athens tn annual budget fy2026 2027
City of Athens · annual budget · 179 pages · Descriptive metadata inferred from filename
Extracted text for page 23
Unverified text extraction. Check the original page for numbers, names, and layout.
Dept. Number Expenditure Description FY 2023-24 Actual FY 2024-25 Actual FY 2025-26 Budgeted/ Amended FY 2026-27 Manager Proposed FY 2026-27 Council Approved GENERAL FUND OUTSIDE AGENCIES 0105 American Legion Flags 2,000 2,342 2,000 2,000 1,800 0105 Athens Area Council for the Arts 12,000 12,000 12,000 12,000 10,800 0105 E. G. Fisher Library 166,900 172,100 177,500 177,500 177,500 0105 E. G. Fisher Library Capital Fund - 3,600 19,400 19,400 17,400 0105 LITE House - 15,000 15,000 - 13,500 0105 Main Street Athens 50,000 35,000 35,000 35,000 31,500 0105 McMinn County Economic Dev. Authority 35,000 35,000 35,000 35,000 31,500 0105 McMinn County Education Foundation - - 6,700 6,700 6,100 0105 McMinn County Historical Society - - 6,000 6,000 5,400 0105 McMinn County Juvenile Services 66,000 66,000 66,000 66,000 59,400 0105 McMinn County Living Heritage Museum 6,000 6,000 6,000 6,000 5,400 0105 McMinn Rescue Squad 5,500 5,500 5,500 5,500 4,900 0105 McMinn Senior Activity Center 22,000 22,000 22,000 22,000 19,800 0105 McMinn War ming Center - - - 5,000 4,500 0105 Mid-East Tennessee Community Chorus - - 5,000 - 3,000 0105 Sister City Program 10,000 - 20,000 10,000 9,000 0105 Tri-County Center for Independent Living 10,000 10,000 10,000 - 9,000 385,400 384,542 443,100 408,100 410,500 GENERAL FUND TRANSFERS OUT 1101 Transfer To Debt Service Fund 1,400,000 1,400,000 1,400,000 1,400,000 1,400,000 1101 Transfer T o Capital Project Fund 2,900,000 1,942,000 - - - 1101 Transfer to Conference Center - 120,000 - - - 4,300,000 3,462,000 1,400,000 1,400,000 1,400,000 23,562,085 23,708,234 22,596,000 23,110,000 23,121,000 Revenues Over (Under) Expenditures (386,321) 285,835 (290,000) 0 0 19,471,111 19,084,790 17,154,000 17,500,000 17,500,000 19,084,790 19,370,625 16,864,000 17,500,000 17,500,000Ending Fund Balance Total General Fund Expenditures Total General Fund Outside Agencies GENERAL FUND EXPENDITURES Total General Fund Transfers Out Beginning Fund Balance 16