Attachment B - 2027 EMSD Budget.pdf

City of Phoenix — Formal (2026-10-21)

View PDF Meeting page

Extracted text (via pymupdf_layout) 426 characters
Attachment B
CY 2027 EMSD Budget - Estimated
Account 2027 Budget
EMSD General Office 737,315
EMSD Admin Salaries 229,797
EMSD Events 380,535
EMSD Marketing 449,071
EMSD Bus Dev 221,471
EMSD BID/Field Services 2,838,759
EMSD SID 183,915
Total Budgeted Expenses 5,040,863
Miscellaneous District Expenses 75,000
Total District Expenses 5,115,863
Assessment Revenue 5,040,863
Non-assessment Revenue 75,000
Total Revenues 5,115,863