City of Smyrna
NEXT YEAR BUDGET DETAIL REPORT
Report generated: 04/21/2026 17:56
User: loneal
Program ID: bgnyrpts
Page 5
PROJECTION: 2027 FY2027 Operating Budget
ACCOUNTS FOR:
HOTEL / MOTEL TAX VENDOR QUANTITY UNIT COST 2027 PROPOSED
(proximity/representation).
Georgia Trend Magazine - Annual Cobb 1.00 6,800.00 6,800.00
County issue representation.
Local IQ - discounted placement for 12.00 2,250.00 27,000.00
online ads - events/economic and
lifestyle focus - image
enforcement/boosting - reach beyond our
borders.
TOTAL ADVERTISING 79,680.00
523400 PRINTING & BINDING
75561701 523400 PRINTING 29,609.00 *
Street Pole Banners - includes two runs 3.00 4,832.00 14,496.00
of design (year-long design for Spring
to late Fall and one run with holiday
design in late Fall to early Spring).
An additional run is included for
special tourism need (such as FIFA
World Cup or other high-profile tourism
in our area).
Actual amount is anticipated to be at
least or around $9,664. If additional
is not needed, will remain unused.
Citizen Guide - as needed. Produced 1.00 3,500.00 3,500.00
once at the beginning of each term / or
when needed if there are significant
changes in elected office during the
four-year term.
If not needed, amount remains unused.
Memorial Day Lapel Pins - gifted item 1.00 1,300.00 1,300.00
to organizing committee as has been the
practice for many years.
Note: Economic/Trade conditions may
impact either the availability and/or
the price and this remains
unpredictable and is expected to remain
unpredictable for a number of years.
Cost is based on actual of last order.
Printed Event Calendar - delivered to 1.00 3,500.00 3,500.00
residents each late Spring (April) via
the water bill mailings with an
additional amount made available in
City buildings/offices throughout the
year.
126