FY2027 adopted budget book — official finance index
Open official source ↗ · Source page 148
City of Smyrna
NEXT YEAR BUDGET DETAIL REPORT
Report generated: 04/21/2026 17:57
User: loneal
Program ID: bgnyrpts
Page 4
PROJECTION: 2027 FY2027 Operating Budget
ACCOUNTS FOR:
EMERGENCY 911 VENDOR QUANTITY UNIT COST 2027 PROPOSED
TOTAL FOOD 3,500.00
531600 SMALL EQUIPMENT
15338001 531600 SMALL EQ 18,547.00 *
Motorola XVP830 Shoulder Mics 20.00 379.60 7,592.00
Radio stock for police shoulder mics is
almost empty and many issued ones are
wearing out and failing.
Motorola APX800XE Batteries 20.00 179.00 3,580.00
Replacement batteries for depleted
Police and Fire radios.
HP LaserJet Pro Printer 1.00 615.00 615.00
Replacement for Brother Printer in the
E911 Center.
Misc. Small Equipment 1.00 4,000.00 4,000.00
Motorola XVE500 Shoulder Mics (Green) 5.00 552.00 2,760.00
Replacement for worn out shoulder mics
for Fire Department
TOTAL SMALL EQUIPMENT 18,547.00
531700 OTHER SUPPLIES
15338001 531700 OTH SUPP 7,500.00 *
E911 Uniforms 1.00 7,500.00 7,500.00
TOTAL OTHER SUPPLIES 7,500.00
579000 CONTINGENCIES
15338001 579000 CONTINGENC 32,238.00 *
Half-year merit raises, effective 1.00 17,200.00 17,200.00
January 1 with Council consent.
Half-year COLA raises with consent from 1.00 15,038.00 15,038.00
Mayor and Council.
TOTAL CONTINGENCIES 32,238.00
TOTAL EMERGENCY 911 435,867.00
GRAND TOTAL 435,867.00
148