4-28-2025
City Council Conference Meeting
April 28, 2025
5:30 PM
Fridley City Hall, 7071 University Avenue N.E.
Agenda
Agenda
1.Zoning Code Recodification Process Update
2.2026 Budget Outlook & Objectives
3.Finance Update March 2025 Year-to-Date
Accessibility Notice:
If you need free interpretation or translation assistance, please contact City staff.
Si necesita ayuda de interpretación o traducción gratis, comuníquese con el personal de la ciudad.
Yog tias koj xav tau kev pab txhais lus los sis txhais ntaub ntawv dawb, ces thov tiv tauj rau Lub Nroog cov
neeg ua hauj lwm.
Haddii aad u baahan tahay tarjumaad bilaash ah ama kaalmo tarjumaad, fadlan la xiriir shaqaalaha
Magaalada.
Upon request, accommodation will be provided to allow individuals with disabilities to participate in any City of
Fridley services, programs or activities. Hearing impaired persons who need an interpreter or other persons who
require auxiliary aids should contact CityClerk@FridleyMN.govor (763) 572-3450.
1
Jufn!2/
AGENDA REPORT
Meeting Date:April 28, 2025 Meeting Type:City CouncilConference Meeting
Submitted By:Scott Hickok, Community Development Director
Stacy Stromberg, Planning Manager
Nancy Abts, Associate Planner
Title
Zoning Code Recodification Process Update
Background
Planning staffalongwith the help of HKGi, a local planning consultingfirm,started the recodification
process for the zoning code with a kickoffmeeting with the Council and the Planning Commission
(Commission)in February 2024. We held workshops with the Planning Commission in April, June and
September and then held a wrap up meeting with the City Council(Council)and Commission in
November.
Since November, staff and the consultant worked on the final draft, reducing the 400-pagedocument
to 244. The draft has since been reviewed by the City Attorney and the City Clerk. A public hearing was
held before the Planning Commission on April 16, 2025, with a unanimous recommendation of approval.
Prior to the May 12, 2025, public hearing before the Council, staff will review the document with the
Council and answer any questions. The key changes and new content are outlined in the attached
document.
The full copy of the Zoning Code that was approved by the Planning Commission can be viewed in their
https://www.fridleymn.gov/Your-Government/City-Council-
th
Commissions/Agenda-Center. The Council will receive a full copy of the document in their May 12
meetingpacket.
Focus on Fridley Strategic Alignment
X Vibrant Neighborhoods &Places X Community Identity &Relationship Building
X Financial Stability & Commercial Prosperity X Public Safety & Environmental Stewardship
X Organizational Excellence
Attachments and Other Resources
Outline with key changes and new content
Vision Statement
We believe Fridley will be a safe, vibrant, friendly and stable home for families and businesses.
2
Jufn!2/
3
Jufn!2/
4
Jufn!2/
5
Jufn!2/
6
Jufn!2/
7
Jufn!2/
8
Jufn!2/
9
Jufn!3/
AGENDA REPORT
Meeting Date:April 28, 2025 Meeting Type:City Council Conference Meeting
Submitted By:Joe Starks, Finance Director/City Treasurer
Title
2026Budget Outlook & Objectives
Background
Finance Staff andCityCouncil(Council)will have their first discussion related to the 2026Budget. Items
to be discussed include the State and Federal outlook and projections, considerations and assumptions
to be used for the 2026Budget and any objectives and guidance the Council deems important as the
budget is developed. Key dates in the 2026Budget process will also be highlighted.
Focus on Fridley Strategic Alignment
Vibrant Neighborhoods &PlacesCommunity Identity &Relationship Building
X Financial Stability & Commercial ProsperityPublic Safety & Environmental Stewardship
X Organizational Excellence
Attachments and Other Resources
Budget Presentation
Vision Statement
We believe Fridley will be a safe, vibrant, friendly and stable home for families and businesses.
10
Jufn!3/
OUTLOOK AND OBJECTIVES
2026 BUDGET
APRIL 28, 2025
11
Jufn!3/
OVERVIEW
¤2024 General Fund Budget Performance & 2025 Budget
¤Budget Planning Projections for 2026 Budget
¤LongÏTerm Financial Plan
¤Economic Expectations
¤Impacts on 2026 Budget
¤Property Tax Levy ÏTrend & Potential Levy Impacts for 2026
¤Next Steps and Other Considerations, Objectives, Guidance
Ћ
12
Jufn!3/
GENERAL FUND
2024 BUDGETPERFORMANCE(U NAUDITED) & 2025
ADOPTEDBUDGET
Ќ
13
Jufn!3/
GENERAL FUND, REVENUES
¤For Fiscal Year 2024, actual revenues were over budget by approximately
$432,900
¤Largely due to investment earnings, intergovernmental aid and reimbursements
Ѝ
14
Jufn!3/
GENERAL FUND, EXPENDITURES
¤For Fiscal Year 2023, actual expenditures were below budget by
approximately $656,200.
¤Largely due to savings in contractual/professional services and
unfilled/vacant positions
Ў
15
Jufn!3/
GENERAL FUND, BALANCE HISTORY
General Fund Balance History, 2015-2024
$16,000,000
$14,000,000
$12,000,000
$10,000,000
$8,000,000
$6,000,000
$4,000,000
$2,000,000
$-
2015201620172018201920202021202220232024
Working Capital 35%Working Capital 50%Fund Balance
Џ
16
Jufn!3/
LONGÏTERM
FINANCIAL PLAN
2026 B UDGET
А
17
Jufn!3/
FRIDLEYÔS FINANCIAL STRENGTH
¤Aa2 credit rating
¤Strong Financial Position (healthy fund balance and cash balance)
¤Strong financial policies & practices
¤Conservative budgetary approach
¤Multi-year operating and capital budget forecasting
¤Clean Financial Audit
¤City Awards
¤Certificate of Achievement for Excellence in Financial Reporting
¤Popular Annual Financial Reporting Award
¤Distinguished Budget Presentation Award
Б
18
Jufn!3/
LONGÏTERM FINANCIAL PLAN
¤Consistent with the Vision Statement and Organizational Values of
the City, the Planning 2026 Budget seeks to provide excellent public
services at a fiscally responsible cost
¤Under this general goal, the City relies upon a series of guidelines to
inform the development of the annual budget:
¤Stabilize ongoing revenues and expenditures, and minimize/eliminate
unanticipated variances
¤Maintain structural balance and appropriate cash/fund balance levels
¤Make best use of existing City resources
¤Set the levy in conjunction with long-term plans to mitigate Ñpeaks and
valleysÒ and Ñpushing it down the roadÒ
¤Provide accountability and trans
¤Conservative budgetary approach
В
19
Jufn!3/
ECONOMIC EXPECTATIONS
¤State Forecast
¤The StateÔs projected budget surplus for FY 2026-27 is currently $456
million, down from $3.7 billion at this time last year and $17.5 billion the
year before
¤Projected shortfall for FY 2028-29 just short of $6 billion
¤Local Government Aid
¤2025 certified at $265 increase, after $327,209 increase in 2024
¤LGA is certified for 2026 around August 1, 2025
¤Start budget development with assumption of $0 change
ЊЉ
20
Jufn!3/
LOCAL GOVERNMENT AID
Local Government Aid Allocation, 2022Ï2029
$2,500,000
$2,000,000
$1,500,000
$1,000,000
$500,000
$-
2022202320242025B2026F2027F2028F2029F
General Fund Capital Project Funds
ЊЊ
21
Jufn!3/
ECONOMIC EXPECTATIONS
¤Federal Forecast
¤Current federal funds rate at range of 4.25% to 4.50%
¤5.25% to 5.50% at this time last year
o Federal Open Market Committee (FOMC) will meet in May and have
signaled it may be too early to cut interest rates in context of high
economic uncertainty.
o Waiting for great clarity and economic data (impact of tariffs)
o Rate cut in June could be probable
Inflation
¤CPI rose at an annual rate of 2.4% in March
o 3.5% at this time last year, down from 5.0% earlier in the year last year
and down from 40-year high of 9.1% in June 2022
ЊЋ
22
Jufn!3/
IMPACTS ON 2026 BUDGET
¤Personnel Services
¤Planned progression through the CityÔs compensation plan and market adjustments/reclassifications
¤Impact of Public Safety labor agreements
¤Health Insurance
¤2025 included a negotiated increase (as part of 0% increase for 2024)
¤2026 increase was not negotiated and is TBD
¤MN Paid Family Leave
¤0.44% to 0.88% of wages
¤2 Elections (0 in 2025)
¤Utility Funds Ïno ARPA funds to fund capital projects going forward
¤Metropolitan Council Environmental Services (MCES) Fee ÏSanitary Sewer
¤Locke Water Treatment Plant Upgrade ÏWater, potential $3 mil. grant and $3.6 mil. low-interest loan
from PFA
¤Drinking Water Regulations ÏLead/Copper Rule, PFAS and other contaminant standard changes
¤Liquor Store Ïimpact of cannabis on liquor sales
¤Cable Franchise Fees Ïdecline in cable/increase in streaming
ЊЌ
23
Jufn!3/
IMPACTS ON 2026 BUDGET
th
¤57Avenue Bridge Funding (City cost share) Ï2026 and beyond
¤TBD based on remainder of funding after ÑthawingÒ of federal grant and
other sources sought.
¤Streets Funding (City cost share) Ï2026 and beyond
th
¤44Avenue
¤Trunk Highway 65 south of I-694
¤Trunk Highway 47 (University Avenue) corridor
¤Mississippi Street
¤Central Avenue
¤I-694 corridor
¤Impact of Tariffs on Capital Expenditures/Projects Ïmuch uncertainty could be a
cost to the City
ЊЍ
24
Jufn!3/
NET TAX CAPACITY BY PROPERTY CLASS
Net Tax Capacity by Classification ÏNet Tax Capacity by Classification Ï
Net Tax Capacity by Classification ÏPayable
Payable 2024Payable 2025
2026
2%
2%
17%
1%
15%
18%
35%
32%
38%
47%
48%
46%
Residential Homestead
Residential Homestead
Residential Homestead
Commercial/Industrial
Commercial/Industrial
Commercial/Industrial
Railroad/Public Utility
Railroad/Public Utility
Railroad/Public Utility
Residential, Non-Homestead
Residential, Non-Homestead
Residential, Non-Homestead
Property Taxes Payable for 2024
Property Taxes Payable for 2026
Property Taxes Payable for 2025
Median Value Homestead: $284,700
Median Value Homestead: $296,700
Median Value Homestead: $288,900
ğǣ ĬğƭĻΉĬǒƩķĻƓ ƭŷźŅƷ ŅƩƚƒ /ΉL ğƓķ wĻƭźķĻƓƷźğƌͲ bƚƓΏ
IƚƒĻƭƷĻğķ Ʒƚ wĻƭźķĻƓƷźğƌ IƚƒĻƭƷĻğķ
ЊЎ
25
Jufn!3/
PROPERTY TAX LEVY
2026 B UDGET
ЊЏ
26
Jufn!3/
PROPERTY TAX LEVY TREND
Property Tax Levy %, 2016-2025
18.00%
16.00%
14.00%
12.00%
10.00%
8.00%
6.00%
4.00%
2.00%
0.00%
2016201720182019202020212022202320242025
ЊА
27
Jufn!3/
POTENTIAL TAX LEVY IMPACTS FOR 2026
¤0% General Fund Tax Levy Increase
o$40 approximate annual property tax increase for median value homeowner
Tax base/burden shift from Commercial/Industrial and Multi-family/Apartments to Residential Homestead
¤3% General Fund Tax Levy Increase
o$483,000 additional revenue
o$75 approximate annual property tax increase for median value homeowner
¤5% General Fund Tax Levy Increase
o$804,900 additional revenue
o$95 approximate annual property tax increase for median value homeowner
¤8% General Fund Tax Levy Increase
o$1,287,800 additional revenue
o$125 approximate annual property tax increase for median value homeowner
*** These numbers are very preliminary and approximate and based on very preliminary EMV valuation data. 1st
PRISM data from Department of Revenue released August/September. Tax Capacity is based on gross tax capacity, tax
increment and fiscal disparities data, which are not available yet and/or finalized yet ***
ЊБ
28
Jufn!3/
NEXT STEPS AND
OTHER CONSIDERATIONS
2026 B UDGET
ЊВ
29
Jufn!3/
PROPOSED 2026 BUDGET CALENDAR
April 28Discuss outlooks and objectives with the City Council
July 14Discuss Proposed 2026Ï2030 CIP with City Council
August 11Discuss CIP and Property Tax Levy with City Council
August 26Discuss Property Tax Levy with City Council
September 8Discuss Proposed 2026 Budget and Property Tax Levy with City
Council
September 22Adopt the Proposed 2026 Budget and Property Tax Levy
Discuss Proposed 2026 Budget and Utility Rates with Council
September 22Adopt Final Housing and Redevelopment Authority Property
Tax Levy
ЋЉ
30
Jufn!3/
CITY COUNCIL CONSIDERATIONS
¤Based on the current economic conditions and the needs of the
organization, what changes, if any, should the City consider in
budget development process?
¤Are there any other budget questions or priorities the City Council
would like to consider?
ЋЊ
31
Jufn!3/
THANK YOU! QUESTIONS?
ЋЋ
32
Jufn!4/
AGENDA REPORT
Meeting Date:April 28, 2025 Meeting Type:City Council Conference Meeting
Submitted By:Joe Starks, Finance Director/City Treasurer
Title
Finance Update March 2025Year-to-Date
Background
A year-to-date financial update will be providedby the Finance Department.
Focus on Fridley Strategic Alignment
Vibrant Neighborhoods &PlacesCommunity Identity &Relationship Building
X Financial Stability & Commercial ProsperityPublic Safety & Environmental Stewardship
X Organizational Excellence
Attachments and Other Resources
March 2025YTD Financial Update
March 2025YTD Liquor Store Income Statement
March 2025 Investment Summary
Vision Statement
We believe Fridley will be a safe, vibrant, friendly and stable home for families and businesses.
33
Jufn!4/
For the fiscal period ending 3/31/2025
% of Year Remaining: 75%
Revenues 2025 Current Budget2025 YTD Actual2025 Balance% RemainingNote2024 YTD Actual25 vs. 24 YTD
General Fund$ 24,293,300$ 1,400,904$ 22,892,39694%A$ 1,247,661$ 153,243
Cable TV Fund$ 260,000$ (9,482)$ 269,482104%B$ 2,625 $ (12,107)
Solid Waste Abatement$ 578,500$ 112,491 $ 466,00981%C$ 104,030$ 8,461
Police Activity Fund$ 226,000$ 13,003 $ 212,99794%$ 6,580 $ 6,423
SNC Fund$ 810,500$ 122,142$ 688,35885%A$ 128,125$ (5,983)
Water Utility Fund$ 8,211,200$ 36,558 $ 8,174,642100%C$ 320,820$ (284,262)
Sewer Utility Fund$ 7,941,500$ 611,625$ 7,329,87592%C$ 654,135$ (42,510)
Storm Water Utility Fund$ 3,940,400$ (183,096)$ 4,123,496105%C$ 120,734$ (303,830)
Liquor Fund$ 6,422,400$ 1,275,050$ 5,147,35080%$ 1,365,873$ (90,823)
TOTAL REVENUES$ 52,683,800$ 3,379,195$ 49,304,60594%$ 3,950,583$ (571,388)
Expenditures 2025 Current Budget2025 YTD Actual2025 Balance% RemainingNote2024 YTD Actual25 vs. 24 YTD
General Fund$ 24,293,300$ 5,151,000$ 19,142,30079%$ 4,761,825$ 389,175
Cable TV Fund$ 442,900$ 63,930 $ 378,97086%$ 116,706$ (52,776)
Solid Waste Abatement$ 566,200$ 88,640 $ 477,56084%$ 70,212$ 18,428
Police Activity Fund$ 228,200$ 44,901 $ 183,29980%$ 41,626$ 3,275
SNC Fund$ 794,100$ 158,144$ 635,95680%$ 147,105$ 11,039
Water Utility Fund$ 10,694,000$ 867,586 $ 9,826,41492%$ 895,368$ (27,782)
Sewer Utility Fund$ 9,071,800$ 2,277,095$ 6,794,70575%$ 2,355,876$ (78,781)
Storm Water Utility Fund$ 4,629,600$ 334,869 $ 4,294,73193%$ 309,618$ 25,251
Liquor Fund$ 6,496,000$ 1,322,249$ 5,173,75180%$ 1,402,260$ (80,011)
TOTAL EXPENDITURES$ 57,216,100$ 10,308,414$ 46,907,68682%$ 10,100,596$ 207,818
GENERAL FUND
GF Revenue Types 2025 Current Budget2025 YTD Actual2025 Balance% RemainingNote2024 YTD Actual25 vs. 24 YTD
Taxes$ 16,118,300$ -$ 16,118,300100%A$ -$ -
Special Assessments$ 60,000$ -$ 60,000100%A$ -$ -
Licenses and Permits$ 1,177,600$ 239,569 $ 938,03180%D$ 126,711$ 112,858
Intergovernmental$ 2,784,500$ 384,062 $ 2,400,43886%E$ 263,741$ 120,321
Charges for Services$ 3,069,900$ 686,395 $ 2,383,50578%$ 655,118$ 31,277
Fines and Forfeitures$ 152,000$ 42,235 $ 109,76572%$ 29,275$ 12,960
Miscellaneous$ 364,100$ (86,982)$ 451,082124%F$ 37,191$ (124,173)
Other Financing Sources$ 566,900$ 135,625 $ 431,27576%$ 135,625$ -
TOTAL GF REVENUES$ 24,293,300$ 1,400,904$ 22,892,39694%$ 1,247,661$ 153,243
34
Jufn!4/
GF Dept. Expenditures 2025 Current Budget2025 YTD Actual2025 Balance% RemainingNote2024 YTD Actual25 vs. 24 YTD
Legislative$ 208,400$ 77,551 $ 130,84963%$ 37,107$ 40,444
City Management$ 2,140,300$ 422,095 $ 1,718,20580%$ 443,757$ (21,662)
Finance$ 2,030,100$ 444,151 $ 1,585,94978%$ 388,421$ 55,730
Public Safety$ 11,961,400$ 2,627,835$ 9,333,56578%$ 2,435,487$ 192,348
Public Works$ 5,138,500$ 1,033,742$ 4,104,75880%$ 923,054$ 110,688
Parks & Recreation$ 1,009,000$ 180,283 $ 828,71782%$ 180,745$ (462)
Community Development$ 1,805,600$ 365,343 $ 1,440,25780%$ 353,254$ 12,089
TOTAL GF EXPENDITURES$ 24,293,300$ 5,151,000$ 19,142,30079%$ 4,761,825$ 389,175
Notes:
A - 1st half property tax settlement will be received in June, 2nd half in December and short settlement in January.
B - Cable franchise fee payments are received quarterly.
C - Timing of quarterly utility bills and receipt of corresponding payments.
D - See building permit trend below.
E - 1st installment of State Aid and Local Government Aid received in July, 2nd in December. Police aid and fire aid (pass through) received in October.
F - Investment income allocated at year-end, based on average cash balances, as part of year-end process.
Negative amount is reversal of year-end unrealized gain/market value book entry.
Building Permit Activity
Year# of PermitsValuation
2023 YTD 562 $ 6,226,445
2024 YTD 504 $ 4,599,558
2025 YTD 538 $ 13,321,936
35
Jufn!4/
Liquor Store #1 - Fridley MarketMarch 2025 YTD
Category202320242025
Sales 1,150,866 1,130,818 1,066,474
Cost of Sales 816,727 803,932 749,928
Gross Profit ($) 334,139 326,886 316,546
Gross Profit (%)29.03%28.91%29.68%
Operating Expenses 265,807 275,274 278,214
51,612 38,333
Income/Loss 68,332
Nonoperating Revenues 49,485 3,018 (12,028)
Nonoperating Expenses - - -
Net Profit/Loss117,81754,63026,305
Transfer 69,625 82,125 82,125
Liquor Store #2 - Hwy. 65March 2025 YTD
Category202320242025
Sales 238,573 232,037 220,630
Cost of Sales 180,893 177,945 162,869
Gross Profit ($) 57,680 54,092 57,761
Gross Profit (%)24.18%23.31%26.18%
Operating Expenses 42,853 43,487 44,114
Income/Loss 14,827 10,605 13,647
Nonoperating Revenues - - -
Nonoperating Expenses - - -
Net Profit/Loss 14,827 10,605 13,647
Transfer 15,000 15,000 15,000
Liquor Stores - CombinedMarch 2025 YTD
Category202320242025
Sales 1,389,439 1,362,855 1,287,104
Cost of Sales 997,620 981,877 912,796
Gross Profit ($) 391,819 380,978 374,307
Gross Profit (%)28.20%27.95%29.08%
Operating Expenses 308,660 318,761 322,327
Income/Loss 83,159 62,217 51,980
Nonoperating Revenues 49,485 3,018 (12,028)
Nonoperating Expenses - - -
Net Profit/Loss 132,644 65,235 39,952
Transfer 84,625 97,125 97,125
36
Jufn!4/
37
Jufn!4/
38
Jufn!4/
39