FY 2026 Budget Book
Open official source ↗ · Source page 124
City of Smyrna
NEXT YEAR BUDGET DETAIL REPORT
Report generated: 04/23/2025 10:49
User: loneal
Program ID: bgnyrpts
Page 8
PROJECTION: 2026 FY2026 Operating Budget
ACCOUNTS FOR:
HOTEL / MOTEL TAX VENDOR QUANTITY UNIT COST 2026 PROPOSED
TOTAL EDUCATION & TRAINING 2,000.00
523850 CONTRACT LABOR
75561701 523850 - 607,578.00 *
June Concert Band(s) - includes 1.00 10,000.00 10,000.00
performance fee(s), travel, meals and
lodging.
July Concert Band(s) - includes 1.00 10,000.00 10,000.00
performance fee(s), and (in most cases)
booking fees, travel, meals and lodging.
Headliner - City Birthday Celebration 1.00 250,000.00 250,000.00
(October event).
Fee in 2024 was $280,000.
Opening Band for City Birthday 1.00 75,000.00 75,000.00
Celebration - October event.
Fee for 2024 was $47,500
Community Center band for performance 1.00 35,000.00 35,000.00
in afternoon bridging the Culture &
Spirit Festival with the Atlanta Road
band performances. (May or may not
include booking/production/sound fees).
Amusement for children/families for 2.00 850.00 1,700.00
June and July Concerts (stilt walker /
face painters etc.
Professional Sound 3.00 5,000.00 15,000.00
Production/Management for June Concert,
July Concert and Community Center stage
performances for Culture & Spirit
Festival. (Atlanta Road concert
production fees and talent acquisition
fees for all performances budgeted in
new line item).
Bands/Talent Acquisition Fees - for 1.00 19,000.00 19,000.00
band bookings.
Note: Bookings take time and fees
charged for booking are standard in the
industry. The rate that we are charged
trends low for complexity of the
process and level of talent. Booking
fees are now in a line item rather than
folding into production/sound and other
fees associated with concerts.
Professional Production - sound, stage, 1.00 150,000.00 150,000.00
124