I. Carryover of 2023-24 Incomplete Projects
(a) Rolled-Forward Funds in the TIF #1 Fund for the Downtown TIF Project and Financing Plan
The FY 2023-24 Revised Budget for the TIF #1 Fund included $580,890 in funding for the Downtown Development Office that was not spent or committed prior to the end of FY 2023-24. Budget Amendment No. 1 proposes to increase the TIF #1 Fund's FY 2024-25 operating appropriation by $580,890 to continue implementing the Downtown TIF Project and Financing Plan.
A Budget Amendment is required due to the timing of the expenditures only. There is no additional financial impact.
(b) Rolled-Forward Funds in the IT Replacement Fund for IT, Police, Library, and Electric Equipment Replacement
The FY 2023-24 Revised Budget for the IT Replacement Fund included $392,350 in funding for equipment replacements for the IT, Police, Library, and Electric Departments that was not spent or committed prior to the end of FY 2023-24. Budget Amendment No. 1 proposes to increase the IT Replacement Fund's FY 2024-25 operating appropriation by $392,350 to complete the equipment purchases.
A Budget Amendment is required due to the timing of the expenditures only. There is no additional financial impact.
(
c) Rolled-Forward Funds in the IT Project Fund for Prior Year Projects
The FY 2023-24 Revised Budget for the IT Project Fund included $10,080,004 in funding for various projects that was not spent or committed prior to the end of FY 2023-24. Budget Amendment No. 1 proposes to increase the IT Project Fund's FY 2024-25 operating appropriation by $10,080,004 to complete outstanding projects.
A Budget Amendment is required due to the timing of the expenditures only. There is no additional financial impact.
(d) Rolled-Forward Funds in the General Fund for the Home Improvement Incentive Program
The FY 2023-24 Revised Budget for the General Fund included $64,115 in funding for the Home Improvement Incentive Program that was not spent or committed prior to the end of FY 2023-24. Budget Amendment No. 1 proposes to increase the General Fund's FY 2024-25 operating appropriation by $64,115 to continue implementing the Home Improvement Incentive Program.
A Budget Amendment is required due to the timing of the expenditures only. There is no additional financial impact.
(e) Rolled-Forward Funds in the Infrastructure Repair & Replacement Fund for Alley Improvements and Railroad Crossing Maintenance
The FY 2023-24 Revised Budget for the Infrastructure Repair & Replacement Fund included $3,000,000 in funding for an alley improvement package and railroad crossing maintenance that was not spent or committed prior to the end of FY 2023-24. Budget Amendment No. 1 proposes to increase the Infrastructure Repair & Replacement Fund's FY 2024-25 operating appropriation by $3,000,000 to complete these infrastructure improvement projects.
A Budget Amendment is required due to the timing of the expenditures only. There is no additional financial impact.
(f) Rolled-Forward Funds in the Stormwater Management Fund for Stormwater Equipment
The FY 2023-24 Revised Budget for the Stormwater Management Fund includes $243,650 in funding for two emergency response trailers, a channelizer trailer, a heavy-duty flatbed trailer, a heavy-duty dump trailer, and a work tool attachment power grappler, that were not spent or committed prior to the end of FY 2023-24. Budget Amendment No. 1 proposes to increase the Stormwater Management Fund's FY 2024-25 operating appropriation by $243,650 to complete these equipment purchases.
A Budget Amendment is required due to the timing of the expenditures only. There is no additional financial impact.
(g) Rolled-Forward Funds in the Economic Development Fund for the "Make Your Mark" Campaign
The FY 2024-25 Revised Budget for the Economic Development Fund included $335,726 in funding for the "Make Your Mark" campaign that was not spent or committed prior to the end of FY 2023-24. Budget Amendment No. 1 proposes to increase the Economic Development Fund's FY 2024-25 operating appropriation by $335,726 to continue the "Make Your Mark" campaign.
A Budget Amendment is required due to the timing of the expenditures only. There is no additional financial impact.
(h) Rolled-Forward Funds in the Equipment Replacement Fund for One (1) Police Unit and Two (2) GP&L Units
The FY 2023-24 Revised Budget for the Equipment Replacement Fund included $118,000 in funding to replace one (1) Police passenger van, one (1) GP&L sedan, and one (1) GP&L cargo van that was not spent or committed prior to the end of FY 2023-24. Budget Amendment No. 1 proposes to increase the Equipment Replacement Fund's FY 2024-25 operating appropriation by $118,000 to order the three (3) replacement units.
A Budget Amendment is required due to the timing of the expenditures only. There is no additional financial impact.
(i) Rolled-Forward Funds in the Water Utility Fund for One (1) Additional 1-Ton Truck
The FY 2023-24 Revised Budget for the Water Utility Fund included $117,950 in funding to purchase an additional 1-ton service truck that was not spent or committed prior to the end of FY 2023-24. Budget Amendment No. 1 proposes to increase the Water Utility's FY 2024-25 operating appropriation by $117,950 to order the additional unit.
A Budget Amendment is required due to the timing of the expenditures only. There is no additional financial impact.
(j) Rolled-Forward Funds in the Water Utility Fund for a Risk and Resilience Assessment
The FY 2023-24 Revised Budget for the Water Utility Fund included $40,000 in funding to complete a Risk and Resilience Assessment that was not spent or committed prior to the end of FY 2023-24. Budget Amendment No. 1 proposes to increase the Water Utility's FY 2024-25 operating appropriation by $40,000 to complete the assessment.
A Budget Amendment is required due to the timing of the expenditures only. There is no additional financial impact.
II. Rolled-Forward Encumbrances from Fiscal Year 2023-24
When an order is placed for goods or services, a Purchase Order is issued that encumbers the budgeted funds. This has the effect of reserving the funds for future payment of the items covered in the Purchase Order. Every year on September 30, when the fiscal year ends, there are open Purchase Orders related to goods or services that have been ordered but not yet received. Accordingly, the funds reserved for these open Purchase Orders are still in the year-end fund balances since the transactions are not yet completed.
Because the purchase of these open items was authorized by Council in the previous fiscal year (2023-24), the City's practice has been to roll these encumbrances forward into the current fiscal year (2024-25). This has the effect of increasing the current year's appropriation by the amount of the open Purchase Orders or encumbrances. The funding to cover the expenditures is available in the fund balance since payment was not made before the close of the fiscal year.
The projected fund balance for the current fiscal year is unaffected by the "roll forward" because it was assumed in the 2024-25 Adopted Budget that the expenditures would be completed in the prior year. The presence of the funds in the fund balance is above and beyond what the Budget assumes for the 2024-25 year-end balance.
Budget Amendment No. 1 proposes that encumbrances totaling $13,332,300 to be rolled forward to 2024-25. Of the total rollover amount, $1,990,951 is related to the General Fund. Attachment A provides a detailed listing by fund of individual outstanding encumbrances over $25,000.
A Budget Amendment is required due to the timing of the expenditures only. There is no additional financial impact.
III. Expenditures Not Anticipated in the 2024-25 Adopted Operating Budget (1) All Funds (a) Cost of Living Adjustment (COLA) Increase to Texas Municipal Retirement System (TMRS) Contributions
At the October 8, 2024, Regular Session, Council approved Ordinance 7559 adopting a 50% non-retroactive repeating COLA for City Retirees under the TMRS pension plan. The COLA increased the City's 2025 contribution to TMRS from 11.20% of eligible wages, as appropriated in the 2024-25 Adopted Budget, to 17.92%. A Pension Bond issuance will be considered in June which will lower the TMRS contribution rate if approved. The FY 2024-25 Adopted Budget included available reserves to fund the COLA and this Budget Amendment seeks to appropriate funding for each respective fund.
Budget Amendment No. 1 proposes to increase each Fund's FY 2024-25 operating appropriation per the below, totaling $7,809,214 Citywide, for the COLA adoption. Funding for this request will come from excess, one-time balance reserves in the respective funds and changes to support service allocations as a part of the FY 2024-25 Revised Budget.
Fund |
Appropriation Increase |
General Fund |
$4,800,503 |
Economic Development Fund |
28,522 |
Electric Utility Fund |
1,107,220 |
Water Utility Fund |
189,393 |
Wastewater Utility Fund |
280,775 |
Sanitation Fund |
241,671 |
Firewheel Fund |
61,767 |
Stormwater Management Fund |
56,473 |
Group Health Insurance Fund |
46,219 |
Self-Insurance Fund |
17,100 |
Information Technology Fund |
284,601 |
Facilities Management Fund |
78,861 |
Fleet Services Fund |
84,092 |
Customer Service Fund |
198,051 |
Hotel/Motel Tax Fund |
20,160 |
Housing Assistance Fund |
36,540 |
HOME Fund |
1,781 |
Community Development Block Grant Fund |
11,184 |
CASA Fund |
1,660 |
Fair Housing Fund |
2,541 |
Infrastructure Repair & Replacement Fund |
240,813 |
Culture & Recreation Grant |
2,655 |
Public Safety Grant Fund |
3,025 |
Community Development Rehab Fund |
8,020 |
Downtown TIF Fund |
5,587 |
Total |
$7,809,214 |
(2) General Fund
(a) Library - Walmart Grant
The Library has received a $5,000 grant from Walmart for the purchase of makerspace equipment at the West Branch Library.
Budget Amendment No. 1 proposes to increase the General Fund's FY 2024-25 operating appropriation by $5,000 for the makerspace equipment. Funding for this request will come from grant funds, recognized as a $5,000 increase in revenue in the General Fund.
(b) Environmental Compliance - Disposal of Hazardous Materials
Environmental Compliance requests $6,600 to dispose of hazardous materials stored at the Warehouse. The materials are from various City departments and are not able to be disposed of at the Landfill.
Budget Amendment No. 1 proposes to increase the General Fund's FY 2024-25 operating appropriation by $6,600 for the disposal of hazardous materials. Funding for this request will come from excess, one-time fund balance reserves in the General Fund.
(c) Environmental Compliance - Encampment Clean-up and PPE Supplies
Environmental Compliance requests $34,715 for PPE materials, cleaning supplies, and contracted labor for the clean-up of encampments.
Budget Amendment No. 1 proposes to increase the General Fund's FY 2024-25 operating appropriation by $34,715 for encampment clean-up. Funding for this request will come from excess, one-time fund balance reserves in the General Fund.
(d) Special Events - Cinco de Mayo
Special Events requests $15,000 in additional funding to produce the Cinco de Mayo event. The funding will provide additional elements to the celebration.
Budget Amendment No. 1 proposes to increase the General Fund's FY 2024-25 operating appropriation by $15,000 for the event. Funding for this request will come from excess, one-time fund balance reserves in the General Fund.
(e) Special Events - Hand Dolly
Special Events requests $5,900 in additional funding to purchase a hand dolly for use in the event materials storage areas in the Armory building. The dolly will allow for the safe and efficient access to materials stored on high shelves in the facility.
Budget Amendment No. 1 proposes to increase the Recreation Performance Fund's FY 2024-25 operating appropriation by $5,900 for the purchase of a hand dolly. Funding for this request will come from excess, one-time fund balance reserves in the Recreation Performance Fund.
(f) Parks - Mowing Contracts
Parks requests $65,100 in additional funding to meet the increase in the costs of mowing contracts. In 2024, Parks and Recreation identified 100% of the project cost. However, the contract renewal from the vendor requested a 3% to 5% increase due to inflationary pressures.
Budget Amendment No. 1 proposes to increase the General Fund's FY 2024-25 operating appropriation by $65,100 for the increase in cost. Funding for this request will come from excess, one-time fund balance reserves in the General Fund.
(g) Animal Services - Two (2) Temporary Veterinary Technician Positions
Animal Services requests $48,858 for the addition of one (1) full-time Veterinary Technician position. The new Technician is required to handle increased surgeries and other medical services as the number of intakes and surrenders to the Shelter continues to grow.
Budget Amendment No. 1 proposes to increase the General Fund's FY 2024-25 operating appropriation by $48,858 for the new full-time Veterinary Technician. Funding for this request will come from ongoing revenue sources in the General Fund.
(3) Other Funds
(a) Hotel/Motel Tax Fund - Hotel Feasibility Study
Visit Garland requests $50,000 for a hotel feasibility study to assess the viability of a proposed hotel project by evaluating market demand, financial projections, competitive landscape, potential risks, and return on investment (ROI). The study will help minimize financial risks, optimize resource allocation, and provide key insights for stakeholders, ensuring the project aligns with market needs and trends.
Budget Amendment No. 1 proposes to increase the Hotel/Motel Tax Fund's FY 2024-25 operating appropriation by $50,000 to assess the feasibility of a proposed hotel project. Funding for this request will come from excess, one-time fund balance reserves in the Hotel/Motel Tax Fund.
(b) TIF #1 Fund - Downtown Development Office Redevelopment Plan
The Downtown Development Office requests $250,000 to complete a redevelopment implementation plan. The plan will work in tandem with a previously approved infrastructure study to streamline Downtown Garland's vision, provide urban design standards, direct development in the District, and protect the Historic District designation.
Budget Amendment No. 1 proposes to increase the TIF #1 Fund's FY 2024-25 operating appropriation by $250,000 for the completion of a redevelopment implementation plan. Funding for this request will come from excess, one-time fund balance reserves in the TIF #1 Fund.
(c) Narcotic Seizure Fund - SWAT Rifles and Explosive Ordinance Disposal (EOD) Technician Bomb Suit
Police requests $50,000 to purchase replacement SWAT rifles and an Explosive Ordinance Disposal Technician Bomb Suit in the Narcotic Seizure Fund. The purchase of SWAT rifles will replace aging rifles used by the SWAT Precision Marksmen. The Explosive Ordinance Disposal Technician Bomb Suit will be worn by a certified EOD Technician during training and callouts and will safeguard against the effects of explosions, such as pressure waves and fragmentation.
Budget Amendment No. 1 proposes to increase the Narcotic Seizure Fund's FY 2024-25 operating appropriation by $50,000 for the purchase of the SWAT rifles and bomb suit. Funding for this request will come from excess, one-time fund balance reserves in the Narcotic Seizure Fund.
(d) Sanitation Fund - Commercial Compactor
Sanitation requests $30,053 for the purchase of a commercial compactor to be rented and utilized by commercial customers.
Budget Amendment No. 1 proposes to increase the Sanitation Fund's FY 2024-25 operating appropriation by $30,053 to perform the purchase of a commercial compactor. Funding for this request will come from revenue generated through commercial customer contracts in the Sanitation Fund.
(e) Stormwater Management Fund - Transfer to Flood Detection Devices and Automated Gates Stormwater Capital Project
At the February 3, 2025, Regular Session, Council approved the 2025 CIP which included a transfer from the Stormwater Management Fund of $400,000 to the Flood Detection Devices and Automated Gates CIP project.
Budget Amendment No. 1 proposes to increase the Stormwater Management Fund's FY 2024-25 operating appropriation by $400,000 to complete the Flood Detection Devices and Automated Gates project. Funding for this request will come from excess, one-time fund balance reserves in the Stormwater Management Fund.
(f) Information Technology Fund - Dillon Morgan Consulting for Process Improvements
At the December 10, 2024, Regular Session, Council approved a $1.2 million contract to continue work with the Dillon Morgan Consulting (DMC) firm on process improvements throughout the City.
Budget Amendment No. 1 proposes to increase the Information Technology Fund's FY 2024-25 operating appropriation by $1.2 million to complete the process improvements. Funding for this request will come from one-time transfers from the General Fund, Electric Utility Fund, Water Utility Fund, Wastewater Utility Fund, Sanitation Fund, Stormwater Management Fund, Group Health Insurance Fund, Self Insurance Fund, Information Technology Fund, Facilities Management Fund, Fleet Services Fund, and Customer Service Fund in the FY 2024-25 Revised Budget.
(g) Information Technology Fund - Service Contract Costs for Council Automation, Envisio, and Salesforce Customer Service Portal
Information Technology requests $82,333 for service contract expenses associated with Council meeting technology improvements, the implementation of Envisio as a strategic planning software, and the creation of a Customer Service portal within Salesforce to allow access to departmental data.
Budget Amendment No. 1 proposes to increase the Information Technology Fund's FY 2024-25 operating appropriation by $82,333 for these software licenses. Funding for this request will come from increased ongoing transfers from various funds in the Information Technology Fund.
(h) Information Technology Project Fund - Project Costs for Bar Coding Software for Cityworks, Envisio, and Workday Extend
The Information Technology Project Fund requests $296,344 for the implementation of three new projects: Bar Coding Software for Cityworks to support the Garland Water Utilities warehouse; Envisio for strategic planning; and Workday Extend for enhanced business process functionality in the Workday Finance system.
Budget Amendment No. 1 proposes to increase the Information Technology Project Fund's FY 2024-25 operating appropriation by $296,344 for the implementation of these software. Funding for this request will come from a combination of interest earnings and excess, one-time fund balance reserves generated through project savings in the FY 2024-25 Revised Budget.
(i) Water Utility Fund - Message Board Replacement
Water requests $20,000 for the replacement of a message board that was hit by a third-party driver and damaged beyond repair. $13,650 in recoveries were received from the third-party driver.
Budget Amendment No. 1 proposes to increase the Water Utility Fund's FY 2024-25 operating appropriation by $20,000 for the replacement message board. Funding for this request will come from excess, one-time fund balance reserves as well as recoveries from the third-party driver.
(j) Fleet Services Fund - Additional Samsara GPS & Camera Units
Fleet Services requests $21,000 to purchase additional GPS and dual-facing camera units for the remaining Sanitation collection vehicles and future reserve units. The integration of dual-facing cameras and GPS technology into collection vehicles has proven instrumental in enhancing efficiency and accountability in field operations. These tools enable the management team to review area maps daily, ensuring complete coverage of all streets within assigned collection areas. The cameras also document missed set-outs by employees and late set-outs by customers, providing valuable data for performance monitoring and service improvements. Since the initial implementation of this technology, reported missed collections have decreased by nearly 90%, demonstrating its significant impact on operational effectiveness.
Budget Amendment No. 1 proposes to increase the Fleet Services Fund's FY 2024-25 operating appropriation by $21,000 for the additional GPS and camera units. Funding for this request will come from changes to the Fleet Service support allocations as a part of the FY 2024-25 Revised Budget.
(k) Recreation Performance Fund - Improvements for Recreation Centers
Recreation Performance requests $37,000 for interior improvements for the Hollabaugh and Bradfield Recreation Centers. Hollabaugh Center is in need of $22,000 for manual shades in the new multi-purpose room to minimize glare and heat from the sun. Additionally, the Bradfield Recreation Center is in need of $15,000 for chair replacement that is used for programs, camps, and reservations.
Budget Amendment No. 1 proposes to increase the Recreation Performance Fund's FY 2024-25 operating appropriation by $37,000 for the shade installation and chair replacement. Funding for this request will come from excess, one-time fund balance reserves.
(l) Electric Utility Fund - Production Operations
Electric requests $940,000 to support unexpected maintenance activities and additional support services for GP&L Production Operations.
Budget Amendment No. 1 proposes to increase the Electric Utility Fund's FY 2024-25 operating appropriation by $940,000 for the maintenance activities and support services. Funding for this request will come from excess, one-time fund balance reserves.
(m) Infrastructure Repair & Replacement Fund - Pleasant Valley Road Improvements
Streets requests $1.5 million for improvements on Pleasant Valley Road and Elm Grove Road.
Budget Amendment No. 1 proposes to increase the Infrastructure Repair & Replacement Fund FY 2024-25 operating appropriation by $1.5 million for improvements on Pleasant Valley Road and Elm Grove Road. Funding for this request will come from short-term tax note proceeds.
Financial Considerations
Projects continued and outstanding Purchase Orders carried forward were fully funded in the FY 2023-24 Budget, and the funds required to cover these expenditures remain within each fund's respective fund balance. As a result, there is no financial impact from approval of these items. The additional expenses will be funded out of excess fund balance reserves in each respective fund as well as additional revenue.
Attachment A outlines all Open Encumbrances by Fund being rolled forward greater than $25,000.
Attachment B outlines the Proposed Amendment by Fund, showing the combined impact of the amendment and encumbrance roll forward as proposed.
|