GovernSmyrna.

FY2027 adopted budget book — official finance index

Open official source ↗ · Source page 9

SHA-256 a16049626daeffbaa061bff4dfbf31b15593a176d3387d5e69ae0dbcc224acb4 · Captured source extract

employee’s annual performance review. Funds for cost-of-living adjustments (COLA) totaling $471K 
are also included in this year’s budget. FY 2023 was the first year of COLA raises, allowing the City to 
keep salaries equal to inflation. Beginning last year, the COLA has been capped at 3% with the 
possibility to be lower, depending on inflation. Adoption of this budget does not guarantee these 
measures will be implemented. Subsequent action by Mayor & Council is required to make them 
effective.  
 
• Overtime across all funds and departments is budgeted at $870K, an increase of $12K over the FY 
2026 Revised Budget.  
 
Capital Projects 
 
• The CIP Committee recommends 24 capital projects totaling $3.6M in the General Fund CIP. Projects 
totaling $2.4M were eliminated or moved out of FY 2026. The General Fund CIP is funded through a 
transfer-out from the General Fund. 
  
• The Water/Sewer CIP includes $6M for new water meters, equipment, and various infrastructure 
projects. Water/Sewer Fund reserves are being used to fund the water meter replacement. 
 
• The Storm Water CIP includes $1.54M for various infrastructure projects.   
 
• The Vehicle Replacement Fund (VRF) includes planned expenditures of just over $1.87M. This includes 
16 scheduled replacements, 4 new vehicles, and one upgrade. By budgeting the 30-year average 
annual contribution, the City is able to smooth out yearly transfers. The VRF is budgeting to use $79K 
of reserves to pay for vehicles replacements. Additionally, staff is proposing using $490K of previously 
committed funds for vehicles to upgrade a fire truck.  
 
• Although revenues collection for the 2016 SPLOST ended in 2021, expenditures are still planned for 
the rest of FY 2025 and potentially into FY 2026. The bulk of expenditures will focus on completing 
aspects of the Windy Hill Road project, with other notable expenditures anticipated for 
paths/sidewalks, and resurfacing. Total revenue collections are sufficient to cover expenditures 
needed to complete projects. 
 
• Revenues for the 2022 SPLOST anticipate the collection of $11.4M, with $8.8M projected from sales 
tax disbursements. However, since the 2022 SPLOST was fully adopted at the beginning of the 
program, the FY 2027 shows a zero budget for the year. $9.4M of expenditures are planned for 2022 
SPLOST during FY 2027. The largest expenditure planned for FY 2027 is $2.1M for resurfacing, while 
funds are allocated for several other projects including facility improvements, sidewalks/trails, and 
other miscellaneous projects.   
 
 
Other Highlights 
 
• Across several years, funds have been committed to be held in General Fund reserves for future use. 
These funds were designated for specific purposes including capital projects, vehicle replacements, 
debt payments, and retirement contributions. The FY 2027 budget proposes to use a total $1,366,227 
of those committed funds. This includes $219K for debt, $107K for retirement, $490K for vehicle 
replacements, $250K for health insurance expenses, and $300K for capital improvements.  
9