Laserfiche WebLink
CITY OF ARDEN HILLS, MINNESOTA 2025 BUDGET <br />Function: General Government Fund # 101 <br />Activity: TCAAP Activity # 41600 <br />Activity Scope <br />This department was established to account for revenue and expenditure activity related to the City's <br />comprehensive re -use planning at the Twin Cities Army Ammunition Plant (TCAAP) site. <br />Objectives <br />1. Coordination of TCAAP redevelopment planning activities while continuing to meet the needs of the City of <br />Arden Hills. <br />2. Work with Ramsey County through the Joint Development Authority (JDA). <br />Issues <br />1. Economic conditions. <br />2. Coordinating with multiple entities/players. <br />Budget Commentary <br />Ramsey County purchased the property and established a Joint Development Authority (JDA) with the City. <br />Placeholders for consultant costs have been included, and staff time has been allocated for City Administration, <br />Community Development, and Public Works as they act as the City's support staff to this Authority. The 2025 <br />budget shows an increase of 4.7%. <br />2022 <br />2023 <br />2024 <br />2025 <br />Budget Summary <br />ACTUAL <br />ACTUAL <br />BUDGET <br />BUDGET <br />Personnel Services <br />$ 37,020 <br />$ 39,431 <br />$ 43,900 <br />$ 51,180 <br />Commodities <br />- <br />- <br />- <br />- <br />Contractual Services <br />10,797 <br />38,226 <br />71,000 <br />70,000 <br />Total <br />$ 47,817 <br />$ 77,657 <br />$ 114,900 <br />$ 121,180 <br />Percent Change <br />62.4% <br />48.0% <br />5.5% <br />Full -Time Equivalent positions <br />0.23 <br />0.23 <br />0.25 <br />0.27 <br />Expenditures by Classification <br />■ Personnel Services <br />o Commodities <br />42% <br />13Contractual Services <br />58% <br />