Revenue Manual December 2017

Similar documents
Falcon Highlands Metropolitan District Financial Statement Variances March 31, 2018

DESCRIPTIONS OF BUDGET TERMS

Falcon Highlands Metropolitan District Financial Statement Variances April 30, 2018

CITY OF LANCASTER FISCAL BUDGET REVENUE SOURCES

Where the Money Comes From

Falcon Highlands Metropolitan District Financial Statement Variances June 30, 2018

Falcon Highlands Metropolitan District Financial Statement Variances November 30, 2017

CITY OF BREVARD

Indian River County 2030 Comprehensive Plan

CITY OF LANCASTER FISCAL BUDGET REVENUE SOURCES

OPERATING BUDGET - REVENUE CONTENTS

Q Internal Financial Report (Unaudited)

Chapter 4.12 LODGERS' TAX 1

State-Collected Local Taxes: Basis of Distribution

General Fund Revenue Summary

Budget Introduction Proposed Budget

New Mexico Department of Finance and Administration Local Government Division Property Valuation Estimate

CITY OF GOLDEN REVENUE MANUAL 2019 AND 2020

GENERAL FUND Revenues

REVENUE MANUAL PALM BEACH COUNTY Edition February 2018

CITY OF FLORA Flora, Illinois. ANNUAL FINANCIAL REPORT Year Ended April 30, 2015

City Services Appendix

Quarterly Budget Report

Chapter 14 MUNICIPALLY IMPOSED TAXES AND FEES

FINANCE & ECONOMIC DEVELOPMENT COMMITTEE MAY 4, :00 AM COUNCIL CHAMBERS

Capital Improvement Program Fund

Indian River County 2030 Comprehensive Plan

REVENUE ASSUMPTIONS. Actual Actual Adopted Revised Adopted TOTAL SOURCES BEGINNING FUND BALANCE $

Fiscal Year Proposed Annual Budget

NOW THEREFORE, BE IT RESOLVED

BUDGET FOOTNOTES GENERAL FUND REVENUES

DRAFT LEYDEN ROCK METROPOLITAN DISTRICT NO. 10 FINANCIAL STATEMENTS JUNE 30, 2017

City of Milton 4th Qtr Financial Report

Revenue Manual

North Pecos Water & Sanitation District. Rates, Charges, Fees and Penalties Effective January 1, 2015

Ad Valorem Taxes. Description of Revenue Source. Revenue Assumptions

Quarterly Budget Report

Proposition 101 Income, Vehicle, and Telecommunication Taxes and Fees

TOP SIX GENERAL FUND REVENUES

TOWNSHIP OF FAIRFIELD REPORT OF AUDIT FOR THE YEAR ENDED DECEMBER 31, 2014

GUIDE TO THE OPERATING BUDGET

UNIFORM CHART OF ACCOUNTS Sources of Revenue/Additions Page 1

Allocated Costs A method for allocating overhead time and other expenses to activities that provide direct services.

BOROUGH OF LEBANON COUNTY OF HUNTERDON REPORT OF AUDIT

CITY OF JAMESTOWN, NEW YORK TABLE OF CONTENTS. Independent Report of Auditor 1. Management s Discussion and Analysis 3. Statement of Net Assets 12

1 (b) Reconstruct and rehabilitate state highways to better maintain 2 them and prevent and avoid costly future repairs; 3 (c) Support local

Name. Basic Form Instructions

Re: Lanterns Fiscal Impact Analysis. Background. Analysis Process. June 7, Mr. Scott Carlson Carlson Land PO Box 247 East Lake CO 80614

Village of Oak Park, IL Department of Finance. Quarterly Finance and Performance Report 2016, 1st Quarter

LEYDEN ROCK METROPOLITAN DISTRICT NO. 10 FINANCIAL STATEMENTS JUNE 30, 2017

THE CITY OF FREDERICK

CHAPTER 23 OHIO'S LOCAL GOVERNMENT FUNDS

TOWN OF CARY OPERATING BUDGET ORDINANCE

Section 19 Revenues. Overview

Budget Terms and Concepts

DCED-CLGS-30 (9-09) Received by DCED: 06/30/ GLEN OSBORNE BORO, ALLEGHENY COUNTY

2017 MUNICIPAL ANNUAL AUDIT AND FINANCIAL REPORT

FY PROPOSED ANNUAL BUDGET

Lower Swatara Township General Fund Budget Budget ******************* 2010 Budget

TOWN OF SOUTH PALM BEACH, FLORIDA

FY 2016 FY 2017 FY 2017 FY 2018 Percent Ad Valorem Taxes

TOWNSHIP OF FAIRFIELD REPORT OF AUDIT FOR THE YEAR ENDED DECEMBER 31, 2015

FISCAL MEMORANDUM HB 534 SB 1221 HB 534 SB April 4, 2017

Public Money & Public Demands: Part I 4/11/

DEFINITION OF REVENUE SOURCES GENERAL FUND

CITY FUNDS & FUND ACCOUNTING TAB 19

APEX PARK AND RECREATION DISTRICT, COLORADO 2017 Budget

Table of Contents. Transmittal... i Introduction Executive Overview...1 Organization Chart...7. Community Profile...8. GFOA Budget Award...

FY 09/10 ADOPTED GENERAL FUND REVENUES $218,840,522

CITY OF ROSEBUD, TEXAS FINANCIAL STATEMENTS AS OF

BASIC FINANCIAL STATEMENTS

GENERAL FUND Revenues

CITY OF STURGIS, MICHIGAN FINANCIAL REPORT WITH SUPPLEMENTAL INFORMATION SEPTEMBER 30, 2017

2018 Five Year Financial Plan

THE CITY OF FREDERICK

Borough of South Toms River

BOROUGH OF ELMER SALEM COUNTY NEW JERSEY AUDIT REPORT FOR THE YEAR ENDED DECEMBER 31, 2013

2017 MUNICIPAL ANNUAL AUDIT AND FINANCIAL REPORT

TAX REFORM CODE OF PERSONAL INCOME TAX AND STRATEGIC DEVELOPMENT AREAS Act of Nov. 20, 2006, P.L. 1385, No. 151 Cl. 72

CITY OF STONE MOUNTAIN 875 Main Street Stone Mountain, Georgia ANNEXATION STUDY 2016

January Constitution of the State of Kansas Corporations Cities Power of Home Rule

FY 08/09 ADOPTED GENERAL FUND REVENUES $224,391,325

Accountant s Compilation Report

Taxes: This 2019 Budget holds property and income taxes for city services at their current rates.

Fiscal Year Mid-Year Budget Status Report

The Fiscal Impact of the Proposed City of Sharon Springs on Forsyth County, Georgia

Schedule of Ad Valorem Taxes and Required Millage. Summary of Total Budget

CITY OF RACINE. Racine, Wisconsin FINANCIAL STATEMENTS. December 31, 2003

2015 MUNICIPAL ANNUAL AUDIT AND FINANCIAL REPORT

A Look at Voter-Approval Requirements for Local Taxes

MANAGEMENT S DISCUSSION & ANALYSIS

2015 MUNICIPAL ANNUAL AUDIT AND FINANCIAL REPORT

BOROUGH OF NORTH ARLINGTON BERGEN COUNTY, NEW JERSEY FINANCIAL STATEMENTS - WITH SUPPLEMENTARY INFORMATION DECEMBER 31, 2013

AN ACT. Be it enacted by the General Assembly of the State of Ohio:

City of Placerville. Placerville, California. Basic Financial Statements And Independent Auditors Report

CITY OF GLENCOE, MINNESOTA FINANCIAL STATEMENTS AND SUPPLEMENTARY INFORMATION YEAR ENDED DECEMBER 31, 2008

2017 MUNICIPAL ANNUAL AUDIT AND FINANCIAL REPORT

Spring Garden Township Commonwealth of Pennsylvania's Municipal Annual Audit and Financial Report

Town of Wellington, Colorado. Financial Statements and Supplementary Information For the Year Ended December 31, 2017

LONG-TERM DEBT. Long-Term Debt Outstanding

Transcription:

Revenue Manual December 2017

City of Arvada Revenue Manual December 2017 Table of Contents Introduction...1 General Fund Revenues...3 Sales Tax (General Fund)...4 Auto Use Tax (General Fund)...5 Property Tax...6 Highway Users Trust Fund...7 Building Use Tax (General Fund)...8 General Use Tax (General Fund)...9 Specific Ownership Tax...10 Admissions Tax...11 Road & Bridge Tax...12 Cigarette Tax...13 Lodging Tax...14 Severance Tax & Federal Mineral Lease...15 Franchise Fees Power and Natural Gas Utility Service...16 Franchise Fees Telephone Service...17 Franchise Fees Cable Television...18 Peg Cable Fees...19 Building Permit Fees...20 Public Improvement Fees...21 Development Plan Inspection Fees...22 Building Plan Review Fees...23 Zoning & Subdivision Fees...24 Court Fines & Fees...25 Court Costs...26 Professional & Occupational Licenses...27 Miscellaneous Motor Vehicle Licenses...28 Passport Fees...29 Interfund Transfers...30 Investment Interest...31 Penalties/Interest/Adjustments...32 Audit Revenue (General Fund)...33 i

50/50 Concrete Replacement Program...34 Miscellaneous Recovered Costs...35 Police Tax Increment Funds...37 Sales Tax (PD Tax Increments)...38 Auto Use Tax (PD Tax Increments)...39 Building Use Tax (PD Tax Increments)...40 General Use Tax (PD Tax Increments)...41 Audit Revenue (PD Tax Increments)...42 Other Major Governmental Revenues...43 Conservation Trust Fund...44 Jefferson County Open Space Sales Tax...45 Adams County Transportation Sales Tax...46 Adams County Open Space Sales Tax...47 ii

INTRODUCTION The Department of Finance is pleased to present the 2017 Revenue Manual for the City of Arvada. This document is intended to provide City Council, staff, and the citizens a comprehensive look at major City governmental revenues. Enterprise revenues are beyond the current scope of this manual, but will be added in future revisions. While this document has been annually updated and reproduced for many years, both the format and data contained have been revised in order to make the manual a more useful tool in evaluating the City revenues. Information provided for each revenue source includes: Up to ten years of actual annual receipts Revised estimates for each year in the current biennial budget (2017 & ) Associated account numbers in, the City s financial information management system The current rate at which the revenue is assessed A brief description of the revenue The governmental entity responsible for collecting the revenue The enabling legislation providing for the assessment and collection of the revenue Special use restrictions on the revenue (if any) Current rationale behind the estimates on future collections 1

GENERAL FUND REVENUES A vast majority of Arvada s governmental revenues come in one of three types: Taxes Fees Intergovernmental Revenue From the largest source, sales tax, to among the smallest, such as lodging taxes, these revenues fuel most of the City s operating and capital needs. In general, tax revenues may be spent on any Arvada government operation, from street maintenance and new infrastructure to salaries, computers and paper clips. Most fees are collected to offset the costs of a particular service offered by the City. Examples include building permit and plan review fees imposed by Building Inspection to cover its operations, and development plan inspection fees imposed by the Department of Community Development for some of its work related to the Planning Commission, new developments and annexations. As for intergovernmental revenues, these are taxes and fees imposed by other jurisdictions, usually the state or a county. By law, the City is entitled to a portion of any revenues collected. The largest example is the Highway Users Trust Fund, by which the State distributes motor fuel excise taxes and certain license and registration fees. The breakout of revenue sources for the General Fund in 2016 was as follows: Franchise Fees 4.62% Highway Users Trust Fund 4.52% Interfund Transfers 3.91% Other Financing Sources 7.21% Building Permits 5.24% Property Tax 6.15% Building Use Tax 7.49% Auto Use Tax 7.89% Sales Tax 52.99% 3

$60,000,000 Sales Tax (General Fund) $50,000,000 $40,000,000 $30,000,000 $20,000,000 $10,000,000 01.500010.41301 & 26.1001.41301 3.00% A tax on all sales and services taxable in the City of Arvada, save for several enumerated exceptions at a rate set by the City of Arvada City of Arvada Arvada Code 98-61 et seq. None, save for the annual appropriation of 20% of sales tax revenue to the Capital Improvements Fund and/or Debt Service Funds per Arvada Code 98-101 Based on year-to-date figures for 2015 and continued growth consistent with past receipts for 2016 2007 $ 35,444,313 23.8% 2008 $ 35,945,909 1.4% 2009 $ 34,584,747-3.8% Percentage 2010 $ 34,776,789 0.6% of total 2016 2011 $ 35,852,374 3.1% General Fund 2012 $ 37,954,667 5.9% Revenue 2013 $ 40,205,021 5.9% 52.99% 2014 $ 43,211,511 7.5% 2015 $ 45,902,693 6.2% 2016 $ 48,111,672 4.8% 2017 $ 50,036,139 4.0% $ 51,532,219 3.0% The electors of Arvada approved the City's first sales tax (1.0%) in 1969. 4

$8,000,000 Auto Use Tax (General Fund) $7,000,000 $6,000,000 $5,000,000 $4,000,000 $3,000,000 $2,000,000 $1,000,000 01.500010.41304 3.00% A tax on all motor vehicles registered within the boundaries of the City of Arvada immediately subsequent to their sale at a rate set by the City of Arvada Jefferson and Adams Counties Arvada Code 98-61 et seq. None With several years of incredible growth since 2009, projections presume a "breather"; this runs consistent with presumptions for Specific Ownership Tax receipts 2007 $ 4,720,335 9.4% 2008 $ 4,298,598-8.9% 2009 $ 3,929,577-8.6% Percentage 2010 $ 3,981,079 1.3% of total 2016 2011 $ 4,340,794 9.0% General Fund 2012 $ 4,804,227 10.7% Revenue 2013 $ 5,379,579 12.0% 7.89% 2014 $ 5,982,520 11.2% 2015 $ 6,973,209 16.6% 2016 $ 7,162,405 2.7% 2017 $ 7,350,000 2.6% $ 6,982,500-5.0% Taxes are paid to the jurisdictions in which a motor vehicle is registered, not where it is sold. As such, Arvada's lack of a large car dealer is immaterial to the City's collection of these taxes. 5

$7,000,000 Property Tax $6,000,000 $5,000,000 $4,000,000 $3,000,000 $2,000,000 $1,000,000 01.500010.41101 4.31 Mills (0.431%) of assessed valuation A tax assessed against all real and business personal property, in the manner prescribed by state law, within the City of Arvada at a rate set by the City of Arvada Jefferson and Adams Counties CRS 39-10-101 et seq. None Presumes substantial increase based on preliminary valuations for 2015 tax year (paid in 2016) 2007 $ 4,383,304 6.0% 2008 $ 4,718,720 7.7% 2009 $ 4,770,519 1.1% Percentage 2010 $ 4,637,622-2.8% of total 2016 2011 $ 4,643,015 0.1% General Fund 2012 $ 4,500,376-3.1% Revenue 2013 $ 4,556,940 1.3% 6.15% 2014 $ 4,600,994 1.0% 2015 $ 4,668,082 1.5% 2016 $ 5,583,065 19.6% 2017 $ 5,644,426 1.1% $ 5,926,647 5.0% Arvada has one of the lowest mill levies in the Denver Metro region, at 4.31 mills. Arvada's mill levy last changed in 1993. 6

$4,500,000 Highway Users Trust Fund $4,000,000 $3,500,000 $3,000,000 $2,500,000 $2,000,000 $1,500,000 $1,000,000 $500,000 01.500010.43301 Based on state formula, with share based on weighted vehicle registration totals The City of Arvada receives monthly a statutorily-mandated share of revenues from the Colorado Highway Users Tax Fund, with Fund revenues including state-set excise taxes on motor fuel and certain vehicle license and registration fees Colorado Department of Local Affairs CRS 43-4-201 et seq. For the construction, engineering, reconstruction, maintenance, repair, equipment, improvement, and administration of the system of streets of Arvada or of any public highways located within Arvada Based on continued growth consistent with past receipts and roughly, though conservatively, consistent with State Legislative Council 2007 $ 3,258,738-2.8% 2008 $ 3,111,780-4.5% 2009 $ 3,340,063 7.3% Percentage 2010 $ 3,791,075 13.5% of total 2016 2011 $ 3,809,048 0.5% General Fund 2012 $ 3,818,142 0.2% Revenue 2013 $ 3,847,443 0.8% 4.52% 2014 $ 3,937,402 2.3% 2015 $ 4,077,593 3.6% 2016 $ 4,101,534 0.6% 2017 $ 4,180,145 1.9% $ 4,242,847 1.5% This revenue source has been relatively flat over the past five years as Coloradans have increased their use of alternative forms of transportation, offsetting the growth in population. 7

$8,000,000 Building Use Tax (General Fund) $7,000,000 $6,000,000 $5,000,000 $4,000,000 $3,000,000 $2,000,000 $1,000,000 01.500010.41305 3.00% on the permit valuation A tax paid for the issuance of a building permit at a rate set by the City of Arvada in lieu of taxes being assessed on materials used for construction purposes City of Arvada Arvada Code 98-61 et seq. & Arvada Code 98-84 et seq. None While recognizing that building activity will likely remain highly elevated in the years to come, 2016 figures presume a base level of construction activity consistent with past years 2007 $ 1,641,238-19.8% 2008 $ 1,527,375-6.9% 2009 $ 2,042,532 33.7% Percentage 2010 $ 1,732,770-15.2% of total 2016 2011 $ 1,780,442 2.8% General Fund 2012 $ 2,385,633 34.0% Revenue 2013 $ 2,884,866 20.9% 7.49% 2014 $ 4,431,197 53.6% 2015 $ 5,215,500 17.7% 2016 $ 6,799,066 30.4% 2017 $ 2,420,837-64.4% $ 2,430,360 0.4% The 2017-18 budget represents a base number that the City can rely upon through a ten-year model. 8

$1,800,000 General Use Tax (General Fund) $1,600,000 $1,400,000 $1,200,000 $1,000,000 $800,000 $600,000 $400,000 $200,000 01.500010.41303 3.00% A tax paid by a consumer for using, storing, distributing or otherwise consuming tangible personal property or taxable services within the boundaries of the City of Arvada at a rate set by the City of Arvada City of Arvada Arvada Code 98-61 et seq. None Based on continued growth consistent with past receipts 2007 $ 1,122,238-10.0% 2008 $ 1,467,655 30.8% 2009 $ 1,278,837-12.9% Percentage 2010 $ 1,374,997 7.5% of total 2016 2011 $ 1,511,848 10.0% General Fund 2012 $ 1,220,977-19.2% Revenue 2013 $ 1,554,343 27.3% 1.45% 2014 $ 1,533,818-1.3% 2015 $ 1,598,995 4.2% 2016 $ 1,312,887-17.9% 2017 $ 1,632,986 24.4% $ 1,665,646 2.0% General use tax receipts have a long history of volatility, due primarily to large percentages of total receipts being paid by a few large firms whose relevant activity fluxuates year to year. 9

$500,000 Specific Ownership Tax $450,000 $400,000 $350,000 $300,000 $250,000 $200,000 $150,000 $100,000 $50,000 01.500010.41201 From $3 to 2.10% of taxable value of a vehicle; share based on formula A tax based on the year of manufacture for a motor vehicle and the original taxable value (generally 85% of the manufacturer's suggested retail price (MSRP) for a car and 75% of MSRP for qualifying trucks) as defined by state statute, with rates falling as the vehicle ages Jefferson and Adams Counties CRS 42-3-107 None With substantial growth since 2011, projections presume a "breather"; this runs consistent with presumptions for Auto Use Tax receipts 2007 $ 401,860 0.9% 2008 $ 380,414-5.3% 2009 $ 350,042-8.0% Percentage 2010 $ 323,059-7.7% of total 2016 2011 $ 310,268-4.0% General Fund 2012 $ 328,784 6.0% Revenue 2013 $ 349,999 6.5% 0.52% 2014 $ 375,638 7.3% 2015 $ 405,439 7.9% 2016 $ 472,959 16.7% 2017 $ 367,707-22.3% $ 375,062 2.0% The specific ownership tax is primarily collected by counties and for most motor vehicles is based on a percentage of the manufacturer's suggested retail price (MSRP). The tax rate is reduced as the vehicle ages. 10

$350,000 Admissions Tax $300,000 $250,000 $200,000 $150,000 $100,000 $50,000 01.500010.41501 4.00% A tax on the price to gain admission to any place or event in the City of Arvada that is open to the public, at a rate set by the City of Arvada City of Arvada Arvada Code 98-311 et seq. None Based on continued growth consistent with past receipts 2007 $ 139,911 106.0% 2008 $ 145,076 3.7% 2009 $ 164,772 13.6% Percentage 2010 $ 156,180-5.2% of total 2016 2011 $ 156,731 0.4% General Fund 2012 $ 182,911 16.7% Revenue 2013 $ 185,397 1.4% 0.18% 2014 $ 162,895-12.1% 2015 $ 145,939-10.4% 2016 $ 166,832 14.3% 2017 $ 196,306 17.7% $ 300,232 52.9% Movie theaters are a significant source of this revenue, and are anticipated to see a substantial increase in base activity in. 11

$1,400,000 Road & Bridge Tax $1,200,000 $1,000,000 $800,000 $600,000 $400,000 $200,000 01.500010.43501 Jefferson County: 1.3480 Mills; Adams County: 1.3000 Mills A property tax at a mill levy set by counties for road and bridge construction, maintenance, and administration, with half of collections attributable to taxable property falling within the boundaries of the City of Arvada payable from the relevant county to the City of Arvada; substantial drops in the late 2000s reflect past levy reductions by JeffCo Jefferson and Adams Counties CRS 43-2-202 For the construction and maintenance of roads and streets located within Arvada's boundaries Presumes a substantial increase for calendar 2016, as is the case with Property Tax, though at a lower rate since counties may change their Road & Bridge levies at their own discretion 2007 $ 1,244,222 5.4% 2008 $ 1,252,934 0.7% 2009 $ 1,251,677-0.1% Percentage 2010 $ 970,358-22.5% of total 2016 2011 $ 776,092-20.0% General Fund 2012 $ 855,684 10.3% Revenue 2013 $ 718,844-16.0% 0.88% 2014 $ 730,239 1.6% 2015 $ 734,993 0.7% 2016 $ 799,693 8.8% 2017 $ 826,925 3.4% $ 860,002 4.0% The small increases in the past couple of years raised Arvada's share of the tax to only 60% of what we received in 2008 and 2009. 12

$250,000 Cigarette Tax $200,000 $150,000 $100,000 $50,000 01.500010.41401 $0.042 per cigarette The state apportions an amount equal to 27% of state cigarette tax revenues to local governments in proportion to the amount of state sales tax revenues collected within the boundaries of the local governments Colorado Department of Revenue CRS 39-28-101 et seq. None on Arvada's share Assumes stabilized level of revenue consistent with recent years 2007 $ 191,110-2.9% 2008 $ 182,101-4.7% 2009 $ 173,253-4.9% Percentage 2010 $ 175,258 1.2% of total 2016 2011 $ 172,703-1.5% General Fund 2012 $ 167,760-2.9% Revenue 2013 $ 163,285-2.7% 0.19% 2014 $ 163,313 0.0% 2015 $ 164,432 0.7% 2016 $ 170,934 4.0% 2017 $ 165,000-3.5% $ 165,000 0.0% 13

$120,000 Lodging Tax $100,000 $80,000 $60,000 $40,000 $20,000 01.500010.41601 2.00% A tax imposed by the City of Arvada for the purchase price paid or charged for lodging within the City of Arvada for a period of less than 30 consecutive days (lodging tax was not booked separately from sales tax until late 2007) City of Arvada Arvada Code 98-241 et seq. None Assumes stabilized level of revenue consistent with recent years 2007 N/A N/A 2008 $ 12,148 N/A 2009 $ 11,747-3.3% Percentage 2010 $ 14,507 23.5% of total 2016 2011 $ 17,104 17.9% General Fund 2012 $ 14,525-15.1% Revenue 2013 $ 17,316 19.2% 0.03% 2014 $ 20,839 20.3% 2015 $ 22,511 8.0% 2016 $ 24,315 8.0% 2017 $ 110,000 352.4% $ 113,000 2.7% The substantial increase for 2017 and reflects expected revenue from a new hotel opening in March 2017. However, lodging taxes collected by this hotel will end up with the Arvada Urban Renewal Authority and not the General Fund. 14

$180,000 Severance Tax & Federal Mineral Lease $160,000 $140,000 $120,000 $100,000 $80,000 $60,000 $40,000 $20,000 01.500010.43650 Varies Severance: taxes set by Colorado statute on the "severing" of minerals from the ground, with local shares based on impacts of the drilling & mining industries on local jurisdictions; Federal Mineral Lease: state revenue gained from drilling & mining activities on federal public lands within Colorado, with local shares determined by a statutory formula based upon, among other things, impacts of drilling and mining activities on local jurisdictions Colorado Department of Local Affairs CRS 39-29-101 et seq. and CRS 34-63-101 et seq. None Set conservatively low due to downward volatility in relevant commodity prices over the past year 2007 $ 25,737 6.5% 2008 $ 93,059 261.6% 2009 $ 113,111 21.5% Percentage 2010 $ 49,078-56.6% of total 2016 2011 $ 62,465 27.3% General Fund 2012 $ 89,146 42.7% Revenue 2013 $ 96,875 8.7% 0.09% 2014 $ 164,698 70.0% 2015 $ 157,559-4.3% 2016 $ 82,196-47.8% 2017 $ 75,000-8.8% $ 75,000 0.0% Fluctuations with these receipts are closely correlated with volatility in commodity prices, such as oil and natural gas. 15

$3,500,000 Franchise Fees - Power and Natural Gas Utility Service $3,000,000 $2,500,000 $2,000,000 $1,500,000 $1,000,000 $500,000 01.500010.41801 3.00% on all gross revenues for franchisee A fee collected by the franchisee in partial consideration for the use of City of Arvada streets, rights-of-way, and other infrastructure City of Arvada Ord. 4120 (Public Service Company) and Ord. 4166 (United Power) None Based on continued growth consistent with past receipts 2007 $ 2,711,935 0.0% 2008 $ 3,032,728 11.8% 2009 $ 2,708,459-10.7% Percentage 2010 $ 2,958,847 9.2% of total 2016 2011 $ 2,940,189-0.6% General Fund 2012 $ 2,754,684-6.3% Revenue 2013 $ 2,998,649 8.9% 3.03% 2014 $ 3,062,743 2.1% 2015 $ 2,867,854-6.4% 2016 $ 2,752,168-4.0% 2017 $ 2,813,455 2.2% $ 2,883,792 2.5% Franchise fee revenues are heavily succeptible to both the weather and commodity prices. 16

$300,000 Franchise Fees - Telephone Service $250,000 $200,000 $150,000 $100,000 $50,000 01.500010.41802 $0.455 per line each month Levied on and against each provider a tax per line each month on the occupation and business of providing basic local exchange service at retail to residents of the City City of Arvada Arvada Code 98-31 et seq. None Assumes stabilized level of revenue consistent with recent years 2007 $ 260,596-1.6% 2008 $ 245,571-5.8% 2009 $ 239,527-2.5% Percentage 2010 $ 223,463-6.7% of total 2016 2011 $ 205,981-7.8% General Fund 2012 $ 197,344-4.2% Revenue 2013 $ 188,876-4.3% 0.19% 2014 $ 188,646-0.1% 2015 $ 199,882 6.0% 2016 $ 174,941-12.5% 2017 $ 190,950 9.2% $ 190,950 0.0% Revenue has declined over the years as some Arvada residents eliminated their land lines in favor of cellular phones. 17

$1,400,000 Franchise Fees - Cable Television $1,200,000 $1,000,000 $800,000 $600,000 $400,000 $200,000 01.500010.41803 5.00% on gross revenues for franchisee A fee collected by the franchisee in partial consideration for the use of City of Arvada streets, rights-of-way, and other infrastructure City of Arvada Comcast: Ordinance 4564 Baja: Ordinance 4432 None Based on continued growth consistent with past receipts 2007 $ 905,329 6.0% 2008 $ 950,739 5.0% 2009 $ 988,208 3.9% Percentage 2010 $ 1,024,066 3.6% of total 2016 2011 $ 1,021,114-0.3% General Fund 2012 $ 1,080,498 5.8% Revenue 2013 $ 1,120,704 3.7% 1.39% 2014 $ 1,147,925 2.4% 2015 $ 1,173,882 2.3% 2016 $ 1,265,278 7.8% 2017 $ 1,209,098-4.4% $ 1,209,098 0.0% Despite the rise of programming alternatives to cable television, the Arvada market has continued to expand. 18

$140,000 PEG Cable Fees $120,000 $100,000 $80,000 $60,000 $40,000 $20,000 01.151012.41804 $0.50 per month per residential subscriber Per federal legislation, the City is permitted to charge up to $0.50 per month in fees to cable television customers in order to finance public television City of Arvada Franchise Agreements with City For public, educational, and governmental capital costs for public access television Based on continuingly stable receipts consistent with recent history 2007 $ 125,152-0.3% 2008 $ 123,233-1.5% 2009 $ 124,306 0.9% Percentage 2010 $ 121,077-2.6% of total 2016 2011 $ 115,764-4.4% General Fund 2012 $ 114,716-0.9% Revenue 2013 $ 111,557-2.8% 0.12% 2014 $ 110,425-1.0% 2015 $ 108,907-1.4% 2016 $ 111,122 2.0% 2017 $ 109,080-1.8% $ 110,170 1.0% PEG Fees are used to enhance KATV services. 19

$5,000,000 Building Permit Fees $4,500,000 $4,000,000 $3,500,000 $3,000,000 $2,500,000 $2,000,000 $1,500,000 $1,000,000 $500,000 01.732030.42201 Depends based on valuation of construction covered by permit To pay for the administration of the City's system of permitting for new residential, commercial, and industrial construction for new and existing structures within the City City of Arvada Arvada Code 18-42 Fees collected are to offset costs incurred by the City While recognizing that building activity will likely remain highly elevated in the years to come, 2016 figures presume a base level of construction activity consistent with past years 2007 $ 1,300,148-11.0% 2008 $ 1,389,197 6.8% 2009 $ 2,639,886 90.0% Percentage 2010 $ 1,908,244-27.7% of total 2016 2011 $ 1,460,128-23.5% General Fund 2012 $ 1,892,874 29.6% Revenue 2013 $ 2,183,950 15.4% 5.24% 2014 $ 3,451,592 58.0% 2015 $ 3,907,801 13.2% 2016 $ 4,754,796 21.7% 2017 $ 2,183,561-54.1% $ 2,231,079 2.2% The 2017-18 budget represents a base number that we can count upon through a ten-year model. 20

$600,000 Public Improvement Fees $500,000 $400,000 $300,000 $200,000 $100,000 01.701014.42202 Varies To pay for the administration of the City's system of permitting for improvements and other work within public rights-of-way City of Arvada Arvada Code 78-291 et seq. Fees collected are to offset costs incurred by the City While recognizing that building activity will likely remain highly elevated in the years to come, 2016 figures presume a base level of construction activity consistent with past years 2007 $ 321,736 133.6% 2008 $ 71,975-77.6% 2009 $ 57,434-20.2% Percentage 2010 $ 79,365 38.2% of total 2016 2011 $ 157,680 98.7% General Fund 2012 $ 231,812 47.0% Revenue 2013 $ 357,647 54.3% 0.44% 2014 $ 489,022 36.7% 2015 $ 444,332-9.1% 2016 $ 396,464-10.8% 2017 $ 200,000-49.6% $ 150,000-25.0% This revenue is closely tied to new residential development construction activity. The 2017-18 budget represents a base number that we can count upon through a ten-year model. 21

$70,000 Development Plan Inspection Fees $60,000 $50,000 $40,000 $30,000 $20,000 $10,000 01.761010.42303 Varies Fee charged by the Department of Community Development for the review of development plans City of Arvada Arvada Code 74-31 Fees collected are to offset costs incurred by the City While recognizing that relevant City growth will likely remain highly elevated in the years to come, 2016 figures presume a base level of activity consistent with past years 2007 $ 4,310-40.8% 2008 $ 5,725 32.8% 2009 $ 4,015-29.9% Percentage 2010 $ 7,880 96.3% of total 2016 2011 $ 8,455 7.3% General Fund 2012 $ 16,675 97.2% Revenue 2013 $ 27,900 67.3% 0.07% 2014 $ 30,725 10.1% 2015 $ 50,325 63.8% 2016 $ 60,950 21.1% 2017 $ 4,000-93.4% $ 4,000 0.0% 22

$800,000 Building Plan Review Fees $700,000 $600,000 $500,000 $400,000 $300,000 $200,000 $100,000 01.732010.44103 Varies based on valuation of permit To pay for the administration of Building Inspection's system of plan review City of Arvada Arvada Code 18-42 Fees collected are to offset costs incurred by the City While recognizing that building activity will likely remain highly elevated in the years to come, 2016 figures presume a base level of construction activity consistent with past years 2007 $ 279,293 18.1% 2008 $ 255,099-8.7% 2009 $ 161,972-36.5% Percentage 2010 $ 241,854 49.3% of total 2016 2011 $ 187,850-22.3% General Fund 2012 $ 306,570 63.2% Revenue 2013 $ 317,851 3.7% 0.80% 2014 $ 499,178 57.0% 2015 $ 634,501 27.1% 2016 $ 726,143 14.4% 2017 $ 229,837-68.3% $ 229,837 0.0% The 2017-18 budget represents a base number that we can count upon through a ten-year model. 23

$180,000 Zoning & Subdivision Fees $160,000 $140,000 $120,000 $100,000 $80,000 $60,000 $40,000 $20,000 01.761010.44104 Varies Fees for services relevant to the Land Development Code and the Planning Commission, including plans for new developments, annexations, requests for zoning changes, etc. City of Arvada Arvada Code 74-31 Fees collected are to offset costs incurred by the City While recognizing that relevant City growth will likely remain highly elevated in the years to come, 2016 figures presume a base level of activity consistent with past years 2007 $ 89,651 38.1% 2008 $ 88,315-1.5% 2009 $ 87,517-0.9% Percentage 2010 $ 58,498-33.2% of total 2016 2011 $ 150,357 157.0% General Fund 2012 $ 157,133 4.5% Revenue 2013 $ 150,165-4.4% 0.15% 2014 $ 144,100-4.0% 2015 $ 119,373-17.2% 2016 $ 136,822 14.6% 2017 $ 50,000-63.5% $ 50,000 0.0% The 2017-18 budget represents a base number that we can count upon through a ten-year model. 24

$1,800,000 Court Fines & Fees $1,600,000 $1,400,000 $1,200,000 $1,000,000 $800,000 $600,000 $400,000 $200,000 01.201010.45001, 45004, 45005, & 45050 Varies Fines and fees for traffic, parking, and other citations issued by the Arvada Police Department and adjudicated in the Arvada Municipal Court City of Arvada Arvada Code 58-1 None Based on continued growth consistent with past receipts 2007 $ 910,619 2.9% 2008 $ 1,032,961 13.4% 2009 $ 1,257,831 21.8% Percentage 2010 $ 1,092,236-13.2% of total 2016 2011 $ 905,778-17.1% General Fund 2012 $ 1,242,305 37.2% Revenue 2013 $ 1,279,056 3.0% 1.53% 2014 $ 1,220,356-4.6% 2015 $ 1,462,454 19.8% 2016 $ 1,391,410-4.9% 2017 $ 1,565,991 12.5% $ 1,585,001 1.2% A substantial majority of Court fines and fees are generated from City traffic enforcement adjudications. As the volume of enforcement actions fluxuates, so too do fine and fee revenues. 25

$500,000 Court Costs $450,000 $400,000 $350,000 $300,000 $250,000 $200,000 $150,000 $100,000 $50,000 01.201010.45003 Based on schedule of costs maintained by the court, but not exceeding $250.00 Assessments made by the court against persons for various infractions, including conviction, contempt of court, failure to appear in court City of Arvada Arvada Code 58-13 Fees collected are to offset costs incurred by the City Based on continued growth consistent with past receipts 2007 $ 314,190 17.6% 2008 $ 345,031 9.8% 2009 $ 375,283 8.8% Percentage 2010 $ 465,574 24.1% of total 2016 2011 $ 355,719-23.6% General Fund 2012 $ 438,468 23.3% Revenue 2013 $ 430,810-1.7% 0.38% 2014 $ 389,035-9.7% 2015 $ 383,658-1.4% 2016 $ 341,030-11.1% 2017 $ 448,303 31.5% $ 452,786 1.0% As with Court fine and fees, substantial majority of Court costs are generated from City traffic enforcement adjudications. As the volume of enforcement actions fluctuates, so too do fine and fee revenues. 26

$250,000 Professional & Occupational Licenses $200,000 $150,000 $100,000 $50,000 01.732030.42103 $50 - $200/year Fees charged for the annual licensing of private contractors who perform either construction or demolition work or services in the City City of Arvada Arvada Code 18-71 et seq. Fees collected are to offset costs incurred by the City Based on continuingly stable receipts consistent with recent history 2007 $ 140,653-3.7% 2008 $ 150,020 6.7% 2009 $ 180,513 20.3% Percentage 2010 $ 181,033 0.3% of total 2016 2011 $ 159,982-11.6% General Fund 2012 $ 163,450 2.2% Revenue 2013 $ 177,778 8.8% 0.22% 2014 $ 185,900 4.6% 2015 $ 181,725-2.2% 2016 $ 198,241 9.1% 2017 $ 175,000-11.7% $ 175,000 0.0% This revenue tends to rise and fall with building activity. 27

$500,000 Miscellaneous Motor Vehicle Licenses $450,000 $400,000 $350,000 $300,000 $250,000 $200,000 $150,000 $100,000 $50,000 01.500010.42150 $1.50 to $2.50 per vehicle From among the various components of vehicle registration fees, the City receives a fixed dollar amount per annual motor vehicle registration ($1.50 in most cases) Jefferson and Adams Counties CRS 42-3-310 For the construction and maintenance of highways, roads, and streets located within Arvada's boundaries Based on continuingly stable receipts consistent with recent history 2007 $ 378,598 4.0% 2008 $ 381,787 0.8% 2009 $ 384,644 0.7% Percentage 2010 $ 387,156 0.7% of total 2016 2011 $ 388,830 0.4% General Fund 2012 $ 401,182 3.2% Revenue 2013 $ 408,103 1.7% 0.49% 2014 $ 422,767 3.6% 2015 $ 430,037 1.7% 2016 $ 445,878 3.7% 2017 $ 428,442-3.9% $ 432,726 1.0% Miscellaneous motor vehicle license receipts provide a rough estimate for the number of vehicles registered in the City. 28

$300,000 Passport Fees $250,000 $200,000 $150,000 $100,000 $50,000 01.152013.44107 $25 - Execution Fee per application; $10 - Passport Photo Fee A majority of total fees are remitted to the US State Department, but the City receives a $25 per application execution fee and a $10 passport photo fee (if taken) City of Arvada Arvada Code 2-261 et seq. [provision for admin fees in general] Fees collected are to offset costs incurred by the City Conservatively presumes a leveling off of receipts from substantial jumps in recent years 2007 $ 67,126 73.3% 2008 $ 53,062-21.0% 2009 $ 61,705 16.3% Percentage 2010 $ 51,097-17.2% of total 2016 2011 $ 41,546-18.7% General Fund 2012 $ 46,839 12.7% Revenue 2013 $ 61,491 31.3% 0.22% 2014 $ 73,996 20.3% 2015 $ 116,386 57.3% 2016 $ 199,145 71.1% 2017 $ 221,099 11.0% $ 258,972 17.1% Local post offices have been providing less and less availability for passport services in recent years, leading to a substantial spike in demand for City passport services. 29

$4,500,000 Interfund Transfers $4,000,000 $3,500,000 $3,000,000 $2,500,000 $2,000,000 $1,500,000 $1,000,000 $500,000 01.500010.442## & 471## N/A Transfers made by other City Funds to the General Fund for various purposes, primarily to pay for the use of City facilities and to cover costs related to internal service providers, such as the Departments of Finance and Human Resources. City of Arvada Annually-adopted City budgets Transfers from enterprise and special revenue funds must be related to expenditures that could have originated in said fund(s) Levels are periodically reviewed to confirm that the amounts "charged" to other Funds are reasonably related to the costs their respective expenses incurred by the General Fund 2007 $ 3,233,545 3.0% 2008 $ 3,448,662 6.7% 2009 $ 3,876,784 12.4% Percentage 2010 $ 3,556,619-8.3% of total 2016 2011 $ 3,817,707 7.3% General Fund 2012 $ 3,263,466-14.5% Revenue 2013 $ 3,334,739 2.2% 3.91% 2014 $ 3,695,542 10.8% 2015 $ 3,605,343-2.4% 2016 $ 3,551,764-1.5% 2017 $ 3,755,350 5.7% $ 3,868,011 3.0% These figures exclude transfers related to either the Arvada Center, which is no longer a part of the City, and the Arvada Urban Renewal Authority. A majority of the total transfers come from the Water Fund. 30

$1,200,000 Investment Interest $1,000,000 $800,000 $600,000 $400,000 $200,000 01.500010.46101, 46102, & 46104 Market Rates Interest received on investments made by the City within the confines of the City's Investment Policy, with the priorities (in order) of safety, liquidity, and yield City of Arvada Arvada Code 2-232 et seq. None Presumes a continued low interest rate investment market and AURA's payoff of a note in the near-term for with the City was paid interest 2007 $ 1,001,777-22.6% 2008 $ 1,108,109 10.6% 2009 $ 502,453-54.7% Percentage 2010 $ 436,075-13.2% of total 2016 2011 $ 342,513-21.5% General Fund 2012 $ 272,982-20.3% Revenue 2013 $ 234,100-14.2% 0.72% 2014 $ 355,259 51.8% 2015 $ 437,814 23.2% 2016 $ 655,668 49.8% 2017 $ 625,000-4.7% $ 653,000 4.5% The collapse of interest rates in the wake of the 2008 financial crisis has taken a serious toll on the City's investment returns. Increases in short-term rates will help moving forward. 31

$500,000 Penalties/Interest/Adjustments $450,000 $400,000 $350,000 $300,000 $250,000 $200,000 $150,000 $100,000 $50,000 01.500010.41308 Varies Per municipal ordinance, ten percent penalty is assessed on delinquent sales and use tax payments along with a one percent interest amount per month outstanding. City of Arvada Arvada Code 98-71 et seq. None Based on continuingly stable receipts consistent with recent history 2007 $ 168,854-4.4% 2008 $ 103,331-38.8% 2009 $ 209,979 103.2% Percentage 2010 $ 433,305 106.4% of total 2016 2011 $ 77,229-82.2% General Fund 2012 $ 116,838 51.3% Revenue 2013 $ 143,818 23.1% 0.15% 2014 $ 131,463-8.6% 2015 $ 116,997-11.0% 2016 $ 137,272 17.3% 2017 $ 80,000-41.7% $ 80,000 0.0% 32

$1,200,000 Audit Revenue (General Fund) $1,000,000 $800,000 $600,000 $400,000 $200,000 01.500010.41309 N/A Per municipal ordinance, an enforcement officer may conduct an audit of taxpayer records in order to verify accurate calculation and remittance of City taxes City of Arvada Arvada Code 98-91 None Based on continuingly stable receipts consistent with recent history 2007 N/A N/A 2008 N/A N/A 2009 $ 600,947 N/A Percentage 2010 $ 964,872 60.6% of total 2016 2011 $ 235,832-75.6% General Fund 2012 $ 155,530-34.1% Revenue 2013 $ 140,125-9.9% 0.28% 2014 $ 149,662 6.8% 2015 $ 197,938 32.3% 2016 $ 255,474 29.1% 2017 $ 150,000-41.3% $ 150,000 0.0% The City did not begin to record audit revenue separately from sales tax until 2009. 33

$180,000 50/50 Concrete Replacement Program $160,000 $140,000 $120,000 $100,000 $80,000 $60,000 $40,000 $20,000 01.705012.46503 50% of cost ascribed to participating property Except where public streets are scheduled to undergo major capital maintenance within two years, curb, gutter and sidewalk shall be maintained on a 50/50 cost sharing basis whereby the property owner shall pay one-half of the reasonable cost to replace or repair existing curb, gutter and sidewalk and the city shall pay the other half City of Arvada Arvada Code 94-36 Only for offsetting City expenditures for concrete replacement Based on continuingly stable receipts consistent with recent history 2007 $ 138,731 34.6% 2008 $ 79,372-42.8% 2009 $ 105,531 33.0% Percentage 2010 $ 118,004 11.8% of total 2016 2011 $ 151,600 28.5% General Fund 2012 $ 106,583-29.7% Revenue 2013 $ 136,620 28.2% 0.17% 2014 $ 128,558-5.9% 2015 $ 127,507-0.8% 2016 $ 153,610 20.5% 2017 $ 120,000-21.9% $ 120,000 0.0% 34

$1,200,000 Miscellaneous Recovered Costs $1,000,000 $800,000 $600,000 $400,000 $200,000 01.500010.44510, 46201, 46450, 46501, 46502, 46503, 46505, 46506, & 46601 Varies Sources widely vary, including annual payments from AURA to cover the City's payments to Wheat Ridge per the agreement on Kipling Ridge, payments for copies of police reports, rebates from Xcel Energy for solar power, the City's annual rebate from JPMorgan for P-card usage, and lease payments for cellular towers on City property City of Arvada Various Generally none Based on continuingly stable receipts consistent with recent history 2007 $ 432,375 4.9% 2008 $ 583,886 35.0% 2009 $ 707,702 21.2% Percentage 2010 $ 639,485-9.6% of total 2016 2011 $ 305,285-52.3% General Fund 2012 $ 735,370 140.9% Revenue 2013 $ 788,634 7.2% 1.13% 2014 $ 779,507-1.2% 2015 $ 757,168-2.9% 2016 $ 1,025,731 35.5% 2017 $ 778,395-24.1% $ 773,395-0.6% These figures exclude in-kind book entries for General Fund support of the Arvada Center. 35

POLICE TAX INCREMENT FUNDS Unlike the General Fund, revenue for the City s two Police Tax Increment Funds is almost exclusively in the form of sales and use taxes. In 1993, the electorate of the City approved a 0.21% increase to the City s sales and use tax rate of 3.00%, with all proceeds from that increment of the total sales and use tax rate dedicated to expanding police services. In 2005, voters approved an additional increase, this time 0.25%, to further expand the Arvada Police Department. With the addition of this second tax increment dedicated to public safety, Arvada reached its current sales and use tax rate of 3.46% on January 1, 2006. 1993 0.21% 2006 3.46% 2005 0.25% The current tax bases for the Tax Increment Funds and the General Fund are nearly identical, in that any transaction eligible for City taxation is assessed 3.00% for the benefit of the General Fund, 0.21% for the benefit of the first Police Tax Increment Fund, and 0.25% for the benefit of the second Police Tax Increment Fund. However, the term and location of urban renewal areas does affect whether revenue collected from transactions within those areas will be collected by any of the three relevant City funds or by the Arvada Urban Renewal Authority. The breakout of revenue sources for the Tax Increment Funds in 2016 was as follows: 37

$9,000,000 Sales Tax (PD Tax Increments) $8,000,000 $7,000,000 $6,000,000 $5,000,000 $4,000,000 $3,000,000 $2,000,000 $1,000,000 21.600000.41352 & 22.600000.41352 PD TI.21: 0.21%; PD TI.25: 0.25% A tax on all sales and services taxable in the City of Arvada, save for several enumerated exceptions, at a rate set by the City of Arvada and approved by election; the City's second Police Sales Tax Increment went into effect on 1/1/2006, and an Arvada Urban Renewal Area expired on June 30, 2006 City of Arvada Arvada Code 98-61 et seq. Solely for police purposes as approved by election for each Based on year-to-date figures for 2015 and continued growth consistent with past receipts for 2016 2007 $ 5,435,994 19.8% 2008 $ 5,510,298 1.4% 2009 $ 5,303,111-3.8% 2010 $ 5,332,421 0.6% 2011 $ 5,627,846 5.5% 2012 $ 5,960,736 5.9% 2013 $ 6,303,841 5.8% 2014 $ 6,770,242 7.4% 2015 $ 7,197,811 6.3% 2016 $ 7,531,066 4.6% 2017 $ 7,985,184 6.0% $ 8,340,645 4.5% Due to setups with urban renewal areas, the police tax increments have a larger base than the General Fund. Adding to that base was the opening of a Walmart in the Ralston Fields Urban Renewal Area in August of 2017. 38

$1,200,000 Auto Use Tax (PD Tax Increments) $1,000,000 $800,000 $600,000 $400,000 $200,000 21.600000.41354 & 22.600000.41354 PD TI.21: 0.21%; PD TI.25: 0.25% A tax on all motor vehicles registered within the boundaries of the City of Arvada immediately subsequent to their sale, at a rate set by the City of Arvada Jefferson and Adams Counties Arvada Code 98-61 et seq. Solely for police purposes as approved by election for each With several years of incredible growth since 2009, projections presume a "breather"; this runs consistent with presumptions for Specific Ownership Tax receipts 2007 $ 723,785 9.4% 2008 $ 659,116-8.9% 2009 $ 602,533-8.6% 2010 $ 612,232 1.6% 2011 $ 665,589 8.7% 2012 $ 735,040 10.4% 2013 $ 826,022 12.4% 2014 $ 917,320 11.1% 2015 $ 1,069,225 16.6% 2016 $ 1,098,236 2.7% 2017 $ 1,127,000 2.6% $ 1,070,650-5.0% Taxes are paid to the jurisdictions in which a motor vehicle is registered, not where it is sold. As such, Arvada's lack of a large car dealer is immaterial to the City's collection of these taxes. 39

$1,200,000 Building Use Tax (PD Tax Increments) $1,000,000 $800,000 $600,000 $400,000 $200,000 21.600000.41355 & 22.600000.41355 Based on the permit valuation - PD TI.21: 0.21%; PD TI.25: 0.25% A tax paid for the issuance of a building permit at a rate set by the City of Arvada in lieu of taxes being assessed on materials used for construction purposes City of Arvada Arvada Code 98-61 et seq. & Arvada Code 98-84 et seq. Solely for police purposes as approved by election for each While recognizing that building activity will likely remain highly elevated in the years to come, 2016 figures presume a base level of construction activity consistent with past years 2007 $ 251,675-25.6% 2008 $ 234,128-7.0% 2009 $ 313,191 33.8% 2010 $ 267,030-14.7% 2011 $ 272,959 2.2% 2012 $ 365,783 34.0% 2013 $ 442,784 21.1% 2014 $ 679,350 53.4% 2015 $ 799,710 17.7% 2016 $ 1,042,523 30.4% 2017 $ 371,195-64.4% $ 372,655 0.4% The 2017-18 budget represents a base number that the City can rely upon through a ten-year model. 40

$300,000 General Use Tax (PD Tax Increments) $250,000 $200,000 $150,000 $100,000 $50,000 21.600000.41353 & 22.600000.41353 PD TI.21: 0.21%; PD TI.25: 0.25% A tax paid by a consumer for using, storing, distributing or otherwise consuming tangible personal property or taxable services within the boundaries of the City of Arvada at a rate set by the City of Arvada City of Arvada Arvada Code 98-61 et seq. Solely for police purposes as approved by election for each Based on continued growth consistent with past receipts 2007 $ 172,259-10.0% 2008 $ 225,040 30.6% 2009 $ 196,088-12.9% 2010 $ 210,833 7.5% 2011 $ 231,806 9.9% 2012 $ 187,203-19.2% 2013 $ 238,316 27.3% 2014 $ 235,168-1.3% 2015 $ 245,162 4.2% 2016 $ 201,295-17.9% 2017 $ 250,391 24.4% $ 255,399 2.0% General use tax receipts have a long history of volatility, due primarily to large percentages of total receipts being paid by a few large firms whose relevant activity fluxuates year to year. 41

$160,000 Audit Revenue (PD Tax Increments) $140,000 $120,000 $100,000 $80,000 $60,000 $40,000 $20,000 21.600000.41309 & 22.600000.41309 N/A Per municipal ordinance, an enforcement officer may conduct an audit of taxpayer records in order to verify accurate calculation and remittance of City taxes City of Arvada Arvada Code 98-91 Solely for police purposes as approved by election for each Based on continuingly stable receipts consistent with recent history 2007 N/A N/A 2008 N/A N/A 2009 $ 92,145 N/A 2010 $ 147,947 60.6% 2011 $ 36,159-75.6% 2012 $ 23,846-34.1% 2013 $ 21,483-9.9% 2014 $ 22,944 6.8% 2015 $ 12,132-47.1% 2016 $ 39,170 222.9% 2017 $ 22,000-43.8% $ 22,000 0.0% The City did not begin to record audit revenue separately from sales tax until 2009. 42

OTHER MAJOR GOVERNMENTAL REVENUES The City has four additional ongoing intergovernmental revenue streams that fund various City operations outside of the General Fund. Conservation Trust Fund Arvada s quarterly share of proceeds from the Colorado Lottery, which the City primarily uses on capital projects for park and recreation amenities Jefferson County Open Space Sales Tax Arvada s monthly share of Jefferson County Open Space revenue, which the City has been using solely for Parks Maintenance operations since 2008 Adams County Transportation Sales Tax a monthly share from Adams County for use on road and bridge projects Adams County Open Space Sales Tax a biannual distribution of Open Space Sales Tax revenue from Adams County 43

$700,000 Conservation Trust Fund $600,000 $500,000 $400,000 $300,000 $200,000 $100,000 03.2601.43401 Dependent on Colorado Lottery sales; shares distributed on per capita basis Forty percent of Lottery revenues collected are distributed among eligible local jurisdictions, with each jurisdiction's share determined by a formula that is generally dependent upon population Colorado Department of Local Affairs Colorado Constitution Article 27, 3 and CRS 29-21-101 et seq. For the acquisition, development, and maintenance of new conservation sites or for capital improvements or maintenance for recreational purposes on any public site Based on continued growth consistent with past receipts 2007 $ 539,626-7.1% 2008 $ 543,785 0.8% 2009 $ 508,600-6.5% 2010 $ 479,326-5.8% 2011 $ 491,441 2.5% 2012 $ 538,321 9.5% 2013 $ 587,297 9.1% 2014 $ 530,706-9.6% 2015 $ 539,560 1.7% 2016 $ 633,297 17.4% 2017 $ 561,055-11.4% $ 566,666 1.0% The spike in revenue for 2016 was primarily due to a Powerball jackpot reaching $1.58 billion on January 13th of that year. Ticket sales for that single draw exceeded the total for the whole of the fourth quarter of 2015. 44

$5,000,000 Jefferson County Open Space Sales Tax $4,500,000 $4,000,000 $3,500,000 $3,000,000 $2,500,000 $2,000,000 $1,500,000 $1,000,000 $500,000 14.800000.43502 0.50% Sales Tax (City gets 50% of what was collected in the City) A tax on all sales and services taxable in Jefferson County and first approved by election in 1972 and effective in 1973 Jefferson County Jefferson County Ordinances "expended only for...acquiring, maintaining, administering, and preserving open space and construction, acquiring and maintaining park and recreational capital improvements..." Based on continued growth consistent with past receipts 2007 $ 3,010,389 4.3% 2008 $ 3,042,648 1.1% 2009 $ 3,018,670-0.8% 2010 $ 3,119,450 3.3% 2011 $ 3,142,349 0.7% 2012 $ 3,312,981 5.4% 2013 $ 3,537,126 6.8% 2014 $ 3,685,566 4.2% 2015 $ 3,978,094 7.9% 2016 $ 4,202,050 5.6% 2017 $ 4,322,796 2.9% $ 4,409,252 2.0% In 2007, the City began using all of its JeffCo Open Space revenue share for ongoing park operations and maintenance. 45

$180,000 Adams County Transportation Sales Tax $160,000 $140,000 $120,000 $100,000 $80,000 $60,000 $40,000 $20,000 31.9001.43503 0.50% Sales Tax (City gets 40% of what was collected in the City) A tax on all tangible personal property and services taxable with several enumerated exemptions Adams County Adams County Resolution 06-01 [voter approved] "For improvements to or the building of road and bridge projects" within the City Based on continuingly stable receipts consistent with recent history 2007 $ 164,809 3.1% 2008 $ 167,933 1.9% 2009 $ 73,158-56.4% 2010 $ 66,936-8.5% 2011 $ 62,729-6.3% 2012 $ 112,681 79.6% 2013 $ 80,201-28.8% 2014 $ 73,560-8.3% 2015 $ 88,000 19.6% 2016 $ 101,741 15.6% 2017 $ 67,531-33.6% $ 69,556 3.0% A change in the municipal share due to Arvada caused the substantial drop beginning in 2009. 46

$45,000 Adams County Open Space Sales Tax $40,000 $35,000 $30,000 $25,000 $20,000 $15,000 $10,000 $5,000 31.9007.43502 0.25% Sales Tax (City gets 30% of what is collected in the City) A tax on all sales of tangible personal property at retail or the furnishing of services in the County Adams County Adams County Resolutions 99-1 & 2004-1 (voter approved) "To preserve open space...and for creating, improving and maintaining parks and recreation facilities" in Adams County Based on continuingly stable receipts consistent with recent history 2007 $ 21,998 19.6% 2008 $ 24,758 12.5% 2009 $ 26,417 6.7% 2010 $ 24,871-5.9% 2011 $ 24,236-2.6% 2012 $ 25,285 4.3% 2013 $ 40,697 61.0% 2014 $ 28,655-29.6% 2015 $ 28,295-1.3% 2016 $ 35,395 25.1% 2017 $ 28,138-20.5% $ 28,982 3.0% 47

Special thanks to the following Finance Department employees for their work on compiling information for this manual, and to the great number of dedicated City of Arvada employees who work every day to ensure the financial health and well-being of the City. Bryan Archer, Director of Finance Lisa Yagi, Assistant Director of Finance Ryan Adler, Analyst Ezequiel Vasquez, Revenue Manager Arlene Martinez, Executive Assistant 8101 Ralston Road Arvada, CO 80002