GovernSmyrna.

FY2027 adopted budget book — official finance index

Open official source ↗ · Source page 134

SHA-256 a16049626daeffbaa061bff4dfbf31b15593a176d3387d5e69ae0dbcc224acb4 · Captured source extract

EXPENDITURES
FY24
Actual
FY25
Actual
FY26
Revised
FY27 
Recomm
FY27/FY26 
Difference
% 
Diff.
TOTAL SALARIES/BENEFITS 647,014        676,885        707,996           728,822       20,826           2.9%
OTHER OPERATING 30,729          29,023          40,332             41,800         1,468              3.6%
TOTAL EXPENDITURES 677,743        705,908        748,328           770,622      22,294           3.0%
STAFFING FY24 FY25 FY26
FY27  
Recomm
PERSONNEL - FTE 9.50 9.50 9.50 9.50
COURT - 25000
134