athens tn annual budget fy2026 2027
City of Athens · annual budget · 179 pages · Descriptive metadata inferred from filename
View PDF on the City website · page 86
The PDF opens on the City of Athens website in a new tab. Use PDF page 86 to check the cited record.
Extracted text for page 86
Unverified text extraction. Check the original page for numbers, names, and layout.
EXPENDITURES Account 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 Personnel Services 01-0903-5110 Salaries: Regular 241,561 246,358 244,000 242,000 242,000 01-0903-5112 Salaries: Overtime 4,605 4,856 5,000 5,000 5,000 01-0903-5120 Salaries: Longevity - 4,900 5,300 3,700 3,700 01-0903-5140 FICA 18,585 18,408 18,600 18,600 18,600 01-0903-5142 Group Life & Health Insurance 41,873 66,988 70,000 64,000 64,000 01-0903-5144 Retirement 24,301 45,683 23,000 22,000 22,000 01-0903-5145 Retirement - 401A 8,254 6,975 12,000 12,000 12,000 01-0903-5146 Workers Compensation Insurance 7,327 8,034 9,000 9,000 9,000 01-0903-5150 Employee Education & Training - 2,075 4,000 4,000 4,000 01-0903-5152 Disability Insurance 842 1,043 1,000 1,000 1,000 01-0903-5156 Deferred Compensation 3,156 2,218 4,500 4,500 4,500 350,504 407,538 396,400 385,800 385,800 Operations 01-0903-5214 Auto Licenses & Titles - - 100 100 100 01-0903-5234 Members Du es & Registration Fees - 400 1,500 1,500 1,500 01-0903-5248 Telephone 800 1,022 900 1,700 1,700 01-0903-5272 R&M Motor Vehicle & Equipment 456 342 2,000 2,000 2,000 01-0903-5280 Travel Expenses - - 500 500 500 01-0903-5328 Clothing & Uniforms 2,149 2,381 3,100 4,100 4,100 01-0903-5344 Other Operating Supplies 2,188 522 2,500 2,500 2,500 01-0903-5350 Painting Su pplies - 675 - - - 01-0903-5356 Small Tools 614 1,429 2,500 2,500 2,500 01-0903-5366 Storm Water Supplies 15,865 507 30,000 20,000 20,000 01-0903-5410 Asphalt 35,760 21,775 90,000 90,000 90,000 01-0903-5420 Concrete - 39 - 12,000 12,000 01-0903-5512 Gasoline & Diesel 11,653 9,868 17,000 17,000 17,000 01-0903-5516 Tires & Tubes 735 3,184 3,000 3,000 3,000 01-0903-5520 Vehicle & E quipment Parts 4,164 5,949 5,000 5,000 5,000 01-0903-5522 Fleet Management 50,000 50,000 50,000 50,000 45,000 01-0903-5624 Strip Paving 1,485,076 368,682 500,000 500,000 500,000 01-0903-5626 Other Contracts 542 201 100 300 300 01-0903-5710 Liability Insurance 1,690 1,223 2,000 2,200 2,200 1,611,692 468,199 710,200 714,400 709,400 Fixed Assets 01-0903-6090 Fixed Assets - - - - - - - - - - 1,962,196 875,737 1,106,600 1,100,200 1,095,200 Total Operations Total Fixed Assets Total Public Works Street Maintenance PUBLIC WORKS Street Maintenance 903 Total Personnel Services 79