2022

03046 - 2020A GO TAX INCREMENT REV BON REVENUES: 4833 - INTEREST 4834 - CHANGE IN FAIR MARKET VALUE

0.00 0.00 0.00

0.00

0.00 0.00 0.00

0.00 0.00 0.00

(18.49) (18.49)

MISCELLANEOUS

REVENUES

0.00

(18.49)

0.00

0.00

EXPENDITURES:

6850 - DEBT SERVICE INTEREST 6860 - FISCAL AGENT FEES

0.00 0.00 0.00

0.00

245,000.00

227,700.00

200.00 200.00

1,000.00

1,000.00

DEBT SERVICE

246,000.00

228,700.00

EXPENDITURES

0.00

200.00

246,000.00

228,700.00

OTHER FINANCING: TRANSFERS IN

0.00

0.00 (120,100.00)

(669,600.00)

PROCEEDS FROM DEBT ISSUED

0.00 (359,892.50) 0.00 (359,892.50)

0.00

0.00

OTHER FINANCING

(120,100.00)

(669,600.00)

Total 03046 - 2020A GO TAX INCREMENT REV BO

0.00 (359,710.99)

125,900.00 (440,900.00)