HomeMy WebLinkAbout015 of 2025 - Budget Amendment No. 4 FY 2024-25SALT LAKE CITY ORDINANCE
No. 15 of2025
(Fourth amendment to the Final Budget of Salt Lake City, including
the employment staffing document, for Fiscal Year 2024-2025)
An Ordinance Amending Salt Lake City Ordinance No. 46 of 2024 which adopted the
Final Budget of Salt Lake City, Utah, for the Fiscal Year Beginning July 1, 2024, and Ending
June 30, 2025.
In June of 2024, 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,
2024, and ending June 30, 2025, 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 any 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. 46 of 2024.
SECTION 2. Adoption of Amendments. The budget amendments, including any
amendments to the employment staffing document necessary to effectuate staffing changes
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, 2024 and ending June 30, 2025, 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 25th day of March , 2025.
CHAIRPERSON
ATTEST:
CITY RECORDER
Transmitted to the Mayor on _______ _
Mayor's Action: __ Approved
ATTEST:
CITY RECORDER
(SEAL)
Bill No. of 2025. ----Published: ---------
Vetoed
MAYOR
2
15
Jaysen Oldroyd (Apr 7, 2025 08:05 MDT)
Senior City Attorney
Apr 7, 2025
C#ris #arton (Apr 7, 2025 рр:50 MDT)
Apr 7, 2025
rin Menden#all (Apr 8, 2025 ру:р2 MDT)
4
April ш, 2025
1
Initiative Number/Name Fund Revenue Amount Expenditure
Amount Revenue Amount Expenditure
Amount
Ongoing or One-
time FTEs
Section E: Grants Requiring No New Staff Resources
1 Lead Hazard Reduction Grant Misc Grants 3,998,800.21 3,998,800.21 3,998,800.21 3,998,800.21 Ongoing -
.Total of Budget Amendment
Items 3,998,800.21 3,998,800.21 3,998,800.21 3,998,800.21 -
Initiative Number/Name Fund Revenue Amount Expenditure
Amount Revenue Amount Expenditure
Amount
Ongoing or One-
time FTEs
Total by Fund, Budget Amendment #4:
Misc Grants Fund Misc Grants 3,998,800.21 3,998,800.21 3,998,800.21 3,998,800.21 -
Total of Budget Amendment Items 3,998,800.21 3,998,800.21 3,998,800.21 3,998,800.21 -
Administration Proposed Council Approved
Fiscal Year 2024-25 Budget Amendment #4
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
2
Fiscal Year 2024-25 Budget Amendment #4
Current Year Budget Summary, provided for information only
FY 2024-25 Budget, Including Budget Amendments
FY 2024-25 Adopted Budget BA #1 Total BA #2 Total BA #3 Total BA #4 Total BA #5 Total Total Revenue
General Fund (FC 100)437,777,040 469,408.00 - 3,904,861.00 442,151,309.00
Debt Service Fund (FC 101)31,051,086 31,051,086.00
Other Improvement Fund (FC 150)3,000 3,000.00
Capital Improvement Fund (FC 300)37,572,843 11,488,608.82 10,777,702.00 14,692,963.00 74,532,116.82
Water Utility Fund (FC 400)268,411,698 268,411,698.00
Sewer Utility Fund (FC 410)331,758,784 331,758,784.00
Stormwater Utility Fund (FC 420)23,017,198 23,017,198.00
Street Lighting Utility Fund (FC 430)5,113,968 5,113,968.00
Department of Airports Fund (FC 540)585,303,900 400,000,000.00 985,303,900.00
Fleet Management Fund (FC 610)26,262,291 1,050,400.00 258,700.00 27,571,391.00
Risk Management Fund (FC 620)65,149,109 23,633.48 65,172,742.48
Governmental Immunity Fund (FC 630)4,200,545 4,200,545.00
Information Mgt Serv Fund (FC 650)40,526,281 105,000.00 138,350.00 40,769,631.00
Local Building Authority Fund (FC 660)1,176,125 1,176,125.00
Refuse Collection Fund (FC670)22,662,393 22,662,393.00
Golf Fund (FC 680)13,618,816 13,618,816.00
Housing and Loan Fund (FC 690)5,419,000 6,994,736.48 12,413,736.48
CDBG Fund (FC 710)5,485,515 5,485,515.00
Miscellaneous Grants Fund (FC 720)6,644,210 2,958,317.00 12,061,984.00 2,971,347.00 3,998,800.21 28,634,658.21
Demolition Weed and Forfeiture (FC 730)400,000 400,000.00
Emergency 911 Dispatch (FC 750)3,925,000 3,925,000.00
Downtown Alliance Fund (FC 760)1,700,000 1,700,000.00
Donations Fund (FC 770)500,000 4,200,000.00 63,674.39 4,763,674.39
Funding Our Future Fund (FC 780)18,798 18,798.00
Transportation Fund (FC 785)9,700,000 9,700,000.00
DEA Taskforce (FC 901)1,074,233 1,074,233.00
Redevelopment Agency Fund (FC 920)84,658,884 84,658,884.00
GUCOA (FC 990)- -
New Fund - 25,982,860.00 25,982,860.00
Total of Budget Amendment Items 2,013,130,717 422,039,703.78 54,211,296.00 21,891,545.39 3,998,800.21 - 2,515,272,062.38
3
Fiscal Year 2024-25 Budget Amendment #4
Total Expense BA #1 Total BA #2 Total BA #3 Total BA #4 Total BA #5 Total Total Expense
General Fund (FC 100)480,404,359 2,468,932.52 1,887,524.00 3,959,861.00 488,720,676.52
Debt Service Fund (FC 101)29,531,934 .29,531,934.00
Other Improvement Fund (FC 150)3,000 3,000.00
Capital Improvement Fund (FC 300)37,572,843 26,978,867.28 10,834,869.00 14,692,963.00 90,079,542.28
Water Utility Fund (FC 400)206,304,772 659,624.00 206,964,396.08
Sewer Utility Fund (FC 410)312,791,857 575,000.00 313,366,856.79
Stormwater Utility Fund (FC 420)28,249,581 1,047,200.00 29,296,781.03
Street Lighting Utility Fund (FC 430)6,776,763 6,776,763.28
Department of Airports Fund (FC 540)576,395,100 400,000,000.00 976,395,100.05
Fleet Management Fund (FC 610)27,947,665 15,530,517.00 258,700.00 43,736,882.00
Risk Management Fund (FC 620)65,169,109 23,634.00 65,192,742.63
Governmental Immunity Fund (FC 630)3,894,763 450,000.00 4,344,763.43
Information Mgt Serv Fund (FC 650)41,031,482 105,000.00 36,350.00 85,241.80 41,258,073.61
Local Building Authority Fund (FC 660)1,176,125 1,176,125.00
Refuse Collection Fund (FC670)26,037,892 30,000.00 26,067,892.48
Golf Fund (FC 680)20,461,398 20,461,397.50
Housing and Loan Fund (FC 690)5,419,000 6,994,737.00 12,413,737.00
CDBG Fund (FC 710)5,485,515 5,485,515.00
Miscellaneous Grants Fund (FC 720)6,644,210 3,018,317.00 12,061,984.00 2,971,347.00 3,998,800.21 28,694,658.21
Demolition Weed and Forfeiture (FC 730)400,000 400,000.00
Emergency 911 Dispatch (FC 750)3,913,585 3,913,585.00
Downtown Alliance Fund (FC 760)1,700,000 1,700,000.00
Donations Fund (FC 770)500,000 4,200,000.00 63,674.39 4,763,674.39
Funding Our Future Fund (FC 780)49,547,429 49,547,429.35
Transportation Fund (FC 785)11,758,312 329,150.00 12,087,462.00
DEA Taskforce (FC 901)1,074,253 1,074,252.57
Redevelopment Agency Fund (FC 920)84,931,213 84,931,213.21
GUCOA (FC 990)1307115.76 1,307,115.76
New Fund 0 25,982,860.00 25,982,860.00
-
Total of Budget Amendment Items 2,036,429,276 442,680,461.80 70,534,104.00 22,031,787.19 3,998,800.21 - 2,575,674,429.17
4
Fiscal Year 2024-25 Budget Amendment #4
Finance Department
City Council
Contingent Appropriation / Notes
Ben Luedtke (Mar 30, 2025 10:48 MDT)
Ordinance 15 of 2025 Budget Amendment No. 4
FY 2024-25
Final Audit Report 2025-04-09
Created:2025-03-28
By:Michelle Barney (Michelle.Barney@slc.gov)
Status:Signed
Transaction ID:CBJCHBCAABAAo7tK5JsgWJ1p428qqVEQFQ22NlG9jZ-d
"Ordinance 15 of 2025 Budget Amendment No. 4 FY 2024-25" H
istory
Document created by Michelle Barney (Michelle.Barney@slc.gov)
2025-03-28 - 3:13:29 PM GMT
Document emailed to benjamin.luedtke@slcgov.com for signature
2025-03-28 - 3:20:29 PM GMT
Email viewed by benjamin.luedtke@slcgov.com
2025-03-30 - 4:45:52 PM GMT
Signer benjamin.luedtke@slcgov.com entered name at signing as Ben Luedtke
2025-03-30 - 4:48:32 PM GMT
Document e-signed by Ben Luedtke (benjamin.luedtke@slcgov.com)
Signature Date: 2025-03-30 - 4:48:34 PM GMT - Time Source: server
Document emailed to Lehua Weaver (Lehua.Weaver@slc.gov) for signature
2025-03-30 - 4:48:36 PM GMT
Email viewed by Lehua Weaver (Lehua.Weaver@slc.gov)
2025-03-31 - 7:26:11 PM GMT
Document e-signed by Lehua Weaver (Lehua.Weaver@slc.gov)
Signature Date: 2025-03-31 - 7:26:43 PM GMT - Time Source: server
Document emailed to jaysen.oldroyd@slcgov.com for signature
2025-03-31 - 7:26:45 PM GMT
Email viewed by jaysen.oldroyd@slcgov.com
2025-04-01 - 5:39:55 AM GMT
Email viewed by jaysen.oldroyd@slcgov.com
2025-04-05 - 10:48:50 AM GMT
Email viewed by jaysen.oldroyd@slcgov.com
2025-04-06 - 11:20:12 AM GMT
Email viewed by jaysen.oldroyd@slcgov.com
2025-04-07 - 10:53:09 AM GMT
Signer jaysen.oldroyd@slcgov.com entered name at signing as Jaysen Oldroyd
2025-04-07 - 2:05:16 PM GMT
Document e-signed by Jaysen Oldroyd (jaysen.oldroyd@slcgov.com)
Signature Date: 2025-04-07 - 2:05:18 PM GMT - Time Source: server
Document emailed to Chris Wharton (chris.wharton@slc.gov) for signature
2025-04-07 - 2:05:20 PM GMT
Email viewed by Chris Wharton (chris.wharton@slc.gov)
2025-04-07 - 5:49:56 PM GMT
Document e-signed by Chris Wharton (chris.wharton@slc.gov)
Signature Date: 2025-04-07 - 5:50:06 PM GMT - Time Source: server
Document emailed to Erin Mendenhall (erin.mendenhall@slc.gov) for signature
2025-04-07 - 5:50:08 PM GMT
Email viewed by Erin Mendenhall (erin.mendenhall@slc.gov)
2025-04-07 - 6:13:35 PM GMT
Document e-signed by Erin Mendenhall (erin.mendenhall@slc.gov)
Signature Date: 2025-04-08 - 8:12:27 PM GMT - Time Source: server
Document emailed to Keith Reynolds (Keith.Reynolds@slc.gov) for signature
2025-04-08 - 8:12:29 PM GMT
Email viewed by Keith Reynolds (Keith.Reynolds@slc.gov)
2025-04-09 - 8:48:45 PM GMT
Document e-signed by Keith Reynolds (Keith.Reynolds@slc.gov)
Signature Date: 2025-04-09 - 9:38:00 PM GMT - Time Source: server
Agreement completed.
2025-04-09 - 9:38:00 PM GMT