FINANCIAL REPORT THIRD QUARTER 2022
COMMUNITY AND ECONOMIC DEVELOPMENT INFRASTRUCTURE ORGANIZATIONAL AND SERVICE EFFECTIVENESS SAFE COMMUNITY VIBRANT COMMUNITY AND NEIGHBORHOODS
Finance Department • 8101 Ralston Road • Arvada, Colorado 80002 720-898-7120 • www.arvada.org
Contributors: Bryan Archer, Director of Finance Deb Nielson, Assistant Director of Finance Vacant, Budget Analyst Chris Kelly, Budget Analyst Carolyn Ewing, Budget Analyst Vesta Weinhauer, Controller Danielle Trujillo, Accounting Supervisor Carolyn Ivey, Accounting Supervisor Natasha Galston, Grant Accountant Jenna Belec, Executive Assistant Steve Milke, Bun Heng, Print Shop
Table of Contents Overview............................................................................................................................... 2-3 General Fund........................................................................................................................ 4-7 Street Maintenance Fund...................................................................................................... 8-9 Parks Fund............................................................................................................................ 10 Special Revenue Funds Tax Increment Funds.......................................................................................................... 11 Community Development................................................................................................... 12 Arvada Housing Authority................................................................................................... 13 Capital Improvements Projects Fund................................................................................. 14-15 Enterprise Funds Water Fund........................................................................................................................ 16 Wastewater Fund............................................................................................................... 17 Stormwater Fund............................................................................................................... 18 Golf Fund........................................................................................................................... 19 Solid Waste Fund............................................................................................................... 20 Internal Service Funds Insurance Fund.................................................................................................................. 21 Computer Fund.................................................................................................................. 22 Vehicle Fund...................................................................................................................... 23 Print Services Fund............................................................................................................ 24 Buildings Fund................................................................................................................... 24 3F Bond Projects.............................................................................................................. 25-26 City of Arvada Investment Report...................................................................................... 27-28 Performance Data............................................................................................................29-30
1
OVERVIEW
2022 Third Quarter Financial Report The Financial Report for the City of Arvada provides an unaudited overview of the major funds and how their revenues and expenditures performed in comparison to budget. This is not meant to be a complete accounting, but rather a quick look at the highlights. The overall economy started to show signs of slowing down in the 3rd quarter. Unemployment has ticked up on a national level to 3.7% and at the State to 3.4%. These are relatively small changes as compared to the prior quarter but could be signs of what is to come. One interesting statistic is that there are fewer unemployed individuals today than there was at the height of the financial crisis in 2019 and the dot.com challenge of 2001. This signifies that there are fewer individuals in the workforce. What we do not know is if this trend will continue. Consumer credit card debt is now at an all-time high, vehicle debt continues to be at a record high, consumer sentiment was down for the second straight quarter, industry production has slowed with many larger companies implementing hiring freezes or even lay-offs and the 2-year and 10-year yield curves are still inverted. Inflation continues to be a challenge sitting at 8.2% for the 12 months ending September 2022. While this is off of its 40 year high, it is still concerning as the Federal Reserve was hoping to see some sort of reduction with the increases in short term interest rates. As long as inflation stays above 2%, the Fed will maintain its tightening policy. The Federal Reserve increased short term interest rates 75 basis points at its most recent meeting. The current range now sits at 3% – 3.25% with additional 50 to 125 basis point increases expected by the end of the year. As you can see in the graph below, the Fed Funds rate has been very low since 2009 and is only now returning to a more “normal” level.
Finally, the Gross Domestic Product (GDP) increased 2.6% in the third quarter of 2022. This reverses the two quarter downward trend and beat expectations by .3%. Small increases in consumer spending, nonresidential fixed investment and government spending led to the increase. These trends are not expected to last as much of the spending was one time in nature. The State of Colorado’s economists are expecting a slowdown for at least the first half of fiscal year 2023 but do not think Colorado will fully enter a recession. Inflation is taking its toll, outpacing wage growth even as employers boost wages. Consumer purchasing power is declining as real wages (wage growth adjusted for inflation) is negative so far in 2022, down 1.7%. Home prices have started to level off but demand is still greater than supply on a local level. The City’s revenue growth in the 3rd quarter continued to outpace inflation, but not by much. Overall revenue growth for the General Fund was 13.1%. If you remove inflation of 8.2% and one-time building revenues of 3.8%, the overall growth is closer to 1%. Sales tax is up 9.8% for the third quarter over 2021. The largest growth categories are: Merchant Wholesalers, Internet Retailers, Full-service Restaurants, Power Generators and Local messengers/delivery, all experiencing double digit increases over 2021. Limited Service Restaurants, Liquor Stores and Electronic Computers are showing negative year over year revenues.
2
OVERVIEW
Auto use tax has started to level off with the 3rd quarter receipts ending up 1.7%. Demand for new and used cars has slowed but elevated prices kept this revenue source flat. As was stated above, building revenues have already exceeded their budget for 2022 due to a couple of large commercial projects. Inflation continues to put pressure on the overall City organization. Capital projects along with goods and services are all experiencing double digit cost increases. Lead times have improved but are still 6 months or more on most items. As was stated earlier, inflationary pressure on salaries and wages remains high. The City Council approved an immediate 3% increase to base pay in August and another 3% increase to be implemented in January. One capital project focus area is discussed this month - the Pavement Markings Program. Please take the opportunity to review the write-up on this very unique program. The citizens of Arvada passed Ballot Issue 3F in November of 2018, approving a sales and use tax bond to fund the widening of Ralston Road from Yukon to Garrison and the widening and creation of an underpass on 72nd Avenue from Kipling to Ward. Please see the project detail pages on pages 25-26 in the document for detailed updates. The current financial picture for the City is strong. Reserves continue to meet or exceed the City Council’s required minimum balances in the current year and at the end of the 10-year model in all major funds but the Parks Fund. If the economists are correct about the pending recession, the City will be well equipped to continue to provide the core services our community expects.
3
GENERAL FUND
General Fund Overview The General Fund pays for the City’s basic services. This includes police, planning, transportation planning, street light maintenance and costs, building activity and general administration. In addition, the General Fund also provides for the following: • Operational support to the Parks Fund • General Debt Service payments • Transfer to the Capital Improvements Fund for new parks, transportation and other infrastructure projects • Grant support to the Arvada Center The following table provides a comparison of budgeted cash balances, revenues and expenditures to actual amounts. 2022 Budget
General Fund Beginning Fund Balance
As of 09/30/22
As of 09/30/21
$61,007,000
$61,007,000
77,086,936
60,454,914
53,006,673
7,949,428
8,265,641
7,497,548
786,750
684,410
641,213
20,996,948
19,017,507
17,045,655
$106,820,062
$88,422,472
$78,191,089
$105,556,604
$68,072,944
$61,999,367
Capital
7,806,371
1,460,000
740,343
Debt Service
5,361,782
1,370,891
1,433,266
$118,724,757
$70,903,835
$64,172,976
17,518,638
14,018,113
REVENUES Sales & Use Tax Property Tax Interest Other Total Revenues EXPENDITURES Ongoing
Total Expenditures Income/(Loss)
(11,904,695)
Ending Fund Balance
$49,102,305
• • •
$78,525,638
The 2022 beginning fund balance was $61,007,000. $10,605,330 of the fund balance is dedicated to projects not completed in 2021, one-time items and new requests. The 2022-2030 ten-year financial plan requires the use of $26,235,587 to balance. A new 10-year plan was presented to City Council and approved with the 2-year budget cycle. 70% 60%
GENERAL FUND ENDING FUND BALANCE BY QUARTER COMPARED TO FUND BALANCE GOAL OF 17% OF BUDGETED EXPENDITURES
50% 40% 30% 20% 10% 0%
Q1 2019
Q2 2019
Q3 2019
Q4 2019
Q1 2020
4
Q2 2020
Q3 2020
Q4 2020
Q1 2021
Q2 2021
Q3 2021
Q4 2021
Q1 2022
Q2 2022
Q3 2022
GENERAL FUND Revenue Highlights • Overall revenues increased $10,231,383 or 13.1% over 2021. • Franchise fees saw an increase of $300,572 or 12.3% over 2021 which is due to increased tax collections from Xcel Energy. • Property tax saw an increase of $768,093 and is discussed in more detail in the “Property Tax” section. • Sales tax saw an increase of $4,205,892 and is discussed in more detail in the “Sales Tax” section. • General use tax saw a decrease of $79,626 and is discussed in more detail in the “Use Tax” section. • Building Use Tax and Permits saw an increase of $4,007,994 Building Use Tax is discussed in more detail in the “Use Tax” section. • Court fines and fees saw a decrease of $122,873 or 15.6% from 2021.
Sales Tax 59.8%
2022 BUDGETED GENERAL FUND REVENUES
Property Tax 7.4%
Other 12.7%
Use Tax 1.0%
Interest .7% Franchise Fees 4.0%
Court Fines & Fees .9%
Auto Use Tax 8.4%
Building Use Tax & Permits 5.1%
Sales Tax
• Sales tax collections lag one month; therefore, collections for the third quarter represent eight months’ collections. • Sales tax is up 9.8% for the third quarter. • With inflation at 8.2%, the net increase in sales tax is around 1.6%. • The following categories are up over the same time in 2021: grocery stores 3.1%, merchant wholesalers 10.3%, internet retailers 17.9%, full service restaurants 14.8%, power generators 14.8%, floor covering 10.9%, local messengers/delivery 34.5%, and wireless communication carriers 13.7%. • The following categories are down from the same time in 2021: limited service restaurants (1.6%), liquor stores (1.8%), and electronic computer (38.8%).
Sales Tax Collections $50,000,000 $45,000,000 $40,000,000 $35,000,000 $30,000,000 $25,000,000 $20,000,000 $15,000,000 $10,000,000 $5,000,000 $-
09/30/2018 $33,649,082
Sales Tax
06/30/2019 $34,142,451
09/30/2020 $36,161,649
09/30/2021 $42,936,989
09/30/2022 $47,142,881
Use Tax Building Use Tax • Building use tax increased 114.6% for the third quarter. • Building use tax has exceeded the budget for 2022 due to some large commercial projects. • Inflation also attributes to the growth in building use tax with higher construction costs; however, the City is continuing to see a normal level of growth. Auto Use Tax • Auto use tax is up 1.7% in the third quarter. • Auto use tax is expected to meet budget projections. • The nation continues to see a shortage in new cars and the price of used cars is also elevated, so auto use tax has continued to increase. General Use Tax • General use tax decreased 13.1% in the third quarter. • The decrease is due to several businesses with larger use tax remittances in 2021. This revenue will continue to be monitored throughout the year as it is trending to be below budget.
Use Tax Collections $14,000,000 $12,000,000 $10,000,000 $8,000,000 $6,000,000 $4,000,000 $2,000,000 $0
5
General
09/30/2018 $905,101
09/30/2019 $633,692
09/30/2020 $453,070
09/30/2021 $609,051
09/30/2022 $529,425
Auto
$5,164,899
$5,585,634
$4,985,702
$6,658,997
$6,770,543
Building
$3,679,289
$2,546,856
$2,893,315
$2,801,635
$6,012,066
GENERAL FUND
Property Tax Collections
Property Tax • The City’s property tax rate is 4.31 mills per $1,000 of assessed valuation. • 2022 property tax is based on the mill which is placed on the assessed valuation from 2021. • Property tax is up 10.2% from 2021.
$9,000,000 $8,000,000 $7,000,000 $6,000,000 $5,000,000 $4,000,000 $3,000,000 $2,000,000 $1,000,000 $0 Property Tax
09/30/2018 $5,623,110
09/30/2019 $6,554,500
09/30/2020 $5,656,399
09/30/2021 $7,497,547
09/30/2022 $8,265,641
Intergovernmental Revenues
Intergovernmental Revenues • Highway Users Tax Fund (HUTF), the City’s share of statecollected gas tax revenue, decreased 19.5% for the third quarter. This tax is collected on the number of gallons of gas sold. The decrease in 2022 is due to a supplemental receipt of $469,210 in 2021 of American Rescue Plan funds. Minus this one-time revenue, HUTF funds would be down 5.1%. • Road and Bridge revenues are up 15.2%. This revenue is City’s share of property tax collected by Jefferson County & Adams County and dedicated to the maintenance of roads and bridges.
$5,000,000 $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 $0 Jefferson County
09/30/2018 $872,026
09/30/2019 $887,111
09/30/2020 $905,461
09/30/2021 $954,214
09/30/2022 $1,099,393
HUTF
$3,958,509
$3,721,368
$2,495,181
$3,084,327
$2,482,536
6
GENERAL FUND Expenditure Highlights • Overall expenditures increased $6,730,859 or 10.5% over 2021. • Services and charges increased $392,022 or 4.8% over 2021. • Supplies and expenses saw an increase of $1,367,175 or 29.1% over 2021. This is primarily due to contributions to the computer replacement and maintenance fund to support additional costs associated with technology. • Contracts saw an increase of $1,309,858 or 32.2% over 2021. This is due to contracts related to the new body worn camera program in the Police Department and grants to Colorado Homeless Families and the Arvada Chamber of Commerce. • Transfer to other funds increased $7,091,978 or 56.7% over 2021. This is due to an additional transfer to the Streets Maintenance fund of $3,500,000 and a transfer to the Computer Fund of $3,000,000 to replace the City’s ERP system. • Personnel saw a decrease of $3,199,927 or 9.8% from 2021 due to vacancies primarily in the Police Department.
Miscellaneous 0.9% Transfers 26.0%
Personnel, 44.0%
2022 BUDGETED GENERAL FUND EXPENDITURES Debt Service 4.5%
Contracts 5.5%
Supplies and Expenses, 7.4%
Services and Charges, 11.7%
Salary and Benefit Salary & Benefits Salaries & Wages
2022 Budget
As of 09/30/21
$20,356,840
$23,832,085
-
-
842,696
845,169
750,307
Group Insurance
7,295,665
3,996,887
4,165,848
Retirement
4,280,417
2,856,246
2,715,495
Medicare
560,318
359,020
336,414
Temporary Wages & SS
676,968
348,501
252,257
Other
532,247
478,961
417,661
$52,084,408
$29,241,624
$32,470,066
Vacancy Savings Overtime
Total
$39,295,647
As of 09/30/22
(1,399,550)
• Salaries and Wages decreased due to vacancies throughout the City’s departments, down 9.9% compared to 2021. The Police Department has 23% more vacant positions on average in 2022 than 2021. All other departments have 15% more vacancies on average. • Overtime and Temporary Wages increased due to turnover. Difficulties in the current job market caused the hiring process to take longer than normal. Job duties needed to be completed so the existing staff members were relied upon to fulfill these responsibilities.
7
STREET MAINTENANCE FUND Street Maintenance Fund Overview The Street Maintenance Fund accounts for costs associated with street maintenance, repair and replacement including: crack sealing, chip sealing, seal coating, reconstruction, milling and overlay. Revenues are derived from the City’s General Fund and the Highway Users Tax Fund which is the City’s share of state-collected gas tax revenue.
Revenue Highlights • Revenues consist of a transfer from the General Fund, payments from participants in the 50/50 Sidewalk Replacement program and street degradation fees.
Expenditure Highlights • The 2022 Pavement Management Program map below identifies neighborhoods which need ADA upgrades for compliance, areas addressed or are currently under construction for mill and overlay, and areas addressed or are currently under construction for hot chip slurry seal and crack seal.
Street Maintenance Fund Beginning Fund Balance
2022 Budget
As of 09/30/22
As of 09/30/21
$1,556,870
$1,556,870
$13,499,631
$10,962,223
$7,462,878
120,000
199,681
273,000
$13,619,631
$11,161,904
$7,735,878
REVENUES General Fund Transfer Other Total Revenues EXPENDITURES Asphalt Replacement
$5,000,000
$2,954,484
$2,893,969
Concrete Replacement
4,451,541
3,067,510
$2,180,953
Crack Sealing
1,484,722
599,432
$27,301
Other
1,385,535
$597,809
$508,412
$12,321,798
$7,219,236
$5,610,635
1,297,833
3,942,668
2,125,243
$2,854,703
$5,499,538
Total Expenditures Income/(Loss) Ending Fund Balance
Pavement Maintenance 2022 ADA Curb Ramp and Concrete Replacement Program: Along with addressing ADA upgrades in areas which are scheduled to receive alterations in the streets, the Pavement Management Team selects priority areas. Priority areas are identified as high traffic areas such as schools. The area identified for 2022 was Meiklejohn Elementary located in the Five Parks neighborhood. Fifty five (55) ADA Curb Ramps were replaced. • 2022 Program Summary • Four (4) concrete contracts • Neighborhoods Completed -12 • Pending Completion – 0 • Curb Ramps Completed - 933 • Curb Ramps Pending Completion - 0 • Average Cost/Ramp - $6,531.35 • 2022 ADA Curb Ramp and Concrete Replacement Program Completed October 7, 2022. In 2022, along with the ADA and Concrete Replacement, 6,655 LF of Valley Pans were removed and in preparation for Mill and Overlay in Rainbow Ridge. This work was completed the beginning of July, 2022.
8
STREET MAINTENANCE FUND Pavement Ma ntenance 2022 M and Over ay Program • 2022 P og am Summa y • Two 2 Aspha Con a s • A eas Comp e ed 11 • A eas Comp e ed n e na y – 1 • Pend ng Comp e on – Unde Cons u on P o e ed – 1 • A eas moved o 2023 – Due o a k o Fund ng 5 • Lane M es Comp e ed – 37 3 • Es ma ed Lane M es Pend ng Comp e on – 45 • To a 2022 M and Ove ay Lane M es Comp e ed Th d Qua e – 37 3 • Es ma ed Ave age Cos pe Lane M e $142 425 82 • Es ma ed Comp e on – O obe 31 2022 – Wea he Pe m ng Pavement Ma ntenance 2022 Hot Ch p S urry Sea and Crack Sea Program • 2022 P og am Summa y • One 1 Con a • A eas Comp e ed w h S u y Sea – F ve Pa ks – No h S de o 86 h Pa kway and Sp ng Mesa u de sa s • A eas Comp e ed w h Ho Ch p Sea – 86 h Pa kway – Eas and Wes Bound Lanes • Lane M es omp e ed w h Ho Ch p and S u y Sea – 21 19 • A eas Comp e ed w h C a k Sea – Va ous o a ons h oughou he C y – Ma ked n G een on he S ee Ma n enan e P og ams – 2022 Map • Es ma ed Comp e on – O obe 10 2022 – Wea he pe m ng The Pavemen Managemen Team s omm ed o mp ov ng ou a ess b y and oadways h oughou he C y As we as mak ng s gn an p og ess w h he 2022 Pavemen Ma n enan e P og am PMP he Pavemen Managemen Team has and on nues o o abo a e o bu d and mp ove p o esses and p o edu es Th d Qua e examp es n ude • ADA omp an e Co abo a ng w h n e na eams o deve op and mp emen a s anda d zed p o ess when add ess ng non omp an u b amps wh h a e n uded n he 2022 PMP • Road Ma x U z ng so wa e o ass s w h de e m n ng pavemen ma n enan e app a ons and p o es • Commun a on Con nuous o abo a on w h n e na eams o ev ew upda e and mp emen s anda d zed ommun a on n e na y and ex e na y
Challenges
S T. XAVIER
CK
CK
CK
BY DATE
10/12/2022
7/5/2022 Added Chip Seal Areas
Adjusted based on work done.
VRA IN ST.
63 PL.
ST .
CT.
UTICA ST.
ST .
VRAIN
WO L F F
WINO N A
WINO NA
ST.
ST.
TENNYSON
STREET MAINTENANCE PROGRAMS - 2022
ST.
UTICA ST. 64 PL .
ST.
TEL LER ST.
Added W. 80th, Simms, and W 62nd 4/8/2022
UTICA STREET
WOLFF STREET
DEPEWDE PEW CR . CT.
ST.
ST.
ST. VRAIN ST. UTICA CT. UTICA ST.
.
. ST
ST
. ST
UTICA
UNO
WINO NA
WO L F F
CT. VRAIN
CT.
ST.
DEPEW
CHASE
BENTON ST.
ST.
ST.
ST.
CHASE
BENTO N ST.
ST.
XAVIER
S H E RI D A N B L V D .
DEPEW
AMES
ZENO BIA CT. YAT ES CT. XAVIER SHERI DAN F.R.
SHERIDAN F.R. SHERIDAN F.R.
HARLAN
GRAY CT.
I-
76
50TH AV
W. 51ST
I- 70
RD.
PROJECT MANAGER
C. BIDDLE DRAWN BY
I -7 0
C. KELLEY
4200 W. RALEIGH
4400 W. TENNYSON
4300 W. STUART
4500 W. UTICA
4600 W. VRAIN
4700 W. WINONA
4800 W. WOLFF
4900 W. XAVIER
5000 W. YATES
5100 W. ZENOBIA
5200 W. SHERIDAN
5300 W. AMES
5400 W. BENTON
5500 W. CHASE
5600 W. DEPEW
5700 W. EATON
5800 W. FENTON
6000 W. HARLAN
5900 W. GRAY
6100 W. INGALLS
6200 W. JAY
6300 W. KENDALL
6400 W. LAMAR
6500 W. MARSHALL
6600 W. NEWLAND
6700 W. OTIS
6800 W. PIERCE
6900 W. QUAY
7000 W. REED
7100 W. SAULSBURY
7200 W. TELLER
7300 W. UPHAM
7400 W. VANCE
7500 W. WEBSTER
7600 W. WADSWORTH
7700 W. YUKON
7800 W. YARROW
7900 W. ZEPHYR
8000 W. ALLISON
8100 W. AMMONS
8200 W. BALSAM
8300 W. BRENTWOOD
8400 W. CARR
8500 W. CODY
8600 W. DOVER
8700 W. DUDLEY
8900 W. EVERETT
9000 W. FIELD
9100 W. FLOWER
9200 W. GARRISON
9300 W. GARLAND
9400 W. HOLLAND
9500 W. HOYT
9600 W. INDEPENDENCE
9700 W. IRIS
9800 W. JELLISON
9900 W. JOHNSON
10000 W. KIPLING
10100 W. KLINE
10200 W. LEE
10300 W. LEWIS
10400 W. MILLER
10500 W. MOORE
10600 W. NELSON
10700 W. NEWCOMBE
10900 W. OWENS
11000 W. PARFET
11100 W. PIERSON
11200 W. QUAIL
11300 W. QUEEN
11400 W. ROBB
11500 W. ROUTT
11600 W. SIMMS
11700 W. SWADLEY
11800 W. TABOR
11900 W. TAFT
12000 W. UNION
12100 W. URBAN
12200 W. VAN GORDON
12300 W. VIVIAN
10800 W. OAK
9
10/12/2022
SHEET OF
1 OF 1
4
3
REVISION
WINO NA COURT
2
1
NO.
S T. W
ST.
AMES ST.
BENTON ST.
DEP E
CHASE
CR. CHASE
S H E RI D A N B L V D . ZENO BIA STREET
BENTON
CT.
WY.
AMES
EATON ST.
ST.
ST. AMES ST.
BENTON
CHASE ST. ST.
DEPEW
CT.
CHASE
LOOP
ST .
CT.
DEPEW
ZENO BIA ST.
(CSH 95 )
XAVIER
BEN TON
ST.
ST.
W.58TH WY.
W. 58TH AVE.
TE NNYSON ST.
VICE
61ST AVE.
51ST AVE
ST.
SER
PL.
FENTON ST.
GRAY
AVE.
61ST
. N F.R
YARROW ESTES ST.
0 I-7
Public Works Department Engineering Division
CHASE
CR.
( C SH 9 5 )
STUART PL.
. CR
ST.
FENTON ST. EATON
HARLAN
GRAY
TO RALS
AVE.
63RD
SHERIDAN F. R.
56TH
ST.
GRAY
W.
.
64 CR.
W. 63RD DR.
W.
61ST DR.
61ST
AVE.
INGALLS ST.
INGALLS CR.
AVE.
W.
AVE.
E. AV
TH
W. 63RD PL.
W.
W. 52ND AVE.
AVENUE
(48TH AVE)
STUART STR EET
ST.
ST.
ST.
ST. CT.
DEPEW
CHASE
AMES
BENTON
WY.
WY.
WY.
WY.
SHERIDAN
AMES
WY.
XAVIER
ZENO BIA STREET
CR.
GRAY
INGALLS
GRAY CR.
GR AY CT.
ST.
ST .
ST .
ST .
ST.
INGALLS
HARLAN
EATON
GRAY
FENTON
ST.
ST.
ST.
EATON CT.
INGALLS
GRAY
FENTON
ST.
JAY ST.
INGALLS ST.
W. 53RD AVE.
XAVIER
ST.
ST.
ST.
ST.
DEPEW
ST.
EATON
HARLAN ST.
FENTON
GRAY
ST.
INGALLS
TON ST. EATO N ST.
FEN
HARLAN WAY
S T.
CR .
ST .
.
ST.
FENTONST
FENTON
EATON
JAY
CT.
ST.
JAY
INGALLS
ST.
CT.
JAY
INGALLS JAY ST.
JAY ST. CT.
RD
62 PL.
W. PKWY.
W. 59TH AVE.
TO N
ST.
KENDAL L
MARSHALL
ZEN OBIA COURT
WY.
HARLAN CT.
IN G
INGALLS CT.
INGALLS
ST. JAY ST.
ST.
TH 77
JAY JA Y CT.
CR .
ST .
JA Y
ING ALLS
CT.
ST.
JAY CT.
INGALLS
LAMAR
ST.
ST. LAMAR
MARSHALL
AVE.
IN GT ON
AVE.
LS
PL.
AVE.
8101 Ralston Rd. Arvada, Colorado 80002 Phone 720-898-7640
CR .
ST.
ST.
CT.
ST.
GRAY
GRAY
FENTON
EATON
IN GALLS
CR .
JA YC T.
JA Y
74 MARSHALL ST.
ST.
KENDALL ST.
MARSHALL ST.
ST.
ST.
S T. KENDALL
LAMAR
MARSHALL ST. PL. LAMAR
KENDALL
ST.
QUAY
62
WE LL
60 PL.
63 AVE.
60TH
55TH
65
XAVIER
PL .
LAMAR CR.
ST. LAMAR
ST. KENDALL
MARSHALL ST.
LAM PL. AR
KEN DAL L
CT.
ST.
KENDALL ST.
QUAY
REED
ST.
OTIS OTIS
QUAY
OTIS OTI S
REED
ST.
OTIS ST.
NEWLAN D
ST. CT.
REED
REED WY.
ST.
ST.
OTIS
REED
CT.
QUAY CT.
NEWLAN D
MARSHALL ST.
PIERCE ST. ST. REED
ST.
SAULSBURY
60
NOLA N
CT.
QUAY CT.
CT.
PIERCE CT.
ST. OTIS
ST.
ST.
CT.
OTIS
66TH
W.
62 AVE.
PL.
W. 56TH AVE.
NOLAN NOLAN CT. ST. NEWLAN D WY. MARSNEWLAN D HALL ST. ST. ST.
REED
PIER CE ST. COLUMBINE
REED ST.
CT.
NOLAN ST.
MARSHALL
REED
61 . DR
W. 54TH AVE.
PIERCE ST. OTIS ST.
QUA Y ST.
QUAY
QUAY
61 PL.
PL.
NEWLAN D ST.
TELLER ST.
SAULSBURY CT. REED
CT.
H RT
SAULSBURY
WO ST.
TELLER ST
WY.
CT .
LA M AR CT.
NE WLA N C T MARD . S HAL L
OTIS CR.
CR.
CR. MARSHALL
NEWLAN D
76
ST
.
TH
RS HA LLST. 77
MA
WL AN D NE
QUAY
REED
ST.
ST.
ST.
ST.
ST.
ST.
SAULSBURY
NEWLAN D
MARSHALL
OTIS CT.
ST.
PIERCE
OTIS ST. ST.
CT.
ST.
REED CR.
QUAY CR.
OTIS
NEWLAN D
QUAY QUAY CT.
REED ST.
REED CT.
CT.
ST.
O TIS S T.
CT. ST.
QUAY
NEWLAN D ST.
ST. OTIS
PIERCE ST.
ST.
CT.
OTIS
OTIS
NEWLAND
ST.
CT.
ST.
VANCE
ST.
SAULSBURY ST .
CT. TELLER
SAU LSBURY SAULSBURY ST.
MARSHALL
UPHAM
CR. TELLER
U PHAM ST.
ST.
CT.
SAULSB URY
TELLER
ST.
VANCE
UPHAM
ST. UPHAM
AS S
BYP WEBSTER
ST. ST.
VAN CE
ST.
ST. UPHAM
VANCE ST.
WA DS VANCE
DEPEW CT.
RC E
Y.
PI E
W
DR . OT IS D CT .
MARSHALL CT.
D LAN NEW CT.
LAN NEW CR.
QU AY
PIERCE CT. CT. OTIS
REE D
CT.
TELLER
UPHAM
ST. UPHAM ST.
CT.
VANCE ST.
UPHAM
CT. ST. A M
PH U Y
ST.
ST.
ST.
ALLISON
BALSAM AMMON S
CT.
NS T.
YUKON ST.
ST.
YUKON
VAN CE . DR
ST ER EB
ST.
W
RY SAU L SBU
CT.
ST.
WY.
83
CT.
ZEPHYR
ALLISON
CT.
RO W
ZE PH YR YA RR OW ST.
YA R
CR.
ST.
ST.
M
UPHA
CT. SA BU UL RY SDR C T. .
PL.
VANCE
UPHAM
AMMON S
YUKON CT.
WEBSTER
YARROW
CR.
BALSAM
ALLISON PL.
(C SH 12 1) KO CT N .
YU
W AY
CE
ALLISON WY.
CT.
ALL ISON
VA N
WEBSTER ST. WEBSTER ST.
CARR DR.
ZEPHYR
CR.
WAY
ST.
SCHNEIDER
BRENTWOOD CT. ST.
ST.
ST.
ZEPHYR ST.
BALSA M
BRENT WOOD
YARRO W ST.
YUKON CT.
YUKON ST.
YUKON
ST. ALLISO N ST.
YARROW ST.
ZEPHYR ST.
AMMO N S
BALSAM ST.
ALLISON
AMMON S DR.
OLDE
ST.
ST.
ST.
ST.
ST. YARROW
ALLISON
AMMON S
VAN VOORHIS YUKON WAY ST. YUKON
BRENTWOOD ST.
BALSAM PL.
BRENTWOOD
BALSAM
ST.
ST.
ST.
ST.
ALLISON ST.
ST.
YUK ON
AMMON S
YARROW
BRENTWOOD BRENTWOOD S T. ST. BALSAM
ZEPHYR
ST.
CT.
ST.
ZEPHYR CT. ZEPHYR ST. WATER TOWER PROMENADE
BALSAM
WADSWORTH
CT. W
CT.
ESTES CT.
A LLI SON
CR.
W AD S W O R T H B L V D . ST.
WEBSTER
ST.
BRENTWOOD CT. BRENTWOOD ST.
BALSAM
AMMON S
ALLISON
ST.
WEBSTER
ALLISON ST.
YARROW ST.
AMMON S ST.
ZEPHYR
CO DY
ES TE S
DU
DL EY
ST.
CARR ST.
CODY
DUDLEY
ESTES
ESTES
DOVER CT.
CODY
DOVER
CT.
DUDLEY ST.
DOVER ST. ST.
EVERETT ST.
GLEN -
ST.
DUD LEY
CODY
ESTES CT.
CT.
ST. ELLEN DR.
DOVER
CT.
DOVER
CT.
ESTES
DUDLEY
DOV ER ST. CODY ST.
EVERETT ST. ESTES ST.
ST.
ST.
CR.
CODY ST.
ESTES
DUD LEY
DOVER
S T.
EVERETT ST.
CODY
EVERETT
CT.
CR.
CARR
DOVER
DO VE R
DR.
ESTES
DOVER
ST.
CARR ST.
ST .
ST. EVERETT
DOV ER
ST.
EVERETT
ST. S T.
EVERETT
ST.
DUDLEY
DOVER
ESTES
CT.
ST.
CT.
ST.
ST.
ST.
FIELD EVERETT CT.
ST.
ST.
ST.
FLOWER
EVERETT
FIELD FALK CT.
ST. FIEL D
ST.
ST.
ST.
FLOWER CT.
FIELD CT.
FLOWER
FIELD CR. FIELD ST.
ST FLOWER GARRISON
CR. FIELD
ESTES CT.
CARR ST.
ST.
GARLAND ST.
GARRISON
ST.
ST. GARLAND
GARRISON
GARRISO N
ST.
ST.
GARRISON
GARLAND
GARLAND ST.
HOLLAND ST.
CT.
DOVER
AY
CR.
ESTES
CR. CODY
DOVER
EVERETT CT.
ESTE S ST.
DUDLEY
CT.
BRE WO NTOD
CT.
DR.
DR .
ST.
ST. DUDLEY ST.
DOVER
CARR ST.
ESTES ST.
FIELD
EVERETT
ST.
FLOWER
ST.
ST.
ST.
FIELD
FLOWER
ST.
GARLAND CT.
ST.
GARLAND ST.
GARLAND
IRIS ST.
ST .
HOYT CT. ST. HOLLAND CR.
ST.
CT.
ST.
HOYT
HOYT
HOLLAND
HOLLAND ST. GARLAND HOLLAND
HOYT DR .
ST.
W.
CT.
HOYT
H OYT
WEBSTER
W .
BRENTWOOD ST.
FIEL D
ER FLOW CT.
EVERETT ST.
F LOWER ST.
GARRISON
CT.
FLOWER ST.
ST.
GARLAND
HOLLAND CT.
ST. INDEP.
IRIS ST.
O LDE WADSWORTHBLVD.
ESTES
CT. DUDLEY
DOVER
CT.
BRENTWOOD CT. BALSAM WY.
CREST DR.
ESTES CR.
CO CT DY .
CT.
WY.
. ST
FIELD EVERETT CR.
N GARRIS O
FL OW FI ER EL D CT .
W.
GAR CT. R IS ON CT.
HOLLAND
CT.
CT. HOLLAND
HOYT ST.
HOLLAND ST.
IRIS
ST.
ST.
INDEPEND. ST.
JELLISON IRIS CT.
JELLISO N CT.
INDEPENDENCE CT. INDEPENDE NCE
JOHN SON ST. JOHN SON
IRIS ST.
IRIS
ST.
INDEPENDENCE
WAY
IR IS
IR IS CT.
CT. ST.
INDEPENDENCE WY.
WAY
SO N JE LL I
. ST
IRIS
PL . ST.
ST.
LYNN
ST.
ST. IRIS
JELLISON
SANDRA WY.
JOHN SON
ST
ST.
INDEPENDE NCE
JELLISON CT. JELLISON ST.
JOHNSON
IRIS
ST.
INDEP ENDENCE
LEE
KIP LI
MILLER ST. OAK
PARFET
ST.
ST.
ST. ROBB
YATES STR EET
MARSHAL
CE
HARLAN STREET
PI ER
ESTES ST.
JELLISON
WA Y CT.
DR.
CT.
CT. CT. GARLAND
HOYT
FLOWER FLOWER FIELD CR.
ISO
GARRISON ST.
GARRI SON CT.
GARLAND WAY
HOL LAN D CT. HOLLAND
WAY
D CT.
HO LLA N
CT.
JEL L
PL.
W.
D E N CE
8 DR3 .
IR IS HOYT ST .
CR.
ST. JE LLJELLISON ISON ST.
N C W T. AY
ST.
IS O
75
HOYT
JOHN SON
MOORE CT. M OO RE ST.
EN
. ST
JOH NSO N CT JOH JOH . NS ON NSO N ST. ST. JELLISON JE LLIS ON CT. CT. JE LLISO N ST. IRIS CT.
CR .
MI LL ER
CT.
CT.
KLINE
AVE.
JO HN S C ON JO HN T . SO N S JE LL T. ISO N CT . JE LL IS ST ON IR . IS CT .
MOORE ST.
N EWMAN ST.
E LE
LEE ST.
ST. NEWMAN
ST.
ST.
ST.
MOORE
ST. IS W LE
ST.
ST.
. DR
NELSON
NEWMAN
JOHN SON
. LEWIS CT
LEWIS
LEE DRIVE
MOOR E CT. MIL LER LE R CT. ST.
M IL
KI PLING
ST. ST.
ST.
ST.
NEWCOMBE ST.
ST.
ST.
MAN
ST.
NEW
ST.
ST.
LEWIS
LEE
MILLE R
NELSO N
MOOR E
ST.
ST .
KLINE
KIPLING
LEE
ST.
CT. NEWCOM BE
MILLER
NEWCOM BE ST. OAK
NELSON ST. MOORE
CR.
ST.
CT.
ST.
ST. MOORE
ST.
LEWIS
LEWIS ST.
LEE
MILLER
NEWCOMBE
KLINE
CT. NEWCOMBE ST. NELSON
ST.
LEE ST.
CT. NEWCOMBE
MILLER
NELSON CT.
KIPLING ST.
Y. PKW NG
OAK CT .
LEWIS
ST.
NEWCOMBE ST. ST.
NELSON
LEE ST.
CT.
LEE C T.
MILLER ST.
NELSON ST.
ST. ST.
S T.
Y OAK
WA
OAK
CT.
OWENS
O WENS ST.
PARFET ST.
CT.
OAK
PARFET ST.
ST.
S T. OAK
OAK
PARFET
S T.
CT. OAK
OWENS
OAK ST.
KIPLING CT.
CR.
ROUTT LN .
QUEEN
KLINE
O AK ST.
ST.
ST.
OAK
U TT
ST. OWENS
PARFET
ST.
ST.
PARFET
OWENS
OAK
ST. SWADLEY SIMMS CT. ST.
SIMMS ST.
ST.
W 54TH DR
ROUTT ST
PARFET
TABO R
QU A IL CT. QU A ST. I L
CR .
ST.
S T.
ROUTT CT
PIERSON CT.
CT.
TAFT
TAFT ST. TA BO R
QUAIL
W .
W Y.
UNION
CT.
UNION CT.
XENO N
TAFT
VIVIAN ST.
STREET TAFT
(C SH 72 ) D ROA D
AVE.
WINO NA
AVE.
W.
65TH PL.
63 PL.
PL.
PL.
W. 55TH AVE.
ER
68 TH
DATE
12400 W. WARD
12500 W. WRIGHT
12600 W. XENON
12700 W. XENOPHON
KIPLING ST.
R O BB CT.
CT.
.
ST.
M BE
WY
CO
W
OWENS
OAK
NELSON CT.
NELSON DR.
RO BB QU C ST. EEN R. QU PIER SON EEN CT. ST. PARFET CT.
CT.
SIMMS
ST. QUEEN
ROUTT ST.
PIERSON CT.
SIMMS ST.
PKWY.
PARF ET ST.
ROB B T
ST.
CT. OWENS
TA F
CT .
OWENS
PIERSON WY.
QUAIL
RO
PA RF ET C OWT. EN S C OW T. EN S ST .
C RO T. BB ST QU . EE N
C RO T. BB
PARFET ST.
PIER SON ST.
ST .
ST.
RO W Y BB .
QU AI L
ROUTT ST. ST .
ROBB
ST. ST. QUAIL
QUEEN
ST.
PARFET
PA R FET CT.
ST.
ROBB ST.
ROUTT
SIMMS ST.
PIERSON CT. PIERSON ST.
SIMMS CT.
CR.
QUEEN QUEEN ST. CR.
QUAIL
RF ET
CT.
SWADLE Y CT.
CT. TABO R
PA QUAIL ST.
ST.
ROBB CT. QUEEN ST.
ROUTT
OWENS CT.
QU EEN ST.
PIER SON
SWADLEY ST.
PIERSON ST.
TABO R
QUAIL ST.
CT.
ST.
ST.
PIERSON ST.
QUAIL
PIERSON
SI MM S PL .
PARFE T ST. CT.
CT.
ST.
CT.
ST.
PIERSON
QUEEN CT.
QUEEN ST.
QUAIL
QUAIL
ST.
PIERSON
CT.
ROBB
ST .
PA RFET CT.
ST.
CT.
ST.
ST.
ST.
RO
BB
SWADLEY CT.
PIERSON
QUEEN
QUAIL
ROUTT
PARFET
CT.
UNION
CT.
CT.
CT.
CT.
CT.
CT.
UN IO N
W Y.
VIVIAN
WELCH
XENO N
SWADLEY
VAN GORDON
TA FT ST .
TAFT
WRIGHT CT.
ST.
TAFTCT.
WRIGHT
WELCH CT.
CR. TAFT CR.
CT.
ST.
UNION
TABO R TABO R CT. ST. SWADLEY CT. SIMMS CT.
CT.
VIVIAN
VAN GO RDON ST. URBAN
WRIGHT
URB A N
TAFT ST.
TA FT CT.
CR.
ST.
CT.
CT.
CT.
ST.
ST.
ST.
UNION
WELCH
VIVIAN
TAFT ST.
W AR D R O A D
URBAN
URBAN
VAN GO RDON
WELCH
WRIGH T ST.
WELCH CT.
WELCH ST.
ST. CT.
CT. UNION
URBAN ST. UNION
ST.
(CSH 72 )
URBAN
ST.
WRIGHT ST.
ST.
TAFT CT.
VIVIAN CT. VIVIAN ST. VAN GO RDON ST. URBAN CT. URBAN ST. UNION
ST.
WELCH
ST.
WRIGHT
CT.
ST.
CT.
ST.
VIVIAN
VIVIAN
CT.
TAFT
UNION
URBAN
URBAN
VAN GORDON ST.
W AR D R O A D
TAFT
ST
TAFT ST
WARD WAY
TABO R
ST.
YOUNGFIELD
WY.
YANK
CT. YOUNG FIELD ST.
ST.
12800 W. YOUNGFIELD
12900 W. YANK
13000 W. ZANG
13100 W. ZINNIA
13200 W. ALKIRE
13300 W. ARBUTUS
13400 W. BEECH
13500 W. BRAUN
13600 W. COLE
13700 W. COORS
13800 W. DEFRAME
13900 W. DEVINNEY
14000 W. ELDRIDGE
14100 W. ELLIS
14200 W. FIG
14300 W. FLORA
14400 W. GARDENIA
14500 W. GLADIOLA
14600 W. HOLMAN
14700 W. HOWELL
S ST. IRI IN- . P DE T . S
WARD ROAD
T.
WARD
VIVIAN
CT.
CT.
VAN GORDO N CT.
RD.
UNION
SWADLEYCT. 84TH LN.
CT.
ST.
WARD
TAFT S
SWADLEY
TAFT ST. TABO R CT.
ST.
SWADLEY
UNION
UR CT B AN . UNION CT.
TA FT CT.
TAF T ST.
URB AN
ST.
TABOR ST.
TAFT
URB AN DR. UNION CT.
ST.
XENOPHON CT
XENO N ST. YNFL D.
CR.
ZANG
YANK ST. S T.
ST.
ST.
S T.
WY.
ST. BRAUN
BEECH
BRISTOL
YANK
ALKIRE
YOUNGFIELD WY.
ARBUTUS
ST. COO RS
DEFRAME ST.
ST. ELDRIDGE
TABO R ST.
D I EL ST .
XENO PHON ST.
W
SWADLEY CT.
WARD RD. WARD LN.
VIVIAN ST.
TA BO R ST
ST.
YANK CT. ZANG
ST.
YO UN GF
CT. YOUNGFIELD ST. XENO PHON ST. XENO N
S T.
CT.
ST.
XENO N
CT.
BRAUN WY.
ZANG CT.
ZINNIA CT.
WAY
TABO R CT.
ST.
CT. N
ST.
ALKIRE ST.
ZINNIA
ZANG
ALKIRE ST.
BR AU N ST CT. .
AY
ST.
ST.
ZINNIA
BRAUN CT. BEECH CT.
YANK
BR AU N
BE AR C EC H BU T. TU AL KI RE CT. S ST C . T.
ST.
BEECH CT.
BEECH
BRAUN CT.
BEECH DR.
W . BR AU N B EE C CH ARBUTUS T. ARBUTU S C T. CT. ALKIR E
ZANG
ZINNIA ST.
ALKIRE CT.
PL.
ST .
ZANG CT. ZA NG
ZINNIA
ARBUTU S ST.
COO RS ST. COO RS ST. COLE CT.
COO RS COLE LN. BRAUN LN.
YOUNG
YANK
DR.
BRAUN CT.
AV E.
BRAUN WY. BEECH CT.
BR AU N
CT.
CT .
ALKIR E CT. ZINNIA
DR .
COO RS CT. COLE CT.
ALKIRE
CT.
YANK
EY W Y. DEFRAME CT.
ZINNIA
COO RS CT.
DEFRAME CT.
WY .
CT. COO RS ST.
COO RS
C T.
ST.
WY. CT. DEFRA ME
DEFRAME
VI N N EY CR .
DE
CT.
DEVINNEY
ELDRIDGE ST. ELLIS CT.
FLORA
FIG CT.
WY.
W.57TH FIG
WY.
ST. GLADIOLA
HOWELL ST.
JOYCE ST.
KILMER ST.
KENDRICK CT.
ISABELL
MCINTYRE ST.
ST.
14800 W. INDIANA
14900 W. ISABELL
15000 W. JOYCE
15100 W. JUNIPER
15200 W. KENDRICK
15300 W. KILMER
15500 W. LUPINE
15400 W. LOVELAND
15700 W. MOSS
15600 W. MCINTYRE
15900 W. NOBLE
15800 W. NILE
16100 W. ORION
16000 W. ORCHARD
16300 W. POPPY
16200 W. PIKE
16500 W. QUARTZ
16400 W. QUAKER
16800 W. SALVIA
W.
WY . E
XENO PH ON
CT. XENO N
XENO
BEECH CT.
YOUNGFIELD
C
CT.
ZINNIA
ALKIRE ST.
ARBUTUS ST.
BRAUN CT.
BEECH ST.
BRAUN ST.
COLE ST.
COO RS ST.
COO RS CT.
COLE CT.
. ST
DEFRAME
CT.
CT. BRA UN
COOR S
V IN
DE
DEVINNEY CT.
ST.
ELDRIDGE
DEVINNEY
AME DEFR
CT. DEVINNEY ELDRIDG E ST.
DEVINNEY CT.
ST. FIG
HOLMAN ST.
FIG ST.
GARDENIA ST. CT. GLADIOLA CT. 62
CR.
HOLMAN
JO YCE
AVE.
DR.
PK WY . KI LM ER
P
E. AV
LO O
DEVINNEY
AV E. KILMER CT. 65 AVE.
LOVELAND.ST
KEN DRICK DR.
LUPIN E
CT.
M OS S CR.
MCINT YRE
MCINTYRE ST.
WY.
McINTYRE
60T H
W.
MCINTYRE CT.
NILE ST.
NORSE ST.
M c I N T Y RE S T .
ST.
NOBLE
POPPY CT.
PIKE ST.
ORC HARD CT. ORCHARD ST.
ORCHARD CT.
EASLEY RD.
16700 W. RUSSELL
16600 W. ROGERS
17000 W. TERRY
16900 W. SECREST
17200 W. ULYSSES
17100 W. TORREY
I-70 SERVICE RD.
8800 W. ESTES
H
CT.
DEVINNEY
DEVINNE Y
ELLIS ST. ST.
ST.
ST.
GARDENIA
HOLMAN ST. ST.
FLORA
ELLIS
ELDRIDGE CT.
FIG ST.
GLA DIOLA
FLO RA CT.
CT.
CT.
HOLMAN ST.
FIG
HOWELL CT.
HOWELL ST. HOLMAN ST.
IS ABELL
CT. CT.
CT. IS ABELL ST. INDIANA INDIANA
KENDRICK PER LN. ST. JUNI PER CT. CT.
JUNI
ST.
ST. KILME R RICK KEND LN.
HOWE LL ST.
( C SH 72 )
JOYCE
ISABELL
ST.
KENDRICK
CR.
CR.
ELL ISAB
KE ND RICK WY. JU N Y. I P ER
CK
W
LUP INE ST.
.
ST
KE ND RI
MC MOSS INTYRE CT. ST.
CT.
NILE ST.
ST.
CT.
NOB LE CT.
CR.
O R ST SE .
N
Mc IN TY RE CT . CR.
NILE
N DE EY CT. FR AM E
C T. D N LO VE LA
ELDRIDGE ST.
MCINTYRE
CT.
NILE
ST.
MCINTYRE ST.
ST.
POPPY QUARTZ ST.
POPPY WY. PL .
ST .
I N D I A N A ST . ( C S H 72 )
NILE
CT.
CT.
NOBLE
NOBLE ST.
QUARTZ ST.
ROGERS ST.
PL.
PL.
CT.
ST.
RUSSELL
ROGERS
ORION ST.
CT.
CT. E
POPPY
ORION CT.
ORCH A RD
PIK CT.
CT. POPPY
QUA K E R ST .
CT.
PIKE CT.
ORION
POPPY ST.
ORCHARD W Y.
QUAKER CT.
C T. ROG ERS
QUARTZ CR.
PIKE ST.
E C T.
POPPY CT
ORION CT.
ROGERS ST.
QU
QUAKER ST.
LOOP
RUSSELL RU SSELL LN. CT.
ORCHARD CT.
CT .
SALVIA CT.
SE CR ES T
SE C CR RES T .
ES T
SE CR
CT .
TERRY ST. SECREST WY.
ST .
TERRY
WY.
SA L
V CT IA .
R EY TOR LN.
EASLEY RD.
SALVIA LN.
UMBER CR.
NOBLE LNN . OBL
CT.
SECREST
TERRY EY
.
RR
ST
TO
ST.
TERR Y
CT . SA LV I
A
SECRES T
TORREY S T.
ST. ULYSSES ST.
EASLEY R D. TORREY CT.
17400 W. VIOLET
CR.
IA
BENTON
63
63RD
W.
XA V I
ST.
17300 W. UMBER
ZE N ZE OBI A C NO R. BI A ST.
B NO ZE
UMBER ST.
WY.
ORION
1ST
A S CT ALV . I
CT .
ORION ST.
S UL YS SE
CT.
VIRGIL
77 DR . 78 DR.
CT. 77 TH W.
VIR GI L
CT . ET
CT.
OL VI
UM BER CT. UMBER
AVE.
WAY 67
PL .. WY
FIELD ST
ALKIRE ST.
ZINNIA ST.
G
G
FIG
ELLIS
HOWELL ST
LP . DE VINN EY CT.
GL AD IO CT
89 T
W .
ST .
GARD.
EL LIS
R.
DEFRAME CT.
I N D I A N A ST .
HO W ST. EL L
W. 88 DR.
RD GA E
ST. FLORA
84 CR.
84 CR.
84 CR. DEVINNEY CR CT. . DEVINNEY ST.
FLORA ST.
FIG ST.
HOWELL ST HOLMAN CT HOLMAN ST GLADIOLA CT.
.
GLADIOLA ST.
ST .
PO PP Y
LO O P
QU AR TZ
QUA R TZ
QUAKERST
AVE.
2ND AVE.
GARDENIA ST.
PO PP Y
ST . EY TO RR
3RD AVE.
ELLIS ST. 84 CR.
UM BE R
CT .
SE LL CT .
RU S
ST. YULE
WINDY ST.
WILKERSON ST.
WINDY CT.
W.
UMBER ST.
ST.
R.
YUCCA
CI
WILKER SON CT.
TH
VIRGIL
W.
AVE.
CR .
VIRGIL WY.
68TH PL.
67TH
AVE.
. ST
62 LN.
S TE YA
VIRGIL ST.
S T.
VIOLET PL.
WOLFF
W.
TH
66
.
RA
54TH
ET N STRE
VIOLET WY.
O TENNYS
ST.
RN
ND Y
TU
PL.
AVE.
DR.
W. 61ST PL.
52 DR
KE PI DRIVE RN PIKE
I
TU
W
R DE UL
17600 W. WIER
E IV
69TH
AVE.
W.
AV E
55 PL.
DR.
70TH AVE. 69TH DR.
W.
59TH
56 PL.
VE. W. 73RD A
N
ON EAT CT.
67 AVE.
62ND
W.
AVE.
AVE.
W. 75TH AVE.
69TH
W. 61ST AVE.
W.
BO
DR
17500 W. VIRGIL
KE PI
DR.
CR.
GRAY
AVE.
78TH
76TH
75TH
DEPEW ST.
EA TO
AVE. 60TH PL.
ER
RN
ST.
17800 W. WINDY
TU
AN
63 AVE.
NV
AV.
PL.
W . 6 4 T H A VE . PL.
.
REED S T.
17700 W. WILKERSON
DE
RL HA
DR.
18000 W. YANKEE
-
W.
CT.
79TH AVE.
DR.
H
71ST PL.
68TH
W.
65 TH
AVE.
PL.
PL
36
AY GR
ST 52
. PL
PL.
W.
W.
E CR
TH
53RD
WY. T 76
W. 71ST AVE.
AVE.
GRAN DVIEW
53 PL. W. 53RD
81
69
SE
54
W.
.
AY
AVE.
AV E.
DR
W
RD
E AS CH . CT
ST.
53
AY GR
ST.
55TH
W.
W .
CR.
77
W. 74TH AVE.
AVE.
63
L. 58 P
58 PL.
AVE .
AV E .
FENTON CT. CR.
RALSTON RD. F.R.
PL.
PL.
72ND DR. W.
W. 62ND AVE.
DR.
55
81ST PL.
H 80T
75T H
RD 73
P L.
MARSHALL F.R.
RENO
ES
CHASE
AVE.
AR LAM CT.
E
AM
ST.
UPH
C VAN
TELLER
PL.
. DR TH Y 77 RA G
W. 75T H
67 PL.
AVE .
64
N
AM
78TH PL.
W.
71S T
68 CR.
W.62ND PL.
60TH
W. 56TH AVE.
W. 54TH AVE.
PL.
ND
CT.
AVE.
AVE.
W. 51ST AVE.
TH
AVE.
WAY
GRANT AVE.
DR.
82
. ST
. DR
. CT
. ST
59TH
59TH AVE.
51ST PL.
W. 50TH AVE.
65
O NT BE
PL.
75 DR.
W. 68TH PL.
67TH AVE.
W.
63
AVE.
61ST
W.
AVE.
WY. PL.
AVE.
PL.
W.
53 LN.
. DR
PIERCE
QUAY
REED
QUAY
CR.
Y
AY QU
E VAN C ST.
. CT . DR
54 LN. 54 PL.
67
WY.
63
HW
E.
RY BU L S R. C
CODY
17900 W. YULE
WA Y
AVE.
82 AVE.
E AS
L. W. 80TH P
74 PL.
W.
DR .
PL.
69
AVE.
WEBSTER ST.
60TH
Y JA . CT
AV
U SA
62ND
62ND
P L.
W.71ST AVE.
69
CH
ON NT FE . CT
CT.
W.70TH DR.
70TH
W.
W.
AVE.
2ND W. 7
W.
AVE.
63 AVE.
DR.
TH
. AVE H 75 T INGALLS
W . 7 2 N D A VE .
70TH
68TH PL.
ROBINSON
WAY
DR.
O REN
AVE.
52
W.73RD PL. 3 RD W. 7
PL.
AVE.
75 W.
TH W. 75
W.74TH PL.
W. 74TH AVE.
AVE
CT.
AVE.
W. 72ND FRONTAGE RD. W.71ST PL.
69 TH
83R D
N
W PE DE
AVE.
DR.
W.
PL.
W.
70TH
W.
TO EA
9 TH W.7
W.77TH PL.
KENDALL
61ST
DR.
W. 55TH AVE.
AVE.
PL.
W.
61ST AV.
61ST AVE.
ANN
57TH
ED RE . CT
ZEP HYR CR.
W. 49TH PL. W. 49TH AVE. W. 49TH AVE.
AVE.
LAMAR
AVE.
W. 69TH
68TH PL.
REED
65
60 AVE.
. CT AR M LA
. PL
50TH AVE.
69 AVE.
66TH
W . 5 8 T H A VE .
RD.
W.
80 TH
79TH
76TH
71ST
N TO
. CR
81 81 P PL. L. 81
W.78TH PL.
W. 75TH DR .
W.
82
W.78TH AVE.
W.
AVE.
AVE.
64 PL.
AVE.
ROBINSON
53RD PL.
. LN
77
76
77TH
LANE
L AL ND KE
.
T ES CR
R CI
YARROW
52ND
AVE.
PL.
W. 68TH AVE. PL. AVE.
E. AV
PL.
AVE.
BARBARA
54
54 AVE.
W. 53RD
51ST
80
H
W.
.
75
PL.
67TH 67TH
AVE.
62ND 62ND
62ND
CT.
AR LAM ST.
T 78
UB CL
PL.
W.
(W. 48 TH AVE.)
65TH
W. W.
59TH
E RIDG
DR .
O REN
H 54T
DR. 54
W. 78 CR.
ST
71ST PL.
68TH
W. W.
UP HA M
AVE.
MARILYN W. JEAN DR.
W.
W.
. DR
D E ROA ELL RAB CLA PL.
W.
Y.
. W
E A RIDG GY D
61ST AVE.
DR.
AVE.
CALVIN DR.
W.55TH
W. 53RD AVE.
50 TH
I-70 F.R.
.
PL.
AVE.
AVE. E. AV
ST 51
. AVE
ST
. PL PL.
52ND
W.
AVE.
63RD
62 PL.
W.
AVE.
55 AVE.
W
.
R OA D
W.
ON
PL
T. DC
ST. LE E
53RD
W.
H 50T
ST.
RD.
RIDGE AND HIGHL 53RD
PL.
AVE.
SHARON LN. 56 PL.
W.
H
N LLA
N
HO
O ER
AVE.
51ST
W.
W.
IS ALL
. WY
OB
54TH
W.
DR .
PL. W. 53RD
W. 53 AV.
89TH
YA TES DR IVE
AVE.
84 TH
W.
N FE
D R.
82 PL. ALLS
80TH
80TH PL.
W. 74TH PL.
W.
65 AVE.
W.
62 PL.
59TH
W.
MARSHALL CR.
AV E.
83 RD
82 ND
DR .
.
W.
W.
WAY
CR. POMONA DR.
72 PL.
AVE.
W.66TH AVE.
64 PL.
DR.
AVE.
( RA L S T O N RO AD )
DR.
W.
NA
ST.
IS ST.
54TH
68
W.
67TH
AVE. 60TH
TH
AVE.
71 AVE.
84TH
84 PL . AVE .
83 RD Y.
83 RD
PL . DR .
ONA POM
.
74TH
73 . CR
W. 70TH AVE.
W. 69TH AVE.
W.61 ST
W.
74 PL.
73
R
69TH PL.
AVE.
W.
PL.
.
TA
AVE.
57TH W. W.56TH PL.
PL.
T.
69
W. 69TH
PL.
VIS
75TH AVE.
W. 73RD PL.
66 DR.
62ND PL.
W. AVE
W.
R BE HA C K R D . HIL L
DR. TH 70
W.
AVE.
KS BROO
GRANDVIEW C
WAY
D
N
81
MO PO
AN RL GA
TH
TH
SO
69 WY.
PL. W. 69TH DR.
W.67TH
CR.
WY.
62
ALT A
AVE.
Y JA . CT
86 TH
W
Y
PL .
ST
PL.
W.64TH
ROA D
. DR
CR.
75
. ST S TE CR. ES
61ST
AVE .
AVE.
W.63RD
DR .
R MA LA . CR
. ST
.
6 W. 5
N
W.
R
R.
VE
CI
DO
W
57TH AVE.
IRIS ST.
H
LEW
TH A V E 55
AVE.
W. 52ND PL.
65 PL.
64
WY.
63 AVE.
W. 58TH PL
JO
PL.
I- 70
W.
DR.
69
65 WY.
AVE.
64 AVE.
69 WY.
PL.
PL.
78
.
ST
PL.
72ND
71ST
W.70TH AVE
PL.
68TH
W Y.
W. 67TH W. 66TH
64
PL.
AVE.
56 PL.
W.
F.R.
AVE.
. ST . ST
W
68TH
DUDL EY
ST
79 79 CR. CT.
DR.
CT.
W.70TH PL.
LL HA . RS CT MA . L AL CT ND KE
. DR
80TH CR.
Y. W
AV E.
W. 71ST PL.
W. 66TH
COLE
W. 57TH PL. JOHNSON
ST.
65TH PL. W. 65TH
W.64TH AVE.
W. 90TH AVE. W.
88 TH
W. TH 85 . PL
84 PL .
TH
. DR
QUA
W. W.
75TH AVE.
D
AVE.
81ST
80TH PL.
78
. DR
N LA
CR .
84TH
.
W. 72ND F. R.
W. DR.
WY .
W. CR.
W. 67TH
OBERON
W.58TH AVE. JELLISON
LN.
TH 86
YT HO
PL.
PL.
AVE.
59
77TH
84
W.75TH PL.
. DR
TH
W.62ND AVE.
AD
R
78 . R C
RO
58TH
P L.
78 C R.
DR. W.
67 AVE.
AVE.
66TH
64TH
64
PL.
EW N .8 5T H
E
TH
W.79TH DR.
W.
AY W 70
W.67TH
AVE.
68TH
66TH
W.
W.
WY.
WY.
PL
E.
W.
WA Y
69TH
.
BROO KS
W.
PL. W.
66 PL.
63RD PL.
.
PL
61
59TH
AVE.
RD.
R D.
I-70
RRGA N IS O I R . C
ST.
DR.
PL.
59TH
68TH
67 AVE.
64TH PL.
Y.
.
64
W
E LE
AY W
CR
W.
F.R.
56TH
PL
E. AV
62
AY
IN
59TH
W.
RD
63
78
78
AV
W.80TH PL.
W.
W.
65TH AVE.
W.
W.
.
3 .6
W
MILL E
54TH
E RID G
DR
W
AY
58TH
R . DR ON N . AN DR
LE
SH
55 PL. CT.
. LN
CRE
TY
R
W
ON RL
BE
ALLENDALE
W. 54TH
VE. 53 A
S TE ES CT.
PL.
.
E LA
W.
81
81
TH
71 CR.
AVE.
. ST
SE
DR.
W.
NE
84
83 AVE. . RD . Y W CT 82 . M CT HA WA R UP Y RY LE EL POMONA D BU 83 R. T LS AV POM N. AU . E. ONA S CT LS82 U Y PL SAUR DR . B . . CR
PL.
W
WL DR AND . CH AS
.
83
81ST
81 CR. 80 CR.
PL.
69PL.
67TH PL.
. DR
T LS
N SO
RA
N SO
E IC
HN JO
LI
NS
S OK
RE
W. 55TH DR.
. ST
54TH
N JA
N CT QUEE
ST AVE
.
W.62ND AVE.
ST.
AVE.
. LN
W.
D 52N
E RIDG
65 AVE. 64
PL.
PL.
W.64TH AVE.
L JE
DR.
W.61ST AVE.
60TH PL.
AVE.
73RD W.
W. 73RD AVE.
DR.
TH WA Y
83 AVE.
CR .
H 74T
W.
PL.
66
PL.
65
AVE.
W.64 TH
PL
AVE.
62ND
AVE.
55TH
W.
W 53RD PL
W.
ROBB
W. 50TH AVE
W.65 TH
62ND
W.
55 PL .
54 PL. 53 PL.
W. 49TH PL. W. 49TH AVE.
W.48TH AVE.
18100 W. YUCCA
.
W. 88TH AVE.
E
W
ALLISON CT. H 78 T
DR.
WAY
75
W.
AVE.
70TH
69 PL.
E.
DR .
. DR
W. 74T H
74TH
PL.
71ST
PL.
. CT
AVE.
66
O BR
DR.
PL.
53RD
52 PL.
. WY
74TH
W.
RR CA T. C
WAY
TH 75
W.
AV
81
79 CT. AV E.
TH
R
PL.
TH 75 W.
W. 79
T
R CA
AS
WA Y
CT.
S
81
79 PL.
78
WY.
AVE.
TH 76
P L. 75
WA Y
AVE.
S
56TH
54TH
W. 54TH N
75TH
N MO AM
81 S T
R VE DO CT.
DR .
CH
84 TH
ST.
82 PL.
RR CA . CR
EV ER ET T
W.
T
AVE.
67TH 66 CR.
63RD PL.
63 DR. AVE. 63 AVE.
55TH
VI A
W.
DR.
. PL
69TH
AVE.
AVE.
I IR
59TH
W. 68TH WAY.
PL.
64TH
63 LN. 63 PL.
W.
EY DL DU . CR
W.
63
WY.
65 PL.
PL.
63 AVE
S
T ET ER EV
W. 76TH AVE.
IS EN IR EP D IN
ST.
53 AVE.
51ST AVE.
VI
R. C
54TH DR.
. CR
. CT
T
N IO UN R . C
54 DR.
54 PL 53 PL 52 PL
. ST
WY. W.65TH
64 PL. PL.
63RD
W. 62ND PL. 62ND AVE.
59TH
71ST 70TH
W. 68TH PL.
65TH AVE.
PL.
W. W.
PL.
56TH PL
DR.
. PL TH 77
PL.
PL.
75 AVE.
WY.
74TH 74TH
70TH
W. 69TH AVE.
E MB
S T.
T ROU
56TH
77
SI ER RA
PL.
JELL 75TH
W. W.
W.69TH PL.
66TH
O WC NE
B ROB
W.
LE E
W.
E. AV
64TH
AVE.
WE
84
DR .
PL.
W. 7 2 N D AVE.
E IN KL . DR CT .
68TH
W.
W . 5 8 T H A VE .
57TH PL
57TH AVE
W.
AVE.
76 AVE.
W.
W.71ST PL.
70 TH
DR.
PL.
PL.
Y. W
S T.
55 PL
.
WAY PL.
.
CT .
58TH F.R.
58TH F.R.
AVE.
W
65
63 AVE.
W.
AVE.
TH 86
CT
E.
S
PL.
69
68TH
67TH
66TH
W.
59
PL.
W .
PL .
W. 67TH
ALLENDALE
60TH PL.
W.72ND
69TH
W.
68 W.
PL.
W.
W.
77TH DR.
77
W. 76TH
PL.
AVE. PL.
69
( RA L S T O N R O A D )
W.
TH 77
7 5T H AVE .
POM ONA
81ST
W.
CARR CT.
ST.7 CL 9 W UB Y. 79
79
E
DR. ER BST
W.87
AVE.
W.
80TH
78 78 CR. PL. 78 AVE. 77 CR.
DR.
H 77T
W.
PL.
ST 61 W.
PL.
DR.
74T H
DUDL EY
UB CL
LN.
AVE.
77 . CR
W. 70TH PL.
CR. 65TH
AV E.
80 PL.
PL.
W.
TT W Y.
W.
PL .
78
WA Y
81ST
73RD
W.
PL.
AV E .
84TH
PL.
81
DRIV
ZEP HYR 8 4T H
W.
83
EVE RE
81 ST
.
DRIVE
W.
PL. AVE .
AVE.
DR .
81ST
DR.
86T H A VE
86TH T ET ER EV
YT HO
PL.
82ND
87 TH
P L.
86 TH
83RD
82 ND
W. 73RD PL.
68
AVE.
PL.
PL.
T
G:\GIS_Data\MXD\Public_Works\Streets\Maintenance\2022\StreetsPrograms2022_NoNumbers.mxd
ST
PL .
CIR.
GA RL A CT. ND
81 ST
W.
D
W. 72ND AVE.
70 TH
W.
WY.
68
AV
67
W.
W.
DR .
PL.
PL.
WY. W. 67TH PL.
IRIS
ER LL MI
CR.
65TH
57TH AVE
AVE.
LE R MIL ST.
N EE QU
BB RO T. C
69
ST .
PL.
AV E.
79 TH
77 CR.
AV E.
IN D E P
82 PL. 82 DR.
81 CR . 81 LN.
E LE
W.
W. 76TH DR.
PL.
Y WA
AV E.
82 LN.
E N
81
I KL
81 AVE.
78TH
LEWIS
AVE.
.
87 CR.
87
AVE. 84
PL.
P L.
77TH
W.
W 72 PL.
W.
69TH WY.
A VE .
62 PL.
58TH
W.
W. AVE.
WEST 71ST PL.
PL.
AVE.
68
PL.
W.62ND PL. AVE.
.
86 85 PL. 85
TH 84
AVE. 74 PL.
AVE.
71
70 PL.
.
DR
Y
LEWIS CT.
80TH D R.
W.
51ST PL.
87 AV E. W.
85 . Y W
WY.
CR.
W.65TH
PL.
W.
.
74
. DR
70
66TH
SIMM
AVE.
WY
ET RF PA
75TH
73 AVE.
PL.
67TH
60TH
PL
W. 77 TH
PL.
W.
65
AVE.
AVE .
77 PL.
W
LN.
61ST 60TH
W
.
76TH PL.
ROUTT
T ROU
52ND
S EN OW
6 2 ND
W. W.
WA
.
W . 8 0 TH 79 PL.
78
DR .
66TH
E.
59TH
79
DR. 78 AVE.
PL. DR. OBB R
AVE.
66TH
62
E.
W. 50TH AVE.
COLE CR.
W.
78
79TH PL.
81
73R
72
DR.
AVE.
PL.
73 E. AV
D 2N W. 7
67TH PL.
W . 6 4 TH
WY
. CT
54TH
O ND
FT
W AY
LA OR
TA
CT.
56
N
57 DR
ON XEN
AVE.
73
W. 67TH AVE.
63
84 L. P OAK ST.
73 . DR
57TH PL.
AVE.
PL
83 AV E. W. 82N . D PL W. 82N E. D AV
81 AVE.
W.
W.
WY.
AVE. 73RD DR.
R BO TA T. S
W. 58TH AVE.
O XEN
W.53RD
74TH
66 PL.
W.
W. W.54TH AVE.
W. 52ND AVE.
PL.
74TH W.
TAFT
67t h PL.
N UNIO ST.
E
W
W. 51ST LN.
Valley Pans Concrete Program
L CO
.
IV E
IV E
AY
75 PL.
SWADLEY
ST. AN
AV
ADA and Concrete Program
60TH AVE.
PL.
70
URB
59TH AVE. 58TH PL.
AVE. 74
CT . 71 S 71 PL. T
ST
67 PL.
66
AV
W.
AVE.
W.
58 DR.
AN URB Y WA . N ST N URBA DO GO R VAN ST.
RD
W. 51ST AVE.
N BA . UR ST
53
Slury Seal
W. 51ST LN.
Y.
W
.
DR
76 TH
W.
71
AVE.
RALSTON PL.
W.61ST PL. 61ST W.
61 ST
CR .
W
74 WY.
.
W.
. PL
81
81 . DR
CR.
74 PL.
71
AVE.
68TH
W. 5 6 T H
W. 52ND DR.
W. 53RD PL.
DR.
W. 54TH AVE.
W.
Crack and Slurry Seal
ZA N G
W
. W
PL. TH 59 H T 59 E. AV
58TH PL.
56TH PL.
75TH
75TH
DR .
PL
69 AVE. PL .
W.68TH
62ND AVE
W.
59TH
FIG
W.
CT.
W.
PL.
H DR.
U RB AN
Crack Seal
CT.
Hot Chip Seal
T 56
64 PL.
W. 63RD AV E .
W. 59TH PL. W. 59TH DR.
UNION
. W
DR.
PL.
58TH
W.
. CT . ST
. WY
.
PL.
ORION CR.
AVE.
W. 6 W.64 5TH TH P L.
WY.
.
CT.
AV E
56TH
W.
W.55TH PL.
CR 63
DR
DR
76 TH
.
76 TH LA NE
W.70TH PL.
67 TH
66
D
CT.
E
W.55TH DR.
60 PL.
PL.
63
YANK
AV
W.55TH PL.
PL.
ZANG ZINNIA
H
.
62 DR.
60 PL.
N W. 6 2
F IG
T 57
CT
DR .
IA . LV CT SA
61
64 DR.
. ST
.
.
ST
W. 55TH
. CR
RK PA
W.
CR. 66 . DR PL.
65
CT
TH
WY.
N
CR.
64
63 PL. 63 CR. 62 PL.
77 TH
W.
DR .
75TH DR.
AVE.
H AVE.
68 AVE.
WY.
ZA NG ST.
VE . 65 A
K
W
RE
W. 57TH AVE.
62ND DR.
HAM WYND
DEV IN
62 PL.
N YA
.
58 PY
62 LN.
M AN
63
BRAUN PL. CR.
Y.
62
DR. 63 WY. 63 PL.
W
63RD
AVE.
64 PL. 64
64 DR.
R W AM Y. E
RD
67
67 FIELD CT. PL. 66
XE NO N
K N
62
Y
65 PL.
W. 65TH
PL.
63 LN. CR W 3 63 YN 6 D . H AM CR
DE F 63
61 S T
W
GE ID . DR CT EL
CT
SE C
W. 57TH PL.
Overlay Program
65 PL.
64
64TH DR.
WY. ZA NG
YA
T.
AVE.
COLE CT. 65TH DR.
W.
DR.
64 PL.
W.
63RD AVE.
68TH AVE. . DR YANK
WAY
RK
IL W. PO P
DR.
WIL M AVE OT .
TH 66
W. 65TH
9T W.6
PL.
T. DR S .
78 TH
W. 76 TH
LN.
71
70 PL.
PL.
TH 67 YA NK
66 PL.
. WY
W. 63RD PL.
NS T.
71 PL.
W.
H 84T D 83R
W.
RK
PL .
H 85 T
W.
PL.
84PL.
PL.
W. 75TH PL.
W.
AVE.
84TH
82ND
W.
W. 77TH DR.
74 DR .
71 PL.
67TH
Y. 66 W
. PL
A LECT. P CO
PL. HOLMA
W. 73RD PL
PL. 70 PL. 69
LE CO . CR
67 CR.
CT .
TH
65 AVE.
(CSH 72 )
. 63 PL
62
61 AVE. ALLENDALE E. ALLEND. AV PL. LN. 6O CR.
VIVIAN ST.
66TH AVE.
WAY
66
73 AV 72 PL.
71
PL. PL. 68
67 WY.
67TH PL.
. DR
TH
CT. URBAN
PL.
W. 65TH WY.
RD 63
61
WY.
W.
75T H
UR BA N WY .
W.
W. 74TH DR 73 PL
73 LN
73 . E AV
W. 66TH
KENDRICK DR.
77
W. 75TH PL.
70
AVE.
68TH 67TH
66
6
W.
. ST
E.
RE TY
C HOL T. C
N CI M
77 PL.
AVE.
ROAD
W. 75TH AVE.
72ND CR.
70 PL.
H 9T
. CT N AU BR OLE C CT.
AV
.
.
AN
T. E S
E.
HO L M
L NOB
AV
.
DR .
E AM FR DE
AV PL
TH
64 . CR
E NIL CT.
63
65
ION OR LN.
LE NI
65 64
W . 6 4 T H A VE .
DR.
RS GE . CR
. DR
68TH
67 CT.
PL. 66 DR. 66
AVE. 65
64 PL.
63 AVE.
62 PL.
69 A NI DR.
68TH
W.
PL.
RS
. CT N ORIO
. CT
ORIOPN L. PIKE ST.
64 LN.
E RD GA
68 PL.
69TH AVE
DR.
P L.
69
AVE.
66
67
W. 66TH PL. 65TH PL.
N IO OR Y. W
.
68TH
W.
D
NE
82 PL.
78 TH
77TH
85
PL.
81 AVE.
W
DR.
72
PL.
71ST
O O
SS
. CT
E NIL CT. NOBLE
CT.
D
. CIR
63 L N
W.70TH
74 TH
. DR
72ND
PL.
71 AV.
W. 67TH AVE.
O M
AR
64
69TH LN. 69 PL.
CR.
CH OR
W.
PL . E P IN LU . WY
PL.
S
W 63 PL.
69 DR.
P L.
P
74
DR .
W.
W.
PL.
W.
PA
86TH
85 PL 85 . AV E.
. LN
83RD
82 PL.
79 TH
W. 75TH AVE.
.
L.
W.
W . 8 0 T H A VE .
W. 75TH PL.
RS
W
C
T. N C 65TH
62 LN . PI 62 KE C PI T PL. K CR E . W 62 DR.
73 AVE.
72 DR.
71
AVE.
70TH
W.
ST .
H BEEC CT.
PL.
68TH
W. 69TH AVE.
DR.
71
71
CO O
CT.
N AU BR T. C LE CO T. C
E NIL
G VI R
W. 58T H
.
CT.
CT.
E RS
RY TER LN.
RO
DR
. PL
Y.
LN. 61 PL.
60T H
E NIL . WY
W
.
TE
MOSS CT.
Z
. 61 DR LN.
ST .
CT ST 61 RRY
ROG
W.
H 66T
W.
WESTWO OD
.
72 PL.
70 DR.
W. 69TH PL. W. 69TH
CI R.
67TH
W
W . 7 2 N D A VE . 71 DR.
AVE.
H 70T W.
TH 70
CR.
PL.
62
.
PL .
STWO WE
ORIO
T AR QU
DS
. ST
CR.
61ST PL.
61 WY.
CT.
63 RD
62 ND PL. 61 RTZ PL. A
62LN.
PL
73 RD
DR .
74TH
ISABELL W.
W.73RD AVE.
W. 72ND PL.
. DR
S OD
. CT
R BE
61 CT.
W.
AVE.
ND 72 IR . C . ST
. CT
A
M U
62
P L.
74TH
. DR
ST .
CR .
. ST
. LN . PL
. R D
62 CT.
60
65
CR. C R.
L EL SS . RU W Y
63 IA Y. LV W SA SE 63 CR ES T ST . 62CR.
LA VI CSA A AL SE ST VI . S Y. RE LN ST W E ECR LN. S CT. ST. Y RR Y TE RRE TO
LN.
W. 60TH AVE.
AVE.
67 . CR
OO
WY.
PL.
E
LL
LN.
65 65 CR . 64 CR. 64 DR.
6 3 DR .
69
CR .
CIR. DS
. PL 66 . LN
W
CR.
62ND
61
KE PI
SE RUS
66
VIOLET CT.
63
LN. 61
69TH
I LV SA
CT.
CR. 66
RTO Y RE
UMBER CR.
DR.
PL. 60
AVE.
OO T W
67
CR.
UMBER
63
W. 59TH
W. 70TH
67 PL.
W ES T
TE RRY
67
LN. 67
E IL 72 N AV D E. AR CH OR T. 71 PL. S
71
CR.
70 70 TH TH N IO . N OR IO LN OR 70TH AVE.
74 WAY 74TH PL. 74 AVE. 73 PL.
PL. 83 AVE.
W.
PL.
84 PL .
PL .
81 PL.
W.
W.
W AR
AVE.
83
84
81 DR.
W.76TH PL.
75 PL.
W.74TH AVE.
72
SALVIA
R EY TOR ST.
W.
WES
L. 68 P
67 AVE.
63 PL.
71
CT.
69 . CR
69TH
VIOLET
W .
W. 73RD
POPPY WY. W. 72ND AVE.
AVE.
W.78TH PL.
76 AVE.
75TH PL.
JUNIPER
75 TH
.
W.78TH PL.
S COOR
W. 73RD DR.
W. 73RD AVE.
71
LOVELAND L AN D . ST. LOV E CR
W
ST.
PL.
PL.
DR.
76 . LN
PL.
H 75T
W. CT.
DR.
73
. ST 71
W.
77T H
W. 7 9T H
W. 76TH DR.
LUP I NE
W. 74TH
W. 80TH PL.
W. 78TH AVE.
DR.
. AVE
74TH
W.
RY TE R CT. RY TE R . CR
W. 70TH AVE
WIER
W. 76TH AVE.
76TH
H
TH 74
83RD AVE.
CR .
. CT
W.
73 RD PL .
AVE .
E. AV
ND 72
.
T 75
W.
W.
A VE .
IA NN . ST
W.
CT.
73RD
W
RUSSELL WY.
NILE CR.
W. 77TH PL.
8 0 TH
PL .
AVE.
W. 8 4T H TABO R PL. CR. W. 83RD
W. 83RD LN.
WY.
82 LN.
W.85
85 . DR 85TH
ZI
L EL SS RU CT.
. DR
H
P L.
. DR
H
W.
S OR CO . CT
T 77
W.
DR.
UM BE R
79TH
. PL
T 77 W.
TH 76
T ES CR . SE CT
RY TE R . CT TORRE Y
. DR
E
DY IN . W CT
W.
TH 78 . .78 AVE W
83RD DR.
83RD
W. 81STPL. W. 81ST AVE.
W. 85TH
CR.
W.
. PL
DR.
H 78T
EE NK . YA CT
L YU
R. H D
ST.
W.
W.77TH PL.
CR.
83RD DR.
83 LN.
AVE.
D
W.78TH DR.
78TH DR.
T LE
. CT
O VI
W.77TH LN .
. PL
84TH
84 AVE.
N BA UR . CT
82ND
. ST
84
IEL NGF YOU ST.
T W.79
W. 78TH DR.
DR .
WRIGHT W. 84TH
W. 83RD PL.
W. 83RD AVE.
W.
E AC PL
D
SCOTT ST.
E YANKE CT.
84TH
.
CR.
DR.
. W
ST.
OP LO TH 84
W.
W.86TH AVE.
85TH CR.
W
CT.
84TH PL.
W.
P L. 85
G ZAN CT.
85 . DR
YANK
PK W Y .
. DR
P DR. LOO 5 TH W. 8 W. 84TH AVE.
84
PL.
O CO
YANK CT.
DR.
TH AUN 86RS 85BR
H
84TH
W. 83RD PL.
8 7 TH TE R R A
H
CR .
H 86T
EC BE
ELLIS CT.
W.
84 C R.
W.
E IDG ST.
N 82
.
8 6T
W.
H 86T
KS RS T. PAR COO S E FIV DR.
W
RD.)
R ELD
.
LEYDEN
(A.K.A
W.
E R AM CT.
EF
DR.
ST. NEY
CR
AY W AVE.
DR.
PL. 86TH
W.
87 PL.
W. 87TH AVE.
W. 82ND AVE.
JO YC CI R. E
SS
N O
O M
RI O 82ND
D
87
W.
86TH
IN DEV
84 PL.
NO BL E W.8 CT 3R . D PL . W. 83 R AV D E.
DR.
WA Y
W.
W. 87TH AVE.
B E EC H
DOVER
87
ST. IS IR ON N S T. S
.
A OR FL
CR .
85 LN .
OR CH A WY RD .
84TH LP
OR ION
. DR
87TH LN . W. LLISCT CT E
IA CR.
.
HOLMAN
PL .
ST .
W . 8 8T H A VE .
88TH PL.
W . 8 8T H A VE .
W. 88TH AVE.
H JO
H PK W Y.
N
E
W
7T
M RA EF T. S
. ST
DR
LN.
.
CK
W.
W
RO
TH 84
N
H 84T
DE
83RD CR.
RD.)
LEYDEN
W .
W.
CT.
LE Y
PL.
AY
(A.K.A.
8
GLAD IOLA W .
DR.
WAY
T W. 85
AVE.
GI L VI R ST.
LN . 86 TH DR. W .8 6T H S ER PL AV OG W . E. R Y . 8 WA W. 85TH 5T H .2.* 1.* P L W. LN H . S *1.QUAKER CT. ER 84 G TH *2.RUSSELL ST. RO RO CT. *3.SALVIA CT. GE P RS O . LO ZCIR T AR Y U WA Q . PL ST .
86 TH
D
86 TH
. LP
AVE.
86 TH SA LV IA
S ELLI CT. 9 D W 8
W.
Y NE VIN ST.
88 W. PL.
. 88 T H D
W. 90TH AVE.
W. 90TH AVE.
TH
.
3.*
W.
86T H TH LN .
AV E
ET
83RD DR.
83R D
W
TH
PL .
DR.
84TH
E
OL
TH PL 84 .
W.
YU L
VI
R WIE ST.
W.
85
TH
DE
L. W. 89TH P
R
88TH PL.
90TH PL.
89
W. 87
W. 86
W.85 TH P L.
TH 84 W.
84TH LN.
.
W.
DR .
L N.
6 TH VE. W.8 6 TH A
DR .
W
K
W. 89TH DR
W
W.
RO C
PL
EN
AV E .
W. 90TH AVE
. W
LEY D 7T H
TH
W.8
90
. DR
90 PL
. W
91 AVE
PK W Y .
EET S TR
S 91
W. 91ST DR
HOLM
• Poor subgrade conditions found during repaving. Unforeseen additional costs were incurred. However, by addressing and correcting before repaving, the result will significantly extend the service life of the streets. However, it impacts the proposed areas projected to be completed in 2022 as it relates to available funding. • Instability in the petroleum industry. The instability in the petroleum industry has triggered significant increases in petroleum products which play a critical role in manufacturing, delivery and placement of asphalt products A eques o ue os s ad us men s om Aspha Spe a es has been e e ved Th s ad us men w mpa he p oposed a eas p o e ed o be omp e ed n 2022 as e a es o ava ab e und ng • ADA Cu b Ramp Remova and Rep a emen Add ona un o eseen emova and ep a emen o on e e n o de o mee ADA u b amp omp an e Th s gge s add ona os s wh h mpa s he und ng needed o omp e e he ADA u b amps s hedu ed o omp e on n 2022 n p epa a on o m and ove ay
PARKS FUND Parks Fund Overview
The Parks Fund accounts for costs associated with the acquisition, design, development, maintenance and beautification of parks, open space and trails within the City. Revenues are derived from the City’s General Fund, Grants Fund, Apex and Jefferson County Open Space funds.
Revenue Highlights
• Overall revenues for Parks increased $1,595,029 or 22.4% over 2021, a majority due to the 2021 Apex reimbursement for athletic field maintenance received in 2022. • Jefferson County Open Space revenue increased $346,747 or 10.2% over 2021. • In January 2022, the Parks Department transitioned athletic field programming from the APEX Recreation District to the Parks Department. This new revenue source has contributed $669,222 to the overall revenue increase.
Expenditure Highlights • Overall expenditures increased by 29.1% or $2,005,754 over 2021. • The purchase of vehicles and equipment for athletic field programming and additional parks maintenance workers, added to increase safety while performing park maintenance, contributed to this increase. • The addition of athletic field programming has added $585,859 in expenses to the Parks fund. Even with this increase, Fund 14 is only at 68.3% of budgeted expenses through the 3rd quarter.
2022 Budget
As of 09/30/22
$6,740,000
$6,740,000
$6,075,271
$3,752,636
$3,405,889
4,592,969
2,983,945
2,881,821
APEX Reimbursement
500,000
1,002,738
665,104
Other
300,120
975,890
167,367
$11,468,360
$8,715,209
$7,120,180
$13,033,162
$8,908,173
$6,902,418
Parks Fund Beginning Fund Balance
As of 09/30/21
REVENUES Open Space City Cash Transfer
Total Revenues EXPENDITURES Ongoing Capital Total Expenditures
8,000
-
-
$13,041,162
$8,908,173
$6,902,418
Income/(Loss)
(1,572,802)
Ending Fund Balance
$5,167,198
(192,963)
217,762
$6,547,037
$12,000,000 $10,000,000 $8,000,000 $6,000,000 $4,000,000 $2,000,000 $-
2018 $-
2019 $-
2020 $-
2021 $665,104
2022 $1,002,738
2022 Budget $500,000
Cash Transfer
$2,509,834
$2,661,445
$2,772,920
$2,881,821
$2,983,945
$4,592,969
Open Space
$2,647,063
$2,752,300
$2,968,809
$3,405,889
$3,752,636
$6,075,271
APEX
10
SPECIAL REVENUE FUNDS Special Revenue Funds Overview Special Revenue Funds account for revenues that are to be used for specific purposes. The following funds are considered special revenue funds: • Tax Increment Funds • Community Development • Housing
Tax Increment Funds Overview There are two tax increment funds which account for the voter-approved sales tax increases to fund expanded police services. The first accounts for the .21 cent sales and use tax and the second accounts for the .25 cent sales and use tax. Sources include sales tax, general use tax, auto use tax, building use and interest income. Since the tax increment is in addition to the City’s 3% sales tax, revenue trends in the tax increment fund will closely follow those in the general fund.
Tax Increment Funds Beginning Fund Balance
2022 Budget
As of 09/30/22
As of 09/30/21
$15,927,000
$15,927,000
$10,198,818
$7,512,437
$6,881,194
2,018,619
1,962,929
1,544,011
433,667
393,787
95,676
$12,651,104
$9,869,154
$8,520,881
$13,445,642
$8,413,097
$8,182,242
19,289
6,334
19,637
$13,464,926
$8,419,432
$8,201,879
1,449,722
319,002
REVENUES Sales Tax/Audit Revenue Use Tax Other Total Revenues EXPENDITURES Ongoing Capital Total Expenditures Income/(Loss) Ending Fund Balance
(813,822) $15,113,178
$17,376,722
11
Revenue Highlights • Sales Tax revenue increased due to inflation. The price of goods and services has increased over the last year which is directly related to the sales tax increase. • Use Tax increase arose from inflation and an increase in new construction activities. • Other revenue increased due to a larger accounting adjustment entry for daily interest in 2021 than the same entry made in 2022.
Expenditure Highlights • Ongoing expenditures increased due to the contributions to the Computer Internal Service Fund. This fund, in part, is used to pay for the technology needs of the Public Safety Department and the cost of technology goods and services are increasing significantly. • Ongoing expenditures also increased due to trainings such as disability training, de-escalation training, and leadership training.
SPECIAL REVENUE FUNDS
Community Development Overview The Community Development Fund accounts for all entitlements, revenues and expenditures of the Community Development Block Grants (CDBG) program and the Home Rehabilitation program and Essential Home Repairs program. Community Development Fund
2022 Budget
As of 09/30/22
As of 09/30/21
Beginning Fund Balance
$6,286,000
$6,286,000
$156,810
$211,716
$446,435
859,470
265,414
254,512
REVENUES Recovered Grants City Cash Transfer
45,000
37,975
33,750
Interest/Other
34,000
27,388
1,420
Total Revenues
$1,095,280
$542,493
$736,117
$449,715
$222,776
$242,181
EXPENDITURES Ongoing CDBG Essential Home Repairs CDBG Other
392,050
182,554
137,786
446,836
176,780
184,448
Emergency Rental
-
Assistance Total Expenditures Income/(Loss) Ending Fund Balance
$1,288,601 (193,321) $6,092,679
$582,111 (39,618)
1,165,943 $1,730,357 (994,240)
$6,246,382
12
Revenue Highlights
• Overall revenues decreased by $193,624 or 26.3% from 2021. • An increase in the interest rates in 2022 is responsible for the slowdown of Deferred Loan repayments (Recovered Revenues) compared to 2021. Repayment amounts decreased 52.6% compared to last year, or $234,719. • Interest income increased $25,968 over 2021 due to the increase in interest rates in 2022. • Grant revenue increased in 2022 due to additional spending on Homeless Hotel costs reimbursed under CDBG-CV program. The difference between the years is $10,902, or 4.3%.
Expenditure Highlights • Overall expenditures decreased $1,148,247 which is a 66.4% decrease from 2021. • This decrease is due to the completion of the Emergency Rental Assistance program in 2021. • CDBG Program spending (Essential Home Repairs, Emergency Housing, Sub grants) increased in 2022 by $44,768 or 32.5% due to spending on Emergency Shelter for Homeless under CDBG-CV program. • No essential home repair projects were completed during the third quarter of 2022 due to staff turnover. New projects have been placed on hold while the Housing team is considering alternatives for administration of this program. The wait list for essential home repairs is at 73 applications as of September 30, 2022. • Ongoing expenses have decreased $19,404 or 8.0% due to a change in staffing.
SPECIAL REVENUE FUNDS
Arvada Housing Authority Overview The Authority administers funds received for rent subsidy to low/moderate income households under Section 8 of the U.S. Housing Assistance Payment Program.
Arvada Housing Authority
2022 Budget
As of 09/30/2022
As of 09/30/2021
Beginning Fund Balance
$247,000
$247,000
$14,400
$8,660
$16,675
5,823,395
4,908,443
4,641,904
REVENUES Recovered Grants Transfers (Rev)
75,000
Interest/Other
1,000
706
36
-
Total Revenues
$5,913,795
$4,917,809
$4,658,615
Ongoing
$809,544
$291,854
$296,200
Rents
4,979,205
4,379,313
4,286,979
38,535
16,325
22,827
$5,827,284
$4,687,492
$4,606,006
86,511
230,317
52,609
$333,511
$477,317
Total Expenditures Income/(Loss) Ending Fund Balance
• Overall revenues increased $259,194 or 5.6% over 2021. • Grants revenue increased $266,539 or 5.7% from 2021 due to increased HUD funding and the addition of the Mainstream Voucher Program during 2021. The Mainstream program aids families with disabled members. • There have not been transfers from the General Fund or Community Development fund for the last 2 years. This is mostly due to payroll savings as the team continue to be short staffed.
Expenditure Highlights
EXPENDITURES
Transfers (Exp)
Revenue Highlights
13
• Overall expenditures increased $81,486 or 1.8% over 2021. • Rent expenditures slightly increased by $92,334 or 2.2% in response to the general rental market increased costs. • The Arvada Housing Authority served 449 families during the first three quarters of 2022 while 440 were served during the same period in 2021. The Housing Authority also served 38 families with disabled family members through the Mainstream voucher program, 3 vouchers more compared to the same time last year. The waitlist was opened in 2021 and there are 709 people on it.
CAPITAL IMPROVEMENTS PROJECTS FUND
Capital Improvement Projects (CIP) Fund Overview The Capital Improvement Projects Fund accounts for capital projects for streets, traffic, and parks. 2022 Budget
As of 09/30/22
$48,394,048
$48,394,048
$8,103,150
$1,130,000
$902,266
Grants and Recovered Costs
-
445,834
1,050,199
Contributions
-
1,161,132
7,563,876
300,000
438,455
387,761
$8,403,150
$3,175,421
$9,904,102
$2,346,993
$509,791
$489,605
238,810
521,697
750,312
CIP Street Projects
1,560,641
418,786
1,708,810
CIP Traffic Projects
7,713,690
714,986
1,232,697
CIP Park Projects
4,992,667
248,003
760,962
$16,852,801
$2,413,263
$4,942,386
762,158
4,961,716
Capital Improvement Fund Beginning Fund Balance
As of 09/30/2021
Revenue Highlights • Transfers are from the General Fund for a project to remodel the second floor at City Hall and evidence storage building project for the Police Department. • Contributions reflect traffic impact fees and development fees that are designated for specific capital projects. Contributions in 2022 decreased due to some large contributions received in 2021 for some developments. • Grants and recovered costs are reimbursements from other agencies that have shared in the cost of a project. The reduction in 2022 is due to a grant received in 2021 for the Stanley Lake Library trailhead and reimbursement from the Arvada Urban Renewal Authority for the No. 04 trolley park.
REVENUES Transfers
Interest Total Revenues EXPENDITURES CIP Administration CIP Technology
Total Expenditures Income/(Loss) Ending Fund Balance
(8,449,651) $39,944,397
CIP Parks Projects $248,003
Expenditure Highlights
$49,156,206
CIP Technology $521,697
CIP Traffic Projects $714,986
CIP Administration $509,791
CIP Streets Projects $418,786
14
• Administration expenditures are related to improvements to the KATV control room and ADA compliance at City Hall and the Arvada Center and the replacement of the roof in the kiln room at the Arvada Center. • Technology expenditures are related to the fiber conduit boring project. • Streets expenditures are related to the streets master plan and guardrail rebuilds. • Traffic expenditures are related to the traffic signal rebuilds, school safety, pavement marking program, and the Alkire Street trail.
CAPITAL IMPROVEMENTS PROJECTS FUND Project Updates Pavement Marking Program: The pavement markings program is an annual traffic infrastructure maintenance program that emphasizes updating the citywide pavement markings (arrows, crosswalks) and striping (yellow centerline, white lane line). The City of Arvada’s Traffic Engineering division (TE) updates the striping annually. Most US transportation agencies plan pavement marking (PM) operations annually immediately after the period when, depending on geographical location, the most damage to pavement markings and striping occurs. In Colorado, winter and early spring are the most critical time concerning pavement marking and striping durability when markings are exposed to extreme temperatures and winter maintenance operations. The City of Arvada’s transportation system consists of 100+ signalized intersections. Traffic makes the very critical decision to maneuver through these signalized intersections. Pavement markings (arrows and crosswalks) at the signalized intersections provide road users with the necessary information to adjust driving behavior or make calculated decisions about commuting. The visibility of pavement markings for drivers can be the boundary between a safe trip and a disastrous accident. The PM of these signalized intersections hasn’t been updated last several years. The TE division initiated a collaborative effort, followed the following steps, and established a successful program to address this long-warranted need. • Team Building: TE division builds a cooperative and collaborative team comprising multiple departments of the City, TE Division, Purchasing, and Legal. • Research: The TE division staff explored the best management practice in managing the PM and identified the critical components for successful or efficient PM management practices. • Develop Implementation Guidelines: The TE division’s Indiana shop staff played a critical role in developing implementation guidelines for the contractor to meet the city’s standards. • Warranty and Inspection: In coordination with the Indiana shop and TE staff, developed a warranty and step-by-step inspection guidelines to ensure the desired outcomes of this program. • Identify the funding: The Public Works Director played a significant role in identifying the funds to support these initiatives. • Hire a Contractor: The project team coordinated with Purchasing and Legal and hired the contractor American Striping to initiate the project. The overall achievement of this program is as follows: • American Striping has upgraded pavement marking for the 25 signalized intersections. • The TE division’s Indiana staff has installed new pavement markings at 15 intersections. • The TE division’s Indiana staff has updated all the RR Crossings within the City limit. The programmatic approach will help the City of Arvada to update the critical infrastructure annually to ensure safe and efficient traffic operations.
15
ENTERPRISE FUNDS Water Fund Overview The Water Fund accounts for all activities within the scope of the water utility operations including administration, operations, capital water projects, financing and related debt service and billing and collection.
Revenue Highlights • Water Charges revenue has increased as a result of a 23.9% increase in consumption. The increase in water consumption is partially due to several months in 2022 being hotter and dryer than the same months in 2021. • Tap Fees (now called System Development Charges) revenue increased due to the surge in new construction. Residential and commercial construction in the first 3 quarters of 2022 was more than the first 3 quarters of 2021. • Other revenue increased due to a large payment received from Canyon Pines Metropolitan District for the pump station construction project.
Expenditure Highlights • The Ongoing expenditures decreased as a result of a $1.5 million water meter purchase for the Automated Infrastructure project in 2021 without a similar cost in 2022, • Capital expenditures increased due to the timing of payments from year to year for the various capital projects. The projects in 2022 have been the Canyon Pines Pump Station project and the Coal Creek Water Tank project.
2022 Budget
Water Fund Beginning Fund Balance
As of 09/30/22
As of 09/30/21
$99,967,000
$99,967,000
$26,790,444
$19,765,935
$16,768,517
Tap Fees
3,668,479
7,037,353
3,226,790
Interest
896,689
765,070
674,778
1,559,423
7,505,397
800,445
$32,915,035
$35,073,755
$21,470,529
$27,169,880
$16,706,243
$17,979,109
REVENUES Water Charges
Other Total Revenues EXPENDITURES Ongoing Debt Service
-
Major Capital Maintenance
-
-
4,159,997
1,483,212
1,466,034
32,807,292
12,537,483
11,765,770
Total Expenditures
$64,137,169
$30,726,938
$31,210,913
Income/(Loss)
(31,222,134)
Ending Fund Balance
$68,744,866
Capital
4,346,817
(9,740,384)
$104,313,817
*$36,514,560 of the Fund Balance is a cash escrow reserved in Denver Water’s name and related to the Gross Reservoir expansion. The Water Fund’s overall obligation is expected to total $110 million through 2026.
16
ENTERPRISE FUNDS
Wastewater Fund Overview The Wastewater Fund accounts for all activities necessary in the collection, transmission and disposal of sewage and wastewater.
Wastewater Fund Beginning Fund Balance
2022 Budget
As of 09/30/22
As of 09/30/21
$13,262,000
$13,262,000
$12,707,789
$9,570,370
$9,094,250
Tap Fees
386,421
645,224
279,774
Interest
178,650
181,470
166,622
1,476,176
2,203,909
1,003,531
$14,749,036
$12,600,972
$10,544,177
$9,490,000
$7,501,304
$6,250,518
Ongoing
4,184,206
2,547,091
2,219,381
Major Capital Maintenance
3,945,282
1,254,449
1,156,767
Capital
7,385,568
209,623
403,163
Total Expenditures
$25,005,056
$11,512,467
$10,029,829
Income/(Loss)
(10,256,020)
1,088,504
514,348
Ending Fund Balance
$3,005,980
Revenue Highlights
REVENUES Sewer Charges
Other Total Revenues EXPENDITURES Metro District
$14,350,504
17
• Sewer Charges revenue increased as a result of the new 2022 rate schedule and Tap Fees (now called System Development Charges) revenue increased due to new construction. • Other revenue increased due to a retainage fee being refunded from Jefferson Center Metropolitan District (JCMD) for the Alkire Lift project.
Expenditure Highlights • The Metro District expenditure line item increased due to a 20% price increase from Metro Water Recovery. Their costs have increased and they pass them along to their customers. • Ongoing expenditures increased because of the additional engineering positions needed for new capital projects which are in the initial phases. Inflationary increases have also contributed to the rise in expenditures in this category.
ENTERPRISE FUNDS
Stormwater Fund Overview The Stormwater Fund accounts for all activities necessary to maintain a stormwater management plan.
Revenue Highlights • Stormwater Fee revenue is comparable to the previous year’s revenue. The rate did not change for 2022. • Other revenue decreased due to fees and grant transactions in 2021 that did not have similar transactions in 2022. The 2021 revenues were from development fees moving out of escrow and from the Lower Ralston Creek Restoration project state grant reimbursement.
Expenditure Highlights • Ongoing expenditures increased because of additional positions needed for new capital projects and from the purchase of two Jet Vac trucks. • Capital expenditures increased due to the larger payments for the Ralston Creek at Ward Road project in 2022 compared to the payment made for the Drainage and Flood Control Improvements capital project in 2021.
2022 Budget
Stormwater Fund Beginning Fund Balance
As of 09/30/22
As of 09/30/21
$10,851,000
$10,851,000
$3,935,577
$2,935,415
$2,913,468
102,299
66,374
272,995
$4,037,876
$3,001,789
$3,186,463
$4,178,024
$1,585,658
$1,232,461
862,107
646,580
649,850
4,496,379
744,597
626,422
Total Expenditures
$9,536,510
$2,976,836
$2,508,733
Income/(Loss)
(5,498,634)
24,953
677,730
Ending Fund Balance
$5,352,366
REVENUES Stormwater Fee Other Total Revenues EXPENDITURES Ongoing Debt Service Capital
18
$10,875,953
ENTERPRISE FUNDS
Golf Fund Overview The Golf Course Fund accounts for all revenues and expenses of the Lake Arbor and West Woods Golf Courses, including food service operations. 2022 Budget
Golf Fund Beginning Fund Balance
As of 09/30/22
Revenue Highlights
As of 09/30/21
$33,000
$33,000
Golf Courses
$4,326,245
$4,378,660
$3,736,128
Restaurants
2,073,722
1,969,100
1,540,112
REVENUES
Construction Revenue
-
City Cash Transfer
-
-
324,294
274,028
205,892
$6,724,261
$6,621,788
$5,482,132
Golf Courses
$2,525,344
$2,060,350
$1,839,618
Restaurants
2,100,918
1,551,067
1,376,596
Administration
2,549,043
1,781,361
1,945,643
Total Revenues EXPENDITURES
Capital Total Expenditures Income/(Loss) Ending Fund Balance
$7,175,305
-
Expenditure Highlights -
$5,392,777
$5,161,857
(451,044)
1,229,011
320,276
$(418,044)
$1,262,011
Golf Rounds by Type - January - September Player Support
• Overall revenues increased in the 3rd quarter 2022, $1,139,656 or 20.8% over 2021. • Golf course revenue increased 17.2% or $642,531 over 2021. Golf rounds played increased by 9.8% at West Woods and 3.6% at Lake Arbor. • Restaurant revenue increased $428,988 or 27.9% over 2021. • People are feeling more comfortable going out, and the restaurants are finally able to accommodate guests at full capacity. Also, tournaments and smaller social events have resumed. • Overall third quarter expenditures increased $230,921, or 4.5% over 2021. • Golf Course expenditures increased $220,732 or 12.0% due to the increase in golf rounds played which results in higher support costs. • Restaurant expenditures increased $174,471 or 12.7% due to the increased food and labor costs. • Overall through the third quarter, Fund 43 is on track with expenses, having spent 75.2% of budget.
Super Users Annuals
Super Users Clubs
Tournament/ Corp Leagues
Grow the Game
Total
West Woods 2021
46,090
6,354
-
1,857
254
54,555
2022
51,873
6,134
-
1,602
307
59,916
5,783
(220)
-
(255)
53
5,361
13%
-3%
0%
-14%
21%
9.8%
20,690 21,824 1,134 5%
8,582 8,309 (273) -3%
0%
288 489 201 0%
0%
29,560 30,622 1,062 3.6%
66,780 73,697 6,917 10%
14,936 14,443 (493) -3%
0%
2,145 2,091 (54) -3%
254 307 53 21%
84,115 90,538 6,423 7.6%
Variance Lake Arbor 2021 2022 Variance Combined Rounds Total 2021 2022 Variance
19
ENTERPRISE FUNDS
Solid Waste Fund Overview In 2020, the Arvada City Council approved a new waste and recycling program. The City entered into an agreement with a single trash company to provide waste and recycling collection for residents. The trash and recycling services started in July 2021.
Solid Waste Fund Beginning Fund Balance
2022 Budget
As of 09/30/22
$727,000
As of 09/30/21
Revenue Highlights
$727,000
• Total Revenues are comparable from year to year even though trash and recycling services did not begin until July 2021. The loan proceeds plus the service charge revenue in 2021 are equal to the service charges of the first three quarters in 2022.
REVENUES Charges & Fees Other Total Revenues
$6,078,968
$3,222,371
$782,164
532,800
28,341
2,475,000
$6,611,768
$3,250,712
$3,257,164
$5,748,249
$3,158,522
$2,570,104
EXPENDITURES Operating Debt Services
490,000
Other Total Expenditures Income/(Loss) Ending Fund Balance
-
-
-
-
-
$6,238,247
$3,158,522
$2,570,104
373,521
92,191
687,061
$1,100,521
$819,191
20
Expenditure Highlights • The Operating expenditures are higher in 2022 with nine months of service charges from Republic Services plus the repair part costs versus three months of service charges and recycle bin purchases in 2021.
INTERNAL SERVICE FUNDS
Internal Service Funds Overview There are five Internal Service Funds – Insurance Fund (Risk Management), Computer Fund, Print Services Fund, Vehicles Fund and Building Fund. Internal Service Funds charge internal programs and departments for use of goods and services. The Funds then pay for all associated costs of things such as purchasing insurance, vehicle purchases and maintenance, computer purchases and maintenance, and buildings maintenance.
Insurance Fund Overview The Insurance Fund, administered by the Risk Management Program of the City Attorney’s Office, accounts for the City’s self-insurance against loss. It is funded with contributions by all City departments and programs based on their levels and types of exposure. The Fund is also used for loss prevention programs, the protection of City personnel and the preservation of City property and assets.
2022 Budget
Insurance Fund Beginning Fund Balance
As of 09/30/21
$2,788,000
$2,788,000
$2,518,422
$1,888,817
$1,804,723
60,000
42,003
54,466
-
39,478
66,545
$2,578,422
$1,970,298
$1,925,734
$2,051,314
$2,237,665
$1,461,861
438,821
283,325
245,000
$2,490,135
$2,520,990
$1,706,861
REVENUES Contributions Interest Other Total Revenues EXPENDITURES Risk Management Administration
*Per GASB Statement 10, an additional $2,518,436 in cash is currently held in the Risk Management fund to cover potentially incurred liabilities as of the beginning of the year. This figure was reached by the Risk Management’s actuary for 2021.
As of 09/30/22
Risk Management Operations Total Expenditures Income/(Loss)
88,287
Ending Fund Balance
$2,876,287
(550,692)
218,873
$2,237,308
Revenue Highlights • Revenues increased $44,564 or 2.3% over 2021. • The increase is primarily due to the increase in contributions from other funds.
Expenditure Highlights • • • •
Overall expenditures increased $814,129 or 47.7% over 2021. Workers compensation claims increased $152,019 or 41.8% over 2021 due to an increase in claim costs. Liability claims increased $126,623 or 32.0% due to increased insurance premiums and the payment of some large claims due to two water main breaks. Property claims increased $399,481 or 101.9% due to increased insurance premiums, smoke mitigation and repairs due to a fire at the Community Table building and claims due to a sewer back up.
21
INTERNAL SERVICE FUNDS
Computer Fund Overview The Computer Fund provides resources for both ongoing maintenance and replacement of the City’s computers, network hardware, and other electronic infrastructure. It is funded with contributions by all City departments based on their levels of use of this technology. 2022 Budget
Computer Fund Beginning Fund Balance
As of 09/30/22
As of 09/30/21
$8,265,000
$8,265,000
Maintenance
$2,594,520
$1,977,396
$1,266,053
Replacement
5,558,429
4,949,959
1,036,662
587,000
189,450
$8,739,949
$7,116,805
$2,298,420
Maintenance
$5,871,630
$1,491,738
$1,414,688
Replacement
2,708,659
209,479
368,447
104,085
61,664
38,033
$8,684,374
$1,762,881
$1,821,168
55,575
5,353,924
477,252
$8,320,575
$13,618,924
REVENUES
Other Total Revenues
(4,296)
EXPENDITURES
Other Total Expenditures Income/(Loss) Ending Fund Balance
Revenue Highlights • Contributions to this Internal Service Fund from the City’s departments were increased starting this year to accommodate for the price increases from the businesses that provide our technology needs. The increase in Maintenance and Replacement revenues represents the higher prices we have experienced. • The Maintenance revenues are more in 2022 than 2021 due to contributions for new cybersecurity software to protect against an increasing number of cyber-attacks. • The Replacement revenues significantly increased as a result of a transfer from the General Fund for the purchase and implementation of an Enterprise Resource Planning (ERP) software system.
Expenditure Highlights • Maintenance expenditures increased due to a 26% price increase for Google G-Suite licenses and maintenance agreement. • Replacement expenditures decreased as a result of supply chain issues which caused delays and affected product availability. • Total expenditures in 2022 are in-line with the previous year’s expenditures.
22
INTERNAL SERVICE FUNDS
Vehicle Fund Overview The Vehicles Fund provides resources for the maintenance and replacement of City vehicles and heavy equipment. It is funded with contributions by all City departments based on their vehicle inventory and use. 2022 Budget
As of 09/30/22
$6,260,000
$6,260,000
Maintenance Contributions
$2,626,363
$1,796,521
$1,982,140
Replacement Contributions
4,036,872
2,213,798
2,224,829
148,000
1,931,671
1,003,297
$6,811,235
$5,941,990
$5,210,266
Maintenance
$2,794,685
$2,167,858
$2,153,719
Replacement
4,810,635
2,681,123
2,887,869
$7,605,320
$4,848,981
$5,041,588
1,093,009
168,678
Vehicles Fund Beginning Fund Balance
As of 09/30/21
REVENUES
Other Total Revenues EXPENDITURES
Total Expenditures Income/(Loss) Ending Fund Balance
(794,085) $5,465,915
$7,353,009
23
Revenue Highlights • Overall revenues increased 14.0% from last year in the same time period. This is largely due to transfers from other departments for the purchase of new vehicles not included in the annual replacement contributions or increases in purchase costs related to inflation.
Expenditure Highlights • Expenditures have decreased slightly, 3.8% from, 2021. In the third quarter of 2022, the City purchased: • Stump grinder for Parks • Backhoe for Streets • Snowplow for Streets • Turf equipment for Parks and Golf • Dump truck for Streets • Four Police Trucks
INTERNAL SERVICE FUNDS
Print Services Fund Overview The Print Services Fund provides ongoing operational support for the City’s printing needs.
Print Services Fund Beginning Fund Balance
2022 Budget
As of 09/30/22
Revenue Highlights
• Overall revenue decreased $18,517 or 7.1% from 2021. • Printing revenue increased $46,681 or 4.3% over 2021 due to increased print jobs. • Copier revenue decreased $25,198 or 23.1% from 2021 due to lower use of copiers in 2022.
As of 09/30/21
$374,000
$374,000
$200,000
$160,040
$153,359
135,000
83,905
109,103
$335,000
$243,945
$262,462
REVENUES Print Shop Copiers Total Revenues
Expenditure Highlights
EXPENDITURES Print Shop
$260,504
$178,051
$165,919
Copiers
87,021
54,651
61,456
Equipment
96,000
Total Expenditures
-
$443,525
Income/(Loss)
(108,525)
Ending Fund Balance
$265,475
-
$232,702
$227,375
11,243
35,087
$385,243
• Overall expenditures increased $5,327 or 2.3% over 2021. • Printing expenditures increased $12,132 or 7.3% over 2021 primarily due to an increase in internal service fund charges to cover risk management, building and vehicle use. • Copier expenses decreased $6,805 or 11.1% from 2021 due fewer supply purchases and lower repair and maintenance expenditures. • There is $96,000 budgeted for equipment replacement in 2022; however, the equipment will not be replaced until 2023.
Buildings Fund Overview
The Buildings Fund provides resources for maintaining major portions of facility infrastructure as replacement becomes necessary. The primary types of infrastructure are HVAC equipment, parking lots, roofs, and carpet. It is funded with contributions by all City departments based on their facility occupancy.
Building Fund
2022 Budget
As of 09/30/22
Beginning Fund Balance
$(57,237)
As of 09/30/21
$(57,237)
Revenue Highlights
REVENUES Replacement Transfers
$1,051,090
$480,336
$483,800
42,000
948
43,234
$1,093,090
$481,284
$527,034
Personnel
$67,506
$48,300
$50,719
Replacement
443,731
191,743
3,150
Other Total Revenues EXPENDITURES
Equipment Total Expenditures Income/(Loss) Ending Fund Balance
-
-
244,404
$511,237
$240,042
$298,273
581,853
241,242
228,761
$524,616
$184,005
24
• Revenues include savings related to the Ameresco Energy Performance contract being transferred to the Buildings fund to help offset the original construction costs. Other revenues include interest on investments.
Expenditure Highlights • Replacement spending includes condensers at the Arvada Water Treatment Plant and HVAC renovations at the Olde Wadsworth Shops. The large expenditure item in Equipment in 2021 was the final payment on the completion of the Ameresco Energy Performance contact.
3F BOND PROJECTS Overview: On November 6, 2018 the citizens of Arvada approved Ballot Issue 3F to fund improvements to Ralston Road and West 72nd Avenue. Municipal bonds are commonly used by cities to fund capital improvement projects. In 2018, the City finished paying off a previous bond issue, freeing up $4.5 million in annual payments already accounted for in the City’s current budget. “Debt re-authorization” allows the money from the previous bond to be applied to a new bond whose funds will be used for these new capital improvement projects.
Ralston Road
Budget
Design
$1,809,992
$1,960,686
$(150,694)
Right-of-Way
4,861,539
4,851,515
10,024
Construction
10,540,410
5,665,174
4,875,236
671,059
356,055
315,004
$17,883,000
$12,833,430
$5,049,570
Miscellaneous Total Project
Actual
Remaining
Ralston Road
72nd Avenue
Ralston Road - Yukon to Garrison Bond Project Description: Ralston Road is an arterial roadway and a major east-west corridor for Arvada’s transportation network, serving 23,000 vehicle trips each day. It provides connectivity to major north-south corridors including three State Highways. The Regional Transportation District (RTD) operates five bus lines using portions of Ralston Road. The Citizens Capital Improvement Plan Committee has twice ranked Ralston Road improvements as the number one transportation priority and recommended it for funding to the City Council. The project also addresses concerns expressed in recent Arvada Citizen Surveys. The 2014 Comprehensive Plan generated transportation models indicating that the congestion, operation, and safety of Ralston Road will deteriorate with the build-out of the City, and roadways will perform at the lowest levels of services. Progress: Roadway: • During the third quarter of 2022 the following activities were completed on the north side of Ralston between Balsam and Estes: Excavation, proof rolling/subgrade preparation and Geogrid placement; pouring of concrete driveways, sidewalks, curb and gutter, and ramps and paving of lower lifts of roadway. And finally traffic was shifted to north side of Ralston Road on September 23rd. • Currently, the contractor is working on south side of Ralston between Garrison and Balsam. The following activities were completed on the south side of Ralston between Garrison and Estes: asphalt and concrete removal, testing contaminated soil, excavation, subgrade preparation and Geogrid placement. • Carr Street and Brentwood are open for traffic. Side streets (Field, Estes, Everett, Dudley and Dover Court are closed on south side for traffic. Drainage: • The storm sewer system and water line work near Field Street on south side is mostly complete including pipe, manholes, and inlets. • Storm system network redesign on the southeast side is in final stage between Field Street and Yukon Street. Dry Utilities: • Most of the dry utilities (Xcel, Comcast and Century link) work is done. Just waiting on completing one overhead line to underground. Wet Utilities: • The new east 12” waterline was connected at Brentwood. The remaining lateral work to install new fire hydrants will occur after the traffic lanes are shifted to the north. • Fire hydrants installed at Everett, Estes, Dudley, and Dover. Ralston Court (Private Development): • Waiting on pricing from Hamon for water and sanitary sewer connections to the development. Challenges: • Recent inspection from the utilities team discovered some bad/failing storm water network pipes on this stretch which needs replacement. Currently Designer on the Record is working on completing the redesign of the storm water network. This is causing some additional unanticipated delay to the project construction. • Contaminated soil near gas station was discovered. Testing and Hauling of this soil is also delaying the project schedule. • The City continues to receive complaints from citizens and business owners about the inconvenience of the construction zone. However these complaints reduced significantly after traffic has been shifted to north side. Through the City’s social media outlets, the project webpage, and direct contact with project team members, the City attempts to explain the challenges of the construction zone. The project team recognizes the challenges with a construction zone and the City and Contractor teams are taking all reasonable steps to avoid as much inconvenience as possible. • Developers along this stretch of Ralston are keen to complete their sub-surface utility work before Ralston is paved and the City’s pavement moratorium begins. Ralston gardens is in the process of getting a price quote from the Hamon to complete this utilities work. Next Steps: • Currently Hamon is working on the south side of the Ralston Road and preparing to pour curb and gutter, sidewalk and finally tow lower lifts asphalt. • The one last parcel that was in condemnation about ROW was settled out of court.
25
3F BOND PROJECTS 72nd Avenue
Design
Budget
Actual
Remaining
$2,915,584
$4,619,164
$(1,703,580)
Right-of-Way
5,550,000
5,601,657
(51,657)
Professional Services
2,695,226
2,090,580
604,646
Construction
53,339,190
7,125,222
46,213,968
Total Project
$64,500,000
$19,436,622
$45,063,378
W. 72nd Avenue Bond Project Description: W. 72nd Avenue is an arterial parkway and a major east-west corridor for Arvada’s transportation network, serving 21,000 vehicle trips each day. It provides connectivity to major north-south corridors including three State Highways. The regional corridor not only serves all of Arvada, it provides access to Westminster and Golden/Jefferson County. The Citizens Capital Improvement Plan Committee twice ranked improvements to W. 72nd Avenue as a high priority. The project also meets concerns expressed in recent Arvada Citizen Surveys. The 2014 Comprehensive Plan generated transportation models indicating the congestion, operations, and safety of W. 72nd Avenue will deteriorate with the build-out of the City and roadways will perform at the lowest levels of service. Progress: • Construction Package 1 - CP-1 (tree removal, utility relocation for the entire corridor, and new utilities). Xcel, Comcast, and Lumen are working to relocate utilities in the corridor. SEMA has met their contract deadline and is complete with CP-1. • Construction Package 2 - CP-2 (Swadley to Oak). Work includes utilities and full roadway reconstruction. 100% Plans signed/stamped were received in February 2022. CP-2 began in March. Currently, detour pavement has been established and traffic has been moved to the north side of the road. Storm sewer and water line construction is well underway. Walls B and D (south side) will be substantially complete by October 14th. Some delays have been experienced due to dry utility companies’ failure to relocate their facilities. CP-2 is $22.6 million. • Construction Package 3 - CP-3 (Oak to Kipling, including the UPRR underpass) has five components: 1) bridge structure; 2) railroad shoofly; 3) temporary vehicular bypass; 4) roadway design plans; and 5) Construction and Maintenance Agreement (C & M Agreement), which are at varying stages of review by UPRR and the City. UPRR reviews have been occurring outside the expected timelines. 60% bridge plans have been returned with comments from UPRR and will be resubmitted 11/7. Anticipated Notice to Proceed is Q2 of 2023. • Project scheduling will remain fluid until there is a better understanding of the UPRR coordination and response time. Construction Package 2 underway. UPRR reviews and timelines continue to be unpredictable. Project Challenges: • For the underpass excavation component of CP-3, the project team is developing a plan to mitigate underpass excavation and dewatering issues and possible environmental issues. Options include discharging groundwater to the public sanitary sewer system and treating for heavy metals using a Baker Truck removal system, thus allowing discharge into the storm sewer system. A possible test hole is being considered at a City-owned property at the 72nd and UPRR intersection to better understand the dewatering method needed to waterproof the underpass excavation limits. • Sonheim Underground Stream - The project team is assessing how the underpass may cut off underground stream flow to several properties on the south side of 72nd. A french drain is being proposed to recharge the water table in that location. Assessments are ongoing. • UPRR has returned 60% bridge plans with comments. Plans are to be resubmitted 11/7. • The project team continues to work with dry utility contractors to get their infrastructure relocated and to keep our contractor, SEMA, moving on the roadway and utility portion of the project. Right of Way (ROW): • All Notices of Intent (NOIs) have been delivered. Of the 72 Parcels impacted, 70 offers have been accepted or have closed. Of the remaining 2 parcels, 1 is in the condemnation process and has recently settled out of court, 1 other has indicated that he is ready to sign. Other Challenges: • The citizens of Arvada continue to be interested in the construction progress. The City’s team of representatives continues to respond to all inquiries in a professional and timely fashion. • Comments from our citizens range from temporary/permanent fence, traffic, signals, walls, stairs, and safety. • The project team has made significant effort to keep all users safe during construction. • We have provided cones to separate the vehicle path from the walking path. This is both to encourage vehicles to drive slower and to encourage pedestrians to not walk so close to the white line. • We have been coordinating with both schools in the area to understand typical drop-off and pick-up patterns. • Periodically we have project team members at the major intersections to remind students/pedestrians to be safe while waiting to cross the street. • We have lowered the speed limit through the construction zone to 25 mph. • We have asked Arvada Police Department to periodically enforce through the construction zone. We have seen the police department doing just that at different times over the last few months. • We have deployed digital speed signs to inform drivers of their speed and hopefully make them aware that they should slow down. • We have circulated pedestrian maps to show the public which sidewalks are open through the construction zone. Next Steps: • Continue working with the UPRR to have them review plans in a timely manner and to get the on-site visit site review complete. The City to begin negotiation of the C & M (Construction and Maintenance) Agreement in late 2022. • Continue development of a construction organizational chart to allow the City team to forecast construction staffing needs for the different construction packages. Inspections will be a combination of City staff and Owner’s Rep staff. • Continue coordination efforts with stakeholders, including the UPRR, Xcel Energy, Jefferson County School District, and Lincoln Academy, to allow a smooth transition from design to construction. The Project Team has worked 497 consecutive calendar days with zero injuries and 26 zero lost work days
CITY OF ARVADA INVESTMENT REPORT
Investment Portfolio Objectives As stated in the City’s investment policy, the primary objectives of the City’s investment activities, in priority order, is safety, liquidity and yield. Consistent with this policy, the portfolio of securities is invested in U.S. Treasuries, U.S. Agencies; local government investment pools (LGIPs), commercial paper, certificates of deposit and corporate debt subject to rating restrictions and concentration limits which are outlined in the City’s investment policy. The City-managed investment portfolio is administered to provide sufficient liquidity to meet all reasonably anticipated operating cash needs without selling securities prior to maturity. The portfolio overseen by PFM is actively managed which means that investments may be sold prior to maturity and reinvested in order to achieve the desired duration, yield or diversification of the portfolio.
PORTFOLIO CHANGES Par Value as of 09/30/2022 MM/Savings/ Cash
$7,620,794
$6,444,038
$1,176,756
LGIP
46,696,889
32,636,425
14,060,464
Time CD
-
6,219,124
Corporate
28,068,000
23,669,000
4,399,000
Municipal
21,850,000
20,050,000
1,800,000
US Agency
126,400,000
89,000,000
37,400,000
US Treasury
The City’s combined investment portfolio grew by over $57 million in the last year to a total of almost $306 million. The portfolio is well diversified within all the allowable by investment policy sectors. Two thirds of the portfolio is allocated to US Agencies and Treasuries, followed by 21.5% in corporate and municipal debt and 15.3% in LGIPs. $8 million of LGIP total balance is invested in term products with competitive yields that are laddered out from 2 to 8 months. Callable agencies continue to offer attractive, wider than normal yield spreads. The city added a few securities to the portfolio with a lock out period of 1 or 2 years. As of September 30, liquidity levels are above the target of 12% due to proceeds from maturities at the end of the period that have not been reinvested yet. Maturity distribution graph shows a bell-shaped allocation, with majority of investments in a 2-3 year bucket. As interest rates start to peak, the city will focus on a longer term buckets.
Time CD Negotiable CD
20,000,000
Subtotal - City
$250,635,683
Negotiable CD Corporate
$-
$1,070,000
$(1,070,000)
12,275,000
8,313,000
3,962,000
3,480,000
3,500,000
(20,000)
US Agency
17,460,000
20,895,000
(3,435,000)
US Treasury
21,990,000
20,065,000
1,925,000
$53,843,000
$1,362,000
Subtotal - PFM
$55,205,000
CONSOLIDATED PORTFOLIO MM/Savings/ Cash
$7,620,794
$6,444,038
$1,176,756
LGIP
46,696,889
32,636,425
14,060,464
-
6,219,124
-
1,070,000
(1,070,000)
40,343,000
31,982,000
8,361,000
Corporate
(6,219,124)
Municipal
25,330,000
23,550,000
1,780,000
US Agency
143,860,000
109,895,000
33,965,000
41,990,000
36,065,000
5,925,000
US Treasury Total - Combined
$305,840,683
$247,861,588
$57,979,095
CONSOLIDATED MATURITY DISTRIBUTION
LGIP 15.3%
30.0% 25.0%
25.2%
Corporate 13.2%
23.0%
19.1% 14.3%
15.0%
12.2%
6.2%
10.0% 5.0% 0.0%
Municipal 8.3%
4,000,000 $56,617,095
Municipal
20.0%
US Agency 47.0%
16,000,000 $194,018,588
(6,219,124)
PFM-MANAGED PORTFOLIO
CONSOLIDATED PORTFOLIO ALLOCATION MM/Savings/Cash 2.5%
Difference
CITY-MANAGED PORTFOLIO
The third quarter of 2022 continued to be focused around high inflation, supply and demand imbalances, labor market challenges, and the Fed’s tightening monetary policy. The Consumer Price Index (CPI) rose 0.1% in August and 0.4% in September, ending at 8.2% year to date. Consumer core goods prices continued at elevated rates this quarter, which affects the most vulnerable populations. In an effort to curb historically high inflation, FOMC raised the federal funds rate for the third time this year in September. That 75 basis point increase takes the target range for the benchmark federal funds rate to 3 - 3.25%, which is the highest level since 2008. It is expected that the Fed will hike rates another 100-125 bps by the end of the year. The Fed continues to execute its plans to reduce the size of the balance sheet by reducing its holdings in Treasuries, Agencies and agency mortgage-backed securities. The federal unemployment rate dropped slightly to 3.5% in September. Despite the labor shortage, the market remained strong adding jobs modestly over the estimates.
US Treasury 13.7%
Par Value as of 09/30/2021
27
0-.25
.25-1
1-2
2-3
Maturity (years)
3-4
4-5
CITY OF ARVADA INVESTMENT REPORT There has been no significant change to the duration of the portfolio when compared with the second quarter of 2022. The current duration of the city’s portfolio is 2.16 years, which decreased from 2.28 years. PFM portfolio decreased from 2.44 to 2.39 years. Yield-to-maturity (YTM) at cost and YTM at market shows a big gap indicating how much the securities in the portfolio have decreased in value. The current unrealized loss on the total portfolio sits at a little over $17 million. The good news is that maturing securities are getting reinvested into much higher yields. In the first three quarters of the year the City earned a total of $2.56 million in investment earnings, which is an increase of almost $250,000 over the same period last year. The average year-to-date yields on the City’s and PFM portfolio were 1.28% and 1.21% respectively. In the rising rates environment and flattening Treasury yield curve, most securities in the portfolio are under water and that limits active trading opportunities. PFM portfolio experienced some realized losses in the process of the strategic portfolio rebalancing. The yield on the PFM portfolio has decreased by 18 bps, which also resulted in a short-term decrease in its portfolio earnings. As an outcome of rebalancing the YTM at Cost has increased which will translate into a higher return in the long run. While the average combined yield increased from 1.19% to 1.26%, it is not as dramatic as the benchmark portfolio increase of 90 bps. The City’s portfolio typically lags the benchmark especially when the Fed hikes the rates so fast. From the credit rating perspective, over 91% of the City’s portfolio is invested in securities that are rated in the AAA and AA category. A little over 8.2% is allocated to A and BBB+ rated investments. The investment policy requires a minimum of A- rating from two credit rating agencies. The Credit Quality graph is based on the S&P rating only. The 0.20% of the securities that are rated BBB+ by S&P has at least A- rating from the other two agencies, Moody’s and Fitch. The allocation to A-rated securities has grown from 21 corporate names to 24 in the third quarter, a well-diversified bucket of investments.
PORTFOLIO PERFORMANCE
PORTFOLIO CHARACTERISTICS City
PFM
Duration to Maturity (yrs)
2.16
2.39
(348,522)
Yield to Maturity at Cost
1.680%
1.380%
$249,960
Yield to Maturity at Market
3.890%
4.370%
09/30/2022
09/30/2021
Difference
City Interest Earnings
$2,075,617
$1,477,135
$598,482
PFM Interest Earnings
481,404
829,926
$2,557,021
$2,307,061
Total Interest Earned YTD City Portfolio Yield
1.28%
1.14%
+14 bps
YTD PFM Portfolio Yield
1.21%
1.39%
-18 bps
YTD Benchmark
1.07%
0.17%
+90 bps
PFM
Total
CREDIT QUALITY (S&P RATING)
ACCOUNT SUMMARY City Par Value
$250,635,683
$55,205,000
$305,840,683
Book Value
250,731,980
54,997,469
305,729,449
Market Value
236,496,434
51,375,377
287,871,811
Unrealized Gain /(Loss)
$(14,235,546)
$(3,622,092)
$(17,857,639)
AA category, 80.65% A category, 8.03% BBB category, 0.20% AAA category, 11.12%
Investment Management Focus - 2022 • The market expectation is that the Fed will raise the interest rates at each of their 2022 meetings. The City will focus on slightly extending the portfolio duration by the end of the year to take advantage of the higher rates. • The City will continue to utilize LGIPs for its excess cash. The yields in the LGIP pools are expected to rise along with the Fed interest rates. • Investment-grade corporate spreads narrowed slightly and remained at the midpoints of their historical distribution. The City will be selective in this sector but will look to re-invest few bonds as the current corporate bonds mature. • The supply in municipal bonds sector will slow down with the increasing interest rates. It may be more challenging to get a significant allocation to the taxable Munis. The city will continue to look for the opportunities in this sector. • The Federal Agencies’ spreads have been lifting especially on the callable options. With the rising interest rates the risk of securities being called before maturity is lower. The City will look to increase its allocation to callable Agencies in the shorter maturity buckets while balancing it with the bullets (noncallable) on the longer end.
28
WE DREAM BIG AND DELIVER
Safe Community BY 12/23 MAINTAIN A VIOLENT CRIME RATE LOWER THAN 80% OF THE CITIES IN THE STATE OF COLORADO WITH A POPULATION OF 100,000 Annually, 80% of calls with a priority of “0” or “1” will have less than 5 minute response time By 12/22, implement a comprehensive Traffic Safety Strategy and Operational Plan with collaboration between the police department, traffic engineering and streets maintenance programs to ensure high level traffic safety and operation standards By 12/22, design and implement Code Enforcement Measure focused on proactive inspections for designated retail commercial areas
4/1/19-12/31/25 4/1/19-12/31/22 9/1/22-9/30/22
Infrastructure BY 12/25, THE ENGINEERING STANDARDS AND CITY CODE FRAMEWORK WILL BE UPDATED By 12/20, complete an inventory of engineering Ordinances and specifications by 12/22 and adopt new/revised Ordinances and specifications 8/12/19-1/31/20 By 12/20, create new Development Agreement terms and template Completed By 12/21, complete draft engineering standards and specifications update 8/12/19-12/1/21
Community and Economic Development BY 12/2022 66% OF DEVELOPMENT CUSTOMERS RATE THE DEVELOPMENT REVIEW PROCESS AS ‘GOOD’ AND/OR ‘EXCELLENT.’ Annually 90% of development reviews will be returned to the applicant within 15 business days By 12/2022 implement a development customer service survey with at least a 50% response rate On an ongoing basis resolve all temporary certificates of occupancy (TCOs) within 6 months of issuance
29
4/1/19-12/31/25 Completed 4/1/19-12/31/25
WE DREAM BIG AND DELIVER
Vibrant Community and Neighborhoods BY 12/24, IMPLEMENT A TOOL KIT OF HOUSING MIX AND STYLE PLANS TO IMPROVE ACCESS TO QUALITY HOUSING AFFORDABLE FOR A BROAD RANGE OF INCOME LEVELS By 12/20, complete a list of current projects under development or planning By 12/20, complete an affordable housing assessment including incentive options and the area south of Arvada Cemetery By 12/20, create a regional strategy to address homelessness By 6/21, evaluate the Human Services Advisory Committee’s process for recommending funding By 12/22, create a Housing Advisory Committee to support the City in current/future initiatives while also educating the broader community on issues of affordable housing
Completed Completed Completed Completed 9/1/22-12/31/22
Organizational and Service Effectiveness BY1/24, COMMUNITY RESILIENCE AND SUSTAINABILITY PLANS WILL BE UPDATED AND IMPLEMENTED By 12/22, develop and begin the implementation of a municipal resilience strategy to prepare and adapt for the urgent threat of changing environment and resources By 12/22, work with the Arvada Sustainability Advisory Committee in the development of the scope of work for the update of the Sustain Arvada Plan By 12/24, resource and implement Council approved actions included in the Sustain Arvada Plan By 6/23, complete the update of the Sustain Arvada Plan including an inventory of existing sustainability actions to determine level of service needs
30
4/1/19-12/31/20 9/1/22-12/31/22 9/1/22-12/31/24 9/1/22-6/30/23