2022 City of Shakopee Budget

143

2022 Annual Budget Company: 03045- 2019A GO TAX INCREMENT REV BON Object Account Actual 2019 Actual 2020 Budget 2021

Requested Budget 2022

03045 - 2019A GO TAX INCREMENT REV BON REVENUES: 4833 - INTEREST 4834 - CHANGE IN FAIR MARKET VALUE

0.00 0.00 0.00

(115.58)

0.00 0.00 0.00

0.00 0.00 0.00

(1,765.12) (1,880.70)

MISCELLANEOUS

REVENUES

0.00

(1,880.70)

0.00

0.00

EXPENDITURES:

6810 - DEBT SERVICE PRINCIPAL 6850 - DEBT SERVICE INTEREST

0.00 0.00 0.00 0.00

0.00

0.00

210,000.00 130,200.00

106,864.85

135,500.00

6860 - FISCAL AGENT FEES

700.00

1,000.00

1,000.00

DEBT SERVICE

107,564.85

136,500.00

341,200.00

EXPENDITURES

0.00

107,564.85

136,500.00

341,200.00

OTHER FINANCING: TRANSFERS IN

0.00

(95,503.36)

(358,300.00)

(362,200.00)

PROCEEDS FROM DEBT ISSUED

(174,596.11) (174,596.11)

0.00

0.00

0.00

OTHER FINANCING

(95,503.36)

(358,300.00)

(362,200.00)

Total 03045 - 2019A GO TAX INCREMENT REV BO (174,596.11)

10,180.79 (221,800.00)

(21,000.00)