FY 2026 Budget Book
Open official source ↗ · Source page 117
City of Smyrna
NEXT YEAR BUDGET DETAIL REPORT
Report generated: 04/23/2025 10:49
User: loneal
Program ID: bgnyrpts
Page 1
PROJECTION: 2026 FY2026 Operating Budget
ACCOUNTS FOR:
HOTEL / MOTEL TAX VENDOR QUANTITY UNIT COST 2026 PROPOSED
521200 PURCH PROFESSIONAL SVCS
75561701 521200 - 131,041.00 *
Large Bridge Banner replacement - and 3.00 1,800.00 5,400.00
additional costs - for new
events/campaigns as needed and/or
replacement of aging and/or damaged
banners.
Has been a time-honored form of
communicating several large City events.
ASCAP - annual required license for 1.00 890.00 890.00
music played on grounds, property and
in buildings.
Non-negotiable required license fee.
BMI - annual required license for music 1.00 889.00 889.00
played on grounds, property and in
buildings.
Non-negotiable and required license.
SESAC - annual required license for 1.00 1,982.00 1,982.00
playing music on grounds, on property
and in buildings.
Non-negotiable and required.
Photography Sessions (professional) and 5.00 600.00 3,000.00
sets for marketing archival, release
(media/print/online). Does not cover
video.
This is for professional photographers.
Annual Birthday Celebration Fireworks 1.00 20,000.00 20,000.00
display.
Misc. expenses for various events 14.00 55.00 770.00
Website Hosting Fees and Tools for 12.00 2,187.50 26,250.00
Website Manager/Management (may include
charges for changes/repairs).
Public Relations / Media Relations firm 12.00 4,000.00 48,000.00
retainer fee (includes media monitoring
and media training as needed.
Billing currently below budget, but
rate is subject to review and change at
any point and amount takes into
consideration additional fees for
projects beyond scope of retainer (such
as podcasting and special
event/material production fees).
117