2023 City of Shakopee Budget

155

2023 Annual Budget Company: 03048- 2022A GO IMPROVEMENT BONDS Object Account Actual 2020 Actual 2021 Budget 2022

Requested Budget 2023

03048 - 2022A GO IMPROVEMENT BONDS REVENUES: 4011 - CURRENT PROPERTY TAX

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 (148,000.00) 0.00 (148,000.00)

TAXES

4110 - SPECIAL ASSESSMENT PRINCIPAL 4111 - SPEC ASSESSMENT INTEREST 4112 - SA PENALTIES & INTEREST

0.00 (130,500.00)

0.00 0.00 0.00

(65,200.00)

0.00 0.00

4120 - SA PREPAY

SPECIAL ASSESSMENT

0.00 (195,700.00)

4833 - INTEREST

0.00 0.00

0.00 0.00

MISCELLANEOUS

REVENUES

0.00

0.00

0.00 (343,700.00)

EXPENDITURES:

6850 - DEBT SERVICE INTEREST 6860 - FISCAL AGENT FEES

0.00 0.00 0.00

0.00 0.00 0.00

0.00 0.00 0.00

147,200.00

1,000.00

DEBT SERVICE

148,200.00

EXPENDITURES

0.00

0.00

0.00

148,200.00

OTHER FINANCING: TRANSFERS IN OTHER FINANCING

0.00 0.00

0.00 0.00

0.00 (200,000.00) 0.00 (200,000.00)

Total 03048 - 2022A GO IMPROVEMENT BONDS

0.00

0.00

0.00 (395,500.00)