057 of 2022 - Budget Amendment #2 FY 22-23SALT LAKE CITY ORDINANCE
No. __ of 2022
(Second amendment to the Final Budget of Salt Lake City, including
the employment staffing document, for Fiscal Year 2022-2023)
An Ordinance Amending Salt Lake City Ordinance No. 32 of 2022 which adopted the
Final Budget of Salt Lake City, Utah, for the Fiscal Year Beginning July 1, 2022, and Ending
June 30, 2023.
In June of 2022, the Salt Lake City Council adopted the final budget of Salt Lake City,
Utah, including the employment staffing document, effective for the fiscal year beginning July 1,
2022, and ending June 30, 2023, in accordance with the requirements of Section 10-6-118 of the
Utah Code.
The City's Budget Director, acting as the City's Budget Officer, prepared and filed with
the City Recorder proposed amendments to said duly adopted budget, including the amendments
to the employment staffing document necessary to effectuate the staffing changes specifically
stated herein, copies of which are attached hereto, for consideration by the City Council and
inspection by the public.
All conditions precedent to amend said budget, including the employment staffing
document as provided above, have been accomplished.
Be it ordained by the City Council of Salt Lake City, Utah:
SECTION 1. Purpose. The purpose of this Ordinance is to amend the final budget of
Salt Lake City, including the employment staffing document, as approved, ratified and finalized
by Salt Lake City Ordinance No. 32 of 2022.
SECTION 2. Adoption of Amendments. The budget amendments, including any
amendments to the employment staffing document necessary to effectuate the staffing changes
57
2
specifically stated herein, attached hereto and made a part of this Ordinance shall be, and the
same hereby are adopted and incorporated into the budget of Salt Lake City, Utah, including any
amendments to the employment staffing document described above, for the fiscal year beginning
July 1, 2022 and ending June 30, 2023, in accordance with the requirements of Section 10-6-128
of the Utah Code.
SECTION 3. Filing of copies of the Budget Amendments. The said Budget Officer is
authorized and directed to certify and file a copy of said budget amendments, including any
amendments to the employment staffing document, in the office of said Budget Officer and in
the office of the City Recorder which amendments shall be available for public inspection.
SECTION 4. Effective Date. This Ordinance shall take effect upon adoption.
Passed by the City Council of Salt Lake City, Utah, this _____ day of __________, 2022.
CHAIRPERSON
ATTEST:
CITY RECORDER
Transmitted to the Mayor on __________________
Mayor’s Action: ____ Approved ____ Vetoed
MAYOR
ATTEST:
CITY RECORDER
SEAL)
Bill No. _________ of 2022.
Published: ___________________.
Salt Lake City Attorney’s Office
Approved As To Form
Jaysen Oldroyd________
Jaysen Oldroyd
20th September
57
Dan Dugan (Sep 26, 2022 10:16 MDT)
Dan Dugan
Sep 26, 2022
Erin Mendenhall (Sep 27, 2022 10:15 MDT)
4
September 30, 2022
Initiative Number/Name Fund Revenue Amount
Expenditure
Amount Revenue Amount
Expenditure
Amount
Ongoing or One-
time FTEs
1 New SLC Airport Phaxe IV 16 Gate
Expansion Airport - 683,000,000.00 - 683,000,000.00 One Time -
2 Design of Future Parallel Runways U & V to
Utilize Federal Grant Funding Airport - 3,901,000.00 - 3,901,000.00 One Time -
3 Design of Utilities to Service Tooele Valley
Airport/ Bureau of Land Management Airport - 900,000.00 - 900,000.00 One Time -
4 Previously Approved Non-Represented
Employee Compensation Study Airport - 1,017,000.00 - 1,017,000.00 One Time -
Section E: Grants Requiring No New Staff Resources
-
Consent Agenda #
Total of Budget Amendment Items - 688,818,000.00 - 688,818,000.00 -
Initiative Number/Name Fund Revenue Amount
Expenditure
Amount Revenue Amount
Expenditure
Amount
Ongoing or One-
time FTEs
Total by Fund Class, Budget Amendment #7:
Airport Fund Airport - 688,818,000.00 - 688,818,000.00 -
- - -
Total of Budget Amendment Items - 688,818,000.00 - 688,818,000.00 -
Current Year Budget Summary, provided for information only
FY 2022-23 Budget, Including Budget Amendments
FY 2022-23
Adopted Budget BA #1 Total BA #2 Total BA #3 Total BA #4 Total BA #5 Total Total Revenue
General Fund (FC 10)425,537,408 100,000 425,637,408
Curb and Gutter (FC 20)3,000 3,000
Administration Proposed Council Approved
Fiscal Year 2022-23 Budget Amendment #2
Council ApprovedAdministration Proposed
Section I: Council Added Items
Section A: New Items
Section D: Housekeeping
Section F: Donations
Section G: Council Consent Agenda -- Grant Awards
Section C: Grants for New Staff Resources
Section B: Grants for Existing Staff Resources
1
Fiscal Year 2022-23 Budget Amendment #2
DEA Task Force Fund (FC 41)1,762,560 1,762,560
Misc Special Service Districts (FC 46)1,700,000 1,700,000
Street Lighting Enterprise (FC 48)4,302,222 4,302,222
Water Fund (FC 51)108,196,368 108,196,368
Sewer Fund (FC 52)196,630,907 196,630,907
Storm Water Fund (FC 53)13,476,733 13,476,733
Airport Fund (FC 54,55,56)302,268,600 - 302,268,600
Refuse Fund (FC 57)21,458,105 21,458,105
Golf Fund (FC 59)11,560,676 11,560,676
E-911 Fund (FC 60)3,925,000 3,925,000
Fleet Fund (FC 61)28,826,992 120,000 28,946,992
IMS Fund (FC 65)30,523,167 30,523,167
County Quarter Cent Sales Tax for
Transportation (FC 69)9,600,000 9,600,000
CDBG Operating Fund (FC 71)4,670,517 4,670,517
Miscellaneous Grants (FC 72)34,158,918 2,749,584 36,908,502
Other Special Revenue (FC 73)300,000 300,000
Donation Fund (FC 77)2,920,250 20,000 2,940,250
Housing Loans & Trust (FC 78)16,217,000 16,217,000
Debt Service Fund (FC 81)32,037,989 32,037,989
CIP Fund (FC 83, 84 & 86)35,460,387 6,603,019 42,063,406
Governmental Immunity (FC 85)3,964,523 2,000,000 5,964,523
Risk Fund (FC 87)54,679,000 54,679,000
Total of Budget Amendment Items 1,344,180,322 11,592,603 - - - - 1,355,772,925
Current Year Budget Summary, provided for information only
FY 2022-23 Budget, Including Budget Amendments
Total Expense BA #1 Total BA #2 Total BA #3 Total BA #4 Total BA #5 Total Total Expense
General Fund (FC 10)425,537,408 847,540 426,384,948
Curb and Gutter (FC 20)3,000 3,000
DEA Task Force Fund (FC 41)1,762,560 1,762,560
Misc Special Service Districts (FC 46)1,700,000 1,700,000
Street Lighting Enterprise (FC 48)5,757,825 5,757,825
Water Fund (FC 51)132,752,815 132,752,815
Sewer Fund (FC 52)255,914,580 255,914,580
2
Fiscal Year 2022-23 Budget Amendment #2
Storm Water Fund (FC 53)18,699,722 18,699,722
Airport Fund (FC 54,55,56)384,681,671 688,818,000 1,073,499,671
Refuse Fund (FC 57)24,952,672 24,952,672
Golf Fund (FC 59)14,726,016 14,726,016
E-911 Fund (FC 60)3,800,385 3,800,385
Fleet Fund (FC 61)30,426,032 4,011,360 34,437,392
IMS Fund (FC 65)30,523,167 30,523,167
County Quarter Cent Sales Tax for
Transportation (FC 69)9,458,748 9,458,748
CDBG Operating Fund (FC 71)4,958,433 4,958,433
Miscellaneous Grants (FC 72)26,614,153 2,749,584 29,363,737
Other Special Revenue (FC 73)300,000 300,000
Donation Fund (FC 77)287,250 20,000 307,250
Housing Loans & Trust (FC 78)25,779,253 100,000 25,879,253
Debt Service Fund (FC 81)33,658,558 33,658,558
CIP Fund (FC 83, 84 & 86)35,460,387 11,713,917 47,174,304
Governmental Immunity (FC 85)3,169,767 2,000,000 5,169,767
Risk Fund (FC 87)54,679,000 54,679,000
- Total of Budget Amendment Items 1,525,603,402 21,442,401 688,818,000 - - - 2,235,863,803
Budget Manager -John Vuyk
Analyst, City Council - Benjamin Luedtke
Contingent Appropriation
3
Benjamin Luedtke (Sep 23, 2022 16:48 MDT)
Ordinance 57 of 2022 - Budget Amendment No
2 (Adopted 9/20/22)
Final Audit Report 2022-09-28
Created:2022-09-23
By:DeeDee Robinson (deedee.robinson@slcgov.com)
Status:Signed
Transaction ID:CBJCHBCAABAAHKimqHPATGwfi-zuJlVrPHt0y6-3-K__
"Ordinance 57 of 2022 - Budget Amendment No 2 (Adopted 9/20
/22)" History
Document created by DeeDee Robinson (deedee.robinson@slcgov.com)
2022-09-23 - 9:55:49 PM GMT
Document emailed to Jaysen Oldroyd (jaysen.oldroyd@slcgov.com) for signature
2022-09-23 - 9:58:38 PM GMT
Email viewed by Jaysen Oldroyd (jaysen.oldroyd@slcgov.com)
2022-09-23 - 9:58:53 PM GMT
Document e-signed by Jaysen Oldroyd (jaysen.oldroyd@slcgov.com)
Signature Date: 2022-09-23 - 10:17:34 PM GMT - Time Source: server
Document emailed to Benjamin Luedtke (benjamin.luedtke@slcgov.com) for signature
2022-09-23 - 10:17:36 PM GMT
Email viewed by Benjamin Luedtke (benjamin.luedtke@slcgov.com)
2022-09-23 - 10:47:43 PM GMT
Document e-signed by Benjamin Luedtke (benjamin.luedtke@slcgov.com)
Signature Date: 2022-09-23 - 10:48:15 PM GMT - Time Source: server
Document emailed to John Vuyk (john.vuyk@slcgov.com) for signature
2022-09-23 - 10:48:17 PM GMT
Email viewed by John Vuyk (john.vuyk@slcgov.com)
2022-09-26 - 2:53:34 PM GMT
Document e-signed by John Vuyk (john.vuyk@slcgov.com)
Signature Date: 2022-09-26 - 2:54:12 PM GMT - Time Source: server
Document emailed to daniel.dugan@slcgov.com for signature
2022-09-26 - 2:55:36 PM GMT
Email viewed by daniel.dugan@slcgov.com
2022-09-26 - 4:16:02 PM GMT
Signer daniel.dugan@slcgov.com entered name at signing as Dan Dugan
2022-09-26 - 4:16:41 PM GMT
Document e-signed by Dan Dugan (daniel.dugan@slcgov.com)
Signature Date: 2022-09-26 - 4:16:43 PM GMT - Time Source: server
Document emailed to Erin Mendenhall (erin.mendenhall@slcgov.com) for signature
2022-09-26 - 4:16:45 PM GMT
Email viewed by Erin Mendenhall (erin.mendenhall@slcgov.com)
2022-09-27 - 4:11:30 AM GMT
Document e-signed by Erin Mendenhall (erin.mendenhall@slcgov.com)
Signature Date: 2022-09-27 - 4:15:07 PM GMT - Time Source: server
Document emailed to Cindy Trishman (cindy.trishman@slcgov.com) for signature
2022-09-27 - 4:15:09 PM GMT
Document e-signed by Cindy Trishman (cindy.trishman@slcgov.com)
Signature Date: 2022-09-28 - 5:45:30 PM GMT - Time Source: server
Agreement completed.
2022-09-28 - 5:45:30 PM GMT