Exhibit D. 2027 Initial Revenue Projection Condensed

AID 1949904 · View on Simbli

Agenda Item

4. Budget Development Process ~ Updated 1.21.2026

Summary: Presented by: Mr. Byron Schueneman, Chief Financial Officer, Division of Finance
Revenues                     FY2026               FY2027             Change
Property Taxes         $ 1,001,496,971.00   $ 1,035,658,864.87   $ 34,161,893.87
Sales Taxes            $     6,000,000.00   $     7,500,000.00   $ 1,500,000.00
State Funds            $ 590,784,324.00     $ 590,460,425.45     $ (323,898.55)
Federal Funds          $              -     $              -     $           -
Charges for Services   $     1,000,000.00   $     1,000,000.00   $           -
Investment Earnings    $    17,500,000.00   $    20,000,000.00   $ 2,500,000.00
Miscellanous           $     2,730,000.00   $     3,300,000.00   $    570,000.00
   Total Revenues      $ 1,619,511,295.00   $ 1,657,919,290.32   $ 38,407,995.32