athens tn annual budget fy2025 2026
City of Athens · annual budget · 170 pages · Descriptive metadata inferred from filename
View PDF on the City website · page 85
The PDF opens on the City of Athens website in a new tab. Use PDF page 85 to check the cited record.
Extracted text for page 85
Unverified text extraction. Check the original page for numbers, names, and layout.
EXPENDITURES Account Number FY 2022-23 Actual FY 2023-24 Actual FY 2024-25 Budgeted/ Amended FY 2025-26 Manager Proposed FY 2025-26 Council Approved Personnel Services 01-0903-5110 203,285 241,561 255,000 244,000 244,000 01-0903-5112 663 4,605 3,000 5,000 5,000 01-0903-5120 - - - 5,300 5,300 01-0903-5140 15,193 18,585 19,500 18,600 18,600 01-0903-5142 39,564 41,873 44,000 70,000 70,000 01-0903-5144 22,833 24,301 25,000 23,000 23,000 01-0903-5145 7,981 8,254 12,000 12,000 12,000 01-0903-5146 5,452 7,327 7,500 9,000 9,000 01-0903-5150 - - - 4,000 4,000 01-0903-5152 748 842 1,000 1,000 1,000 01-0903-5156 3,071 3,156 4,000 4,500 4,500 298,790 350,504 371,000 396,400 396,400 Operations 01-0903-5214 - - 100 100 100 01-0903-5234 150 - 1,500 1,500 1,500 01-0903-5248 422 800 700 900 900 01-0903-5272 576 456 4,000 2,000 2,000 01-0903-5280 - - 500 500 500 01-0903-5328 2,002 2,149 2,500 3,100 3,100 01-0903-5344 2,432 2,188 2,500 2,500 2,500 01-0903-5356 315 614 1,000 2,500 2,500 01-0903-5366 10,566 15,865 30,000 30,000 30,000 01-0903-5410 26,207 35,760 75,000 90,000 90,000 01-0903-5430 100 - - - - 01-0903-5512 13,142 11,653 17,000 17,000 17,000 01-0903-5516 982 735 2,500 3,000 3,000 01-0903-5520 4,505 4,164 8,000 5,000 5,000 01-0903-5522 50,000 50,000 50,000 50,000 50,000 01-0903-5624 - 1,485,076 500,000 500,000 500,000 01-0903-5626 280 542 100 100 100 01-0903-5710 1,036 1,690 2,000 2,000 2,000 112,716 1,611,692 697,400 710,200 710,200 Fixed Assets 01-0903-6090 3,525 - 10,000 - - 3,525 - 10,000 - - 415,031 1,962,196 1,078,400 1,106,600 1,106,600 FICA Group Life & Health Insurance Retirement Retirement - 401A Workers Compensation Insurance Employee Education & Training Expenditure Description Salaries: Regular Salaries: Overtime Salaries: Longevity PUBLIC WORKS Street Maintenance 903 R&M Motor Vehicle & Equipment Travel Expenses Clothing & Uniforms Other Operating Supplies Small Tools Disability Insurance Deferred Compensation Total Personnel Services Auto Licenses & Titles Members Dues & Registration Fees Telephone Vehicle & Equipment Parts Fleet Management Strip Paving Other Contracts Storm Water Supplies Asphalt Gasoline & Diesel Tires & Tubes Steel Liability Insurance Total Operations Fixed Assets Total Fixed Assets Total Public Works Street Maintenance 77