2023-2024 Biennial Operating and Capital Budget

Page 1

2023-2024 Biennial Operating and Capital Budget
COLORADO

Intentionally left blank

2023-2024

Biennial Operating and Capital Budget

Intentionally left blank

Cover Design: Jenna Belec, Finance Program Coordinator

Special Thanks To: Bryan Archer, Director of Finance

Debra Nielson, Deputy Director of Finance

Vesta Weinhauer, Controller

Chris Kelly, Budget Analyst

Carolyn Ewing, Budget Analyst

Rocky Sheppard, Budget Analyst

Jenna Belec, Finance Program Coordinator

Steve Milke, Bun Heng, Print Shop

2023-2024
5 Table of Contents Overview City Staff . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6 Organization Chart 7 GFOA Distinguished Budget Presentation Award 8 Budget Transmittal Letter . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 9-22 Council Strategic Plan . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 23-52 Community Profile . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 53-54 Legal Requirements and Budget Process 55-62 Introduction 63-67 Revenue and Expenditure Summary 69-104 Ten-Year Assumptions and Models . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 105-133 Work Systems Section Community and Economic Development . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 135-140 Infrastructure 141-150 Organizational and Service Effectivness 151-159 Safe Community . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 161-168 Vibrant Community and Neighborhoods . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 169-174 Capital Improvement Projects . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 175-298 Debt Obligations 299-307 Additional Information 2023 Pay Plan Position and Schedules 309-331 2023 Budget Adoption Resolution . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 333 2023 Capital Improvement Adoption Resolution . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 334 2023 Pay Plan Adoption Resolution . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 335 Mill Levy Ordinance 336 2023 Appropriating Funds Fiscal Year Ordinance 337-338 City Council Policy . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 339-342 Glossary of Terms . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 343-348
Biennial Operating and Capital Budget

Mayor and City Council

Click here for more information about City Council

CITY MANAGER AND KEY STAFF

City Manager Lorie Gillis

Deputy City Manager

Deputy City Manager

Municipal Judge

City Attorney

Director of Community and Economic Development

Director of Public Works

Director of Utilities

Director of Finance

Director of Human Resources

Chief Information Officer

City Clerk

Chief of Police

Director of Vibrant Communities

Linda Haley

Don Wick

Kathryn Kurtz

Rachel Morris

Ryan Stachelski

Jacqueline Rhoades

Sharon Israel

Bryan Archer

Gabriella Boomer

Craig Poley

Kristen Rush

Link Strate

Enessa Janes

6
2023-2024 Biennial Operating and Capital Budget
David Jones Councilmember District 4 (Term expires 2023) Bob Fifer Councilmember At-Large (Term expires 2023) Marc Williams Mayor (Term expires 2023) Lisa Smith Councilmember At-Large (Term expires 2025) Randy Moorman Councilmember District 1 (Term expires 2025) Lauren Simpson Councilmember District 2 (Term expires 2023) John Marriott Councilmember District 3 (Term expires 2025)

ORGANIZATION CHART

2023-2024 Biennial Operating and Capital Budget 7

GOVERNMENT FINANCE OFFICERS ASSOCIATION

Distinguished Budget Presentation Award

PRESENTED

TO City of Arvada Colorado

For the Biennium Beginning January 01, 2021

Executive Director

The Government Finance Officers Association of the United States and Canada (GFOA) presented a Distinguished Budget Presentation Award to the City of Arvada for its Biennial Budget for the fiscal years 20192020. In order to receive this award, a governmental unit must publish a budget document that meets program criteria as a policy document, as an operations guide, as a financial plan, and as a communications device.

The City of Arvada has received this Distinguished Budget Presentation Award for the past 26 years!

2023-2024 Biennial Operating and Capital Budget 8

2023-2024

Biennial Operating and Capital Budget

Members of City Council - September 10, 2022

December 15, 2022

Members of City Council City of Arvada

8101 Ralston Road

Arvada, Colorado 80002

Members of City Council and the Arvada Community:

Transmitted with this letter is the City of Arvada’s Adopted 2023-2024 Biennial Operating and Capital Budget . As required by City Council Policy No . 300 .4, Arvada Budget and Fiscal Policy, our team must develop a Biennial Operating and Capital Budget which is to be presented in alignment with the City Council Strategic Plan (CCSP) for consideration by the City Council . Each Biennial Operating and Capital Budget is presented in late August/early September and Council approval must be completed per state law by October 31 of the even-numbered year prior to the odd-numbered year the budget is implemented .

Council approval authorizes expenditure authority for only one year . Our team must develop and present a revised budget for the second year, which the Council will consider and approve in the same manner, in order to authorize expenditures for the second year of the Biennial Operating and Capital Budget

The Adopted 2023-2024 Budget remains connected to the Strategic Planning Process framework which provides the foundation for accomplishing the Council Strategic Results and other key results identified by each of the five work systems. This framework utilizes the following elements:

• Work Systems that align to the Priority Areas as defined in the City Council Strategic Plan;

• Principles defined as high level strategies that form our business model and serve as pillars of excellence;

• Strategic Results defined as specific and measurable objectives directed by the City Council that provide guidance in supporting priorities and organizational transformation;

• Milestones defined as significant events or important achievements that indicate change or progress toward a strategic result; and

• Performance Measures that utilize the Specific, Measurable, Achievable, Relevant and TimeBased (SMART) goal framework to help focus our efforts and achieve the identified targets.

The Strategic Planning framework defines the performance management process that creates alignment between the City Council Strategic Plan and the day-to-day work accomplished by Arvada team members. Specifically, performance management implemented through this framework seeks to:

• Connect City Council Strategic Results to individual performance goals;

• Drive decisions and change used to inform budgets, set priorities and allocate resources;

• Hold all City team members accountable for achieving results; and

• Define value and transparency.

9

2023-2024

Biennial Operating and Capital Budget

Members of City Council - September 10, 2022

As stated herein, the work implemented by the City team is organized into five work systems that align to the Priority Areas, which are defined in the City Council Strategic Plan. The following information describes the purpose of each work system and lists their associated lines of business

The purpose statement for the Community and Economic Development Strategic Plan Priority Area and Work System is: Arvada’s future prosperity and quality of life will be significantly influenced by the City’s ability to ensure that development meets design values and standards, safety requirements, infrastructure needs, and supports the local economy to implement the community’s vision.

Associated lines of business include Building, Economic Development, Development Review, Long Range Planning and Housing Preservation and Resources

The purpose statement for the Infrastructure Strategic Plan Priority Area and Work System is: The community depends on a well maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Associated lines of business include Engineering, Facilities Management, Fleet Services, Flood Control, Geo Data, Street Infrastructure, Utility Customer Information Services, Wastewater Collection and Disposal, Drinking Water and Solid Waste .

The purpose statement for the Organizational and Service Effectiveness Strategic Plan Priority Area and Work System is: The community depends on a well-managed, fiscally responsible City government to guide the organization in a manner that enhances quality of life. Performance based management practices, sustainable levels of resource use, efficient application of technology, a high performing workforce, and legal and ethical compliance will ensure the long term credibility and effectiveness of City government.

Associated lines of business include City Attorney, Community and Civic Engagement, Compensation, Benefits and Wellness, Cyber Security, Employment, Fair and Open Government, IT Infrastructure and Operations, IT Service Management, Revenue, Accounting and Financial Analysis, Service Excellence, Economic Vitality and Infrastructure, Strategic Partnership, Sustainable and Vibrant Community and Workforce and Strategic Partnerships

The purpose statement for the Safe Community Strategic Plan Priority Area and Work System is: Community based policing, connected neighbors, engaged local businesses, supportive community institutions, and a fair and impartial justice system, all working together, ensures that Arvada is a safe place to live, work, play and stay.

Associated lines of business include the Judicial Branch (Municipal Court), and Field Services and Operations within the Police Department

The purpose of the Vibrant Communities and Neighborhood Strategic Plan Priority Area and Works System is: A vibrant community is engaged in civic life, the arts and the outdoors. It comprises individuals and groups who are dedicated to their community, get involved with neighborhood associations and participate with local government to ensure responsiveness to changing needs and resulting in Arvada being the preferred place to live, work, play and stay.

Associated lines of business include Parks, Golf, and Sustainable and Vibrant Community

10

2023-2024

Biennial Operating and Capital Budget

Members of City Council - September 10, 2022

With full alignment of our work with the City Council Strategic Plan, implementation of a business model that defines high-level strategies for the completion of our work and performance measures that informs our progress and achievements, we will continue to honor our commitment to the following statement:

“The City desires to continue its efforts to achieve and maintain service excellence by building a Customer-Focused and Results-Driven organization.”

With this commitment in mind, this letter summarizes the Adopted 2023-2024 Budget and presents a summary of the updated 2023-2032 Ten-Year Financial Plan

Background

The City Council approved the 2021-2022 Revised Biennial Operating and Capital Budget on October 18, 2021 This approval authorized expenditures of $262,859,447 for 2022 as described in the budget document

On April 18, 2022, the City Council approved an additional appropriation of $91,051,666, which consisted of $33,555,134 in carryover items primarily associated with continuing capital projects and delayed equipment purchases; $47,917,282 in new requests which included $35,250,000 for the construction of the replacement of Meyers Pool funded by the lease purchase agreement, the appropriation of funds received from grants, and transfers of funds collected through development fees; $9,270,000 in onetime requests, including $3,000,000 for the Enterprise Resource and Planning (ERP) financial and human capital technology platform, $3,350,000 in additional streets funding, and $309,000 associated with miscellaneous internal fund transfers . The additional appropriation was funded through a combination of unexpended funds approved as part of the 2021 Budget, actual 2021 revenues collected over the original estimates, and additional transfers from reserves in various City funds .

The additional appropriation was completed in a manner that maintained our fully balanced ten-year financial models and allocated resources to programs and projects aligned to the City Council’s direction as defined by the Strategic Plan and other relevant policy documents. The additional appropriation authorized expenditures of $353,911,113 for 2022 .

In addition to presenting the ordinance that amended the 2022 Budget during the April 18 City Council meeting, the Finance team presented the 2021 Fourth Quarter Financial Report, which summarized the City’s financial condition through the end of a year that started with continued uncertainty associated with the COVID-19 pandemic, tragic incidents that cost the lives of two Arvada team members and economic recovery that favorably impacted the Arvada community, Denver Metro Region, Colorado and the United States The economic recovery was due, in part, to the decline in the infection and hospitalization metrics associated with the COVID-19 pandemic and easing of related restrictions

The 2021 Fourth Quarter Financial Report and year-end summary of the City’s financial condition continued to demonstrate the resiliency of the Arvada economy As reported by Director of Finance Bryan Archer on April 18, total 2021 revenues ended the year positive as nearly all categories exceeded the original budgeted estimates. As an example, the 2021 year over year increase for Sales Tax was 15.4%; Auto Use Tax increased by 16.8%; and General Use Tax increased by 30.9%. Total expenditures were within budgeted levels and nearly $9 million of American Rescue Plan Act (ARPA) funds were allocated to strategic projects . Our community and organization persevered as demonstrated by the following performance metrics recoded in 2021:

11

2023-2024

Biennial Operating and Capital Budget

Members of City Council - September 10, 2022

• Completed patching, milling, overlay and concrete work on 61 miles of local roads at a cost of approximately $9.1 million;

• Processed over 40,104 sales tax returns from 8,073 businesses that produced over $67 million in total sales tax revenue; and

• Issued 367 building permits which generated over $6.6 million in building revenue.

In addition, unemployment, which rose to 7 8% during 2020, dramatically decreased to 3 4% which was below the national level of 3 9% and state level of 4 2% Only one of the City’s 14 funds failed to meet the Council approved fund balance goals identified in the Budget and Fiscal Policy. The financial condition of the City, Arvada community and the region was very positive based on the 2021 economic and financial data.

During the November 7 City Council meeting, Mr. Archer presented the City’s 2022 third quarter financial report The report was mostly positive as the year over year collections for sales tax revenue and auto use tax revenue is 9 8% and 1 7%, respectively Nearly all major categories are trending positive With the exception of capital projects, expenditures are in line with the amounts budgeted

Despite the mostly positive report, a deeper dive into the financial picture suggests that there is some cause for concern. Inflation has generated a 8.2% year over year increase through August 2022. Therefore, the sales tax increase of 9.8% can be primarily attributed to inflation. In addition, inflation is significantly increasing the cost of materials and labor which is driving up the cost of capital projects . Finally, general use tax recorded a 13.1% year over year decrease which is likely due to the impact of inflation and supply chain issues that is limiting business owner reinvestment in property, buildings and other capital assets. The impact of inflation, limited reinvestment activity and other factors are generating concerns that a recession could occur in the future .

While acknowledging the risk for a future recession, many economists agree that the current economy will remain relatively strong throughout 2022 and into 2023. Therefore, near term financial projections reflect the current positive trends in sales and use tax collections through 2022 with some cooling projected to occur in 2023 and into 2024 Based on this information, we believe that a recession, if it comes, will not have a significant financial impact on the City until 2025. At that time, financial strategies will be implemented to maintain the service levels projected within the approved 2023-2024 Biennial Operating and Capital Budget

Addressing Significant and Emerging Priorities

With the additional revenue growth based on the current trends, the City has been able to address some of the higher priority needs by making immediate changes to the current budget These changes are included in the 2023-2024 budget and 10-year Financial Models for the associated funds The changes include adding positions to several work systems to maintain existing levels of service and addressing the new City Council Strategic Results identified during the March 4 Council Retreat and approved within the 2022 update to the Strategic Plan on May 16 In addition, the City Council and the Leadership Team have collaborated to implement strategies necessary to maintain a competitive compensation package for existing employees .

Additional Mid-Cycle Positions

The addition of 27 positions mid-cycle (from October 2021 to July 2022) were approved in order to make

12

2023-2024

Biennial Operating and Capital Budget

Members of City Council - September 10, 2022

an immediate impact on the ability of the City to serve its customers, address operational changes, support and improve the execution of capital projects, advance 2021 Strategic Plan initiatives and address emerging priorities that have been included in the recently approved 2022 Strategic Plan . The areas addressed include: Housing, Homelessness, Parks, Public Safety, Engineering and Utilities . Please note the following brief summary of the additional positions:

Positions Approved and Funded in the 2022 Budget

• The addition of a Senior Probation Office in the Municipal Court is supporting the effective management/supervision of Court mandated probation conditions associated with the unhoused clients who participate in the One Small Step program

• The addition of four Parks Worker II positions is supporting the maintenance of additional parks and open space areas as well as addressing one of the major findings associated with the 2021 Parks Accident Investigation by adding additional full time supervision .

• The addition of five other parks positions, including a Lead worker, Supervisor, field programmer and two (2) Parks Worker II positions are supporting the transition of field scheduling from Apex to the City

• The addition of two Behavioral Health Clinicians is supporting the Police Co-Responder program and will utilize grant funds formerly allocated to a third party human services provider .

• The addition of two Police Services Specialists and two Police Services Technicians is supporting expanded administrative and records activities in the Police Department .

• The addition of one Civil Engineer in Public Works is supporting the execution of capital improvement projects, including the Ralston Road and W 72nd Avenue Bond projects

• The addition of one Municipal Inspector in Public Works is supporting the Pavement Maintenance Program .

Positions Approved in 2022 and Approved for Funding in the 2023-2024 Budget

• The addition of a Safety Specialist in the City Attorney’s Office will address the major findings associated with the 2021 Parks Accident Investigation and the need to increase the City’s focus on workplace safety .

• The addition of a Sustainability Coordinator in the City Manager ’s Office will address Council direction included in the 2022 Strategic Plan to update and implement Community Resilience and Sustainability Plans

• The addition of a Payroll Specialist will support operational needs associated with the timely completion of payroll activities and the implementation of a new ERP solution

• The addition of a Housing Supervisor will address Council direction included in the 2022 Strategic Plan to establish and support a Housing Advisory Committee and implement current and future Affordable Housing initiatives.

• The addition of an Executive Assistant and Coordinator in Human Resources will support increasing operational activities, including the expanded recruitment workload and new employment law mandates related to health care, paid leave and pay equity regulations .

• The addition of four Civil Engineers will support the planning, design, construction, and planned development coordination of the utilities infrastructure master plans .

• The addition of a Public Works Manager will support oversight of facilities and capital improvement projects .

13

2023-2024

Biennial Operating and Capital Budget

Members of City Council - September 10, 2022

It is important to note that the City Manager’s authority to add positions mid-year and separate from the annual budget process is evaluated very carefully . As explained herein, the decisions were associated operational gaps, the need to address current and emerging Council priorities and timely execution of capital projects . The availability of additional funding allowed these positions to be considered and ultimately approved without adversely impacting other Council and operational priorities .

New Positions Approved for the 2023-2024 Budget

New positions approved for the 2023-2024 Budget will address an expanded capital program focusing on transportation and utilities infrastructure, timely maintenance of City facilities, cybersecurity, and police services. There are a total of 15 new positions as briefly summarized below:

• The addition of a Senior Economic Development Specialist will support the increased demand for core economic development services and is partially funded by a reduction of temporary wages .

• The addition of two custodians will support the increased workload at City facilities and replace a position that was allocated to support the Arvada Center .

• The addition of a Civil Engineer will support mobility, roadway, and bridge design and construction projects

• The addition of a Traffic Engineer IV will assist with traffic engineering development review, engineering on the AFON fiber backbone project, assist with technical information and response to Ask Arvada inquiries, manage signal intersection rebuild projects and help with CIP projects that include intersections

• The addition of a Municipal Inspector will support pavement program inspections for asphalt and concrete construction

• The addition of a Pavement Management Coordinator will support additional asphalt and concrete contractors and ADA compliance and oversight .

• The addition of a Security Operations Analyst will support cybersecurity within utility operations .

• The addition of two Civil Engineers will support master planned projects sequenced on the "road map" for water and sewer rehabilitation and capacity needs .

• The addition of a Electro Mechanical Technician will support the preventative maintenance and calibration of instruments in the water distribution system .

• The addition of a Utility Foreman will help support efforts to prevent underground damage from boring operations, backflow prevention and distribution system water quality monitoring.

• The addition of a Chief Information Security Officer will be responsible for managing all City cybersecurity activities across all technology platforms This position will address a gap in dedicated leadership for cybersecurity The role will have oversight and guidance for all cybersecurity related policies and efforts across the City.

• The addition to two Police Sergeants will support the effective supervision of police officers within the community

Compensation Increases

The “Great Resignation” has continued to impact the City organization and service levels . Following the tragic death of Officer Gordon Beesley and the continuing negative national narrative regarding law enforcement, 37 individuals left the Arvada Police Department and over 30 of the 191 sworn positions have been vacant this year. Outreach to police officers through small group meetings generated a num-

14

2023-2024

Biennial Operating and Capital Budget

Members of City Council - September 10, 2022

ber of issues In response, City Management, Police Command team members, Finance, and Human Resources collaborated to increase the pay for sworn officers in February by restructuring the pay range to add an additional step as well as premium pay in order to recognize the bachelor’s degree educational requirement for Arvada officers. The combined impact of the police compensation changes increased pay for most officers by about 4%.

The Police Department was not the only unit in the City impacted by the resignation of team members and the related impact on compensation Last month, the Human Resources team shared the results of the annual market benchmark study for all jobs in the City’s pay plan to determine how salaries have changed in the market year over year This information is used to recommend adjustments to the City’s pay ranges in order to stay competitive and maintain the City’s Employer of Choice Compensation Philosophy . This year’s study indicates that salaries have moved an average of 6% for all job families, with the exception of the Executive job family which has moved more aggressively at a rate of 15-18% .

Although these increases are much larger than the City is used to seeing, there are many factors that are contributing to these results . The “Great Resignation'' brought on by the COVID-19 pandemic has created higher turnover and employers are struggling to retain employees who are leaving their jobs for a variety of reasons . Furthermore, there are less available applicants in the workforce and an unprecedented number of job openings remain unfilled in the public sector.

The Human Resources team can confirm Arvada is experiencing similar challenges. Our turnover peaked at 17 .7% in 2021 compared to 12 .9% the year before, a 37% increase . The recruitment team reports a steep decline in the number of applicants for job openings, and 19% of our vacancies remained unfilled.

After checking with other local government employers within the market area, Human Resources, Finance and the Leadership Team proposed a two-part strategy in order to maintain our status as an Employer of Choice and support and acknowledge the efforts of our employees who have been working under prolonged stressful conditions with higher than usual vacancy rates and increasing demands The strategy proposed to:

• Implement a 3% increase retroactive to August 1 instead of waiting for the planned date of January 1, 2023; and

• Implement an additional 3% increase in January 2023

The cost of the proposed increase is an additional $2,026,673 for the remainder of 2022 and 2023 . This commitment also adds $13 million to the 10-year Financial Models for all funds based on current assumptions . Approximately 80% of the cost for the additional compensation was supported by current and projected vacancy savings and lower health insurance costs .

Following an informal discussion with the City Council on July 29, the Council expressed their support and an announcement was transmitted to the Arvada team on Friday, August 12 .

The actions and decisions described herein, supported by the resilient financial condition of our organization and community continues to emphasize the following priorities that formed our response to the pandemic beginning in March 2020:

• People First - We will endeavor to maintain public service levels and avoid significant impacts to our entire City team, including furloughs, compensation reductions and layoffs.

• Compliance with the City Council Budget and Fiscal Policy – We will develop our two-year

15

2023-2024

Biennial Operating and Capital Budget

Members of City Council - September 10, 2022

budget, updated second-year budget and ten-year financial models in compliance with Council policy, including meeting minimum reserve fund balances for every year of the ten-year (20232032) period, align expenditure priorities to the City Council Strategic Plan and continue strategic investments by funding capital projects .

• Internal Service Funds – We will maintain our projected contributions into Internal Service funds, including facilities, vehicles, technology and insurance .

Presentation of the Budget Document

The Approved 2023-2024 Biennial Operating and Capital Budget begins with the City Council Strategic Plan (CCSP) as the foundational document that guides the allocation of resources . Inclusion of the Strategic Plan is intended to emphasize the strategic focus associated with the allocation of resources in a manner that is consistent with Council and community priorities .

The City Council Budget and Fiscal Policy is included to emphasize the connection of the budget to the CCSP and provide other foundational elements associated with the budget, including mandated minimum reserve levels for each fund, updated 10-year Financial Models, timely reporting of CCSP Strategic Results and Internal Service Funds

The Community Profile provides a description of Arvada and summarizes the key demographics and characteristics of the community .

The next section summarizes the Legal Requirements and a high-level summary of the Budget Process. This section includes an explanation of the fund structure, financial management standards/policies and relevant state laws, including TABOR .

The Introduction section summarizes the connection of the budget to the performance measures and the City Council Strategic Plan . This section also includes an overview of the national and local economies, and the impacts of both on City revenue sources Analysis of these impacts generates revenue and expenditure assumptions that are used to develop the 2023-2024 budget and the 10-Year Financial Models for each of the City’s major funds The 10-Year Financial Models are the foundation of our 10Year Financial Plan, which is a key requirement of the City Council Budget and Fiscal Policy Minimum fund balance goals which must be maintained for each year of the 10-Year Plan are summarized for each of the major funds By meeting or exceeding the fund balance goal for each fund over the course of the 10-Year planning horizon, the City is able to meet present and future financial challenges.

The Revenue and Expenditure Summary begins on page 69 and defines each of the City’s major funds, including the General Fund, Internal Service Funds and Enterprise Funds This section provides an overview of each fund by summarizing revenues, expenditures and changes to the fund balance for 2023-2024 . The Fund Highlights summary presents a brief description of the activity within each fund and related changes to the fund balance. Major differences between the 2022 Budget and the 2023-2024 Budget are also summarized and include the following items:

• The total 2023 budget for all funds is $359,784,184 with $388,519,133 in revenues;

• As previously summarized herein, a one-time 3% increase was added in August of 2022 to all grades to offset inflationary pressures. The market rate adjustment for January of 2023 will be 3%;

• The near-site health clinic combined with the City of Arvada employee’s continued efforts to

16

2023-2024 Biennial Operating and Capital Budget

Members of City Council - September 10, 2022

make well informed healthcare decisions have resulted in favorable claim experience in 2021 and year to date in 2022 Based on claim experience, the increase in health insurance was reduced from 5% to 0%;

• As previously explained herein, the addition of 27 positions mid-cycle (from October 2021 to July 2022) has made an immediate impact on the ability of the City to serve its customers . The areas addressed were Housing, Homelessness, Parks, Public safety, Engineering and Utilities;

• As previously explained herein, an additional 15 positions will be added in January of 2023 to IT, AEDA, Engineering, Facilities, Water and Wastewater. The justification associated with these positions will be further explained in the summaries for each Fund;

• An increase of $1 .5 million dollars annually generated by the Highway Users Trust Fund (HUTF) will be added to the Streets Maintenance Fund to continue close the funding gap;

• An increase of $500,000 in the transfer to the Parks Fund to help offset field maintenance costs and the new positions associated with the 2021 Parks accident investigation;

• Continued commitment to safe, reliable, high quality water supply, drainage system and wastewater disposal service is a top priority of the City A water rate increase of 12 3% and a service fee increase of $2 every month and a wastewater increase of 9 8% and a service fee increase of $1 every month are necessary to maintain these services Even with these increases, the City’s rates are very low compared to the surrounding cities; and

• Significant changes to System Development Charges (formally Tap Fees) will be implemented in 2023 to better align the charges with the true costs and allow the issuance of bonds to pay for much needed system improvements .

Presentation of the 10-Year Financial Models begins on page 105, which summarizes financial assumptions for all funds, including for personnel expenses such as market based compensation increases, benefits costs and transfers into Internal Service funds. More specific assumptions for each of the City’s major funds are presented prior to the actual tables showing the projected revenues and expenditures for each fund . Please note that two pages are required to show the projections for each year of the Ten-Year Models, 2023-2032 .

All of the City’s major funds are balanced for each year of the 10-Year Financial Planning period and therefore are in compliance with the City Council Budget and Fiscal Policy with the exception of the Parks Fund and the Solid Waste Fund . Please note the following comments regarding these funds .

The Parks Fund has been impacted by the additional positions required to take on athletic field scheduling from Apex, address service level challenges and implement the major findings of the 2021 Accident Investigation . To address these new conditions, an additional $500,000 annual payment from the General Fund has been allocated to the Parks Fund While this additional General Fund allocation has improved the near-term financial projections for the Parks fund, the 10-Year model shows a deficit beginning in 2026

The financial impact of the field scheduling transfer and additional positions will take some time for the Vibrant Communities and Neighborhoods team to work through in order to balance the 10-Year Model

As the team fully implements and then evaluates field scheduling and programming, there may be opportunities to reduce costs, increase revenues or make other changes that will reduce the deficit over time. If the deficit cannot be reduced, the City team will need to determine other strategies to address this challenge

17

2023-2024

Biennial Operating and Capital Budget

Members of City Council - September 10, 2022

The Solid Waste Fund is a new fund that was established to implement the City’s organized waste hauling and recycling program in 2021 Two new utility technician positions are charged to this fund as well as the costs necessary to implement this new initiative, including the purchase of carts for the estimated 25,000 households . Internal borrowing from the Water Fund reserves will be used to stand up the Solid Waste Fund . This fund is projected to repay the Water Fund and meet the City Council Budget and Fiscal Policy requirements by 2026 .

The Work Systems begins on page 135 with the Community and Economic Development Work System . This section provides additional revenue and expenditure details as well as the Strategic Results that are included within the City Council Strategic Plan for each work system . The Work Systems section is intended to illustrate the relationship of each work system to the Strategic Plan, demonstrate value and show transparency . Milestones and performance measures are included to help tell the story . Council and community members will be able to review this information and determine the performance measures that are meeting or exceeding the target, just under the target or not meeting the target .

Capital Improvement Projects (CIPs) are presented beginning on page 177 . The CIPs are presented within the major functional areas of General Administration, Transportation, Facilities, Parks, Golf, Water, Wastewater and Stormwater Consistent with the Council Budget and Fiscal Policy and focus on longterm planning, the CIPs are projected over a long-term planning horizon through 2032 All capital projects that require ongoing expenditures following completion include an estimate of Operations and Maintenance (O&M) costs that are allocated from the 10-Year Financial Models of the appropriate fund

The CIPs section summarizes the City’s focus on Taking Lasting Care (TLC) and implementing the priorities and projects identified by the Citizens Capital Improvement Project Committee (CCIPC), which was formed in 2015 at the direction of the City Council This section also summarizes Strategic Results included in the 2020-2025 City Council Strategic Plan that determine funding priorities within the 20232032 Capital Improvement Plan

The CIPs section also presents a summary of continuing capital projects, all projects currently funded in the 10-Year Financial Model, and a detailed description of the funding and expenditures for the 2023 projects . All funded projects demonstrate alignment with the Strategic Plan, including the related strategic priority area and associated strategic principle . Over $815 million is committed to CIPs through 2032 . Please note the following limited list of high-priority projects is highlighted below as a sample of the more than 100 projects scheduled for completion or implementation in 2023, and each is explained in more detail within the CIPs Section:

• Ralston Road Reconstruction, Phase II

• W . 72nd Avenue and UPRR Grade Separation

• Traffic Signal Replacement

• W . 58th and Ward Intersection Improvements

• Annual Street Maintenance Asphalt and Concrete Replacement

• ADA Compliance – Facilities and Streets

• Sidewalks, Trails and Mobility

• Denver Water Moffat Project

• Water Distribution System Upgrades

• Ralston Plant Storage Tank Expansion

• North Trunk Sewer Line

18

2023-2024 Biennial Operating and Capital Budget

Members of City Council - September 10, 2022

• Median Renovations

• # 04 Trolley Park

• Meyers Pool Replacement

• Public Safety Evidence Building

The CIPs section also includes a list of over $844 million in un-prioritized projects These projects include W . 72nd Avenue improvements – Simms to Indiana ($33 million), Indiana Street widening, W . 64th to W . 86th ($42 million), Missing Sidewalks ($25 million), Gibbs West Community Park ($29 million), Trail Gaps ($50 million), Lake Arbor USGA Recommended Improvements ($550,000), Ralston Creek Flood Prevention Improvements ($28 .5 million) and Ralston Water Treatment Plant Storage Plant Tank Expansion ($33 million) . Additional projects will be added in future years related to the Americans with Disabilities Act (ADA) improvements with an estimated price tag of over $220 million . Please also remember that we are approximately $8 million to $10 million underfunded in our annual asphalt and concrete replacement street maintenance program . As we evaluate project and program priorities, we must account for continuous revaluation of the un-prioritized projects described in the CIPs section

A summary of Debt Service Obligations is presented beginning on page 301 . This section summarizes the City’s long-term debt obligations, reviews state laws that regulate debt obligations and presents the City’s bond ratings Debt service requirements for all outstanding long-term debt obligations are summarized for Council and community review This of course includes the Series 2019 Sales and Use Tax Revenue Bonds that are funding the Ralston Road Phase II and W 72nd - Kipling to Simms projects and the Series 2021 Certificates of Participation issued by the City Jefferson R-1 School District fund the replacement of the Meyers Pool complex

The Pay Plan Schedules section presents a summary of changes to the City positions within each Work System The summary starts on page 307 with 29 titles for the added positions and continues with changes due to new titles or reclassifications for existing positions. The title and reclassification changes are primarily associated with changes in job requirements and/or positions that take on new duties . Updating the pay plan is an important component within the City’s Total Compensation Philosophy wherein we strive to be an employer of choice within the Denver/Boulder region that attracts and retains highly talented and engaged employees .

The Pay Plan Schedules section also includes the total number of positions listed by fund, department and position, and the changes between 2021 Actual, 2022 Actual and the 2023-2024 budgets .

The City Council Budget and Fiscal Policy is presented on pages 331-334 and is included to emphasize the connection of the budget to the CCSP and provide other foundational elements associated with the budget, including mandated minimum reserve levels for each fund, updated 10-year Financial Models, timely reporting of

CCSP Strategic Results and Internal Service Funds

The final section of the budget is the Glossary of Terms, which is provided to assist those unfamiliar with budgeting terms and includes a few terms specific to the Arvada financial planning process.

Future Challenges

As we present the Adopted 2023-2024 Budget, the City organization is facing a critical shortage of team members in certain work units . The current shortage is most apparent in the Police Department, which is down by 29 sworn positions as this letter is being drafted .

19

2023-2024

Biennial Operating and Capital Budget

Members of City Council - September 10, 2022

The reasons associated with these vacancies vary from person to person . In some situations, the disruption caused by the pandemic has caused some of our team members to reevaluate priorities associated with family and/or career interests and many have decided that public service is no longer appealing . For the Police Department, the national narrative associated with policing combined with reduced sentencing for offenders and higher standards to jail suspects is creating tremendous frustration.

While personal choice is a factor in such decisions, we must also consider the information generated by our 2022 annual market benchmark study for all jobs in the City’s pay plan . This study determines how salaries have changed in the market year over year .

The 2022 study indicates that salaries have moved an average of 6% for all job families, with the exception of the Executive job family which has moved more aggressively at a rate of 15-18% . Therefore, the Leadership Team believes that compensation is a factor . Whether or not the most recent compensation increase is enough to stem the tide and retain the best and brightest of our workforce remains to be seen

We are also engaged on a regional level to address homelessness that is impacting Jefferson County and the entire Denver Metro Area. Two Navigation Centers are planned to operate within Jefferson County in the northern and southern areas. Lakewood and Arvada have committed to finding locations for these Navigation Centers

On March 7, the City Council approved an agreement and the allocation of $2 75 million of ARPA funds to purchase a site that is planned to accommodate the northern Homeless Navigation Center campus at 5045 Marshall Street The City closed on the purchase of the property in December 2022 Lakewood is working on purchasing a site to accommodate the southern Navigation Center campus The current plan is for both sites to include affordable housing units and wrap-around services that are intended to support the transition of unhoused individuals and families into a more stable life. This regional effort is still in early planning stages and will evolve over the next year . An Intergovernmental Agreement (IGA) with the other Jefferson County local governments is being drafted and will be considered by all of our partners within the next few months .

The IGA will include financial commitments associated with the development and operation of the Navigation Centers . If the IGA is approved by all parties, contributions for the development of the site from the other local governments is expected to offset approximately $1.7 million of Arvada’s cost to purchase the site based on current financial assumptions.

There will also be annual contributions for the operating cost associated with the two Navigation Centers . Arvada’s annual contribution is expected to exceed $1 million beginning in 2026 . Funding for this annual contribution has not been identified yet and will likely need to be reallocated from existing services and programs that have been implemented for the unhoused population . Our team will need to develop options for the City Council to consider if we are to remain engaged in this regional effort.

While Arvada remains in a very financially strong and resilient position, we must recognize that we will face challenges in the near future and over the long term Our commitment to increase compensation in order to retain team members, add positions in order to maintain service levels, execute capital projects and fund new initiatives such as homelessness, affordable housing and sustainability are creating a higher level of financial risk then we have in the past. Our 10-year Financial Plans will provide us with options to create a “soft landing” should economic conditions abruptly change from the assumptions that

20

2023-2024

Biennial Operating and Capital Budget

Members of City Council - September 10, 2022

have been factored into the Adopted Budget For example, a serious recession similar to the event that occurred from late 2007 through 2011 will require a reevaluation of priorities and potential reduction of service levels. Our current financial models will allow this to occur over multiple years so that the changes would be planned, measured and strategic .

The possible exception to the “soft landing” scenario is the Parks Fund which is faces a deficit beginning in 2026 . The VCN team is already working on possible service level changes that may need to be considered within the next two years .

As council members are well aware, transportation infrastructure remains significantly underfunded despite the increased investment of General Fund and HUTF resources of nearly $12 million annually, a nearly 500% increase over the last ten years. Our buildings and other public facilities require significant investment in order to improve accessibility for all people. This year, the Council identified the need to increase funding to improve the appearance of our medians and our proposed annual allocation of $200,000 is a modest investment

The City Council Strategic Plan includes a new Strategic Result which will require the use of our longterm financial projections and updated master plans to develop financial resiliency recommendations that will ensure adequate and on-going investment in City infrastructure and core services These recommendations are to be presented to the City Council by December 2024 The purpose of this work is to recognize our funding challenges and address them through a planned, measured and strategic process ahead of the need to make immediate decisions and choices It is anticipated that the options will include a combination of service level reductions, strategies to increase revenue, and initiatives to create efficiencies

that will reduce operating

costs

Use of One-Time Funds for Strategic Opportunities

Over the last several years, the City has collected revenues that exceeded budgeted estimates while managing expenditures at or below budgeted levels This result occurred as the regional and local economy generated building and sales tax revenue during the historic economic expansion that began in 2012 and continued through 2019 . The growth economy allowed the City to generate surplus funds, which the Council considered for a supplemental allocation in order to fund strategic opportunities the following year . Examples of funded strategic opportunities include the Transit Hub, Olde Town Improvements, Ralston Road Phase I and contributions to the Street Maintenance Fund .

One-time funds will be limited in 2023 . While acknowledging the possibility of one-time funds, we must exercise caution as we consider any allocation of these resources . The increased compensation we have agreed to implement in order to retain Arvada team members utilized projected salary savings to fund the additional costs . We will retain capital project savings in order to build up contingency funding for the current bond projects that have faced escalating costs primarily due to inflation. Finally, we have only $700,000 remaining in uncommitted ARPA funds following the decision to allocate $500,000 in order to support the Chamber’s B O L D initative as it aligns the priorities expressed in the Strategic Plan These facts suggest that the consideration of one-time funds generated by projected revenue increases over our initial estimates and expenditures below budgeted levels will be very limited

If we do have limited one-time funds available, we should consider the application of these funds for strategic infrastructure projects that remain under-funded These projects include the annual street maintenance program, accessibility improvements for City buildings and public infrastructure, and median renovations

21

2023-2024

Biennial Operating and Capital Budget

Members of City Council - September 10, 2022

Concluding Comments

The challenges associated with preparing and presenting the 2023-2024 Biennial Operating and Capital Budget and updated 10-year Financial Models have been expressed within this letter . Despite the challenges, we are proud to present to the City Council and the Arvada community this document that funds current and emerging priorities and, with one exception, is consistent with the City Council Budget and Fiscal Policy. Specifically, the 2023-2024 Budget and 10-year Financial Models fund all core government services at the present levels; retains all team members; adds new team members to address significant and emerging priorities; implements compensation increases consistent with our Total Compensation Philosophy; funds strategic investments in capital projects; and continues projected contributions into internal service funds to support capital assets such as technology, vehicles and facilities, and to mitigate risk

In closing, I want to thank the Leadership team for their amazing collaboration and teamwork in developing this Budget This team worked diligently to overcome the challenges and agree on the highest priorities, continue and improve City operations, advance strategic initiatives and complete projects They collaborated across work systems and with their department teams in order to identify the strategies to meet the many and varied challenges In addition, our Finance team developed excellent revenue and expenditure projections, reviewed and validated proposed expenditures, and presented alternatives for the Leadership team to consider as we finalized the allocation of $359,784,184 in public resources. In service to the Arvada community, through adversity and with resilience, we will continue to “Dream Big and Deliver!”

Respectfully submitted,

22
23
Council Strategic Plan
24 Council Strategic Plan
25 Council Strategic Plan Click here to learn more about FOCUS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 27 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 28 ..................................................... 29 .......................................................... 29 ............................................ 30 ........................................ 31-33 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 34-36 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 38-41 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 42-43 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 44-46 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 48-51 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 52
26 Council Strategic Plan
27 Council Strategic Plan
28 Council Strategic Plan Click here to learn more about the Community Survey
29 Council Strategic Plan
30 Council Strategic Plan
31 Council Strategic Plan
32 Council Strategic Plan
33 Council Strategic Plan
34 Council Strategic Plan
35 Council Strategic Plan
36 Council Strategic Plan
37 Council Strategic Plan
38 Council Strategic Plan
39 Council Strategic Plan
40 Council Strategic Plan
41 Council Strategic Plan
42 Council Strategic Plan
43 Council Strategic Plan
44 Council Strategic Plan
45 Council Strategic Plan
46 Council Strategic Plan
47 Council Strategic Plan
48 Council Strategic Plan
49 Council Strategic Plan
50 Council Strategic Plan
51 Council Strategic Plan
52 Council Strategic Plan

Arvada is a beautiful first-ring suburb of Denver, the Mile High City, with a small-town feel despite its estimated population of 120,492 Established in 1870, Arvada enjoys a rich history, quiet tree-lined neighborhoods, and a robust mix of business Our strong civic leadership balances quality of life with an understanding and support of business and economic development . The City has been recognized at the state and national level for its business retention program .

Arvada’s land encompasses nearly 23,000 acres Three proximate interstate highways provide easy access to the larger metropolitan region and Denver International Airport An extraordinary trail system links with Denver trails on the east and the foothills of the Rocky Mountains to the west, punctuated with thousands of acres of parks and open spaces .

Arvada’s historic downtown provides an eclectic shopping and dining experience, and includes one of three area transit stops as part of the metropolitan FasTracks light rail system

Arvada’s diverse economic base, highly educated workforce, low crime rate, and superb quality of life have helped shape our community into one of the most attractive and competitive cities in the Centennial State!

2023-2024 Biennial Operating and Capital Budget 53
COMMUNITY PROFILE

Real Estate - Residential

• Median Rent: $1,443

Work Force

• Jobs in Arvada: 27,685

• Median Income: $102,500

• Unemployment Rate: 4 .3%

Population

• 123,436

• Households: 49,411

• Average Family Size: 2 5

• Owner Occupied: 76% (vs . 24% Renter Occupied)

• Median Single Family Home Sales Price: $501,650

• Median Townhouse/Condo Sales Price: $330,500

Real Estate - Office

• Average Rent(Sq Ft): $21

• Vacancy Percentage: 6 6%

• Vacant Sq Ft: 114k

Real Estate - Retail

• Average Rent (Sq Ft): $21

• Vacancy Percentage: 3 5%

• Vacant (Sq Ft): 224k

Real Estate - Industrial

• Average Rent (Sq Ft): $12

• Vacancy Percentage: 5 5%

• Vacant (Sq Ft): 266k

Education

• K-12 Schools: 31

• Students: 15,711

• Teachers: 1,248

Vision:

We Dream Big and Deliver

Mission:

We are dedicated to delivering superior services to enhance the lives of everyone in our community

Values:

Innovation - We excel in creativity, flexibility and the use of best practices while valuing diverse backgrounds, ideas and perspectives.

Passion - We are a high performing, inclusive team inspiring each other to pursue excellence.

Opportunity - We value our diversity, embrace possibilities, face challenges, perservere and take action to deliver quality results. *

• Other Staff: 901

2023-2024 Biennial Operating and Capital Budget 54
Information provided by the Arvada Economic Development Association

LEGAL REQUIREMENTS AND BUDGET PROCESS

The City of Arvada is a political subdivision of the State of Colorado, located in Jefferson and Adams Counties in the Northwest quadrant of the greater Denver, Colorado, metropolitan area . The City Charter establishes a Council-Manager form of government The City’s governing body consists of an elected Mayor and six -member Council . The Mayor and Council appoint a City Manager . The City of Arvada is a “home rule” City, governed by its City Charter, the Colorado State Constitution, and City ordinances as adopted by the City Council .

The City Charter requires the adoption of budgets for the general fund, special revenue funds, debt service funds, capital projects funds, and proprietary funds. Budgets are not required for fiduciary funds. A fiduciary fund is custodial in nature and is used to account for assets that the government holds for others in an agent or trustee capacity .

City Council annually appropriates all budgeted funds with the exception of the capital projects funds . Project-length budgets are adopted for these funds . The City adopts budgets for all funds using the modified accrual basis of accounting, the same basis used in the entity’s financial statements, consistent with generally accepted accounting principles (GAAP) .

The City Manager submits a proposed budget to the City Council for each of two budget years (January 1 to December 31) . The budget includes an explanatory message and is submitted in early September . The proposed budget contains a complete and detailed financial plan for all City funds. The proposed budget is open for public inspection and review . By October 15th, City Council conducts at least one public hearing on the proposed budget. Not less than sixty days prior to the first day of the next fiscal year, City Council adopts the City budget by resolution and the annual appropriation by ordinance . The City prepares a combination line-item and program budget, but the legal level of control is at the fund level which is the amount approved by ordinance

2023 BUDGET PROCESS CALENDAR

FEBRUARY Revenue & Expenditure assumptions criteria completed

MARCH City Council Strategic Retreat

APRIL Departments present capital requests with associated operating costs

MAY City Manager & departments develop CIP recommendations/ Update 10-year Model

JUNE Departments develop Operating Budgets for 2023-2024

JULY Council begins review of Proposed CIP and 10-Year Plan

AUGUST City Manager and budget team prepare recommended budget

SEPTEMBER Council reviews recommended 2023-2024 operating budget with 10-year revenue and expenditure plans

OCTOBER Adoption of 2023-2024 Operating Budget and CIP with 10-year considerations

DECEMBER Publication of final Budget and CIP

55
2023-2024 Biennial Operating and Capital Budget

FUND STRUCTURE

A brief description of the City of Arvada’s fund structure follows:

Governmental Funds (General, Special Revenue and Debt Service)

• General Fund - This fund accounts for all the financial resources of the City which are not required to be accounted for in another fund

• Streets Fund - This fund accounts for costs associated with street repair and replacement including crack sealing, chip sealing, seal coating, milling and overlay and reconstruction . Revenues are derived from the City’s General Fund and the Highway Users Tax Fund which is the City’s share of the sate-collected tax revenue . This fund is budgeted separately, but included with the General Fund in the City of Arvada Annual Comprehensive Financial Report (ACFR)

• Arvada Housing Authority Fund – The Section 8 Housing Assistance Payments Program is administered by the Arvada Housing Authority

• Community Development Fund – This fund accounts for all entitlements, revenues and expenditures of the Community Development Block Grant (CDBG), the Home Rehabilitation and the Essential Home Repairs programs .

• Parks Fund – This fund accounts for costs associated with the acquisition, design, development, maintenance and beautification of City parks, open space and trails.

• Police Seizure – Colorado State Statues authorize local law enforcement agencies to seize cash and other assets belonging to persons convicted of public nuisance crimes . This fund was established to account for these resources as they are awarded and expended by the City’s law enforcement agency

• Police Tax Increment Funds – The purpose of the tax increment funds is to account for the voter-approved sales tax increment ( 21 and 25) to fund expanded police services

• Grants Fund – This fund accounts for receipt of lottery monies through the Conservation Trust Fund .

• COP Debt Service Fund – This fund accounts for the payment of principal and interest on the $11,820,000 Series 2015 Refunding Certificates of Participation, the $11,180,000 Series 2016 Certificates of Participation and the $17,605,000 Series 2021 Certificates of Participation.

• Debt Service Fund – This fund accounts for the payment of principal and interest on the $70,925,000 Series 2019 Sales and Use Tax Revenue Bonds .

• Capital Improvement Projects Fund – This fund accounts for the financial resources to be used for the acquisition or construction of major capital projects (other than those financed by the Enterprise or Internal Service Funds)

The major Governmental Funds, as reported in the 2021 City of Arvada’s Annual Comprehensive Financial Report (ACFR), were the General Fund, Community Development Fund, Parks Fund, Construction Fund and General Capital Improvement Projects Fund .

2023-2024 Biennial Operating and Capital Budget 56

Internal Service Funds

• Insurance Service Fund – This fund accounts for the activities associated with the City’s worker’s compensation and property and liability insurance activities .

• Print Shop Fund – This fund accounts for the activities associated with the print shop operations

• Computer Fund – This fund accounts for the accumulation of financial resources necessary for the timely and orderly replacement and maintenance of the City’s computers

• Vehicles Fund – This fund accounts for the accumulation of financial resources necessary for the timely and orderly replacement and maintenance of the City’s vehicles and equipment .

• Building Fund – This fund accounts for the accumulation of financial resources necessary for the maintenance of City buildings

Enterprise Funds

• Water Fund – This fund accounts for administration, operations, capital outlay, maintenance, debt service and billing and collection for the water utility operations

• Wastewater Fund – This fund accounts for administration, operations, capital outlay, maintenance, billing and collection for the collection, transmission and disposal of sewage and wastewater

• Stormwater Fund – This fund accounts for all activities necessary to maintain a stormwater management plan

• Solid Waste Fund – This fund accounts for all activities necessary to maintain the solid waste and recycling program .

• Golf Course Fund – This fund accounts for all revenues and expenses of the Lake Arbor and West Woods Golf Courses

The major Enterprise Funds, as reported in the City of Arvada ACFR, were the Water Fund, the Wastewater Fund, the Stormwater Fund, the Golf Course Fund and the Solid Waste Fund to show the activities in each fund In the Budget the City reports only the Water Fund as a major Enterprise Fund

2023-2024 Biennial Operating and Capital Budget 57

The following table shows each City Work System and its associated fund(s):

Basis of Budgeting

Annual budgets for governmental funds (General, Special Revenue and Debt Service funds) are prepared separately using the modified accrual basis of accounting, the same basis of accounting that is used in the entity’s financial statements. Under the modified accrual basis of accounting, revenues are recognized in the accounting period in which they become available and measurable, and expenditures are recognized in the accounting period when the liability is incurred, if measurable

Annual budgets are also created for all Enterprise and Internal Service funds . This basis used to budget these funds is also a modified accrual basis of accounting which includes capital expenditures and current debt service principal and interest payments and excludes depreciation, amortization and adjustments for accrued compensation absences

Biennial
58
2023-2024
Operating and Capital Budget
Fund Community and Economic Development Infrastructure Organizational and Service Effectiveness Vibrant Community and Neighborhoods Safe Community General Fund X X X X X Grants Fund X Street Maintenance Fund X Community Development X Arvada Housing Authority X Parks X Police Seizure X Police Tax Increment Fund .21 X Police Tax Increment Fund .25 X COP Debt Service X Debt Service Fund X Capital Projects Fund X X Special Assessments Fund X Water Fund X Wastewater Fund X Stormwater Fund X Solid Waste Fund X Golf Course Fund X Insurance Fund X Computer Fund X Print Shop X Vehicle Fund X Building Fund X

Budget Control and Budget Transfers

Control of expenditures is exercised at the fund level . Once the City Council adopts the budget, the City’s financial management system is used to monitor activity. Quarterly financial reports are prepared for City Council and compare actual expenditures and revenues against the budgeted and prior year amounts . Reviewing actual expenditures to budgeted amounts on a fund-by-fund basis ensures that expenditures are within the legal appropriated limits required by the City’s Charter

Once the budget is adopted, transfers between line items for regular operating expenses, within funds and programs, can be accomplished with the approval of the department director . Transfers from any personnel accounts require the approval of the department director and the City Manager

Budget Amendments and Supplemental Appropriation

The adopted budget can be amended during the year . This action requires City Council approval in the form of a resolution . At the end of the year City Council approves a supplemental appropriation by ordinance for the budget amendments approved throughout the year for any unforeseen changes arising after the adoption of the annual appropriation A supplemental appropriation can be made as long as the total amount budgeted does not exceed the actual or anticipated revenues and the available fund balance

Lapsed Appropriations

All appropriations not spent at the end of the year lapse into the fund balance applicable to the specific fund except for appropriations in the Capital Improvement Fund which do not lapse until the project is complete or abandoned

Ten-Year Financial Models

In 2015, City Council adopted a budget and fiscal policy that utilizes long-range planning for each of the City’s major operating funds to maintain the fiscal health of the City. Specifically, the City prepares a twoyear budget based on a ten-year financial model. This method of budgeting is used to determine if future impacts of the current proposed budget are fiscally sound. Using this ten-year model, the City is able to test the effects of current financial decisions on future years’ financial conditions when approving funding requests throughout the organization .

There are many variables and factors that impact the ten-year model These components include the following: beginning fund balance, projected revenues, projected expenditures (including capital expenditures), ending fund balance and required Council established fund balance goals Revenue and expenditure projections are based on historical trends, various economic and inflation forecasts, and known changes in operations, legislation and capital outlay requirements .

The budget process begins with the estimated beginning fund balance for the current year Projected revenues and expenditures are applied to the beginning balance to calculate the ending balance for the proposed budget year This process is continued for the next ten years The resulting calculation of the ending balance in year ten is compared to the calculation of the minimum required fund balance goal . The bottom line is that each fund should work towards maintaining a fund balance that is equal to, or exceeds, the required fund balance goal in the tenth year The “Ten-Year Models” section of this document includes summaries of ten-year financial models for the City’s major operating funds.

2023-2024 Biennial Operating and Capital Budget 59

The comparison of ending balances to the required fund balance goal in the tenth year reveals whether or not adjustments in the current level of proposed expenditures are necessary in order to maintain long-term financial stability. If the ending balance is equal to or exceeds the fund balance goal, no adjustment in the current proposed budget is necessary . The fund may also contemplate additional expenditures based on the needs in the fund . However, if it is less than the ending fund balance and the fund balance goal, the City has ten years to either eliminate one-time capital expenditures, reduce on-going operating expenditures, or some combination of the above to work toward the fund balance goal

Taking a long-term view of the City’s current operations insures that the City acts in a fiscally responsible manner . Budgeting in this manner also allows management time to react and respond to changes in the economy and minimizes the effect of budget fluctuations on service delivery.

The City defines a balanced budget when estimated expenditures do not exceed estimated revenues and available fund balance for each year of the two-year budget . For the 2023 budget, the City proposed a balanced budget .

Financial Planning Policies

• The City Manager is responsible for recommending a balanced budget to the City Council sixty days prior to the first day of the next fiscal year.

• The City defines a balanced budget when estimated expenditures do not exceed estimated revenues and available fund balance .

• The City’s budget is prepared on the modified accrual basis for all funds, and assumes that prior year ending fund balances may be utilized to balance the budget

• The City avoids the use of non-recurring and unpredictable revenues to fund ongoing expenditures

• The City will create and maintain a ten year financial forecast for each fund named in the City Council Budget and Fiscal Policy and work towards maintaining a fund balance that is equal to, or exceeds the fund balance goal in the tenth year .

• The City will provide ongoing funding for required capital maintenance and replacement through the Computer Maintenance and Replacement Fund, Vehicle Maintenance and Replacement Fund and Building Maintenance Fund

The City will create a ten-year Capital Improvement Plan that lists all capital improvements proposed for the ten year period including a project description, estimated project cost and timeline and alignment with any City Council Strategic Results

Fund Balance Policy

A top priority of the City Council is to maintain the fiscal health of the City. Revenue projections are appropriately conservative and expenditures are monitored throughout the year . In stable economic times, the combination of these two strategies leads to revenue collections being higher than budgeted and expenditures being lower than budgeted The combination of the two usually leads to additional monies in the fund balance which can be used for unanticipated increases in expenditures, unforeseen reductions in revenues, financing of one-time capital expenditures, adding to the fund balance or a combination of all the above. If these monies are used for expenditures, their use is not approved until the next year .

Included in the budget and fiscal policy adopted by City Council in 2015, is a required fund balance reserve that is established to mitigate current and future risks (e g revenue shortfalls or unanticipated expenditures) . The City maintains a fund balance in its General Fund equal to 17% of annual expenditures . Three

2023-2024 Biennial Operating and Capital Budget 60

percent is reserved for emergencies as required by Article X of the Colorado Constitution . The remaining 14% protects the City from cyclical fluctuations in revenues or unanticipated expenditures. The City also establishes an individualized fund balance requirement for various operating funds Use of fund balance reserves must be recommended by the Finance Director, and approved by the City Manager and City Council .

Cash Management and Investment Policy

The Colorado statutes and the City of Arvada Investment Policy govern general provisions for the City’s investment strategies The investment policy for the City shall apply to the investment of all general and special funds of the City of Arvada over which it exercises financial control.

The City’s objectives for cash management and investments are:

• Preservation of capital through and protection of investment principal

• Maintenance of sufficient liquidity to meet the City’s cash needs

• Diversification to avoid incurring unreasonable market risks

• Maximization of the rate of return for prevailing market conditions for eligible securities

The Investment Policy further restricts the investment of City funds to the following types of securities and transactions:

• U S Treasury Obligations

• Federal Agency and Instrumentality Securities

• Repurchase Agreements

• Commercial Paper

• Corporate Debt

• Municipal Bonds

• Certificates of Deposit

• Local Government Investment Pools

• Money Market Mutual Funds

• Securities of the City of Arvada

Debt Policies

• Short-term borrowing or lease-purchase contracts may be considered for financing major operating capital equipment when the Finance Director, with approval of the City Manager and City Council, determines that this is in the City’s best financial interest.

• Long-term debt will not be used to finance current operating expenses. When long-term debt is warranted for a project, the payback period for bonds used for the project must not exceed the useful life of the project .

• The City of Arvada will attempt to obtain a minimum AA bond rating, although is currently rated AAA, and maintain a favorable rating through prudent financial management and adherence to a policy of full disclosure on financial reports.

• As required by State Statute, appropriate elections will be held to obtain voter approval for debt issuance

• The City will hire qualified bond counsel and financial advisors and market its debt on a competitive basis .

• Refunding or prepayment of outstanding debt may occur when the possibility of interest cost reduction exists, or the City wishes to restructure its debt service

2023-2024 Biennial Operating and Capital Budget 61

Taxpayers’ Bill of Rights (TABOR)

In 1992, voters approved an amendment to the Colorado Constitution (Article X, Section 20) that places limits on revenue and expenditures of the state and local governments . Even though the limit is placed on both revenue and expenditures, the constitutional amendment ultimately applies to a limit on revenue collections Growth in revenue is limited to the increase in the Denver-Boulder Consumer Price Index plus local growth (new construction and annexation) This percentage is added to the preceding year’s revenue base, giving the dollar limit allowed for revenue collection in the ensuing year Any revenue collected over the limit must be refunded to the citizens . Federal grants or gifts to the City are excluded in the revenue limit .

In November 1996, the qualified electors of the City approved Resolution R96-127 which reads as follows:

Without creating any new tax or increasing any current taxes, shall the City of Arvada be permitted, in 1996 and each year thereafter, to retain and spend City revenues in excess of the spending, revenue raising, or other limits in Article X, Section 20 of the Colorado Constitution, utilizing such revenues for public safety, municipal services, transportation and other public improvements, parks and recreational facilities, and any other lawful public purpose?

2023-2024 Biennial Operating and Capital Budget 62

INTRODUCTION

Arvada is continuing to make decisions under the FOCUS performance-management system This integrated performance-management system is not a project with a defined end date. Rather, this is a process that defines how staff looks at what they do each day and how this supports the City Council Strategic Results . It provides data for decision making and helps drive funding decisions for the many programs Arvada citizens want and need . Citizens will be able to see the value they receive for their investment through the performance measures and strategic results

All the revenue and expenditure assumptions for the 2023-2024 Biennial Operating Budget were made in the context of the FOCUS Arvada framework . Each department’s budget was based upon six key elements: a mission statement, a vision statement, Council strategic plan, department strategic results, lines of business and programs Using this framework and keeping the customer experience in mind, key results are identified that are to be accomplished during the two-year budget.

On September 16, 2019, City Council adopted a new six-year City Strategic Plan 2020 to 2025 . Their plan outlined five priority areas and 29 strategic goals to be accomplished over the next six years. City staff uses the Council’s identified strategic measures to develop milestones and measures to identify what results are being achieved and what needs refined. With these measures in place, discussions follow pertaining to process and budget, with the resulting goal of a true performance-based system City Council adopts annual revisions to the strategic plan to recognize updates to current goals and remove goals that have already been achieved The revisions approved on June 1, 2020 changed the timelines on a few of the approved measures due to the COVID pandemic . The revisions approved on July 19, 2021 added four measures to the plan . The most recent revision approved on May 16, 2022 added seven measures to the plan and removed two measures

National Economy

US Gross Domestic Product (GDP) grew at an annualized rate of 5 7% for year ending 2021, the largest number since 1984 This was driven by a 6 9% increase in the fourth quarter alone The concept of “transitory inflation” went out the window with the Fed now trying to slow down the rapidly increasing inflationary rate. After receiving this data, the Fed telegraphed the start of rate hikes in March 2022. The Fed followed through by raising rates four times so far this year with three more expected this fall . The current short term interest rate target, as of August 2022, sits at 2 25% – 2 5% with the year-end number expected to be between 3 .25% and 4 .0% .

Unfortunately, inflation has continued to rise up to 9.1% for the 12 months ending June 2022, the highest in 40 years, consumer credit card debt has risen significantly in the past year just short of record all-time highs, vehicle debt is at a record high, consumer sentiment has fallen leading to a reduction in personal consumption, industry production has started to slow with many larger companies freezing hiring or even laying off team members and the 2-year and 10-year yield curves continue to be inverted.

Finally, the Gross Domestic Product (GDP) decreased at 0 .9% for the second quarter of 2022 . This marks the second consecutive quarter of negative growth, with the first quarter being down 1.6%. The technical definition of a recession is two consecutive quarters of negative economic growth, leaving the United States in a “technical recession” right now. What a lot people do not know is that the official pronouncement of a recession, for the United States, comes from a team of eight economists chosen by the National Bureau of Economic Research, called the Business Cycle Dating Committee . This group has been responsible for identifying recessions and has set the dates for the start and end of recession since 1978. Unfortunately, this group usually waits a while after a recession has begun to officially pronounce it, sometimes until the recession is actually over

2023-2024 Biennial Operating and Capital Budget 63

Federal unemployment has dropped to 3 .6%, the lowest since March of 2020, and has stayed steady . Job openings still outpace the number of workers available, reducing the production of goods and increasing inflation as demand for goods has remained high.

Local Economy

The City’s general revenue collection is influenced by many different factors. Two of the major contributors are sales tax and building activity . As illustrated in the discussion below, the City has experienced very positive results in nearly every major sales tax revenue category for the past ten years In 2021, the City experienced consistent revenue growth with every month but August showing double digit year over year increases. The majority of this growth was driven by the increase in on-line sales and inflation. The City finished the year with a 15.4% increase in sales tax revenue, the largest since 2005. The City’s retail offerings include many essential businesses such as grocery, warehouse, online retail and home improvement stores This has allowed sales tax, the City’s largest revenues source, to be more stable than many other government entities . 2022 appears to be following the positive results of 2021 with some areas starting to slow down All major City revenues are up compared to 2021 except for court revenues and building use tax .

Sales Tax

A 3% sales tax rate on all goods sold within the city limits pays for more than 53% of the General Fund services In addition, it pays for 82 police positions through an additional dedicated 0 46% tax on the same goods .

In six of the past eight years, there has been significant sales tax growth. The following graph illustrates the percentage increase each year since 2015. Since 2015, sales tax grew an average of 6%, significantly higher than the expected growth rate of 2 5% In the last two years, sales tax growth has exploded to an average of 12% per year . Initial estimates for sales tax growth in 2020 were conservative given all the COVID-19 restrictions The City saw an incredible increase of 9% in 2020 and this was followed up by a 15% increase in 2021 . The increase in sales tax can be attributed to the City’s main sales tax generators which are grocery stores and general department stores that had double digit increases and on-line retailers . The City also saw a 48% increase in its on-line retailer’s category as a result of the Marketplace Facilitators Act that was passed in October 2019. Sales tax in the first half of 2022 is continuing at very high pace up 9 6% through the second quarter, with the budget at 9% for 2022 There are signs that sales tax may level off in the second half of 2022 with consumer spending stating to slowdown. For the 2023-2024 budget, the City has projected growth in sales tax to be 3 5% and 1 5% respectively

2023-2024 Biennial Operating and Capital Budget 64
-4.0% -2.0% 0.0% 2.0% 4.0% 6.0% 8.0% 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 % change 6.2% 4.8% 6.0% 1.3% 2.5% 9.1% 15.4% 9.0% 3.5% 1.5%
Sales Tax Growth (%)

Building Activity

The following graph demonstrates the trend in single-family housing permits . The majority of this growth from 2012- 2016 is due to two new housing developments in northwest Arvada . However, the City also saw an increase in the smaller in-fill developments around the G Line transit stations. In 2017, the City saw the first decrease in single-family detached home permits since 2011. This trend continued from 2018 through 2021 In 2022 and beyond, the City expects a base level of building activity

While the decrease in building activity directly affects building revenues, the City conservatively budgets for building activity and bases building revenue on an average year Revenues from building activity generated almost $6 6 million of the City’s 2021 revenues for general operating purposes, including building use tax and building permits for the General Fund . This amount is reduced to $6 .1 million in 2022 to account for the base level of building activity . A small growth factor of 2 .5% - 3 .0% has been assumed for 2023 and beyond .

Economic Environment

Unemployment

Unemployment hit a peak of almost 14 7% in April 2020, the highest observed rate since data collection began in 1948 . At the state level and local level, this number reached 12 .2% . A large percentage of the jobs that were lost were in the service industry . By December of 2020 the unemployment rate dropped to 6 .7% with the number falling all the way to 3 .9% at the end of 2021 . Unemployment has remained steady since that time period, currently sitting at 3 6% Many industries are experiencing labor shortages, much like 2019, and have needed to cut back their service levels

65
2023-2024 Biennial Operating and Capital Budget
0 100 200 300 400 500 600 700 800 900 1000 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021
Single-Family Detached Home Permits
1.5 3.5 5.5 7.5 9.5 11.5 13.5 15.5 January February March April May June July August September October November December January February March April May June July August September October November December January February March April May June July August September October November December January February March April May June 2019 2020 2021 2022
US Colorado Arvada
Unemployment Rates 2019-2022

Ten-Year Planning

All of these indicators and more went into development of the assumptions for the “Ten-Year Models .” The 2023-2024 Biennial Operating Budget document has a separate section for each Fund and the assumptions included in the ten-year plan

The ten-year model is not a budget, but a planning tool . It is important to understand the long-term implications of all current decisions and their impact on the City’s long-term financial plan. Each recommendation that is included in the ten-year plan includes all operating costs for any new capital or ongoing operation recommendation

Ten-year plans typically anticipate both upticks and downward trends. The prior ten years have reflected the benefits of economic growth, and the resulting increased revenues. With that said, projections in this ten-year plan include impacts of a slowing economy . Revenue growth is expected to continue through 2022 and stabilize in 2023 with a proposed slowdown in 2024 .

Following is a summary of significant revenue and expenditure assumptions in this updated ten-year plan .

Revenues

• Sales Tax revenue assumes a growth rate of 9% for 2022, 3 5 % for 2023 and a 1 5% for 2024

• Building use tax revenue assumes a reset of the base in 2022 to $3,292,000 with a 3% in 2023 and 2024 Increases of 1% - 4% are estimated for 2025 and beyond with a 0% in 2029 to reset the base again .

• Open Space revenues are derived from sales tax throughout the region Open Space revenues are budgeted to increase at 3 0% - 4 5% for all years of the model

• Water rates are budgeted to increase 12 3% in 2023 with an additional $2 per month increase in the service fee . Increases are estimated at 7% in the years thereafter . The large increase is to help offset inflationary increases and help fund a much needed bond issue to complete some large capital projects .

• Wastewater rates are budgeted to increase 9 8% in 2023 with an additional $1 per month increase in the service fee Increases are estimated at 6% in the years thereafter The large increase is to help offset inflationary increases; fund pass through charges from the Metro Reclamation District and help fund a much needed bond issue to complete some large capital projects .

• Stormwater rates will increase at 2% for 2023 . A 2% rate increase is projected to increase for the years thereafter until the master plan work can be completed

Expenditures

• Personnel-related costs were calculated based upon each employee’s current grade and step and include an assumption for future market-range adjustments (MRA’s) . The MRA methodology is not based on cost of living adjustments, but rather an analysis of each job class in an identified market. The MRA for 2022 was budgeted at 3% and came in at 3 47% This increase was covered by the increases in sales tax revenue . A mid-year 3% market rate adjustment was approved by City Council on August 1, 2022 to try and offset inflationary pressures. An additional 3% MRA is budgeted for January 1, 2023 .

• Medical cost increases are the most unknown due to external national forces and the full implementation of the Affordable Care Act. At this time, the increases are budgeted to be 0% in 2023 and 5% through the rest of the model

• Internal Service costs – insurance, building maintenance, vehicle maintenance and replacement

2023-2024
66
Biennial Operating and Capital Budget

and computer maintenance and replacement all have increase of 1% - 3% throughout the model .

• Staff vacancy savings have been assumed in many of the funds. These are not the same across each fund due to the analysis of change in personnel by fund . Vacancy savings range from 1% to as high as 3%

• Ongoing street maintenance is now budgeted at $12 million with an additional $1 5 million dollar transfer added starting in 2023 . Variable growth rates from 2 .0%-3 .0% are assumed for the rest of the model .

Fund Balances

Over time, each fund needs a well-considered fund balance goal In 2015, City Council adopted a budget and fiscal policy, included in this document under the Additional Information tab, setting minimum required reserve levels . All expenditures and revenues have to be considered within the context of ten-year implications . The goal is to ensure all funds have a positive balance, meeting or exceeding the established goal, within the end of the ten-year planning horizon .

• General Fund: 17% of fund expenditures

• Parks, Golf and Hospitality: 11% of fund expenditures .

• Utility Enterprise Funds: 25% of fund expenditures . These funds include: Water, Wastewater and Stormwater .

• Enterprise Funds: 11% of fund expenditures This includes the Golf fund

• Internal Service Funds: These funds have no adopted levels, except for the Print Shop which is 11% All funds except the Enterprise funds are balanced throughout the model The Enterprise funds fall under the required fund balance goal in the ten year model, but recover and meet the fund balance goal by the end of the model .

SUMMARY

The factors noted above were all evaluated in developing the 2023-2024 Biennial Operating Budget As presented in the following sections, changes to the budget continue to focus on City Council’s Strategic Plan and each individual department’s strategic results and performance measures . In addition, there are changes to ensure that the City continues to offer a competitive compensation package to attract top personnel

Overall, the City has benefitted from a healthy economy for the past ten plus years and the funds had healthy reserves going into the pandemic induced recession . Although the recession was short lived, the City fared much better than many of the comparable Cities and the State of Colorado . Half way through 2022, the City is continuing to see revenue growth in many areas that will help to fund the increasing cost of City operations and offset some of the inflationary growth. The next few years are still unpredictable with a growing concern of a recession. As such, the 2023 - 2024 Biennial Operating Budget offers an appropriately conservative direction for 2023 .

2023-2024
67
Biennial Operating and Capital Budget

Intentionally left blank

2023-2024 Biennial Operating and Capital Budget 68

Revenue and Expenditure Summary

A brief description of the City of Arvada’s fund structure follows:

Governmental Funds (General, Special Revenue and Debt Service)

• General Fund - This fund accounts for all the financial resources of the City which are not required to be accounted for in another fund .

• Streets Fund - This fund accounts for costs associated with street repair and replacement including crack sealing, chip sealing, seal coating, milling and overlay and reconstruction .

• Arvada Housing Authority Fund – The Section 8 Housing Assistance Payments Program is administered by the Arvada Housing Authority .

• Community Development Fund – This fund accounts for all entitlements, revenues and expenditures of the Community Development Block Grant (CDBG), the Home Rehabilitation and the Essential Home Repairs programs .

• Parks Fund – This fund accounts for costs associated with the acquisition, design, development, maintenance and beautification of City parks, open space and trails.

• Police Seizure – This fund accounts for seized assets awarded under the Colorado State Statutes as they are awarded and expended by the City

• Police Tax Increment Funds – The purpose of the tax increment funds is to account for the voter-approved sales tax increment ( 21 and 25) to fund expanded police services

• Grants Fund – This fund accounts for receipt of lottery monies through the Conservation Trust Fund

• Debt Service Funds – These funds account for the payment of principal and interest on the $70,925,000 Series 2019 Sales and Use Tax Revenue Bonds, $11,820,000 Series 2015 Refunding Certificates of Participation (COP), the $11,180,000 Series 2016 Certificates of Participation and the $17,605,000 Series 2021 Certificates of Participation.

• Capital Improvement Projects Fund – This fund accounts for the financial resources to be used for the acquisition or construction of major capital projects (other than those financed by the Enterprise or Internal Service Funds) .

Internal Service Funds

• Insurance Service Fund – This fund accounts for the activities associated with the City’s worker’s compensation and property and liability insurance activities .

• Print Shop Fund – This fund accounts for the activities associated with the print shop operations .

• Computer Fund – This fund accounts for the accumulation of financial resources necessary for the timely and orderly replacement and maintenance of the City’s computers

• Vehicles Fund – This fund accounts for the accumulation of financial resources necessary for the timely and orderly replacement and maintenance of the City’s vehicles and equipment

• Building Fund – This fund accounts for the accumulation of financial resources necessary for the maintenance of City buildings

Enterprise Funds

• Water Fund – This fund accounts for administration, operations, capital outlay, maintenance, debt service and billing and collection for the water utility operations .

• Wastewater Fund – This fund accounts for administration, operations, capital outlay, maintenance, billing and collection for the collection, transmission and disposal of sewage and wastewater .

• Stormwater Fund – This fund accounts for all activities necessary to maintain a stormwater management plan .

• Solid Waste Fund – This fund accounts for all activities necessary to maintain the solid waste and recycling program .

• Golf Course Fund – This fund accounts for all revenues and expenses of the Lake Arbor and West Woods Golf Courses .

69

Revenue and Expenditure Summary

2023-2024 BIENNIAL OPERATING AND CAPITAL BUDGET

The following pages provide an overview or revenues and expenditures including changes by fund All Funds Summary: The total 2023 Budget is $359,784,184 with $388,519,133 in revenues to meet these expectations

70
Funds Beginning Funds Available 2023 Budget Revenues 2023 Budget Expenditures 2023 Funds Available Change in Fund Balance General Fund $56,726,965 $121,226,687 $121,161,816 $56,791,836 0% Grants Fund $1,036,270 590,529 184,481 $1,442,318 39% Streets Maintenance Fund $10,744 12,074,121 12,009,303 $75,562 603% Community Development $6,081,082 895,280 1,324,709 $5,651,653 -7% Arvada Housing Authority $294,631 5,973,229 5,939,660 $328,200 11% Parks $5,253,344 12,354,705 13,381,960 $4,226,089 -20% Police Seizure $45,485 32,304 30,312 $47,477 4% Police Tax Increment Fund .21 $8,206,431 7,109,038 8,158,595 $7,156,874 -13% Police Tax Increment Fund 25 $9,918,505 7,999,007 10,148,513 $7,768,999 -22% Total Special Revenue Funds: 30,846,493 47,028,213 51,177,533 26,697,173 Debt Service Funds: COP Debt Service $167,945 3,268,984 3,277,985 $158,944 -5% Debt Service Fund $446,815 5,363,782 5,363,782 $446,815 0% Total Debt Service Funds 614,760 8,632,766 8,641,767 605,759 Capital Projects Funds: Capital Projects Fund $36,634,912 14,292,544 13,401,598 $37,525,858 2% Special Assessments Fund $17,125 - - $17,125 0% Total Capital Projects Funds 36,652,037 14,292,544 13,401,598 37,542,983 Enterprise Funds: Water Fund $68,510,477 94,765,364 100,252,424 $63,023,417 -8% Wastewater Fund $(3,987,718) 69,552,248 30,862,708 $34,701,822 970% Golf Course Fund $(79,256) 7,700,858 7,619,335 $2,267 103% Stormwater Fund $5,484,784 4,118,634 5,088,295 $4,515,123 -18% Solid Waste Fund $577,434 4,449,017 4,585,779 $440,672 -24% Total Enterprise Funds 70,505,721 180,586,121 148,408,541 102,683,301 Internal Service Funds: Insurance Fund $2,808,113 3,535,066 3,366,302 $2,976,877 6% Computers $8,299,956 4,858,602 7,445,239 $5,713,319 -31% Print Shop $295,686 335,000 363,250 $267,436 -10% Vehicles $5,310,713 6,918,340 5,016,966 $7,212,087 36% Buildings $484,197 1,105,794 801,172 $788,819 63% Total Internal Service Funds: 17,198,665 16,752,802 16,992,929 16,958,538 Total All Budgeted Funds $212,544,641 $388,519,133 $359,784,184 $241,279,590

Revenue and Expenditure Summary

All Funds Summary: The total 2024 Budget is $319,493,084 with $291,719,781, in revenues to meet these expectations

71
Funds Beginning Funds Available 2024 Budget Revenues 2024 Budget Expenditures 2024 Funds Available Change in Fund Balance General Fund $56,791,836 $125,310,129 $121,069,821 $61,032,144 7% Special Revenue Funds: Grants Fund $1,442,318 596,435 190,016 $1,848,737 28% Streets Maintenance Fund $75,562 12,484,244 12,205,400 $354,406 369% Community Development $5,651,653 715,017 1,329,518 $5,037,152 -11% Arvada Housing Authority $328,200 6,033,245 6,023,445 $338,000 3% Parks $4,226,089 12,926,170 13,936,565 $3,215,694 -24% Police Seizure $47,477 32,545 31,222 $48,800 3% Police Tax Increment Fund .21 $7,156,874 7,089,246 7,031,237 $7,214,883 1% Police Tax Increment Fund 25 $7,768,999 8,156,564 8,341,275 $7,584,288 -2% Total Special Revenue Funds: 26,697,173 48,033,466 49,088,678 25,641,961 Debt Service Funds: COP Debt Service $158,944 3,268,484 3,277,484 $149,944 -6% Debt Service Fund $446,815 5,361,282 5,361,282 $446,815 0% Total Debt Service Funds 605,759 8,629,766 8,638,766 596,759 Capital Projects Funds: Capital Projects Fund $37,525,858 8,528,871 6,232,416 $39,822,313 6% Special Assessments Fund $17,125 - - $17,125 0% Total Capital Projects Funds 37,542,983 8,528,871 6,232,416 39,839,438 Enterprise Funds: Water Fund $63,023,417 46,835,622 65,529,827 $44,329,212 -30% Wastewater Fund $34,701,822 20,503,490 35,008,620 $20,196,692 -42% Golf Course Fund $2,267 8,032,887 7,868,432 $166,722 7254% Stormwater Fund $4,515,123 4,201,006 5,245,297 $3,470,832 -23% Solid Waste Fund $440,672 4,604,733 4,731,326 $314,079 -29% Total Enterprise Funds 102,683,301 84,177,738 118,383,502 68,477,537 Internal Service Funds: Insurance Fund $2,976,877 3,661,657 3,524,325 $3,114,209 5% Computers $5,713,319 5,012,636 5,720,994 $5,004,961 -12% Print Shop $267,436 335,000 368,179 $234,257 -12% Vehicles $7,212,087 6,889,106 5,990,598 $8,110,595 12% Buildings $788,819 1,141,412 475,805 $1,454,426 84% Total Internal Service Funds: 16,958,538 17,039,811 16,079,901 17,918,448 Total All Budgeted Funds $241,279,590 $291,719,781 $319,493,084 $213,506,287

Revenue and Expenditure Summary

All Funds Summary

Fund Balance Goals

All ending fund balances meet or exceed the City Council Fund Balance Goal except for the Parks, and Golf Course funds which are discussed in the Fund Highlights section .

Fund Highlights

Grants Fund

The Grants fund balance increase of 39% in 2023 and 28% in 2024 is due to a reduction in the funding for capital projects .

Streets Maintenance Fund

The Streets Maintenance fund balance in 2022 includes projects that were not completed in 2021 and carried forward to 2022 These projects are expected to be completed in 2022 which will decrease the fund balance in 2022 The fund balance increase of 603% in 2023 and 369% in 2024 is related to the lower beginning fund balance due to projects completed in 2022

Community Development Fund

The Community Development fund balance decrease of 11% in 2024 is due to a reduction in federal grants related to emergency housing assistance .

Arvada Housing Authority Fund

The Arvada Housing Authority fund balance increase of 11% in 2023 is due to an increase in federal grant funding to assist with the Section 8 Housing assistance program .

Parks Fund

The Parks fund balance decrease of 20% in 2023 and 24% in 2024 is due to the loss of reimbursement revenue from the APEX Recreation District for athletic field maintenance. In 2022 the City took over the duties to program athletic fields and all maintenance of athletic fields resides with the City.

Police Tax Increment Fund .21

The decrease of 13% in 2023 is due to a transfer to the Capital Improvement Fund to construct a new evidence storage building

Police Tax Increment Fund .25

The decrease of 22% in 2023 is due to a transfer to the Capital Improvement Fund to construct a new evidence storage building .

Water Fund

The Water fund balance decrease of 30% in 2024 is due to capital expenditures for various capital projects, which are discussed in the Capital Improvement section . It is anticipated the City will issue debt in late 2022 or early 2023 for capital projects, as these projects are constructed the fund balance will decrease . Although, the fund balance of this fund is declining, it will still meet its City Council appointed fund balance goal at the end of ten years

72

Revenue and Expenditure Summary

Wastewater Fund

The Wastewater fund balance increase of 970% in 2023 is due to an anticipated bond issuance in late 2022 or early 2023 for various capital projects The fund balance decrease of 42% in 2024 is due to capital expenditures for capital projects, which are discussed in the Capital Improvement section . Although, the fund balance of this fund is declining, it will still meet its City Council appointed fund balance goal at the end of ten years .

Stormwater Fund

The Stormwater fund decrease of 18% in 2023 and 23% in 2024 is due to capital expenditures for Ralston Creek Improvements from Vance Street to Wadsworth By-Pass in 2023 and 2024 . Although, the fund balance of this fund is declining, it will still meet its City Council appointed fund balance goal at the end of ten years .

Solid Waste Fund

The Solid Waste fund is a new fund added in 2021 to account for activities of the waste hauling and recycling program in the City of Arvada The fund balance decrease of 24% in 2023 and 29% in 2024 is due to the repayment of a loan to the Water Fund for cart purchases in 2021 This fund does not yet have an established fund balance goal

Golf Course Fund

The Golf Course Fund will start this budget cycle with a negative fund balance due to the West Woods Golf Course remodel in 2018 and effects from the COVID 19 pandemic which required the Golf Courses to close for a period of time . The fund balance increase of 103% in 2023 and 7,754% in 2024, is due to the restaurants operating at full capacity and the golf courses seeing unprecedented revenues due to increased golf rounds .

Computers

The computers fund balance decrease of 31% in 2023 is due to increased costs in items surrounding cybersecurity and a planned city-wide computer replacement program . The fund balance decrease of 12% in 2024 is due to increased costs in items surrounding cybersecurity .

Print Shop Fund

The Print Shop fund balance decrease of 10% in 2023 and 12% in 2025 is due to a scheduled capital expenditure to replace equipment

Vehicle Fund

A detailed replacement schedule is maintained for this fund Because each vehicle has its own replacement schedule, the replacement dollars spent each year can vary depending on what type of vehicle is being replaced The Vehicles fund balance increase of 36% in 2023 and 12% increase in 2024 are due to the decreased replacement of vehicles and equipment .

Building Fund

An energy efficiency agreement was signed in 2020. The agreement will replace lighting, heating, ventilation and air conditioning units, compressors and other building equipment with more energy efficient units. The fund balance will recover as the energy savings will be transferred into the Building fund over the next ten years . This contributes to the fund balance increase of 63% in 2023 and 84% in 2024 .

73

Revenue and Expenditure Summary

2023-2024 Budget Changes:

As the City team was working on the assumptions for the 2023-2024 budget many components were going in different directions. Unemployment has returned to pre-pandemic levels, COVID cases are at their lowest levels and hard hit industries are returning to profitability. Unfortunately, inflation was increasing at levels not experienced in over 40 years, GDP was negative for the first two quarters of 2022 (a technical recession), consumer sentiment has started to fall, consumer credit card debt is just short of all-time highs, vehicle debt is at all-time highs and the 2 year and 10 year yield curves are inverted City revenues are growing at an unprecedented pace Sales tax was up 15 4% in 2021 and 9% so far in 2022 Auto use tax grew 33 5% in 2021 and is on pace to grow over 5% in 2022 Finally, the State of Colorado increased the gasoline tax that funds the Highway Users Tax Fund (HUTF) expected to increase this revenue by 8% for the foreseeable future

With the additional revenue growth, the City has been able to address some of the higher priority needs making immediate changes to the current budget and future budgets The highest priorities for the 2023-2024 budgets are as follows:

• Maintaining a competitive compensation package for existing employees

• Adding positions to several work systems to maintain existing levels of service and address the new City Council Strategic Results

• Addressing shortages in the building, vehicle, computer and insurance internal service funds

• Increasing the funding for street maintenance to close the ongoing funding gap

• Funding for increasing costs related to capital projects

• Increasing funding to the Parks Fund to help offset the additional costs related to taking over athletic field maintenance programming from APEX

The major differences between the 2022 and 2023 budgets are in the following areas:

• A one-time 3% increase was added in August of 2022 to all grades to try and offset inflationary pressures The market rate adjustment for January of 2023 is estimated to be 3%

• The near-site health clinic combined with the City of Arvada employee’s continued efforts to make well informed healthcare decisions have resulted in favorable claim experience in 2021 and year to date in 2022 . Based on claim experience, the increase in health insurance was reduced from 5% to 0%

• The addition of 27 positions mid-cycle (from October 2021 to July of 2022) has made an immediate impact on the ability of the City to serve its customers The areas addressed were Housing, Homelessness, Parks, Public safety, Engineering and Utilities

• An additional 15 positions are proposed to be added in January of 2023 to IT, AEDA, Engineering, Facilities, Water and Wastewater

• An increase of $1 .5 million dollars annually will be added to the Streets Maintenance Fund to try and close the funding gap

• An increase of $500,000 in the transfer to the Parks Fund to help offset field maintenance costs

• Continued commitment to safe, reliable, high quality water supply, drainage system and wastewater disposal service is a top priority of the City . A water rate increase of 12 .3% and a service fee increase of $2 every month and a wastewater increase of 9 .8% and a service fee increase of $1 every month are necessary to maintain these services . Even with these increases, the City’s rates are very low compared to the surrounding cities

• Significant changes to System Development Charges (formally Tap Fees) will be implemented in 2023 to better align the charges with the true costs and allow the issuance of bonds to pay for much needed system improvements

74

Revenue and Expenditure Summary

All changes to the 2023 budget are presented in the following table:

75
Work System Fund Description Operating Cost (Reduction) Notes Strategic Alignment Community and Economic Development General Fund Credit card fees $50,000 Increase to credit card fees due to increasing costs CED Challenges Community and Economic Development General Fund Senior Economic Development Specialist $130,349 New position to support economic development, partially funded from a reduction in temporary wages Salaries and benefits. CED Challenges Community and Economic Development General Fund Temporary Wages ($60,000) Reduction due to addition of new Senior Economic Development Specialist position . CED Challenges Community and Economic Development General Fund/ Housing Housing Development and Navigation Supervisor $137,312 New position to supervise the Housing navigation and homelessness program Salaries and benefits. (mid-cycle) CED Challenges Infrastructure General Fund/ Public Works Two custodians $149,388 New positions due to additional work loads at City Facilities and the Arvada Center. Salaries and benefits. Infrastructure Challenges Infrastructure General Fund/ Public Works Civil Engineer II $141,412 New position to assist with increased transportation construction projects Salaries and benefits. Infrastructure Challenges Infrastructure General Fund/Public Works Traffic Engineer IV $166,228 New position to implement signal timing, transportation master plan implementation and addressing ongoing citizen concerns with traffic flow. Salaries and benefits. Infrastructure Challenges Infrastructure General Fund/Public Works Public Works Project Manager $149,661 New position to assist with project management. Salaries and benefits. (mid-cycle) Infrastructure Challenges Infrastructure Streets Maintenance Fund Truck $6,000 Ongoing replacement and maintenance for the Streets truck Infrastructure Principles Infrastructure Streets Maintenance Fund Municipal Inspector II $115,298 New position for pavement program inspections for asphalt and concrete construction. Salaries and benefits. Infrastructure Challenges Infrastructure Streets Maintenance Fund Pavement Management Coordinator $130,743 New position for pavement program coordination of additional asphalt and concrete contractors and ADA compliance and oversight Salaries and benefits. Infrastructure Challenges Infrastructure Stormwater Fund Training and Supplies $4,181 Increased costs for training and supplies Infrastructure Challenges Infrastructure Stormwater Fund Professional Services $83,675 Additional funding to review and provide audit support, floodplain on-call support and miscellaneous drainage program design support . Infrastructure Challenges

Revenue and Expenditure Summary

76
Work System Fund Description Operating Costs (Reduction) Notes Strategic Alignment Infrastructure Stormwater Fund Compliance $176,170 Additional funding to contract the inspection of construction sites to be compliant with state and federal permits Infrastructure Challenges Infrastructure Vehicles Fund CDL training $18,000 Increase due to new regulations required to train CDL license holders Infrastructure Principles Infrastructure Wastewater Fund CDL training $18,000 Increase due to new regulations required to train CDL license holders Infrastructure Principles Infrastructure Water Fund IT/ITCS Security Operations Analyst $141,018 New position for Cybersecurity in the Water fund. Salaries and benefits. Infrastructure Challenges Infrastructure Water Fund Utility Foreman $120,515 New position to support underground damage prevention and distribution water quality monitoring Salaries and benefits. Infrastructure Challenges Infrastructure Water Fund EletroMechanic Technician $122,007 New position to assist with preventive maintenance and calibration of instrumentation in the water distribution system. Salaries and benefits. Infrastructure Challenges Infrastructure Water Fund Civil Engineer I/II $141,561 New position to assist with master planned projects sequenced on "road map" for water and sewer rehabilitation and capacity needs . Salaries and benefits. Infrastructure Challenges Infrastructure Water Fund Civil Engineer III $153,173 New position to assist with master planned projects sequenced on "road map" for water and sewer rehabilitation and capacity needs Salaries and benefits. Infrastructure Challenges Infrastructure Water Fund Civil Engineer II $141,412 New position to assist with master planned projects sequenced on "road map" for water and sewer rehabilitation and capacity needs Salaries and benefits, (mid-cycle) Infrastructure Challenges Infrastructure Water Fund Postage $12,500 Additional funding for increase in postage rates Infrastructure Challenges Infrastructure Water Fund Credit card fees $129,000 Increase to credit card fees due to increasing costs Infrastructure Challenges Infrastructure Water Fund CDL training $36,000 Increase due to new regulations required to train CDL license holders Infrastructure Principles Infrastructure Water Fund Water Treatment Chemicals $293,228 Additional funding for increase in water treatment chemicals Infrastructure Challenges Infrastructure Water Fund Electricity $40,000 Increase in electricity costs . Infrastructure Challenges Infrastructure Water Fund Supplies and Training $24,347 Increased costs for training and supplies Infrastructure Challenges Infrastructure Water Fund Programming Logic Controls $150,000 Ongoing funding to replace programming logic controls at water treatment plant Infrastructure Challenges

Revenue and Expenditure Summary

77
Work System Fund Description Operating Costs (Reduction) Notes Strategic Alignment Infrastructure Water Fund Cybersecurity $80,000 Professional services for cybersecurity program . Infrastructure Principles Infrastructure Water Fund Temporary Wages $20,000 Additional temporary wages to assist with increased duties in water distribution Infrastructure Challenges Infrastructure Water Fund Professional Services $85,000 Additional professional services for on call engineering services for distribution system increased work Infrastructure Challenges Infrastructure Wastewater Fund Civil Engineer II $141,412 New position to assist with master planned projects sequenced on "road map" for water and sewer rehabilitation and capacity needs . Salaries and benefits, (mid-cycle) Infrastructure Challenges Infrastructure Wastewater Fund Two Civil Engineer III $306,402 New positions to assist with master planned projects sequenced on "road map" for water and sewer rehabilitation and capacity needs . Salaries and benefits, (mid-cycle) Infrastructure Challenges Organizational and Service Effectiveness General Fund/ City Managers Office Annual funding to Porchlight $50,000 Annual Funding to Porchlight OSE Principles Organizational and Service Effectiveness General Fund/ City Managers Office Metro Mayors Flex Fund $1,000 Annual funding to Metro Mayors Flex Fund OSE Principles Organizational and Service Effectiveness General Fund/ Human Recourses Third Party Investigations $30,000 Funding for 2023 and 2024 to conduct third party personnel investigations OSE Challenges Organizational and Service Effectiveness General Fund/ Human Recourses Top workplace Survey $23,000 Funding for the Top Workplace Survey conducted every three years, off years the funding level is $8,000. (2024 and 2025) OSE Principles Organizational and Service Effectiveness General Fund/ Information Technology Chief Information Security Officer $174,252 New position for Cybersecurity Salaries and benefits. OSE Challenges Organizational and Service Effectiveness General Fund/City Attorneys office Dues and Subscriptions $30,000 Increase to dues and subscriptions due to increasing costs OSE Challenges Organizational and Service Effectiveness General Fund/City Managers Office Arvada Report $4,000 Increase in funding for Arvada Report production due to increased production and mailing costs OSE Challenges

Revenue and Expenditure Summary

78
Work System Fund Description Operating Costs (Reduction) Notes Strategic Alignment Organizational and Service Effectiveness General Fund/City Managers Office Sustainability program $40,000 Funding for the Sustainability program added in 2022 OSE Principles Organizational and Service Effectiveness General Fund/ Finance Foothills Animal Shelter $60,000 Foothills Animal Shelter debt and annual fees OSE Principles Organizational and Service Effectiveness General Fund/ Finance Senor tax rebates $20,000 Increase in funding for annual senior tax rebate program OSE Principles Organizational and Service Effectiveness General Fund/ Finance Annual Financial Audit $12,500 Increase in funding for annual financial audit due to increased cost to perform the annual audit . OSE Challenges Organizational and Service Effectiveness General Fund/Finance Streets Funding Transfer $1,550,000 Additional transfer to the Streets Fund for ongoing streets maintenance costs OSE Challenges Organizational and Service Effectiveness General Fund/ Finance Payroll Specialist $113,128 New position to assist with payroll . Salaries and benefits. (mid-cycle) OSE Challenges Organizational and Service Effectiveness General Fund/ Human Resources Executive Assistant $113,128 New position to assist with increased duties in the Human Resources Department. Salaries and benefits. (mid-cycle) OSE Challenges Organizational and Service Effectiveness General Fund/ Human Resources HR Coordinator $105,481 New position to assist with employee pay and benefits. Salaries and benefits. (mid-cycle) OSE Challenges Organizational and Service Effectiveness General Fund/City Managers Office Senior Sustainability Coordinator $138,962 New position for the sustainability program. Salaries and benefits. OSE Principles Organizational and Service Effectiveness Insurance Fund Safety Specialist $137,936 New position to assist with the safety program. Salaries and benefits. (mid-cycle) OSE Challenges Safe Community General Fund/ Municipal Court Senior Probation Officer $124,628 New position to assist with the probation program Salaries and benefits. (mid-cycle) Safe Community Challenges Safe Community T21 Fund/ Public Safety Behavioral Health Clinician I $117,845 New position to assist with behavioral health. Salaries and benefits. (mid-cycle) Safe Community Challenges Safe Community T21 Fund/ Public Safety Behavioral Health Clinician II $126,852 New position to assist with behavioral health. Salaries and benefits. (mid-cycle) Safe Community Challenges Safe Community General Fund/ Public Safety Radio Replacement $280,000 Annual funding for replacement of PD radios Safe Community Principles

Revenue and Expenditure Summary

79
Work System Fund Description Operating Costs (Reduction) Notes Strategic Alignment Safe Community T21 Fund/ Public Safety Radio Replacement $60,000 Annual funding for replacement of PD radios Safe Community Principles Safe Community T22 Fund/ Public Safety Radio Replacement $60,001 Annual funding for replacement of PD radios Safe Community Principles Safe Community T22 Fund/ Public Safety Two Police Sergeants $357,552 New positions to increase the span of control in the community Salaries and benefits. Safe Community Challenges Vibrant Community and Neighborhoods Golf Fund Credit card fees $80,000 Increase to credit card fees due to increasing costs VCN Challenges Vibrant Community and Neighborhoods Parks Fund/ Festivals Promotions $50,000 Additional funding to maintain current level of service for festivals and events VCN Challenges Vibrant Community and Neighborhoods Parks Fund/ Majestic View Nature Center Temporary Wages $20,000 Temporary wages, social security and Medicare for summer camp instructors . VCN Principles Vibrant Community and Neighborhoods Parks Fund/ Majestic View Nature Center Printing $2,200 Printing expense associated with summer camp program VCN Principles Vibrant Community and Neighborhoods Parks Fund/ Majestic View Nature Center Services and Charges $10,000 Services and charges associated with summer camp program VCN Principles Vibrant Community and Neighborhoods Parks Fund/ Majestic View Nature Center Supplies $12,000 Supplies associated with summer camp program VCN Principles Vibrant Community and Neighborhoods Parks Fund/Park Maintenance Parks Supervisor $124,224 New position to supervise new field programming which was transferred to the City from APEX Recreation District. Salaries and benefits. (mid-cycle) VCN Challenges Vibrant Community and Neighborhoods Parks Fund/Park Maintenance Parks Maintenance Lead worker $93,139 New position to supervise new field programming which was transferred to the City from APEX Recreation District. Salaries and benefits. (mid-cycle) VCN Challenges

Revenue and Expenditure Summary

Summary of Changes Between Proposed and Adopted Budget: There were no changes between the proposed and adopted budget

80
Work System Fund Description Operating Costs (Reduction) Notes Strategic Alignment Vibrant Community and Neighborhoods Parks Fund/Park Maintenance Two Parks Worker II $180,260 Two new positions for new field programming which was transferred to the City from APEX Recreation District. Salaries and benefits. (mid-cycle) VCN Challenges Vibrant Community and Neighborhoods Parks Fund/Park Maintenance Parks Field Programmer $93,502 New position for new field programming which was transferred to the City from APEX Recreation District Salaries and benefits. (mid-cycle) VCN Challenges Vibrant Community and Neighborhoods Parks Fund/Park Maintenance Four Parks Worker II $360,520 Four new positions to assist with increased parks maintenance duties Salaries and benefits. (mid-cycle) VCN Challenges Work System Fund Description One Time Costs (Reduction) Notes Strategic Alignment Infrastructure Streets Maintenance Fund One Truck $60,000 New truck for position request Infrastructure Principles Infrastructure Wastewater Fund Metro Wastewater Increase $500,000 Metro Wastewater adjustment Infrastructure Challenges Infrastructure Water Fund Denver Water Increase $818,587 Denver Water adjustment Infrastructure Challenges Infrastructure Water Fund Professional Services $6,000 Funding to comply with the 2023 EPA unregulated contaminant monitoring rule Infrastructure Principles Infrastructure Water Fund HVAC $20,000 2023 increase in HVAC costs Infrastructure Challenges Infrastructure Water Fund Analyzer Replacement $120,000 Funding to replace analyzers at water treatment plant Infrastructure Challenges Infrastructure Water Fund Two Vehicles $140,000 Vehicles for two new positions Infrastructure Principles Safe Community General Fund/ Public Safety Radio Replacement $1,400,000 Replacement of PC radio system for 2023 and 2025 Safe Community Principles Safe Community T21 Fund/ Public Safety Radio Replacement $300,000 Replacement of PC radio system for 2023 and 2025 Safe Community Principles Safe Community T22 Fund/ Public Safety Radio Replacement $300,000 Replacement of PC radio system for 2023 and 2025 Safe Community Principles One Time Costs

Revenue and Expenditure Summary

2021 City Actual Fund Balance, Revenues and Expenditures by Fund Type

81
General Fund Special Revenue Funds Debt Service Funds Capital Projects Funds Enterprise Funds Internal Service Funds Total Funds Water Fund Non-Major Funds Beginning Fund Balance $47,115,113 $28,622,954 $625,650 $34,372,608 $108,708,231 $8,708,508 $18,521,762 $246,674,826 Revenues Taxes 90,546,114 13,026,272 5,347,206 102,088 - - - 109,021,680 Licenses, Permits and Fees 4,175,086 47,765 - - 6,404,702 10,889,579 - 21,517,132 Intergovernmental 5,151,560 15,077,752 - 1,915,668 - 735,128 11,274,230 34,154,339 Charges for Services 4,698,667 38,188 - 911,671 25,386,702 19,303,811 116,461 50,455,500 Fines and Forfeits 1,089,246 - - - - - - 1,089,246 Miscellaneous 3,785,802 1,578,626 25,249 10,250,933 198,021 3,223,400 168,365 19,230,396 Revenue Transfer 298,452 14,138,784 2,120,837 8,983,063 493,104 511,220 1,317,061 27,862,521 Other Funding Sources 206,145 - - - (408,482) 2,000,000 306,522 2,104,185 Total Revenues 109,951,072 43,907,388 7,493,292 22,163,422 32,074,047 36,663,138 13,182,640 265,434,998 Total Amount Available $157,066,185 $72,530,342 $8,118,942 $56,536,030 $140,782,278 $45,371,646 $31,704,402 $512,109,824 Expenditures Personnel $46,918,310 $15,309,836 $- $- $7,610,829 $6,291,154 $2,541,535 $78,671,664 Services and Charges 11,749,498 10,239,480 1,900 2,379,626 9,740,347 940,081 2,987,859 38,038,791 Supplies and Expenses 6,431,820 3,109,621 - 160,958 1,392,341 3,362,825 2,812,442 17,270,007 Contract and Leases 5,365,621 9,109,278 6,000 715,924 2,537,134 10,688,879 206,555 28,629,391 Debt Service - - 7,487,280 390,147 - 163,200 - 8,040,627 Inventory (27,473) 4,370 - - - 826,500 (40,672) 762,725 Capital Maintenance 522,670 157,347 - 1,660 1,615,567 1,155,286 1,262,213 4,714,743 Capital Outlay 473,651 80,217 - 4,343,666 14,923,101 1,351,554 4,390,564 25,562,753 Transfers 24,623,006 2,298,322 - 150,000 2,994,334 2,437,252 89,332 32,592,246 Other 2,398 723 - - 647 - - 3,768 Total Expenditures 96,059,501 40,309,193 7,495,180 8,141,982 40,814,300 27,216,731 14,249,828 234,286,715 Ending Fund Balance $61,006,684 $32,221,148 $623,761 $48,394,048 $99,967,978 $18,154,915 $17,454,574 $277,823,109

Revenue and Expenditure Summary

2022 City Revised Fund Balance, Revenues and Expenditures by Fund Type

82
General Fund Special Revenue Funds Debt Service Funds Capital Projects Funds Enterprise Funds Internal Service Funds Total Funds Water Fund Non-Major Funds Beginning Fund Balance $61,006,684 32,221,148 $623,761 $48,394,048 $99,967,978 $18,154,915 $17,454,574 $277,823,109 Revenues Taxes 97,050,063 13,918,140 5,361,782 108,780 - - - 116,438,765 Licenses, Permits and Fees 3,710,007 64,878 - - 3,907,339 396,819 - 8,079,043 Intergovernmental 5,293,134 13,143,619 - - - - 14,157,993 32,594,746 Charges for Services 3,908,164 920,648 - - 27,515,151 28,610,848 110,222 61,065,033 Fines and Forfeits 1,065,052 - - - - - - 1,065,052 Miscellaneous 3,633,226 743,068 3,000 300,000 845,793 1,234,648 734,000 7,493,735 Revenue Transfer 317,101 18,213,673 2,512,621 6,131,355 473,752 324,294 4,480,482 32,453,278 Other Financing Sources - - - - - - 75,000 75,000 Total Revenues 114,976,747 47,004,026 7,877,403 6,540,135 32,742,035 30,566,609 19,557,697 259,264,652 Total Amount Available $175,983,431 $79,225,174 $8,501,164 $54,934,183 $132,710,013 $48,721,524 $37,012,271 $537,087,761 Expenditures Personnel $49,051,197 $16,866,434 $- $111,319 $8,510,206 $7,477,975 $2,575,029 $84,592,160 Services and Charges 14,478,617 9,896,895 3,000 - 10,179,560 3,120,240 1,964,534 39,642,846 Supplies and Expenses 8,812,982 4,188,664 - 5,208 1,843,686 1,754,529 6,298,689 22,903,758 Contract and Leases 13,565,191 15,076,095 10,000 - 905,028 13,482,641 212,908 43,251,863 Debt Service - - 7,873,404 - - 653,200 - 8,526,604 Inventory 20,000 2,534 - - - 917,006 - 939,540 Capital Maintenance 553,551 273,347 - - 7,184,997 4,074,224 1,249,336 13,335,455 Capital Outlay 278,924 790,832 - 18,165,619 32,834,583 12,018,034 7,421,099 71,509,091 Transfers 32,492,041 1,279,780 - - 2,735,029 3,228,328 92,011 39,827,189 Other 3,963 4,100 - - 6,447 103 - 14,613 Total Expenditures 119,256,466 48,378,681 7,886,404 18,282,146 64,199,536 46,726,280 19,813,606 324,543,119 Ending Fund Balance $56,726,965 $30,846,493 $614,760 $36,652,037 $68,510,477 $1,995,244 $17,198,665 $212,544,641

Revenue and Expenditure Summary

2023 City Budget Fund Balance, Revenues and Expenditures by Fund Type

83
General Fund Special Revenue Funds Debt Service Funds Capital Projects Funds Enterprise Funds Internal Service Funds Total Funds Water Fund Non-Major Funds Beginning Fund Balance $56,726,965 $30,846,493 $614,760 $36,652,037 $68,510,477 $1,995,244 $17,198,665 $212,544,641 Revenues Taxes 100,435,054 14,413,612 5,360,782 106,604 - - - 120,316,052 Licenses, Permits and Fees 3,710,007 66,824 - - 10,618,026 3,033,153 - 17,428,010 Intergovernmental 5,562,841 13,521,882 - - - - 15,825,673 34,910,396 Charges for Services 4,008,308 1,120,267 - - 31,370,655 31,263,250 111,598 67,874,078 Fine and Forfeits 1,086,353 - - - - - - 1,086,353 Miscellaneous 6,097,510 806,353 3,000 300,000 1,039,169 1,241,785 372,000 9,859,817 Revenue Transfer 326,614 17,099,275 3,268,984 13,885,940 487,515 282,570 368,530 35,719,428 Other Financing Sources - - - - 51,250,000 50,000,000 75,000 101,325,000 Total Revenues 121,226,687 47,028,213 8,632,766 14,292,544 94,765,364 85,820,758 16,752,802 388,519,133 Total Amount Available $177,953,652 $77,874,706 $9,247,526 $50,944,581 $163,275,841 $87,816,002 $33,951,467 $601,063,774 Expenditures Personnel $58,336,843 $20,161,965 $- $120,159 $9,915,095 $8,009,733 $2,846,012 $99,389,807 Services and Charges 14,750,854 9,841,937 3,000 - 11,861,393 2,150,035 2,601,784 41,209,003 Supplies and Expenses 9,057,456 4,349,448 - 4,649 1,937,141 1,827,573 8,029,536 25,205,805 Contract and Leases 4,859,542 12,060,886 10,000 - 1,243,092 14,613,255 229,993 33,016,768 Debt Service - - 8,628,767 - 3,100,000 3,653,200 - 15,381,967 Inventory 20,600 2,610 - - - 876,103 - 899,313 Capital Maintenance 518,429 247,880 - - 9,048,104 887,581 1,421,582 12,123,576 Capital Outlay 82,580 857 - 13,276,790 60,520,468 13,181,189 1,769,250 88,831,134 Transfers 33,531,468 4,507,850 - - 2,620,571 2,957,349 94,771 43,712,009 Other 4,042 4,100 - - 6,560 100 - 14,802 Total Expenditures 121,161,816 51,177,533 8,641,767 13,401,598 100,252,424 48,156,118 16,992,929 359,784,184 Ending Fund Balance $56,791,836 $26,697,173 $605,759 $37,542,983 $63,023,417 $39,659,884 $16,958,538 $241,279,590

Revenue and Expenditure Summary

2024 City Budget Fund Balance, Revenues and Expenditures by Fund Type

84
General Fund Special Revenue Funds Debt Service Funds Capital Projects Funds Enterprise Funds Internal Service Funds Total Funds Water Fund Non-Major Funds Beginning Fund Balance $56,791,836 $26,697,173 $605,759 $37,542,983 $63,023,417 $39,659,884 $16,958,538 $241,279,590 Revenues Taxes 102,505,154 14,663,194 5,358,282 104,472 - - - 122,631,102 Licenses, Permits and Fees 3,723,757 68,829 - - 11,040,287 3,154,279 - 17,987,152 Intergovernmental 5,828,233 13,518,704 - - - - 16,288,925 35,635,862 Charges for Services 4,172,657 1,269,075 - - 34,233,243 32,675,417 113,024 72,463,416 Fine and Forfeits 1,108,080 - - - - - - 1,108,080 Miscellaneous 7,635,835 845,849 3,000 300,000 1,059,952 1,221,322 390,000 11,455,958 Revenue Transfer 336,413 17,667,815 3,268,484 8,124,399 502,140 291,098 172,862 30,363,211 Other Financing Sources - - - - - - 75,000 75,000 Total Revenues 125,310,129 48,033,466 8,629,766 8,528,871 46,835,622 37,342,116 17,039,811 291,719,781 Total Amount Available $182,101,965 $74,730,639 $9,235,525 $46,071,854 $109,859,039 $77,002,000 $33,998,349 $532,999,371 Expenditures Personnel $61,103,310 $21,126,996 $- $127,476 $10,407,507 $8,378,917 $2,973,473 $104,117,680 Services and Charges 15,140,924 10,026,857 3,000 - 11,373,462 2,211,077 2,719,326 41,474,646 Supplies and Expenses 9,318,167 4,498,836 - 4,876 1,972,469 1,878,927 6,327,543 24,000,818 Contract and Leases 4,913,072 12,302,717 10,000 - 1,280,385 14,548,293 236,893 33,291,360 Debt Service - - 8,625,766 - 3,100,000 3,653,200 - 15,378,966 Inventory 21,218 2,688 - - - 898,636 - 922,542 Capital Maintenance 533,724 255,315 - - 9,319,547 914,208 1,113,139 12,135,933 Capital Outlay 82,657 883 - 6,100,064 25,370,512 17,358,754 2,611,912 51,524,782 Transfers 29,952,585 870,286 - - 2,699,188 3,011,563 97,615 36,631,237 Other 4,164 4,100 - - 6,757 100 - 15,121 Total Expenditures 121,069,821 49,088,678 8,638,766 6,232,416 65,529,827 52,853,675 16,079,901 319,493,085 Ending Fund Balance $61,032,144 $25,641,961 $596,759 $39,839,438 $44,329,212 $24,148,325 $17,918,448 $213,506,286

2023 Revenue by Source 2023

85 Revenue and Expenditure Summary Taxes 31% Charges for Services 17% Intergovernmental Revenues 9% Transfers 9% Licenses & Permits 4% Fines & Forfeits 1% Miscellaneous 3% Other Financing Sources 26% Personnel Costs 28% Capital Maintenance & Replacement 28% Services & Charges 11% Professional Services 9% Supplies 7% Debt Service 4% Miscellaneous 1% Transfers 12%
Expenditures
Category Taxes $120,316,052 Charges for Services $67,874,078 Intergovernmental Revenues $34,910,396 Transfers $35,719,428 Licenses & Permits $17,428,010 Fines & Forfeits $1,086,353 Miscellaneous $9,859,817 Other Financing Sources $101,325,000 Total $388,519,133 Personnel Costs $99,389,807 Capital Maintenance & Replacement $100,954,710 Services & Charges $41,209,003 Professional Services $33,016,768 Supplies $25,205,805 Debt Service $15,381,967 Miscellaneous $914,113 Transfers $43,712,011 Total $359,784,184
by

Revenue and Expenditure Summary

Revenues

The following table illustrates total revenues by category . Taxes, Charges for Services and Intergovernmental revenues comprise over 57% of the total revenues of the City .

Taxes provide over 30% of the total budgeted revenue . The following table shows the major sources of taxes .

86
2021 Actual 2022 Revised 2023 Budget 2024 Budget Sales Tax $77,767,745 $84,268,913 $87,218,324 $88,526,600 Property and Ownership Tax 8,177,628 8,671,479 8,752,193 9,078,281 Auto Use Tax 11,527,196 12,103,555 12,466,661 12,840,661 Building Use Tax 4,467,398 4,531,900 4,667,858 4,807,892 General Use Tax 1,251,444 1,020,989 1,174,037 1,197,621 Other 5,830,269 5,841,929 6,036,979 6,180,047 Total Taxes $109,021,680 $116,438,765 $120,316,052 $122,631,102 $ Change 7,417,085 3,877,287 2,315,050 % Change 6 8% 3 3% 1 9% 2021 Actual 2022 Revised 2023 Budget 2024 Budget Taxes $109,021,680 $116,438,765 $120,316,052 $122,631,102 Licenses, Permits and Fees 21,517,132 8,079,043 17,428,010 17,987,152 Intergovernmental 34,154,339 32,594,746 34,910,396 35,635,862 Charges for Services 50,455,500 61,065,033 67,874,078 72,463,416 Fines & Forfeits 1,089,246 1,065,052 1,086,353 1,108,080 Miscellaneous 19,230,395 7,493,735 9,859,816 11,455,958 Revenue Transfer 27,862,521 32,453,278 35,719,428 30,363,211 Other Funding Sources 2,104,185 75,000 101,325,000 75,000 Total Revenues $265,434,998 $259,264,652 $388,519,133 $291,719,781 Taxes

Revenue and Expenditure Summary

Sales Taxes

The City’s largest revenue source is sales tax . Currently, the City levies a 3 .46% on all retail sales within the City . 3% is allocated to the General Fund and .21% and .25% are restricted for police operations which are accounted for in the two tax increment funds .

Over the past ten years, the City has seen significant growth in retail sales, averaging 6.5% annual growth An increase of 9% is estimated for 2022 and is currently at a 9 6% increase over 2021 The increase in sales tax can be attributed to the City’s main sales tax generators which are grocery stores, general department stores and online sales that had double digit increases for the first six months of 2022 The City is conservatively budgeting sales tax at an increase of 3 5% for 2023 Sales tax estimates for the remaining years are based on a growth rate between 1% and 2 5% Revenue from anticipated retailers is generally not included in the budget until a new store is constructed and operational However in 2029 through 2032 of the ten year financial plan, the City included the estimated sales tax of an urban renewal area that will end in 2028 .

Sales Tax Collections

87
$$10,000,000 $20,000,000 $30,000,000 $40,000,000 $50,000,000 $60,000,000 $70,000,000 $80,000,000 $90,000,000 $100,000,000 2021 Actual 2022 Revised 2023 Forecast 2024 Forecast 2025 Forecast 2026 Forecast 2027 Forecast 2028 Forecast General Fund Tax Increment

Revenue and Expenditure Summary

Property Tax

Property tax is a tax assessed on all real estate . The City has had the same property tax rate since 1993, or for over 30 years . The tax rate is 4 .31 or $4 .31 for every $1,000 of assessed value . Assessed value is based on 6 .8% of the residential appraised value and 29% on all other property . Real property is appraised every odd-numbered year and collections lag one year from valuations . Property tax collections in 2023 are based on a non-appraisal year and are estimated to increase 1% due to new growth in the City 2024 collections are estimated to increase 4% and are based on a new appraisal year Property tax for 2025 and beyond is based on a 3% increase in appraisal years and 1% in non-appraisal years to account for new growth

Property Tax Collections

Use Taxes

The City collects three types of use tax: Auto, Building and General Use Tax .

The City collected a record amount of auto use tax in 2021 with an increase of 16 .8% . Auto use tax in the first half of 2022 is up 11.6% due to strong auto sales in the used car market while new car sales are hampered by parts shortages . The estimate for 2023 and beyond assumes a 3% increase with at 3% decrease in 2027, as the City normally experiences a reset in auto use tax every five to seven years.

Building use tax has been steadily decreasing since 2017 when two housing developments in northern Arvada opened up There are still a healthy number of new houses being built in these developments as well as in-fill development in the City. A decrease of 15% is estimated for 2023 as new housing stabilizes, followed by increases of 0% to 4%

In the past, general use tax has been a stable source of revenue as it represents capital investment by Arvada businesses An increase of 15% is estimated in 2023 Increases in future years are forecasted at 2%

88
$6,300,000 $6,800,000 $7,300,000 $7,800,000 $8,300,000 $8,800,000 $9,300,000 2021 Actual 2022 Revised 2023 Forecast 2024 Forecast 2025 Forecast 2026 Forecast 2027 Forecast 2028 Forecast

Revenue and Expenditure Summary

Auto, Building and General Use Tax

Intergovernmental

This category accounts for state and county shared revenue. The Jefferson County Open Space revenue is a .5% sales tax collected in Jefferson County and shared with cities. This revenue is to be used for acquiring, maintaining, administering and preserving open space and park and recreational capital improvements . The City uses all of the Open Space revenues for ongoing park maintenance . This revenue is estimated to increase 5% in 2023, with 4 .5% increases in the future .

The Highway Users’ Tax Fund (HUTF) is derived from the state sales tax on vehicle gas purchases and is allocated based on the number of vehicles and population in each City . In the past, the City saw increases of 1%-4% each year . In 2020, this revenue source saw a decline of 26% because of the sharp decline in gas purchases during the pandemic 2021 saw an increase of 7% and an increase of 14 1% for the first six months of 2022. An increase of 8.2% is estimated for 2023 with increases of 7.3% for 2024 and 2025 and 1% increases in future years

The Road and Bridge tax is county shared revenue that is derived from a property tax mill levy set by the counties to be used for road and bridge construction, maintenance and administration This revenue source has varied from year to year As the counties have the authority to change the allocations each year, the City has conservatively estimated a 10% decrease in 2023 and 2024 followed by a 1% increase in future years .

89
$0 $2,000,000 $4,000,000 $6,000,000 $8,000,000 $10,000,000 $12,000,000 $14,000,000 $16,000,000 $18,000,000 $20,000,000 2021 Revised 2022 Budget 2023 Forecast 2024 Forecast 2025 Forecast 2026 Forecast 2027 Forecast 2028 Forecast Auto Use Building Use General Use

Revenue and Expenditure Summary

Intergovernmental Revenue

Charges for Services

The majority of this revenue source is from Water, Wastewater and Stormwater charges The City also implemented a solid waste and recycling program The City entered into an agreement with a single waste hauler to provide services for the City Services started in July 2021 In 2023, Water rates will increase 12 3% and there will be a $2 per month increase in the service fee, while Wastewater rates will increase 9 8% with a $1 per month increase in the service fee There will be a 2% increase in Stormwater rates The Solid Waste fund estimates a 3 5% increase in 2023 The estimated rate increases for these utilities is expected to be 2%-7% in future years The City has followed the methodology of small rate increases each year in order to fund large capital maintenance projects to the system .

90
$0 $2,000,000 $4,000,000 $6,000,000 $8,000,000 $10,000,000 $12,000,000 $14,000,000 2021 Actual 2022 Revised 2023 Forecast 2024 Forecast 2025 Forecast 2026 Forecast 2027 Forecast 2028 Forecast
Jefferson County Open Space HUTF County Road and Bridge
$$10,000,000 $20,000,000 $30,000,000 $40,000,000 $50,000,000 $60,000,000 $70,000,000 $80,000,000 2021 Actual 2022 Revised 2023 Forecast 2024 Forecast 2025 Forecast 2026 Forecast 2027 Forecast 2028 Forecast Water Wastewater Stormwater Solid Waste Utility Rate Revenue

Revenue and Expenditure Summary

Miscellaneous

The major source of miscellaneous revenue is interest earnings . The City invests its excess cash pursuant to the City’s investment policy . The primary objectives of the City’s investment activities, in priority order are 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, commercial paper and corporate debt subject to rating and concentration limits .

Interest Earnings

Interest earnings in 2021 generated a 1.1% yield with the first six months of 2022 also generating a yield of 1 1% Interest revenue is estimated to decrease in 2022 from 2021 as the City spends down bond proceeds from the 2019 Sales and Use Tax bonds Interest revenue is expected to increase in 2023 due to proceeds from anticipated bond issues in early 2023 for Water and Sewer bonds Currently, the interest is estimated to decrease due to many investments “locked-in” at lower interest rates This is an area the City will continue to monitor as the Feds are expected to raise interest rates throughout 2022 to 3 7% to 4% by years end

Interest Earnings

91
$$1,000,000 $2,000,000 $3,000,000 $4,000,000 $5,000,000 $6,000,000 2021 Actual 2022 Revised 2023 Forecast 2024 Forecast 2025 Forecast 2026 Forecast 2027 Forecast 2028 Forecast

Revenue and Expenditure Summary

Expenditures by Category

The following table illustrates total expenditures by category . Personnel costs comprise 28% of the total costs in 2023, with Capital Maintenance and Replacement accounting for 28% and Services & Charges at 11% .

The original 2022 budget included a 3% market rate adjustment for all non-police positions A City wide market rate adjustment of 3% was implemented in August of 2022 to try and keep up with inflation. The market rate adjustment is estimated at 3% for 2023 and 2% for 2024 . It is also assumed that each employee will receive their appropriate step increase in 2023 and 2024, if eligible

An additional 27 positions were added mid-cycle (from October 2021 to July of 2022) and has made an immediate impact on the ability of the City to serve its customers The areas addressed were Housing, Homelessness, Parks, Public Safety, Human Resources, Finance, Sustainability, Engineering and Utilities . An additional 15 positions are proposed to be added in 2023 to support IT, AEDA, Engineering, Facilities, Water and Wastewater

92
2021 Actual 2022 Revised 2023 Budget 2024 Budget Personnel Costs $78,671,664 $84,592,160 $99,389,807 $104,117,680 Capital 30,277,496 84,844,546 100,954,710 63,660,715 Services & Charges 38,038,791 39,642,846 41,209,003 41,474,646 Professional Services 28,629,391 43,251,863 33,016,768 33,291,360 Supplies & Expenses 17,270,007 22,903,758 25,205,805 24,000,818 Debt Service 8,040,627 8,526,604 15,381,967 15,378,966 Miscellaneous 766,493 954,153 914,115 937,662 Transfers 32,592,246 39,827,189 43,712,009 36,631,237 Total Expenditures $234,286,715 $324,543,119 $359,784,184 $319,493,084 Personnel Costs 2021 Actual 2022 Revised 2023 Budget 2024 Budget Salaries and Wages $54,984,897 $57,836,813 $70,024,048 $73,534,801 Temporary Wages 2,755,103 3,165,006 3,056,120 3,133,213 Benefits 16,618,830 19,414,606 21,619,812 22,600,058 Overtime and Other 4,312,834 4,175,735 4,689,827 4,849,608 Total Personnel Costs $78,671,664 $84,592,160 $99,389,807 $104,117,680 $ Change 5,920,496 14,797,647 4,727,873 % Change 7 .5% 17 .5% 4 .8%

Revenue and Expenditure Summary

Benefits are primarily comprised of health and dental costs. Total health costs in 2023 are expected to remain flat.

Most of the overtime and special pays are in the streets, police and water divisions, all due to general emergencies such as weather and other extraordinary events .

Services and charges include expenses related to paying other agencies or organizations . Examples include: the utility costs the City pays for electricity, natural gas, water, wastewater and stormwater, monies paid to Denver Water for the purchase of raw water and the services to Metro Wastewater for the treatment of the City's sewage . The City pays outside consultants for a variety of trainings, including state and federal mandated training . Support to the Arvada Center for the Arts and Humanities of $3 .9 million is included in this expenditure category

Capital

The City has a Capital Improvement Plan (CIP) detailing the 2023 and 2024 appropriations as well as a ten-year plan for the City's capital expenditures. For specific projects, please see the Capital Improvement Plan section in this document

The City has a legal provision to dedicate 60.0% of the first cent of sales tax to infrastructure, major capital maintenance, new construction or debt service This is referred to as 98-101 money after the section of the City's code authorizing the sales tax dedication for capital projects

In 2023 a total of $15 million will be generated from sales tax for capital needs . Of this total $7 .3 million will be used to pay for debt service for previous capital needs The remainder will be dedicated to capital improvement projects .

93
Services and Charges 2021 Actual 2022 Revised 2023 Budget 2024 Budget Housing Program $6,886,517 $5,366,704 $5,424,981 $5,483,859 Insurance 2,636,236 3,614,200 4,917,707 5,088,001 CDBG Program 343,234 395,200 407,056 419,268 Utilities 9,554,265 11,204,603 12,722,153 12,260,724 Program Expense 5,700,011 3,764,585 3,954,840 4,073,325 Training 692,075 1,193,261 1,216,852 1,216,852 Contract Services 2,080,541 2,306,623 2,258,206 2,325,702 Other 10,145,912 11,797,670 10,307,208 10,606,915 Total Services and Charges $38,038,791 $39,642,846 $41,209,003 $41,474,646 $ Change 1,604,055 1,566,157 265,643 % Change 4 2% 4 0% 0 6%

In addition to these monies, the CIP recommendations include using water, wastewater and stormwater revenues for major utility projects There will also be a variety of grants and other intergovernmental revenues to meet various needs

The table below is an overview of the types of capital expenditures

Debt Service

In 2019, the City issued $79.5 million in bonds to finance two road projects. Debt service also includes the City's three Certificates of Participation (COP) - the 2005 COP, refinanced in 2015 and set to retire in 2025, the 2016 COP set to retire in 2036 and the 2021 COP set to expire in 2041 .

94 Revenue and Expenditure
2023 Budget 2024 Budget 98-101 $15,038,925 $15,264,508 Debt Service Obligations Bond Payments (5,360,782) (5,358,282) COP Payments (1,976,683) (1,971,843) Transfer to the capital improvement program $7,701,460 $7,934,383
Summary
2023 Budget 2024 Budget General Administration $7,214,872 $871,008 Transportation 4,411,066 3,262,620 Parks and Golf 961,274 1,481,106 Water 67,513,907 32,859,554 Wastewater 12,815,954 16,983,605 Stormwater 1,043,211 1,074,375 Total $93,960,284 56,532,268

Revenue and Expenditure Summary

Transfers

There are a host of transfers to and from various departments Examples include the following highlights:

The largest transfers are from the General Fund to help support the activities of other departments' missions The Water and Wastewater Funds pay the General Fund for building, utility and overhead expenses of operating these lines of business .

95
From To Amount General Fund Streets Maintenance $12,004,121 General Fund Parks $5,025,153 General Fund COP $3,298,984 General Fund Capital Projects $13,885,940 General Fund Golf $282,570 Water General Fund $2,598,896 Wastewater General Fund $640,062 Stormwater General Fund $473,519

Revenue and Expenditure Summary

96
Trend
2021 Actuals, 2022 Revised, 2023 Budget and 2024 Budget 2021 Actual 2022 Revised 2023 Budget 2024 Budget General Fund $109,951,072 $114,976,747 $121,226,687 $125,310,129 Grants 732,831 584,683 590,529 596,435 Streets Maintenance Fund 10,284,847 13,619,631 12,074,121 12,484,244 Community Development 2,058,260 1,095,280 895,280 715,017 Arvada Housing Authority 6,284,345 5,913,795 5,973,229 6,033,245 Parks 10,883,497 11,449,763 12,354,705 12,926,170 Police Seizure 304,385 32,067 32,304 32,545 COP Debt Service 2,129,839 2,512,621 3,268,984 3,268,484 Police Tax Increment 21 6,293,000 6,616,046 7,109,038 7,089,246 Police Tax Increment .25 7,066,223 7,692,761 7,999,007 8,156,564 Debt Service 5,363,452 5,364,782 5,363,782 5,361,282 Capital Projects 22,157,724 6,540,135 14,292,544 8,528,871 Special Assessments 5,698 - -Water 32,074,047 32,742,035 94,765,364 46,835,622 Wastewater 17,739,680 14,797,036 69,552,248 20,503,490 Golf Courses 7,378,909 7,433,130 7,700,858 8,032,887 Stormwater 6,757,690 4,037,876 4,118,634 4,201,006 Solid Waste 4,786,861 4,298,567 4,449,017 4,604,733 Insurance 2,231,596 2,578,422 3,535,066 3,661,657 Computers 3,007,640 8,739,949 4,858,602 5,012,636 Print Shop 324,446 335,000 335,000 335,000 Vehicles 6,976,204 6,811,235 6,918,340 6,889,106 Buildings 642,752 1,093,091 1,105,794 1,141,412 Total All Budgeted Funds $265,434,998 $259,264,652 $388,519,133 $291,719,781
Revenue
Analysis

Revenue and Expenditure Summary

Expenditure Trend Analysis

97
2021 Actuals, 2022 Revised, 2023 Budget and 2024 Budget 2021 Actual 2022 Revised 2023 Budget 2024 Budget General Fund $96,059,501 $119,256,467 $121,161,816 $121,069,821 Grants 1,165,000 187,999 184,481 190,016 Streets Maintenance Fund 9,090,755 15,165,757 12,009,303 12,205,400 Community Development 1,833,163 1,300,530 1,324,709 1,329,518 Arvada Housing Authority 6,164,203 5,865,839 5,939,660 6,023,445 Parks 10,199,482 12,935,888 13,381,960 13,936,565 Police Seizure 11,162 811,864 30,312 31,222 COP Debt Service 2,131,748 2,521,622 3,277,985 3,277,484 Police Tax Increment 21 5,763,068 5,710,599 8,158,595 7,031,237 Police Tax Increment .25 6,082,361 6,400,203 10,148,513 8,341,275 Debt Service 5,363,431 5,364,782 5,363,782 5,361,282 Capital Projects 8,141,982 18,282,146 13,401,598 6,232,416 Special Assessments - - -Water 40,814,302 64,199,536 100,252,424 65,529,827 Wastewater 13,261,574 25,324,403 30,862,708 35,008,620 Golf Courses 6,636,679 7,549,350 7,619,335 7,868,432 Stormwater 3,258,509 9,404,504 5,088,295 5,245,297 Solid Waste 4,059,970 4,448,024 4,585,779 4,731,326 Insurance 3,345,499 2,486,067 3,366,302 3,524,325 Computers 2,460,533 8,705,485 7,445,239 5,720,994 Print Shop 319,609 450,451 363,250 368,179 Vehicles 7,505,613 7,622,459 5,016,966 5,990,598 Buildings 618,572 549,144 801,172 475,805 Total All Budgeted Funds $234,286,715 $324,543,119 $359,784,184 $319,493,084

Revenue and Expenditure Summary

General Fund

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 Department

• General Debt Service Payments

• Transfer to the Capital Improvements Fund for new parks, transportation and other infrastructure projects

• Grant support to the Arvada Center

98
Funding Sources 2021 Actual 2022 Revised 2023 Budget 2024 Budget Taxes $90,546,114 $97,050,063 $100,435,054 $102,505,154 Licenses, Permits and Fees 4,175,086 3,710,007 3,710,007 3,723,757 Intergovernmental 5,151,560 5,293,134 5,562,841 5,828,233 Charges for Services 4,698,667 3,908,164 4,008,308 4,172,657 Fine and Forfeits 1,089,246 1,065,052 1,086,353 1,108,080 Miscellaneous 3,785,802 3,633,226 6,097,510 7,635,835 Revenue Transfer 298,452 317,101 326,614 336,413 Other Funding Sources 206,145 - -Total Revenues $109,951,072 $114,976,747 $121,226,687 $125,310,129 Expenditures/Uses 2021 Actual 2022 Revised 2023 Budget 2024 Budget Personnel $46,918,310 $49,051,197 $58,336,843 $61,103,310 Services and Charges 11,749,498 14,478,617 14,750,854 15,140,924 Supplies and Expenses 6,431,820 8,812,982 9,057,456 9,318,167 Contract and Leases 5,365,621 13,565,191 4,859,542 4,913,072 Inventory (27,473) 20,000 - 21,218 Capital Maintenance 522,670 553,551 518,429 533,724 Capital Outlay 473,651 278,924 82,580 82,657 Transfers 24,623,006 32,492,041 33,531,468 29,952,585 Other 2,398 3,963 4,042 4,164 Total Expenditures $96,059,501 $119,256,466 $121,141,214 $121,069,821

Revenue and Expenditure Summary

Special Revenue Funds

Special Revenue Funds account for revenues that are to be used for specific purposes. Funds included in Special Revenue funds are Streets Maintenance Fund, Grants Fund, Community Development, Arvada Housing Authority, Parks, Police Seizure and the two Police Tax Increment Funds .

99
Funding Sources 2021 Actual 2022 Revised 2023 Budget 2024 Budget Taxes $13,026,272 $13,918,140 $14,413,612 $14,663,194 Licenses, Permits and Fees 47,765 64,878 66,824 68,829 Intergovernmental 15,077,752 13,143,619 13,521,882 13,518,704 Charges for Services 38,188 920,648 1,120,267 1,269,075 Miscellaneous 1,578,626 743,068 806,353 845,849 Revenue Transfer 14,138,784 18,213,673 17,099,275 17,667,815 Total Revenues $43,907,388 $47,004,026 $47,028,213 $48,033,466 Expenditures/Uses 2021 Actual 2022 Revised 2023 Budget 2024 Budget Personnel $15,309,836 $16,866,434 $20,161,965 $21,126,996 Services and Charges 10,239,480 9,896,895 9,841,937 10,026,857 Supplies and Expenses 3,109,621 4,188,664 4,349,448 4,498,836 Contract and Leases 9,109,278 15,076,095 12,060,886 12,302,717 Inventory 4,370 2,534 2,610 2,688 Capital Maintenance 157,347 273,347 247,880 255,315 Capital Outlay 80,217 790,832 857 883 Transfers 2,298,322 1,279,780 4,507,850 870,286 Other 723 4,100 4,100 4,100 Total Expenditures $40,309,193 $48,378,681 $51,177,533 $49,088,678

Revenue and Expenditure Summary

Debt Service Funds

Debt Service Funds account for the debt issued by the general government and include 2015 Certificates of Participation, 2016 Certificates of Participation, 2019 Sales and Use Tax Revenue Bonds and 2021 Certificates of Participation.

100
Funding Sources 2021 Actual 2022 Revised 2023 Budget 2024 Budget Taxes $5,347,206 $5,361,782 $5,360,782 $5,358,282 Miscellaneous 25,249 3,000 3,000 3,000 Revenue Transfer 2,120,837 2,512,621 3,268,984 3,268,484 Total Revenues $7,493,292 $7,877,403 $8,632,766 $8,629,766 Expenditures/Uses 2021 Actual 2022 Revised 2023 Budget 2024 Budget Services and Charges $1,900 $3,000 $3,000 $3,000 Contract and Leases 6,000 10,000 10,000 10,000 Debt Service 7,487,280 7,873,404 8,628,767 8,625,766 Total Expenditures $7,495,180 $7,886,404 $8,641,767 $8,638,766

Revenue and Expenditure Summary

Capital Projects Funds

The Capital Projects Funds account for capital projects for streets, traffic and parks.

101
Funding Sources 2021 Actual 2022 Revised 2023 Budget 2024 Budget Taxes $102,088 $108,780 $106,604 $104,472 Intergovernmental 1,915,668 - -Charges for Services 911,671 - -Miscellaneous 10,250,933 300,000 300,000 300,000 Revenue Transfer 8,983,063 6,131,355 13,885,940 8,124,399 Other Funding Sources - - -Total Revenues $22,163,422 $6,540,135 $14,292,544 $8,528,871 Expenditures/Uses 2021 Actual 2022 Revised 2023 Budget 2024 Budget Personnel $- $111,319 $120,159 $127,476 Services and Charges 2,379,626 - -Supplies and Expenses 160,958 5,208 4,649 4,876 Contracts and Leases 715,924 - -Debt Service 390,147 - -Inventory - - -Capital Maintenance 1,660 - -Capital Outlay 4,343,666 18,165,619 13,276,790 6,100,064 Transfers 150,000 - -Total Expenditures $8,141,982 $18,282,146 $13,401,598 $6,232,416

Revenue and Expenditure Summary

Enterprise Funds

The Enterprise Funds account for all business type activities and include Water, Wastewater, Stormwater, Golf Courses, and Solid Waste It is intended that all expenditures necessary, including capital and debt service costs, are captured in the fees related to the activity .

102
Funding Sources 2021 Actual 2022 Revised 2023 Budget 2024 Budget Licenses, Permits and Fees $17,294,281 $4,304,158 $13,651,179 $14,194,566 Intergovernmental 735,128 - -Charges for Services 44,690,513 56,125,999 62,633,905 66,908,660 Miscellaneous 3,421,421 2,080,441 2,280,954 2,281,274 Revenue Transfer 1,004,324 798,046 770,085 793,238 Other Funding Sources 1,591,518 - 101,250,000Total Revenues $68,737,185 $63,308,644 $180,586,123 $84,177,738 Expenditures/Uses 2021 Actual 2022 Revised 2023 Budget 2024 Budget Personnel $13,901,983 $15,988,181 $17,924,828 $18,786,424 Services and Charges 10,680,428 13,299,800 14,011,428 13,584,539 Supplies and Expenses 4,755,166 3,598,215 3,764,714 3,851,396 Contract and Leases 13,226,013 14,387,669 15,856,347 15,828,678 Debt Service 163,200 653,200 6,753,200 6,753,200 Inventory 826,500 917,006 876,103 898,636 Capital Maintenance 2,770,853 11,259,221 9,935,685 10,233,755 Capital Outlay 16,274,655 44,852,617 73,701,657 42,729,266 Transfers 5,431,586 5,963,357 5,577,920 5,710,751 Other 647 6,550 6,660 6,857 Total Expenditures $68,031,031 $110,925,816 $148,408,542 $118,383,502

Revenue and Expenditure Summary

Internal Service Funds

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. There are five Internal Service Funds - Insurance Fund (Risk Management), Computer Fund, Print Services Fund, Vehicles Fund and Building Fund

103
Funding Sources 2021 Actual 2022 Revised 2023 Budget 2024 Budget Intergovernmental $11,274,230 $14,157,993 $15,825,673 $16,288,925 Charges for Services 116,461 110,222 111,598 113,024 Miscellaneous 168,365 734,000 372,000 390,000 Revenue Transfer 1,317,061 4,480,482 368,530 172,862 Other Financing Sources 306,522 75,000 75,000 75,000 Total Revenues $13,182,640 $19,557,697 $16,752,801 $17,039,811 Expenditures/Uses 2021 Actual 2022 Revised 2023 Budget 2024 Budget Personnel $2,541,535 $2,575,029 $2,846,012 $2,973,473 Services and Charges 2,987,859 1,964,534 2,601,784 2,719,326 Supplies and Expenses 2,812,442 6,298,689 8,029,536 6,327,543 Contract and Leases 206,555 212,908 229,993 236,893 Inventory - - -Capital Maintenance (40,672) 1,249,336 1,421,582 1,113,139 Capital Outlay 1,262,213 7,421,099 1,769,250 2,611,912 Transfers 4,390,564 92,011 94,771 97,615 Other 89,332 - -Total Expenditures $14,249,828 $19,813,606 $16,992,928 $16,079,901
104
Expenditure
2024 Expenditure Appropriations
Work System General Fund Capital Project Funds Internal Service Funds Special Revenue Funds Debt Service Funds Enterprise Funds Community and Economic Development $5,634,629 $- $- $7,160,791 $- $Infrastructure 22,627,115 - 5,818,137 12,090,829 - 140,377,176 Organizational Service and Effectiveness 60,436,042 - 11,174,792 321,523 - 417,374 Safe Community 32,408,179 - - 17,939,525 -Vibrant Communities and Neighborhoods 55,851 - - 13,480,385 - 7,613,991 Capital Projects - 13,401,598 - 184,480Debt Service - - - - 8,641,767Total $121,161,816 $13,401,598 $16,992,929 $51,177,533 $8,641,767 $148,408,541 Work System General Fund Capital Project Funds Internal Service Funds Special Revenue Funds Debt Service Funds Enterprise Funds Community and Economic Development $5,886,537 $- $- $7,246,431 $- $Infrastructure 23,527,293 6,466,403 12,291,238 110,078,923 Organizational Service and Effectiveness 57,794,419 9,613,498 339,688 440,756 Safe Community 33,803,227 - 14,983,504Vibrant Communities and Neighborhoods 58,345 - 14,037,801 7,863,824 Capital Projects 6,232,416 190,016 Debt Service 8,638,766 Total $121,069,821 $6,232,416 $16,079,901 $49,088,678 $8,638,766 $118,383,503
Revenue and Expenditure Summary 2023
Appropriations by Work System and Fund Type
by Work System and Fund Type

2023-2032 TEN-YEAR MODEL ASSUMPTIONS

In 2015, City Council adopted a budget and fiscal policy that utilizes long-range planning for each of the City’s operating funds to maintain the fiscal health of the City. Specifically, the City prepares a two-year budget based on a ten-year financial model. This method of budgeting is used to determine if future impacts of the current proposed budget are fiscally sound. Using this ten-year model, the City is able to test the effects of current financial decisions on future years’ financial conditions when approving funding requests throughout the organization Budgeting in this manner allows management time to react and respond to changes in the economy and minimizes the effect of budget fluctuations on service delivery. Ten-year model assumptions are reviewed on an annual basis and revised as necessary The objective is that each fund should work towards maintaining a fund balance that is equal to or exceeds the required City Council fund balance goal in the tenth year

For the ten-year models, projections of economically-driven revenues do not factor in potential recessions or periods of robust expansion, which may occur during the ten year forecast . Instead, the revenue forecast assures continued moderate growth in the economy and the City’s population . In addition, expenditures do not take into consideration expansion of services or programs or an increase in the number of employees .

All Funds

• Personnel-related expenses are calculated in detail based upon each employee’s current grade and step and include future estimated market-rate adjustments A mid-year City wide market-rate adjustment was implemented in August of 2022 to try and keep up with inflation. The market-rate adjustment is 3% for 2023 and 2% for 2024, 1% for 2025 and 2% for 2026-2032

• The increase in health insurance is estimated at 0% for 2023 . Increases in the future for the City’s medical plan are budgeted at 5% for 2024-2032 .

• Transfers to fund insurance lines, vehicle replacement, computer maintenance and computer replacement have a 50% to 3% increase throughout the models

• Transfers to fund building maintenance, vehicle maintenance and risk management services have a 3% increase throughout the models .

General Fund

• The fund balance goal is 17% of all expenditures

• Sales tax revenue is continuing to see unprecedented growth and is based on a 9% increase in 2022 with a 3 5% increase in 2023 Sales tax in future years assumes growth rates between 1% and 2 5% These rates are based on the historical trend of sales tax

• Auto use tax assumes a 5% increase in 2022 Increases of 3% are estimated for 2023 and beyond with a 3% decrease in 2027, as the City normally experiences a reset in auto use tax every five to seven years .

• Building use tax revenue assumes a decrease of 15% in 2023 to reset building use tax to a base of $3,300,000 Increases of 0% to 4% are estimated for 2023 and beyond with a 0% in 2029 to reset the base

• Building permit revenue assumes no increase in 2022 and 2023 to keep revenues at the base of $2,750,000 . Increases of .5 to 1% are expected for 2024 and beyond .

• Assumes $1,336,000 in additional annual sales tax starting in 2029 when the Kipling Ridge urban renewal tax increment area ends .

105
Ten Year Models

• Assumes $10,150,000 for street maintenance in 2022 with a one-time transfer of $3,350,000 to help with immediate needs An additional $1,550,000 annual transfer will start in 2023, raising the base funding to $12,000,000 per year with variable growth rates from 2% to 3% for 2024 and beyond

• Assumes the required transfer to the Capital Projects Fund and/or Debt Service Fund to maintain compliance with section 98-101 of the Arvada Code .

• Assumes a salary vacancy savings of 2 .75% for 2022 . The salary vacancy rate steps up in 2023 – 2026 to 3% and then back down to 2 25% in 2027 and beyond

• All non-personnel expenditures increased at 3% (up from 1 5% in prior budgets) in 2022 and beyond

Parks

• The fund balance goal is 11% of all expenditures .

• Assumes a transfer from the General Fund of $4,560,000 in 2022, with an additional $500,000 transfer starting in 2023 and beyond . Increases for 2024 – 2032 range from 3% to 4% .

• Reimbursement from the Apex Park and Recreation District (APEX) has been removed as the City’s Park Program has taken over the programming of the field operations to go along with the maintenance

• Open Space revenues are budgeted to increase at varying amounts from 3% - 4 .5% through the model .

• The City’s attributable share of Open Space revenue will continue to be used 100% for park maintenance and operations in 2023 and thereafter

Police Tax .21

• The fund balance goal is 11% of all expenditures .

• Sales tax, auto and building use tax assumptions are the same as the General Fund and also assume an increase when the Kipling Ridge urban renewal area ends .

• Assumes the replacement of the radio system and the creation of an evidence storage facility in the next 3 years

Police Tax .25

• The fund balance goal is 11% of all expenditures

• Sales tax, auto and building use tax assumptions are the same as the General Fund and also assume an increase when the Kipling Ridge urban renewal area ends .

• Assumes the replacement of the radio system and the creation of an evidence storage facility in the next 3 years

Water

• The working capital goal is 25% of expenditures

• Rates are budgeted to increase 12 3% in 2023 with increases of 7% thereafter

• Service fees are budgeted to increase $2 per month in every year starting in 2022 – 2025 with no increase thereafter .

• System Development Charges (formally known as Tap Fees) will be placed at the market rate starting in 2023 . This will be close to a 100% increase and will be used to fund some much needed capital projects

• Assumes a debt service payment of $3,100,000 starting in 2023 for an anticipated debt issue in the fall of 2022 for capital projects .

• The Water fund does not meet its working capital goal in 2026 – 2031, but recovers and meets the working capital goal by 2032 .

106
Ten Year Models

Wastewater

• The working capital goal is 25% of all expenditures .

• Rates are budgeted to increase 9 .8% in 2023 with increases of 6% thereafter .

• Service fees are budgeted to increase $1 per month in every year starting in 2022 – 2025 with no increase thereafter

• System Development Charges (formally known as Tap Fees) will be placed at the market rate starting in 2023 . This will move the charge from $1,500 to $10,400 and will be used to fund some much needed capital projects .

• Assumes a debt service payment of $3,000,000 starting in 2023 for an anticipated debt issue in the fall of 2022 for capital projects

• The Wastewater fund does not meet its working capital goal in 2025 – 2030, but recovers and meets the working capital goal by 2031 .

Golf

• The working capital goal is 11% of all expenditures .

• Assumes that the Golf fund will pay for its share of the COP to finance the West Woods expansion with a transfer to the COP fund of $424,000 in 2022 increasing to $470,000 in 2032 .

• Assumes that the Golf fund will pay the Wastewater fund $163,000/year on the note payable used to finance the irrigation system replacement.

• The Golf fund does not meet its working capital until 2027 .

Storm Water

• The working capital goal is 25% of all expenditures .

• There is no increase in rates for 2022 and a 2% increase each year thereafter .

• The Stormwater fund meets the working capital goal in all years .

Solid Waste

• This was a new fund in 2021 to account for revenues and expenditures of a city-wide solid waste hauling and recycling system

• The Solid Waste fund does not meet its working capital goal in 2021 – 2025, but recovers and meets the working capital goal by 2026 .

Insurance Services

• The fund balance goal is $3,000,000 plus the annual actuarial projection for limited loss .

• Revenues for insurance lines are assumed to increase at 3% throughout the model .

• Revenues for risk management services are increased at 3% throughout the model .

107 Ten Year Models

Ten Year Models

Ten-Year Financial Models

General Fund - Table 1

108
2021 Actual 2022 Budget 2023 Budget 2024 Budget 2025 Forecast 2026 Forecast REVENUES Taxes $90,546,114 $97,050,063 $100,435,054 $102,505,154 $105,069,336 $107,743,493 Licenses, Permits and Fees 4,175,086 3,710,007 3,710,007 3,723,757 3,687,576 3,671,464 Intergovernmental 5,151,560 5,293,134 5,562,841 5,828,233 6,205,617 6,267,273 Charges for Services 4,698,667 3,908,164 4,008,308 4,172,657 4,280,124 4,190,803 Fines & Forfeits 1,089,246 1,065,052 1,086,353 1,108,080 1,130,241 1,152,845 Miscellaneous 3,785,802 3,633,226 6,097,510 7,635,835 6,489,217 3,999,024 Other Financing Sources 206,145 - - - -Revenue Transfer 298,452 317,101 326,614 336,413 346,505 356,900 Total General Fund Revenue $109,951,072 $114,976,747 $121,226,687 $125,310,129 $127,208,616 $127,381,802 EXPENDITURES Personnel $46,918,310 $49,051,197 $58,336,843 $61,103,310 $62,848,547 $65,124,778 Services & Charges 11,749,498 14,478,617 14,750,854 15,140,924 15,568,540 16,009,370 Supplies & Expenses 6,431,820 8,812,982 9,057,456 9,318,167 9,559,588 9,877,239 Contract & Leases 5,365,621 13,565,191 4,859,542 4,913,072 4,878,793 5,031,988 Inventory (27,473) 20,000 20,600 21,218 21,854 22,510 Capital Maintenance 522,670 553,551 518,429 533,724 549,474 565,689 Capital Outlay 473,651 278,924 82,580 82,657 82,737 82,819 Transfers 24,623,006 32,492,041 33,531,468 29,952,585 32,301,606 31,905,765 Other 2,398 3,963 4,042 4,164 4,289 4,417 Total General Fund Expenditures $96,059,501 $119,256,466 $121,161,816 $121,069,821 $125,815,427 $128,624,575 Fund Balance, Beginning $47,115,113 $61,006,684 $56,726,965 $56,791,836 $61,032,144 $62,425,333 Fund Balance, Ending $61,006,684 $56,726,965 $56,791,836 $61,032,144 $62,425,333 $61,182,561 Fund Balance Goal (17% of Expenditures) $16,330,115 $20,273,599 $20,597,509 $20,581,870 $21,388,623 $21,866,178 Excess/(Deficiency) $44,676,569 $36,453,366 $36,194,327 $40,450,274 $41,036,711 $39,316,383

Ten Year Models

Ten-Year Financial Models

General Fund - Table 1

109
2027 Forecast 2028 Forecast 2029 Forecast 2030 Forecast 2031 Forecast 2032 Forecast REVENUES Taxes $110,017,826 $112,719,049 $116,703,441 $118,330,703 $121,087,376 $124,592,996 Licenses, Permits and Fees 3,685,421 3,699,448 3,713,545 3,727,713 3,741,952 3,756,261 Intergovernmental 6,329,546 6,392,442 6,455,967 6,520,126 6,584,927 6,650,377 Charges for Services 4,304,791 4,422,189 4,543,092 4,667,609 4,795,850 4,927,924 Fines & Forfeits 1,175,903 1,199,421 1,223,411 1,247,879 1,272,836 1,298,292 Miscellaneous 4,009,224 3,952,889 3,927,008 3,936,652 4,028,892 4,123,805 Other Financing Sources - - - - -Revenue Transfer 367,606 378,634 389,992 401,691 413,742 426,153 Total General Fund Revenue $129,890,317 $132,764,072 $136,956,456 $138,832,373 $141,925,575 $145,775,807 EXPENDITURES Personnel $67,859,022 $69,944,065 $71,921,719 $73,783,243 $75,637,036 $77,454,979 Services & Charges 16,548,044 17,001,149 17,434,378 17,879,963 18,348,304 18,830,027 Supplies & Expenses 10,445,357 10,546,853 10,866,695 11,246,728 11,578,528 11,987,930 Contract & Leases 5,158,414 5,304,390 5,468,576 5,608,839 5,767,829 5,944,866 Inventory 23,185 23,881 24,597 25,335 26,095 26,878 Capital Maintenance 582,385 599,578 617,280 635,509 654,278 673,604 Capital Outlay 2,904 2,991 3,081 3,173 3,268 3,366 Transfers 33,016,064 34,074,701 35,081,466 35,815,022 36,947,518 38,202,032 Other 4,550 4,686 4,827 4,972 5,121 5,274 Total General Fund Expenditures $133,639,925 $137,502,294 $141,422,619 $145,002,785 $148,967,976 $153,128,957 Fund Balance, Beginning $61,182,561 $57,432,953 $52,694,731 $48,228,568 $42,058,156 $35,015,755 Fund Balance, Ending $57,432,953 $52,694,731 $48,228,568 $42,058,156 $35,015,755 $27,662,604 Fund Balance Goal (17% of Expenditures) $22,718,787 $23,375,390 $24,041,845 $24,650,473 $25,324,556 $26,031,923 Excess/(Deficiency) $34,714,166 $29,319,341 $24,186,722 $17,407,683 $9,691,199 $1,630,682

Ten Year Models

Ten-Year Financial Models

Parks - Table 2

110
2021 Actual 2022 Budget 2023 Budget 2024 Budget 2025 Forecast 2026 Forecast REVENUES Licenses, Permits and Fees $47,765 $64,878 $66,824 $68,829 $70,894 $73,020 Intergovernmental 6,148,620 5,672,270 5,950,466 6,218,105 6,497,786 6,790,048 Charges for Services 38,188 920,648 1,120,267 1,269,075 1,336,323 1,338,639 Miscellaneous 806,496 197,925 191,995 186,590 187,740 188,921 Revenue Transfer 3,842,427 4,594,042 5,025,153 5,183,571 5,344,290 5,508,823 Total Revenues $10,883,497 $11,449,763 $12,354,705 $12,926,170 $13,437,033 $13,899,451 EXPENDITURES Personnel $5,429,674 $6,324,675 $6,951,551 $7,287,490 $7,525,771 $7,807,203 Services & Charges 2,232,686 2,830,987 3,002,398 3,090,292 3,184,467 3,277,787 Supplies & Expenses 1,936,247 2,383,194 2,616,018 2,722,434 2,824,893 2,922,388 Contract & Leases 176,624 578,078 579,971 597,370 615,291 633,750 Inventory 4,370 2,534 2,610 2,688 2,768 2,852 Capital Maintenance 151,681 247,180 229,313 236,192 243,278 250,576 Capital Outlay 36,200 8,000 - - -Transfers 232,000 561,141 - - -Other - 100 100 100 100 100 Total Expenditures $10,199,482 $12,935,889 $13,381,960 $13,936,565 $14,396,568 $14,894,655 Fund Balance, Beginning $6,055,456 $6,739,470 $5,253,344 $4,226,089 $3,215,694 $2,256,159 Fund Balance, Ending $6,739,470 $5,253,344 $4,226,089 $3,215,694 $2,256,159 $1,260,954 Fund Balance Goal (11% of Expenditures) $1,121,943 $1,422,948 $1,472,016 $1,533,022 $1,583,623 $1,638,412 Excess/(Deficiency) $5,617,527 $3,830,397 $2,754,073 $1,682,671 $672,536 $(377,458)

Ten Year Models

Ten-Year Financial Models

Parks - Table 2

111
2027 Forecast 2028 Forecast 2029 Forecast 2030 Forecast 2031 Forecast 2032 Forecast REVENUES Licenses, Permits and Fees $75,211 $77,467 $79,791 $82,185 $84,651 $87,190 Intergovernmental 7,095,458 7,414,607 7,748,114 8,096,623 8,460,812 8,841,383 Charges for Services 1,341,025 1,377,206 1,379,737 1,382,344 1,385,029 1,422,531 Miscellaneous 191,934 195,035 198,226 201,510 204,889 208,367 Revenue Transfer 5,678,600 5,852,983 6,032,205 6,210,485 6,394,214 6,583,498 Total Revenues $14,382,229 $14,917,299 $15,438,073 $15,973,147 $16,529,595 $17,142,969 EXPENDITURES Personnel $8,090,948 $8,377,236 $8,656,380 $8,918,914 $9,166,562 $9,401,300 Services & Charges 3,373,948 3,473,035 3,575,138 3,680,347 3,788,758 3,900,469 Supplies & Expenses 3,037,594 3,129,594 3,224,182 3,358,440 3,465,832 3,595,010 Contract & Leases 652,762 672,345 692,515 713,291 734,690 756,730 Inventory 2,937 3,025 3,116 3,209 3,306 3,405 Capital Maintenance 258,093 265,836 273,811 282,026 290,486 299,201 Capital Outlay - - - - -Transfers - - - - -Other 100 100 100 100 100 100 Total Expenditures $15,416,382 $15,921,172 $16,425,242 $16,956,326 $17,449,733 $17,956,214 Fund Balance, Beginning $1,260,954 $226,801 $(777,073) $(1,764,242) $(2,747,421) $(3,667,560) Fund Balance, Ending $226,801 $(777,073) $(1,764,242) $(2,747,421) $(3,667,560) $(4,480,805) Fund Balance Goal (11% of Expenditures) $1,695,802 $1,751,329 $1,806,777 $1,865,196 $1,919,471 $1,975,184 Excess/(Deficiency) $(1,469,001) $(2,528,402) $(3,571,019) $(4,612,617) $(5,587,030) $(6,455,988)

Ten Year Models

Ten-Year Financial Models

Police Tax Increment .21 - Table 3

112
2021 Actual 2022 Budget 2023 Budget 2024 Budget 2025 Forecast 2026 Forecast REVENUES Taxes $5,907,677 $6,316,379 $6,541,255 $6,654,610 $6,827,887 $7,003,205 Intergovernmental 402,929 216,667 452,783 297,636 309,548 50,000 Miscellaneous (17,606) 83,000 115,000 137,000 140,000 140,000 Total Revenues $6,293,000 $6,616,046 $7,109,038 $7,089,246 $7,277,435 $7,193,205 EXPENDITURES Personnel $4,040,166 $4,285,701 $5,330,173 $5,475,243 $5,685,638 $5,930,858 Services & Charges 410,388 206,430 297,787 305,433 313,321 321,458 Supplies & Expenses 454,998 735,884 691,428 695,553 717,221 740,869 Contract & Leases 414,944 367,027 369,038 380,109 391,512 403,258 Capital Maintenance 2,920 17,524 9,665 9,955 10,254 10,561 Capital Outlay 44,017 - - - -Transfers 395,634 98,033 1,460,504 164,944 469,517 174,227 Total Expenditures $5,763,068 $5,710,599 $8,158,595 $7,031,237 $7,587,463 $7,581,230 Fund Balance, Beginning $6,771,052 $7,300,984 $8,206,431 $7,156,874 $7,214,883 $6,904,856 Fund Balance, Ending $7,300,984 $8,206,431 $7,156,874 $7,214,883 $6,904,856 $6,516,830 Fund Balance Goal (11% of Expenditures) $629,096 $628,166 $897,445 $773,436 $834,621 $833,935 Excess/(Deficiency) $6,671,889 $7,578,265 $6,259,429 $6,441,447 $6,070,235 $5,682,895

Ten Year Models

Ten-Year Financial Models

Police Tax Increment .21 - Table 3

113
2027 Forecast 2028 Forecast 2029 Forecast 2030 Forecast 2031 Forecast 2032 Forecast REVENUES Taxes $7,159,887 $7,330,185 $7,471,232 $7,560,609 $7,746,046 $7,968,463 Intergovernmental 50,000 50,000 50,000 50,000 50,000 50,000 Miscellaneous 120,000 110,000 90,000 80,000 50,000 30,000 Total Revenues $7,329,887 $7,490,185 $7,611,232 $7,690,609 $7,846,046 $8,048,463 EXPENDITURES $6,159,217 $6,344,454 $6,512,393 $6,680,392 $6,849,675 $7,021,758 $6,021,707 329,852 338,512 347,446 356,663 366,173 375,983 288,805 765,923 789,262 812,289 837,824 864,270 888,888 690,796 415,355 427,816 440,650 453,870 467,486 481,511 429,513 10,878 11,204 11,541 11,887 12,243 12,611 11,885 - - - - - -179,079 184,076 189,224 194,525 199,986 205,611 120,021 $7,860,304 $8,095,324 $8,313,542 $8,535,162 $8,759,833 $8,986,362 $7,562,727 Fund Balance, Beginning $6,516,830 $5,986,414 $5,381,274 $4,678,964 $3,834,411 $2,920,624 Fund Balance, Ending $5,986,414 $5,381,274 $4,678,964 $3,834,411 $2,920,624 $1,982,724 Fund Balance Goal (11% of Expenditures) $864,633 $890,486 $914,490 $938,868 $963,582 $988,500 Excess/(Deficiency) $5,121,780 $4,490,789 $3,764,474 $2,895,543 $1,957,042 $994,224

Ten Year Models

Ten-Year Financial Models

Police Tax Increment .25 - Table 4

114
2021 Actual 2022 Budget 2023 Budget 2024 Budget 2025 Forecast 2026 Forecast REVENUES Taxes $7,118,595 $7,601,761 $7,872,357 $8,008,584 $8,217,029 $8,427,962 Miscellaneous (52,372) 91,000 126,650 147,980 154,379 124,000 Total Revenues $7,066,223 $7,692,761 $7,999,007 $8,156,564 $8,371,408 $8,551,962 EXPENDITURES Personnel $4,984,680 $5,080,170 $6,393,519 $6,834,947 $7,032,414 $7,275,493 Services & Charges 158,025 176,902 292,498 299,893 307,524 $315,397 Supplies & Expenses 614,629 843,433 799,337 832,756 861,720 890,871 Contract & Leases 186,644 153,697 153,248 157,846 162,581 167,459 Capital Maintenance 2,746 5,934 6,112 6,296 6,484 6,679 Capital Outlay - 832 857 883 909 936 Transfers 135,637 139,235 2,502,942 208,655 514,540 220,601 Total Expenditures $6,082,361 $6,400,203 $10,148,513 $8,341,275 $8,886,172 $8,877,436 Fund Balance, Beginning $7,642,085 $8,625,947 $9,918,505 $7,768,999 $7,584,288 $7,069,524 Fund Balance, Ending $8,625,947 $9,918,505 $7,768,999 $7,584,288 $7,069,524 $6,744,050 Fund Balance Goal (11% of Expenditures) $669,060 $704,022 $1,116,336 $917,540 $977,479 $976,518 Excess/(Deficiency) $7,956,887 $9,214,483 $6,652,662 $6,666,748 $6,092,045 $5,767,532

Ten-Year Financial Models

Police Tax Increment .25 - Table 4

115
2027 Forecast 2028 Forecast 2029 Forecast 2030 Forecast 2031 Forecast 2032 Forecast REVENUES Taxes $8,617,220 $8,822,025 $8,992,133 $9,099,513 $9,322,747 $9,590,572 Miscellaneous 124,000 100,000 80,000 60,000 40,000 30,000 Total Revenues $8,741,220 $8,922,025 $9,072,133 $9,159,513 $9,362,747 $9,620,572 EXPENDITURES Personnel $7,521,096 $7,732,044 $7,924,001 $8,117,645 $8,315,252 $8,508,478 Services & Charges 323,520 $331,902 340,551 $349,475 358,683 $368,185 Supplies & Expenses 920,665 951,349 982,346 1,016,095 1,047,369 1,078,317 Contract & Leases 172,482 177,657 182,987 188,476 194,130 199,954 Capital Maintenance 6,879 7,086 7,298 7,517 7,743 7,975 Capital Outlay 965 993 1,023 1,054 1,086 1,118 Transfers 226,844 233,274 239,898 246,719 253,746 260,983 Total Expenditures $9,172,451 $9,434,305 $9,678,103 $9,926,982 $10,178,009 $10,425,011 Fund Balance, Beginning $6,744,050 $6,312,819 $5,800,539 $5,194,570 $4,427,101 $3,611,839 Fund Balance, Ending $6,312,819 $5,800,539 $5,194,570 $4,427,101 $3,611,839 $2,807,400 Fund Balance Goal (11% of Expenditures) $1,008,970 $1,037,774 $1,064,591 $1,091,968 $1,119,581 $1,146,751 Excess/(Deficiency) $5,303,850 $4,762,766 $4,129,978 $3,335,133 $2,492,258 $1,660,649
Ten Year Models

Ten Year Models

Ten-Year Financial Models

Water Fund - Table 5

116
2021 Actual 2022 Budget 2023 Budget 2024 Budget 2025 Forecast 2026 Forecast REVENUES Licenses, Permits and Fees $6,404,702 $3,907,339 $10,618,026 $11,040,287 $11,479,364 $11,935,928 Charges for Services 25,386,702 27,515,151 31,370,655 34,233,243 37,236,474 39,519,360 Miscellaneous 198,021 845,793 1,039,169 1,059,952 1,081,151 1,102,774 Revenue Transfer 493,104 473,752 487,515 502,140 517,205 532,721 Other Financing Sources (408,482) - 51,250,000 - -Total Revenues $32,074,047 $32,742,035 $94,765,364 $46,835,622 $50,314,194 $53,090,784 EXPENDITURES Personnel $7,610,829 $8,510,206 $9,915,095 $10,407,507 $10,729,815 $11,113,154 Services & Charges 9,740,347 10,179,560 11,861,393 11,373,462 11,714,047 12,064,861 Supplies & Expenses 1,392,341 1,843,686 1,937,141 1,972,469 2,030,396 2,095,612 Contract & Leases 2,537,134 905,028 1,243,092 1,280,385 1,318,796 1,358,360 Debt Service - - 3,100,000 3,100,000 3,100,000 3,100,000 Inventory - - - - -Capital Maintenance 1,615,567 7,184,997 9,048,104 9,319,547 9,599,144 9,887,108 Capital Outlay 14,923,101 32,834,583 60,520,468 25,370,512 13,354,027 43,989,554 Transfers 2,994,334 2,735,029 2,620,571 2,699,188 2,780,164 2,863,569 Other 647 6,447 6,560 6,757 6,959 7,168 Total Expenditures $40,814,302 $64,199,536 $100,252,424 $65,529,827 $54,633,349 $86,479,386 Working Capital, Beginning $108,708,233 $99,967,978 $68,510,477 $63,023,417 $44,329,212 $40,010,056 Working Capital, Ending $99,967,978 $68,510,477 $63,023,417 $44,329,212 $40,010,056 $6,621,455 Working Capital Goal (25%) $6,472,800 $7,841,238 $9,932,989 $10,039,829 $10,319,831 $10,622,458 Excess/(Deficiency) $93,495,177 $60,669,238 $53,090,428 $34,289,383 $29,690,226 $(4,001,004)

Ten Year Models

Ten-Year Financial Models

Water Fund - Table 5

117
2027 Forecast 2028 Forecast 2029 Forecast 2030 Forecast 2031 Forecast 2032 Forecast REVENUES Licenses, Permits and Fees $12,410,677 $12,904,335 $13,417,657 $13,951,425 $14,506,456 $15,083,598 Charges for Services 41,959,000 44,566,944 47,354,236 50,332,304 53,516,635 56,920,501 Miscellaneous 1,124,830 1,147,326 1,170,273 1,193,678 1,217,552 1,241,903 Revenue Transfer 548,703 565,163 582,116 599,580 617,567 636,092 Other Financing Sources - - - - -Total Revenues $56,043,210 $59,183,769 $62,524,282 $66,076,987 $69,858,211 $73,882,094 EXPENDITURES Personnel $11,517,049 $11,918,061 $12,299,292 $12,635,687 $12,965,746 $13,286,535 Services & Charges 12,420,356 12,786,440 13,163,429 13,551,650 13,951,473 14,363,227 Supplies & Expenses 2,167,866 2,232,022 2,297,114 2,388,299 2,469,691 2,537,370 Contract & Leases 1,399,111 1,441,084 1,484,317 1,528,846 1,574,712 1,621,953 Debt Service 3,100,000 3,100,000 3,100,000 3,100,000 3,100,000 3,100,000 Inventory - - - - -Capital Maintenance 10,183,721 10,489,233 10,803,908 11,128,027 11,461,868 11,805,725 Capital Outlay 30,694,494 34,815,471 29,086,960 1,508,974 1,537,743 1,567,376 Transfers 2,949,476 3,037,960 3,129,099 3,222,972 3,319,661 3,419,251 Other 7,383 7,605 7,833 8,068 8,310 8,559 Total Expenditures $74,439,457 $79,827,876 $75,371,952 $49,072,523 $50,389,204 $51,709,997 Working Capital, Beginning $6,621,455 $(11,774,792) $(32,418,899) $(45,266,569) $(28,262,106) $(8,793,099) Working Capital, Ending $(11,774,792) $(32,418,899) $(45,266,569) $(28,262,106) $(8,793,099) $13,378,998 Working Capital Goal (25%) $10,936,241 $11,253,101 $11,571,248 $11,890,887 $12,212,865 $12,535,655 Excess/(Deficiency) $(22,711,033) $(43,672,001) $(56,837,818) $(40,152,993) $(21,005,964) $843,343

Ten Year Models

Ten-Year Financial Models

Wastewater Fund - Table 6

118
2021 Actual 2022 Budget 2023 Budget 2024 Budget 2025 Forecast 2026 Forecast REVENUES Licenses, Permits and Fees $1,694,087 $396,819 $3,033,153 $3,154,279 $3,280,370 $3,411,441 Charges for Services 13,378,439 13,525,017 15,647,895 16,510,010 17,423,226 18,390,608 Miscellaneous 3,048,232 875,200 871,200 839,200 805,200 821,200 Revenue Transfer (381,078) - 50,000,000 - -Total Revenues $17,739,680 $14,797,036 $69,552,248 $20,503,490 $21,508,796 $22,623,249 EXPENDITURES Personnel $1,647,051 $2,241,847 $2,522,969 $2,650,337 $2,737,298 $2,844,794 Services & Charges 172,862 697,896 662,581 682,148 702,306 723,073 Supplies & Expenses 506,474 526,117 577,612 585,429 599,537 616,270 Contract & Leases 8,345,788 9,507,840 10,293,076 10,086,868 10,389,474 10,701,158 Debt Service 3,000,000 3,000,000 3,000,000 3,000,000 Capital Maintenance 1,101,295 4,021,997 829,016 853,887 879,503 905,888 Capital Outlay 662,858 7,390,530 12,107,967 16,254,379 28,540,706 869,353 Transfers 823,445 938,176 869,488 895,572 922,440 950,113 Other 1,800 - - - -Total Expenditures $13,261,574 $25,324,403 $30,862,708 $35,008,620 $47,771,263 $20,610,650 Working Capital, Beginning $2,061,543 $6,539,649 $(3,987,718) $34,701,822 $20,196,692 $(6,065,776) Working Capital, Ending $6,539,649 $(3,987,718) $34,701,822 $20,196,692 $(6,065,776) $(4,053,177) Working Capital Goal (25% of Expenditures) $3,315,394 $6,331,101 $7,715,677 $8,752,155 $11,942,816 $5,152,662 Excess/(Deficiency) $3,224,256 $(10,318,818) $26,986,145 $11,444,537 $(18,008,592) $(9,205,839)

Ten-Year Financial Models

119
Ten Year Models
2027 Forecast 2028 Forecast 2029 Forecast 2030 Forecast 2031 Forecast 2032 Forecast REVENUES Licenses, Permits and Fees $3,547,847 $3,689,704 $3,837,032 $3,990,528 $4,149,968 $4,315,955 Charges for Services 19,415,406 20,501,065 21,651,237 22,869,793 24,160,836 25,528,715 Miscellaneous 898,201 937,718 263,200 253,200 253,200 253,200 Revenue Transfer - - - - -Total Revenues $23,861,454 $25,128,487 $25,751,470 $27,113,521 $28,564,004 $30,097,870 EXPENDITURES Personnel $2,955,485 $3,067,771 $3,179,498 $3,271,968 $3,359,499 $3,447,282 Services & Charges 744,467 766,508 789,213 812,604 836,702 861,528 Supplies & Expenses 640,208 655,838 671,415 717,944 735,397 752,033 Contract & Leases 11,022,193 11,352,859 11,693,445 12,044,248 12,405,576 12,777,743 Debt Service 3,000,000 3,000,000 3,000,000 3,000,000 3,000,000 3,000,000 Capital Maintenance 933,065 961,057 989,889 1,019,585 1,050,173 1,081,678 Capital Outlay 870,687 635,853 4,380,469 4,003,593 409,662 421,952 Transfers 978,616 1,007,975 1,038,214 1,069,360 1,101,441 1,134,484 Other - - - - -Total Expenditures $21,144,722 $21,447,861 $25,742,142 $25,939,302 $22,898,450 $23,476,700 Working Capital, Beginning $(4,053,177) $(1,336,445) $2,344,181 $2,353,508 $3,527,727 $9,193,281 Working Capital, Ending $(1,336,445) $2,344,181 $2,353,508 $3,527,727 $9,193,281 $15,814,451 Working Capital Goal (25% of Expenditures) $5,286,180 $5,361,965 $6,435,536 $6,484,826 $5,724,612 $5,869,175 Excess/(Deficiency) $(6,622,626) $(3,017,784) $(4,082,028) $(2,957,099) $3,468,668 $9,945,276
Wastewater Fund - Table 6

Ten Year Models

Ten-Year Financial Models

Golf Course - Table 7

120
2021 Actual 2022 Budget 2023 Budget 2024 Budget 2025 Forecast 2026 Forecast REVENUES Charges for Services $6,485,912 $7,106,746 $7,416,036 $7,739,326 $7,972,783 $8,214,624 Miscellaneous 698 2,090 2,253 2,463 2,641 2,870 Revenue Transfer 892,298 324,294 282,570 291,098 299,884 300,181 Total Revenues $7,378,909 $7,433,130 $7,700,858 $8,032,887 $8,275,308 $8,517,675 EXPENDITURES Personnel $3,767,897 $4,068,142 $4,250,641 $4,427,139 $4,558,971 $4,714,863 Services & Charges 622,536 641,872 644,468 660,732 677,455 694,649 Supplies & Expenses 850,898 901,316 917,090 942,377 967,459 997,869 Contract & Leases 191,656 246,320 247,171 248,048 248,951 206,930 Debt Service 163,200 163,200 163,200 163,200 163,200 163,200 Inventory 826,500 917,006 876,103 898,636 921,807 944,760 Capital Maintenance 53,991 52,227 58,564 60,321 62,131 63,995 Capital Outlay 40,504 131,124 30,000 30,000 30,000 30,000 Transfers 2,698 428,039 431,998 437,878 443,160 447,843 Miscellaneous 116,798 103 100 100 100 100 Total Expenditures $6,636,679 $7,549,349 $7,619,335 $7,868,432 $8,073,234 $8,264,209 Working Capital, Beginning $(705,265) $36,964 $(79,255) $2,267 $166,722 $368,795 Working Capital, Ending $36,964 $(79,255) $2,267 $166,722 $368,795 $622,261 Working Capital Goal (11% of Expenditures) $707,330 $750,968 $769,355 $796,109 $818,056 $838,548 Excess/(Deficiency) $(670,367) $(830,224) $(767,088) $(629,387) $(449,261) $(216,287)

Ten Year Models

Ten-Year Financial Models

Golf Course - Table 7

121
2027 Forecast 2028 Forecast 2029 Forecast 2030 Forecast 2031 Forecast 2032 Forecast REVENUES Charges for Services $8,462,457 $8,719,233 $8,982,333 $9,254,971 $9,535,393 $9,824,357 Miscellaneous 3,064 3,314 3,526 3,798 4,066 4,345 Revenue Transfer 300,488 300,803 301,129 301,464 301,809 302,164 Total Revenues $8,766,009 $9,023,350 $9,286,987 $9,560,233 $9,841,267 $10,130,866 EXPENDITURES Personnel $4,873,202 $5,030,191 $5,185,763 $5,336,772 $5,488,121 $5,637,545 Services & Charges 712,329 730,510 749,206 768,433 788,208 808,545 Supplies & Expenses 1,025,652 1,057,099 1,088,791 1,116,203 1,151,970 1,182,439 Contract & Leases 207,888 208,874 209,891 210,937 212,015 213,126 Debt Service 163,200 163,200 163,200 163,200 163,200 165,729 Inventory 968,331 992,537 1,017,397 1,042,929 1,069,152 1,096,086 Capital Maintenance 65,915 67,893 69,930 72,027 74,188 76,414 Capital Outlay 30,000 30,000 30,000 30,000 -Transfers 451,120 456,414 459,830 465,264 470,219 474,697 Miscellaneous 100 100 100 100 100 100 Total Expenditures $8,497,736 $8,736,819 $8,974,107 $9,205,867 $9,417,174 $9,654,680 Working Capital, Beginning $622,261 $890,534 $1,177,065 $1,489,946 $1,844,312 $2,268,405 Working Capital, Ending $890,534 $1,177,065 $1,489,946 $1,844,312 $2,268,405 $2,744,591 Working Capital Goal (11% of Expenditures) $863,876 $889,593 $915,318 $940,214 $966,213 $991,846 Excess/(Deficiency) $26,659 $287,473 $574,627 $904,098 $1,302,192 $1,752,745

Ten Year Models

Ten-Year Financial Models

Stormwater Utility - Table 8

122
2021 Actual 2022 Budget 2023 Budget 2024 Budget 2025 Forecast 2026 Forecast REVENUES Licenses, Permits and Fees $2,709,580 $- $- $- $- $Charges for Services 3,874,417 3,935,577 4,014,289 4,094,574 4,176,466 4,259,995 Miscellaneous 173,692 102,299 104,345 106,432 108,561 110,732 Revenue Transfer - - - - -Total Revenues $6,757,690 $4,037,876 $4,118,634 $4,201,006 $4,285,026 $4,370,727 EXPENDITURES Personnel $778,590 $1,033,022 $1,092,342 $1,149,002 $1,186,118 $1,232,498 Services & Charges 138,923 1,770,967 831,727 856,641 882,305 908,742 Supplies & Expenses 74,056 127,503 131,627 143,648 147,005 150,501 Contract & Leases 105,803 215,679 437,258 450,375 463,887 477,803 Capital Outlay 648,192 4,496,380 1,043,222 1,074,375 1,106,606 1,289,804 Transfers 1,512,452 1,760,954 1,552,119 1,571,256 729,774 751,668 Other 493 - - - -Total Expenditures $3,258,509 $9,404,505 $5,088,295 $5,245,297 $4,515,695 $4,811,016 Working Capital, Beginning $7,352,232 $10,851,413 $5,484,784 $4,515,123 $3,470,832 $3,240,163 Working Capital, Ending $10,851,413 $5,484,784 $4,515,123 $3,470,832 $3,240,163 $2,799,874 Working Capital Goal (25%) $652,579 $1,227,031 $1,011,268 $1,042,731 $852,272 $880,303 Excess/(Deficiency) $10,198,834 $4,257,753 $3,503,854 $2,428,101 $2,387,891 $1,919,571

Ten-Year Financial Models

Stormwater Utility - Table 8

123
Ten Year Models
2027 Forecast 2028 Forecast 2029 Forecast 2030 Forecast 2031 Forecast 2032 Forecast REVENUES Licenses, Permits and Fees $- $- $- $- $- $Charges for Services 4,345,195 4,432,099 4,520,741 4,611,156 4,703,379 4,797,446 Miscellaneous 112,946 115,205 117,509 119,860 122,257 124,702 Revenue Transfer - - - - -Total Revenues $4,458,141 $4,547,304 $4,638,250 $4,731,015 $4,825,636 $4,922,148 EXPENDITURES Personnel $1,279,759 $1,327,575 $1,373,568 $1,414,497 $1,452,156 $1,490,243 Services & Charges 935,974 964,026 992,923 1,022,690 1,053,353 1,084,939 Supplies & Expenses 154,858 158,442 162,156 166,818 170,584 174,474 Contract & Leases 492,137 506,901 522,108 537,772 553,905 570,522 Capital Outlay 846,908 870,358 894,512 919,390 -Transfers 774,218 797,444 821,368 846,009 871,389 897,531 Other - - - - -Total Expenditures $4,483,853 $4,624,747 $4,766,635 $4,907,174 $4,101,386 $4,217,709 Working Capital, Beginning $2,799,874 $2,774,162 $2,696,719 $2,568,335 $2,392,176 $3,116,426 Working Capital, Ending $2,774,162 $2,696,719 $2,568,335 $2,392,176 $3,116,426 $3,820,865 Working Capital Goal (25%) $909,236 $938,597 $968,031 $996,946 $1,025,346 $1,054,427 Excess/(Deficiency) $1,864,925 $1,758,122 $1,600,304 $1,395,230 $2,091,079 $2,766,438

Ten Year Models

Ten-Year Financial Models Solid Waste - Table 9

124
2021 Actual 2022 Budget 2023 Budget 2024 Budget 2025 Forecast 2026 Forecast REVENUES Intergovernmental 735,128 $- $- $- $- $Charges for Services 2,050,955 4,043,507 4,185,030 4,331,506 4,504,766 4,707,481 Miscellaneous 778 255,060 263,987 273,227 282,790 292,687 Other Financing Sources 2,000,000 - - - -Total Revenues $4,786,861 $4,298,567 $4,449,017 $4,604,733 $4,787,556 $5,000,168 EXPENDITURES Personnel $97,616 $134,964 $143,782 $152,440 $158,615 $166,173 Services & Charges 5,760 9,505 11,259 11,556 11,862 12,178 Supplies & Expenses 1,931,397 199,593 201,244 207,472 213,696 220,107 Contracts & Leases 1,649,873 3,512,802 3,635,750 3,763,001 3,894,706 4,031,021 Debt Service 276,667 490,000 490,000 490,000 375,493Capital Outlay - - - - -Transfers 98,657 101,160 103,744 106,857 110,062 113,364 Total Expenditures $4,059,970 $4,448,024 $4,585,779 $4,731,326 $4,764,435 $4,542,844 Working Capital, Beginning $- $726,891 $577,434 $440,672 $314,079 $337,200 Working Capital, Ending $726,891 $577,434 $440,672 $314,079 $337,200 $794,524 Working Capital Goal (25% of Expenditures) $1,014,992 $1,112,006 $1,146,445 $1,182,832 $1,191,109 $1,135,711 Excess/(Deficiency) $(288,101) $(534,572) $(705,772) $(868,753) $(853,909) $(341,187)

Ten Year Models

Ten-Year Financial Models

Solid Waste - Table 9

125
2027 Forecast 2028 Forecast 2029 Forecast 2030 Forecast 2031 Forecast 2032 Forecast REVENUES Intergovernmental $- $- $- $- $- $Charges for Services 4,895,780 5,116,090 5,320,734 5,533,563 5,754,906 5,985,102 Miscellaneous 302,931 313,534 324,508 335,865 347,621 359,787 Other Financing Sources - - - - -Total Revenues $5,198,711 $5,429,624 $5,645,241 $5,869,429 $6,102,526 $6,344,889 EXPENDITURES Personnel $173,740 $181,414 $188,974 $194,623 $198,740 $202,938 Services & Charges 12,504 12,840 13,187 13,545 13,913 14,294 Supplies & Expenses 226,710 233,512 240,517 247,733 255,165 262,820 Contracts & Leases 4,172,107 4,318,131 4,469,265 4,625,689 4,787,589 4,955,154 Debt Service - - - - -Capital Outlay - - - - 3,000,000Transfers 116,765 120,268 123,876 127,592 131,420 135,363 Total Expenditures $4,701,826 $4,866,164 $5,035,819 $5,209,182 $8,386,827 $5,570,569 Working Capital, Beginning $794,524 $1,291,409 $1,854,869 $2,464,292 $3,124,539 $840,238 Working Capital, Ending $1,291,409 $1,854,869 $2,464,292 $3,124,539 $840,238 $1,614,559 Working Capital Goal (25% of Expenditures) $1,175,457 $1,216,541 $1,258,955 $1,302,295 $2,096,707 $1,392,642 Excess/(Deficiency) $115,953 $638,328 $1,205,337 $1,822,243 $(1,256,468) $221,917

Ten Year Models

Ten-Year Financial Models Insurance Services - Table 10

126
2021 Actual 2022 Budget 2023 Budget 2024 Budget 2025 Forecast 2026 Forecast REVENUES Intergovernmental $2,203,511 $2,518,422 $3,469,066 $3,586,657 $3,708,357 $3,834,270 Miscellaneous 28,085 60,000 66,000 75,000 80,000 80,000 Revenue Transfer - - - - -Total Revenue $2,231,596 $2,578,422 $3,535,066 $3,661,657 $3,788,357 $3,914,270 EXPENDITURES Personnel $317,874 $344,908 $509,624 $539,154 $560,758 $587,193 Services & Charges 2,856,177 1,784,179 2,466,005 2,579,892 2,699,125 2,823,960 Supplies & Expenses 94,141 269,317 280,380 291,677 303,092 314,984 Contract & Leases 77,308 87,663 110,293 113,602 117,010 120,520 Capital Outlay - - - - -Carryover - - - - -Transfers - - - - -Total Expenditures $3,345,499 $2,486,067 $3,366,302 $3,524,325 $3,679,985 $3,846,657 Fund Balance, Beginning $3,829,661 $2,715,758 $2,808,113 $2,976,877 $3,114,209 $3,222,582 Fund Balance, Ending $2,715,758 $2,808,113 $2,976,877 $3,114,209 $3,222,582 $3,290,194

Ten Year Models

Ten-Year Financial Models Insurance Services - Table 10

127
2027 Forecast 2028 Forecast 2029 Forecast 2030 Forecast 2031 Forecast 2032 Forecast REVENUES Intergovernmental $3,964,327 $4,099,344 $4,238,818 $4,382,135 $4,532,470 $4,687,475 Miscellaneous 80,000 80,000 80,000 80,000 80,000 80,000 Revenue Transfer - - - - -Total Revenue $4,044,327 $4,179,344 $4,318,818 $4,462,135 $4,612,470 $4,767,475 EXPENDITURES Personnel $613,911 $640,732 $665,243 $686,572 $705,155 $721,614 Services & Charges 2,954,663 3,091,514 3,234,804 3,384,842 3,541,947 3,706,458 Supplies & Expenses 327,371 340,278 353,725 367,739 382,343 397,564 Contract & Leases 124,136 127,860 131,696 135,646 139,716 143,907 Capital Outlay - - - - -Carryover - - - - -Transfers - - - - -Total Expenditures $4,020,081 $4,200,384 $4,385,468 $4,574,799 $4,769,161 $4,969,543 Fund Balance, Beginning $3,290,194 $3,314,440 $3,293,400 $3,226,750 $3,114,086 $2,957,396 Fund Balance, Ending $3,314,440 $3,293,400 $3,226,750 $3,114,086 $2,957,396 $2,755,328

Ten Year Models

Ten-Year Financial Models

Computers - Table 11

128
2021 Actual 2022 Budget 2023 Budget 2024 Budget 2025 Forecast 2026 Forecast REVENUES Intergovernmental $2,749,843 $5,152,949 $4,620,602 $4,773,636 $4,866,002 $4,961,527 Charges for Services 35,568 28,000 28,000 28,000 28,000 28,000 Miscellaneous (18,771) 559,000 210,000 211,000 212,000 213,000 Revenue Transfer 241,000 3,000,000 - - -Total Revenue $3,007,640 $8,739,949 $4,858,602 $5,012,636 $5,106,002 $5,202,527 EXPENDITURES Personnel $64,063 $89,092 $92,553 $94,713 $96,686 $97,325 Services & Charges 742 37,048 731 747 764 782 Supplies & Expenses 2,245,469 5,579,345 7,351,955 5,625,534 6,340,152 4,594,970 Contracts & Leases 10,394 - - - -Capital Maintenance 18,048 - - - -Capital Outlay 121,817 3,000,000 Transfers - - - - -Total Expenditures $2,460,533 $8,705,485 $7,445,239 $5,720,994 $6,437,603 $4,693,077 Fund Balance, Beginning $7,718,385 $8,265,492 $8,299,956 $5,713,319 $5,004,961 $3,673,360 Fund Balance, Ending $8,265,492 $8,299,956 $5,713,319 $5,004,961 $3,673,360 $4,182,810

Ten Year Models

Ten-Year Financial Models

Computers - Table 11

129
2027 Forecast 2028 Forecast 2029 Forecast 2030 Forecast 2031 Forecast 2032 Forecast REVENUES Intergovernmental $5,076,610 $5,175,923 $5,276,389 $5,379,585 $5,485,623 $5,593,035 Charges for Services 28,000 28,000 28,000 28,000 28,000 28,000 Miscellaneous 214,000 215,000 216,000 217,000 218,000 219,053 Revenue Transfer - - - - -Total Revenue $5,318,610 $5,418,923 $5,520,389 $5,624,585 $5,731,623 $5,840,088 EXPENDITURES Personnel $97,328 $97,332 $97,335 $97,339 $97,343 $97,347 Services & Charges 801 820 839 859 880 902 Supplies & Expenses 5,585,204 7,126,466 6,115,808 5,276,122 5,137,105 6,645,788 Contracts & Leases - - - - -Capital Maintenance - - - - -Capital Outlay Transfers - - - - -Total Expenditures $5,683,333 $7,224,617 $6,213,982 $5,374,320 $5,235,328 $6,744,036 Fund Balance, Beginning $4,182,810 $3,818,087 $2,012,393 $1,318,799 $1,569,064 $2,065,359 Fund Balance, Ending $3,818,087 $2,012,393 $1,318,799 $1,569,064 $2,065,359 $1,161,411

Ten Year Models

Ten-Year Financial Models Vehicles - Table 12

130
2021 Actual 2022 Budget 2023 Budget 2024 Budget 2025 Forecast 2026 Forecast REVENUES Intergovernmental $5,591,370 $5,347,094 $6,572,340 $6,740,106 $7,100,277 $7,250,698 Miscellaneous 162,540 73,000 71,000 74,000 80,000 86,000 Other 1,222,294 1,391,141 275,000 75,000 75,000 75,000 Total Revenue $6,976,204 $6,811,235 $6,918,340 $6,889,106 $7,255,277 $7,411,698 EXPENDITURES Personnel $1,890,032 $1,866,292 $1,957,447 $2,042,250 $2,091,395 $2,152,532 Services & Charges 125,141 95,596 121,931 125,250 128,672 132,200 Supplies & Expenses 446,048 401,487 354,603 366,195 377,143 388,481 Contract & Leases 40,128 43,000 44,290 45,619 46,987 48,397 Inventory (40,672) - - - -Capital Maintenance 931,260 798,974 686,173 706,758 727,960 749,799 Capital Outlay 4,024,344 4,325,099 1,757,750 2,606,912 2,846,920 5,100,146 Transfers 89,331 92,011 94,771 97,615 100,543 103,559 Total Expenditures $7,505,613 $7,622,459 $5,016,966 $5,990,598 $6,319,620 $8,675,114 Fund Balance, Beginning $6,651,346 $6,121,937 $5,310,713 $7,212,087 $8,110,595 $9,046,252 Fund Balance, Ending $6,121,937 $5,310,713 $7,212,087 $8,110,595 $9,046,252 $7,782,836

Ten Year Models

Ten-Year Financial Models Vehicles - Table 12

131
2027 Forecast 2028 Forecast 2029 Forecast 2030 Forecast 2031 Forecast 2032 Forecast REVENUES Intergovernmental $7,760,661 $7,343,610 $7,569,730 $7,943,032 $8,200,507 $8,521,009 Miscellaneous 92,000 98,000 104,419 111,285 118,630 126,488 Other 75,000 75,000 75,000 75,000 75,000 75,000 Total Revenue $7,927,661 $7,516,610 $7,749,149 $8,129,317 $8,394,137 $8,722,497 EXPENDITURES Personnel $2,268,412 $2,331,655 $2,394,558 $2,453,221 $2,513,680 $2,575,815 Services & Charges 135,837 139,588 143,455 147,441 151,552 155,791 Supplies & Expenses 400,974 412,832 425,081 437,743 450,502 465,232 Contract & Leases 49,849 51,344 52,885 54,471 56,105 57,788 Inventory - - - - -Capital Maintenance 772,293 795,462 819,326 843,906 869,223 895,299 Capital Outlay 1,321,802 1,604,097 3,716,985 3,439,617 19,572 20,159 Transfers 106,666 109,866 113,162 116,557 120,054 123,655 Total Expenditures $5,055,833 $5,444,844 $7,665,451 $7,492,955 $4,180,688 $4,293,740 Fund Balance, Beginning $7,782,836 $10,654,664 $12,726,430 $12,810,129 $13,446,490 $17,659,939 Fund Balance, Ending $10,654,664 $12,726,430 $12,810,129 $13,446,490 $17,659,939 $22,088,696

Ten Year Models

Ten-Year Financial Models Buildings - Table 13

132
2021 Actual 2022 Budget 2023 Budget 2024 Budget 2025 Forecast 2026 Forecast REVENUES Intergovernmental $401,385 $804,528 $828,666 $853,526 $879,132 $905,507 Charges for Services 80,893 82,222 83,598 85,023 86,499 88,026 Miscellaneous 185 42,000 25,000 30,000 35,000 40,000 Revenue Transfer 160,289 164,341 168,530 172,862 177,341 181,973 Total Revenue $642,752 $1,093,091 $1,105,794 $1,141,412 $1,177,973 $1,215,506 EXPENDITURES Personnel $66,762 $67,943 $71,608 $75,370 $77,822 $79,665 Services and Charges 2,484 40,490 4,810 4,941 5,076 5,215 Supplies and Expenses 3,110 5,208 4,649 4,876 5,022 5,172 Capital Maintenance 301,812 435,503 720,104 390,618 541,316 97,695 Transfers - - - - -Capital Outlay 244,404 - - - -Total Expenditures $618,572 $549,144 $801,172 $475,805 $629,236 $187,748 Fund Balance, Beginning $(83,930) $(59,750) $484,197 $788,819 $1,454,426 $2,003,163 Fund Balance, Ending $(59,750) $484,197 $788,819 $1,454,426 $2,003,163 $3,030,921

Ten Year Models

Ten-Year Financial Models Buildings - Table 13

133
2027 Forecast 2028 Forecast 2029 Forecast 2030 Forecast 2031 Forecast 2032 Forecast REVENUES Intergovernmental $932,672 $960,653 $989,472 $1,019,157 $1,049,648 $1,081,010 Charges for Services 89,608 91,245 92,941 94,695 96,457 98,252 Miscellaneous 40,000 40,000 40,000 40,000 40,000 40,000 Revenue Transfer 186,761 191,712 196,831 202,123 207,520 213,061 Total Revenue $1,249,041 $1,283,610 $1,319,244 $1,355,976 $1,393,625 $1,432,323 EXPENDITURES Personnel $81,564 $83,514 $85,516 $87,577 $89,699 $91,877 Services and Charges 5,359 5,508 5,661 5,820 5,983 6,152 Supplies and Expenses 5,328 5,487 5,652 5,822 5,996 6,176 Capital Maintenance 431,731 619,967 395,933 628,665 400,000 650,000 Transfers - - - - -Capital Outlay - - - - -Total Expenditures $523,982 $714,476 $492,762 $727,883 $501,679 $754,206 Fund Balance, Beginning $3,030,921 $3,755,980 $4,325,114 $5,151,596 $5,779,688 $6,671,634 Fund Balance, Ending $3,755,980 $4,325,114 $5,151,596 $5,779,688 $6,671,634 $7,349,751

Intentionally left blank

2023-2024 Biennial Operating and Capital Budget 134

Community and Economic Development Work System Summary

Arvada’s future prosperity and quality of life will be significantly influenced by the City’s ability to ensure that development meets safety requirements, design values and standards, infrastructure needs, and supports the local economy to implement the community’s vision.

PRINCIPLES AND SERVICES:

To support community and economic development, the City of Arvada:

• Uses the Comprehensive Plan to guide planning, land use code decisions, development management, and informational and resource services that are delivered to residents, businesses, the development community, decision-making bodies, and neighborhood partners to achieve a well-planned, aligned, sustainable, and livable community for current and future generations

• Ensures the alignment of all City Master Plans providing an aligned and integrated approach to the achievement of strategic and operational targets .

• Applies a high-performing development review process that maintains the community’s standards for safety, vision, and quality design which ensures a quality and timely review for the developer .

• Supports the community’s vision by cultivating an environment that attracts and retains private-sector investment, a talented workforce, and an engaged business community

• Maintains and protects the health, safety, and welfare of the public by ensuring safe buildings in the community, while providing excellent customer service .

135
Click here for more information about Arvada Economic Development

Community and Economic Development Work System Summary

Budget Summary

Note: In 2023 The Arvada Housing Authority and Community Development programs are moved to the Community and Economic Development Worksystem

Revenue Highlights

• Licenses, Permits and Fees include charges for building permits, plan inspection fees and other miscellaneous permits

• Intergovernmental revenues include federal grants for the housing and community development programs . The Housing and Community Development programs will become a part of the Community and Economic Development work-system in 2023, previously these programs were a part of Vibrant Communities and Neighborhoods

• Charges for Services include plan review fees including building, zoning and engineering .

• The annual budgeted revenue is built upon a base level of service . This guarantees that on-going expenditures are not funded by growth .

136
REVENUES BY TYPE 2021 ACTUAL 2022 REVISED 2023 BUDGET 2024 BUDGET Licenses, Permits and Fees $2,980,145 $2,870,007 $2,870,007 $2,883,757 Intergovernmental - - 6,541,099 6,419,652 Charges for Services 854,053 550,000 550,000 550,000 Miscellaneous 23,494 - 207,410 208,610 Revenue Transfer - - 120,000 120,000 Total Revenues $3,857,693 $3,420,007 $10,288,516 $10,182,019

Community and Economic Development Work System Summary

Expenditure Highlights

• Personnel include salaries and benefits for all of the CED employees. This includes the programs of economic development, building, development review, long range planning, administration, Housing and Community Development .

• A largest component of services and charges are the Section 8 Housing voucher program which accounts for $5 .4 million, another $500,000 is for the Essential Home Repairs program in the Community Development Fund .

• Contracts and Leases include the outside building inspection contract, the retail consulting contract and professional services related to the development of the Land Development Code .

Challenges

Approaching full buildout with focus shifting to redevelopment and infill

Finding a balance between new development and established neighborhoods

Increasing community concerns around growth and density

Growing concerns around sustainability

Advantages

Opportunities for community engagement .

Interdisciplinary development review process .

Focus on infrastructure planning

Dedication to long-range land use

Relationship with the business community

137
EXPENDITURES BY TYPE 2021 ACTUAL 2022 REVISED 2023 BUDGET 2024 BUDGET Personnel $4,075,729 $3,597,828 $5,211,882 $5,430,917 Services and Charges 385,414 337,425 6,346,284 6,432,632 Supplies and Expenses 307,614 335,880 627,726 644,076 Contracts and Leases 123,143 218,500 297,392 306,212 Capital - 1,353 4,171 4,296 Transfers - - 299,923 306,671 Other - 3,963 8,042 8,164 Total Expenditures $4,891,899 $4,494,949 $12,795,420 $13,132,968 Employee FTE 39 00 39 00 43 00 43 00

Community and Economic Development Work System Summary

Strategic Result 1

95% of development project approvals conform to the City’s Comprehensive Plan

COMPLETED MILESTONES:

a By 12/2020 complete and implement the updated Land Development Code through adoption and remapping

MILESTONES:

• By 12/2022 create a sub-area plan for NW Arvada focused on place making

• By 12/2025 fully align the Master Plans contained within the City's Comprehensive Plan

The team proactively updated several areas of the Comprehensive Plan (CP) in May and June of 2020 in association with the approval of the new Land Development Code (LDC) The new LDC updated all zoning districts within the city and, as a result, some of the zoning was inconsistent with the intent of the new zoning .

As a result, the team updated several areas in the CP to provide better continuity between the new zone districts and the CP

138
Performance Measures Target 2020 2021 2022 Target 2023 Target 2024 Target Staff recommendations to City Council are adopted by City Council 96% 100% 96% 96% 96% 96% Comprehensive Plan implementation strategies will be initiated, on-going or complete 90% 98% 98% 90% 90% 90%

Community and Economic Development Work System Summary

Strategic Result 2

By 12/2022 66% of development customers rate the development review process as ‘good’ and/or ‘excellent’

MILESTONES:

• By 12/2022 implement a development customer service survey with at least a 50% response rate

• Annually 90% of development reviews will be returned to the applicant within 15 business days A 50% response rate .

• On an ongoing basis resolve all temporary certificates of occupancy (TCOs) within 6 months of issuance

Improvements have been made in two of the performance measures with the other two showing reductions . Incomplete development applications have lead to a majority of the delays .

Strategic Result 3

By 12/2023 adopt land use options that allow for pocket neighborhoods

COMPLETED MILESTONES:

a By 12/2021 develop a resource plan to ensure appropriate implementation

MILESTONES:

• By 12/2022 propose new land development code zone districts which can accommodate pocket neighborhoods

Pocket neighborhoods help connect commercial and residential activity at the neighborhood scale Pocket neighborhoods integrate commercial uses into low intensity uses that can integrate into the surrounding area The concept of pocket neighborhoods is to draw from the local community and not be a regional destination . The creating of pocket neighborhoods can serve as a local placemaking and gathering spot to build community .

139
Performance Measures Target 2020 2021 2022 Target 2023 Target 2024 Target Building permit inspections will be conducted on the day scheduled 98% 99% 99% 98% 98% 98% 1st review of non-over the counter commercial building permits will be within 20 business days 20 18 18 20 20 20 Development review comments will be returned to the applicant within 15 business days 15 15 23 15 15 15 Development review applications will be approved within the designated review tracks 90% 51% 44% 90% 90% 90%

Community and Economic Development Work System Summary

Strategic Result 4

By 12/2025 fully align the City’s economic development efforts with the community’s vision expressed in the Community Survey and Business Survey

COMPLETED MILESTONES:

a By 12/2021 AEDA will be re-accredited by the International Economic Development Council

a By 12/2021 establish a community outreach program that helps the community define its economic development goals

MILESTONES:

• By 12/2022 develop policies, procedures and standards for all events occurring in Olde Town to ensure safety and quality for the community

• By 12/2023 establish a plan to build a hospital in Arvada in collaboration with a regional healthcare provide

• By 12/2025 develop options for the Harvest Festival targeting the alignment of the Harvest Festival Committee and City goals

Annually facilitate relationships with 100% of identified strategic partners

The City of Arvada performs a biennial community survey . The results of the survey are used to help the City identify the areas where the City delivers excellent services and areas that need to be improved

The City was rated as a 3 5 star community in the 2017 and 2019 survey

Meets or Exceeds Target Just Under Target Does Not Meet Target a Complete

140
Performance
Target 2020 2021 2022 Target 2023 Target 2024 Target
commercial real
. 150,000 225,392 422,912 150,000 150,000 150,000
100% 100% 100% 100% 100% 100%
Measures
Annually facilitate the development of 150,000 square feet of new
estate

Infrastructure Work System Summary

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

PRINCIPLES AND SERVICES:

To support infrastructure, the City of Arvada:

• Provides the community with a safe, reliable, high-quality water supply, drainage system, and wastewater disposal services for full city build-out, as defined by the Comprehensive Plan. This includes maintaining utility rates at lowest practical levels with accurate billing that supports replacement of aging infrastructure in order to maintain robust utility systems .

• Offers services focused on safe and environmentally-efficient City facilities and fleet vehicles to ensure the most efficient and maximum usage of valued assets.

• Maintains existing roads and transportation network in tandem with snow and ice control services to ensure swift and safe transportation modes for the community .

• Provides safe and efficient connections to modes of transportation, including transit, streets, sidewalks, and bikeways with a focus on enhanced technology at high-priority intersections improving safety and minimizing traffic congestion.

• Applies cost-effective and timely engineering design, geographic information, effective construction practices, and established standards and specifications to align public infrastructure priorities with community growth and redevelopment needs

• Provides computer-aided drafting, design services, special analysis, GIS applications, and enterprise system integration for the workforce to better visualize spatial relationships for informed decisions, while maintaining and/or replacing infrastructure and accommodating new construction projects .

• Enforces the federal Clean Water Act, Safe Drinking Water Act, and Endangered Species Act through best practices for stormwater runoff protecting water quality in rivers and streams, watershed health, and groundwater as a drinking water resource .

141

Infrastructure Work System Summary

Budget Summary

Revenue Highlights

• Licenses, Permits and Fees include water and sewer system development fees, drilling fees, inspection fees, Waste and Recycling fees The increase in 2023 and 2024 is due to an increase in system development fees to coincide with current market rates in this area System development fees were formally tap fees .

• Charges for services increased in 2022 due to increases in water and wastewater rates and the implementation of the waste hauling and recycling program The increases in 2023 and 2024 are due to water and sewer rate increases of approximately 14% and 12% respectively

• Miscellaneous revenues include interest on investments and recovered costs, including payments received as part of the 50/50 sidewalk replacement program .

• The increase in other financing sources in 2023 is due to planned $50,000,000 bond issues in the Water and Wastewater fund

142
REVENUES BY TYPE 2021 ACTUAL 2022 REVISED 2023 BUDGET 2024 BUDGET Licenses, Permits and Fees $11,502,808 $4,649,158 $13,996,179 $14,539,566 Intergovernmental 6,803,883 6,151,623 7,401,006 7,593,632 Charges for Services 44,776,021 49,106,474 55,306,467 59,259,357 Fines and Forfeits 127,941 - -Miscellaneous 4,374,915 2,357,351 2,538,701 2,546,811 Revenue Transfer 11,519,668 15,453,865 12,810,166 13,039,246 Other Financing Sources (483,037) 75,000 101,325,000 75,000 Total Revenues $78,622,200 $77,793,471 $193,377,519 $97,053,612

Expenditure Highlights

• Personnel costs and the position count increased due to new positions in streets maintenance, facilities, engineering and the water and waste water funds .

• Utilities and water disposal charges are included in the services and charges category The annual increase in utilities was mitigated by implementation of the Ameresco Energy program in 2020 which is expected to reduce water, electric, and natural gas expenses .

• The largest components of contracts are payments to Denver Metro Wastewater Reclamation District for wastewater processing, asphalt and concrete work in the Street Maintenance program, and services associated with the new Waste Hauling program

• Debt Service increases in 2023 due to the issuance of bonds in the Water and Wastewater Funds .

• Capital Maintenance and Capital Outlay increase in 2022 due to the Gross Reservoir project and in 2023 capital projects which are discussed in further detail in the Capital Improvement section The anticipated bond issues in water and wastewater funds will fund the capital projects

• Transfers include transfers from the Water, Wastewater, and Stormwater utilities to the general fund and transfers from the Stormwater fund for payment of COPs .

Challenges

Advantages

143
Infrastructure Work System Summary
Aging curb, gutter, sidewalks, ADA compliant ramps, streets and utility assets Execution of bond projects Funding
asset
and
planned development Completion of Master Plans Cost and availability of labor and materials Progress on long-term water and sewer needs Expanding service area Comprehensive road condition analysis Accessibility to public buildings Success of organized waste hauling Transportation infrastructure Climate variability EXPENDITURES BY TYPE 2021 ACTUAL 2022 REVISED 2023 BUDGET 2024 BUDGET Personnel $21,787,695 $24,940,621 $28,455,785 $29,868,129 Services and Charges 14,787,234 19,105,139 19,404,895 19,143,519 Supplies and Expenses 7,098,610 6,272,106 6,657,690 6,811,338 Contracts and Leases 19,610,713 28,981,324 27,297,514 27,499,622 Debt Service 276,667 490,000 6,590,000 6,590,000 Capital Maintenance 4,451,986 12,888,840 11,589,029 11,581,812 Capital Outlay 20,760,808 49,076,592 75,429,407 45,306,178 Transfers 6,073,732 5,804,823 5,482,377 5,556,502 Other (4,732) 6,447 6,560 6,757 Total Expenditures $94,842,712 $147,565,892 $180,913,257 $152,363,857 Employee FTE 213 25 229 25 251 25 251 25
required for
maintenance, replacement
serving

Strategic Result 1

Infrastructure Work System Summary

By 12/2022 complete and implement a Street Maintenance Master Plan

MILESTONES:

• Through 12/2025 prepare an annual street maintenance report for City Council and the community

• By 1/2023 provide City Council with a briefing of the Streets Maintenance Master Plan Performance Measure: Funds allocated toward street maintenance and the dollars required to maintain streets

Over the past decade, the cost of repairs to the street system has outpaced the money the City is able to dedicate to street maintenance projects In November 2016, the City placed a measure on the ballot to increase City sales and use tax by 1/2 cent to fund only street maintenance and improvements The ballot measure did not pass Nevertheless, the City remains committed to protecting this asset and is working diligently to increase funding for street maintenance . This performance measure demonstrates that the City is making progress towards closing the gap in funding needed to stabilize streets

In 2020, the City transitioned from a Pavement Condition Index to a more comprehensive Pavement Quality Index (PQI) The PQI provides an overall indication of a pavement section's condition with regard to present and future service to the user. The present service to the user is reflected in the Riding Comfort Index, which reflects the traveling public's opinion of the pavement's smoothness, hence the quality of service it provides Future service to the user is measured through measurement of surface distress and structural adequacy The city-wide averages of these measures make up the PQI, which is rated from a low of 0 to a high of 100 The PQI helps the City to create its maintenance plan and efficiently allocate resources

144
2020 2021 2022 2023 2024 Level of Funding 13,194,319 9,950,504 13,499,631 12,004,121 12,364,244 Funding needed to stabilize streets 15,500,000 16,200,000 16,200,000 16,200,000 16,200,000 Gap in Funding 2,305,681 6,249,496 2,700,369 4,195,879 3,835,756
Performance Measures Target 2020 2021 2022 Target 2023 Target 2024 Target Pavement Quality Index 70 38 38 70 70 70

The City of Arvada operates and maintains 118 traffic signals and 73 school zone flashers placed throughout the City. Signal connectivity will allow the Traffic and Transportation Division to monitor, troubleshoot, and adjust signal timing in order to improve traffic flow and safety. Fifteen additional signals are expected to be connected by the end of 2020 with future connections planned in coordination with signal rebuilds and the City's fiber project

Strategic Result 2

a By 12/2021 complete full implementation of waste hauling options

COMPLETED MILESTONES:

a By 5/2020 the first reading of the proposed ordinance will be complete

a By 6/2020 a public hearing at a City Council Business Meeting will be held and City Council will be provided with the option for contract approval

a By 12/2020 develop a waste hauling engagement and outreach plan if the contract is approved by City Council

a By 4/2021 complete initial household component selections to prepare for Cart Deployment in June

a By 6/2021 stage and deploy waste and recycle carts

a By 7/2021 begin waste and recycle collection services with a contracted vendor

Strategic Result 3

By 12/2023 update water, sewer, stormwater master plans and develop an implementation plan to address all findings

COMPLETED MILESTONES:

a By 12/2021 complete the Sewer and Stormwater Master Plans

a By 12/2022 complete the Water Master Plan

MILESTONES:

• By 12/2023 actions including conceptual project and operational changes to utilities programs necessary to implement the Master Plans are included in the 10-year ClP and performance budget

The City is committed to maintaining the investment in the water system infrastructure . Timely response to all urgent situations minimizes property damage and inconvenience to all customers . By investing in water main replacement and taking the time to analyze and prioritize existing infrastructure, pipeline breaks have remained under the target in recent years

145 Infrastructure
Performance Measures Target 2020 2021 2022 Target 2023 Target 2024 Target 75% of Traffic Signals connected by 2025 89 34 40 89 89 89
Work System Summary
Performance Measure Target 2020 2021 2022 Target 2023 Target 2024 Target Water distribution pipeline breaks 25 14 22 25 25 25

Infrastructure Work System Summary

Routine cleaning and maintenance of the stormwater system is needed to prevent blockages from forming in the pipelines Inspecting and cleaning each pipe segment an average of once every 4 years is effective in preventing the buildup of materials that lead to blockages. This work helps minimize local flooding and maintain maximum flow capacity. Timely responses to water breaks, sewer overflows, and flooding help minimize damage.

146
Performance Measure Target 2020 2021 2022 Target 2023 Target 2024 Target Miles of sanitary sewer pipeline installed prior to 1980 rehabilitated or replaced Zero miles remaining by 2023 24 24 0 0 0 Portion of the sewer system cleaned annually 66% 48% 59% 66% 66% 66% Sanitary sewer backup events resulting in claims 2 or fewer 1 1 2 2 2 Underground infrastructure locates which result in damage to the City's water, sewer, or stormwater systems 2 or fewer 1 0 2 2 2 Performance Measure Target 2020 2021 2022 Target 2023 Target 2024 Target Stormwater assets inspected and cleaned annually . 25% 52% 43% 25% 25% 25%

Infrastructure Work System Summary

Upgrading the sewer system installed prior to 1980 will increase the lifecycle of the pipes . With this goal in mind, the City has a target of rehabilitating and/or replacing 60,000 lineal feet of sanitary sewer each year. Routine cleaning of the system prevents blockages from forming in the pipelines; the City target of 66% of the system to be cleaned each year is double the industry standard of 33% Mainline backups are caused by debris that builds up over time . If a mainline is blocked and sewage backs up into the basement of a nearby home, the City assumes responsibility . The City is responsible for locating all underground infrastructure; if the assets are not precisely located, any damage becomes the City’s responsibility and cost

Sanitary Sewer pipe 15" and smaller still need rehabilitation or replacement

Needs Rehabilitation

Replaced/Rehabilitated

Previously Rehabilitated

Strategic Result 4

By 12/2023 provide financial options for City Council in order to eliminate the street maintenance deficit

MILESTONES:

• By 12/2022 evaluate and develop policy direction for streets maintenance including ADA compliance requirements

• By 12/2022 all new development in the City complies with ADA requirements and 2022 updated engineering standards

• By 1/2023 complete research and create the business case for dedicated funding to street maintenance

• By7/2023 obtain council support and direction for dedicated streets funding

• By 12/2023 have a business case for maintaining infrastructure in the future

147
0 50 100 150 200 250 300 350 400 450 500 2017 2018 2019 2020 2021 Miles of 15" and Smaller Sanitary Sewer

Strategic Result 5

Infrastructure Work System Summary

By 12/2025 effectively utilize voter approved bond funds for the completion of Ralston Road phase 2 and the expansion of 72nd Avenue

MILESTONES:

• By 3/2023 85% of bond funds will be expended

• By 12/2024 the required 5-year bond arbitrage calculation will be completed on time

In 2018, Arvada citizens approved Ballot Issue 3F to fund $79 8 million of improvements to Ralston Road and West 72nd Avenue By March 2022, 85% of those funds ($67 8 million) must be expended

Strategic Result 6

By 12/2025 complete a comprehensive plan for City facilities and properties that would be utilized for City business operations post COVID-19, including the City Hall campus, Indiana Shops, and other appropriate satellite facilities to ensure optimal usage of space

COMPLETED MILESTONES:

a By 12/2020 update the conceptual plan for the Post Office property

a By 12/2021 present the conceptual plan for the Post Office property with cost, funding, and schedule to City Council

MILESTONES:

• By 12/2022 complete an evaluation of utilization of all currently operating City facilities

• By 12/2023 determine need for additional facilities to support City operations

• By 12/2024 develop a financial plan for improvements to existing City facilities and/or purchase of additional properties

148
Performance Measure Bond Budget 2020 2021 2022 Target 2023 Target 2024 Target 72nd Underpass 64,500,000 6,203,229 11,937,357 54,825,000 54,825,000 64,500,000 Ralston Road - Yukon to Garrison 15,300,000 4,432,573 9,667,016 13,005,000 15,300,000 15,300,000
$0 $2,000,000 $4,000,000 $6,000,000 $8,000,000 $10,000,000 $12,000,000 $14,000,000 72nd Underpass Ralston Road - Yukon to Garrison Bond Proceeds Spent 2020 2021

Strategic Result 7

Through 12/2025 continue progress on having 100% of the water supply needed for buildout based upon the water supply master plan and current schedule for completion of Gross Reservoir by 2028

MILESTONES:

• By 12/2024 develop a Water Supply Master Plan

• Through 12/2025 maintain funds to meet water supply financial commitments

• Through 12/2025 monitor Denver Water participation contract requirements to meet water delivery scheduled for 2028

The ability to use water in a responsible manner while maintaining USGA golf course appearance and play-ability standards requires the monitoring of water usage at both courses. Pump station flow meter readings are collected at both pump stations and converted from gallons to acre feet The target is based on the average usage on the courses for the prior three years . In 2018 a new irrigation system was installed at West Woods which has reduced water usage .

Strategic Result 8

By 12/2022 the engineering standards and City code framework will be updated

COMPLETED MILESTONES:

a By 12/2020 create new development agreement terms and tern- plate

a By 12/2021 complete draft engineering standards and specifications update

MILESTONES:

• By 12/2020 complete an inventory of engineering Ordinances and specifications and by 12/22, adopt new/revised Ordinances and specificationsnew/revised ordinances and specifications

149
Infrastructure Work System Summary
Performance Measures Target 2020 2021 2022 Target 2023 Target 2024 Target Responsible water use at golf courses - West Woods Average use for the prior three years 331 261 288 288 288 Responsible water use at golf courses - Lake Arbor 153 125 129 129 129

Strategic Result 9

By 12/2023 complete and implement an Arvada transportation master plan, including analysis of the current transportation network, and analysis of future multi –model opportunities including non-motored micro-mobility options, transit operations first and last mile opportunities, road system safety improvements, and emerging transportation technology

MILESTONES:

• By 6/2022 initiate a transportation master planning project with a selected contractor

• By 6/2023 begin implementation of the transportation master plan

• By 7/2023 the Transportation Committee will align with city stakeholders in the refinement and implementation of the masterplan recommendations

• By 1/2024 on an on-going basis provide semi-annual updates to the City Council regarding the implementation

Strategic Result 10

By 6/2023 create a comprehensive environmental regulatory compliance program

MILESTONES:

• By 8/2022 evaluate current City Ordinances, state and federal regulatory requirements, and the logistics for the development of an environmental regulatory compliance program

• By 12/2022 provide the analysis and recommendations regarding a comprehensive environmental regulatory compliance program to the City Manager

• By 6/2023 based upon the outcomes of previous milestones, update workforce plans and set new milestones for the resourcing of recommendations

Strategic Result 11

By 6/2024 conduct a fleet electrification transition study

MILESTONES:

• Effective 6/2022 all future vehicle purchases will include the evaluation of electric vehicle options

• By 12/2022 identify and solicit additional state, local and grant funding opportunities for charging infrastructure

• By 6/2023 complete a telematics study of city fleet vehicle use patterns

• By 6/2024 prepare a comprehensive report with vehicle use pattern assessments and recommendations for fleet electrification, including vehicles, resource needs, and charging infrastructure

Meets or Exceeds Target Just Under Target Does Not Meet Target

Complete

150
Infrastructure Work System Summary
a

Organizational and Service Effectiveness Work System Summary

The community depends on a well-managed, fiscally-responsible and transparent City government to guide the organization in a manner that enhances quality of life. Performance-based management practices, sustainable levels of resource use, efficient application of technology, a high-performing workforce, and legal and ethical compliance will ensure the long-term credibility and effectiveness of the City government.

PRINCIPLES AND SERVICES:

To support organizational and service effectiveness, The City of Arvada:

• Provides leadership, policy and guidance, communication, and engagement services to City Council, the community, and the organization utilizing a values-driven organizational culture, ethical behavior, and transparency to the community to maintain public trust .

• Provides legal services to the City Council, Boards and Commissions, and all work systems, so they can enforce the law, avoid, or mitigate risks associated with City operations and protect the legal interests of the City

• Maintains appropriate staffing levels, collaborative communications, information technology and financial management support, as well as, leadership services to all work systems to achieve strategic and operational results

• Provides a well-managed, fiscally responsible government that operates effectively and efficiently while identifing revenue requirements to sustain current service levels and achieve future requested levels of service

• Leverages technology, and benchmarks to guide decisions, improve results, enhance service delivery, and maintain the highest level of data security in support of City effectiveness, now and into the future.

• Provides multiple information platforms and data to the community to support its ability to engage in community governance, exercise civic responsibility, and easily access and share public information

• Fosters a top workplace environment that attracts and retains a highly engaged, inclusive workforce and fosters a culture of wellness, safety, cycles of learning and performance excellence .

• Supports a resilient workforce and community that are able to withstand stresses and shocks, while maintaining essential functions and recovering quickly, effectively, and equitably .

151

Organizational and Service Effectiveness

Work System Summary

Budget Summary

Revenue Highlights

• Taxes include sales tax, general use tax, auto use tax, building use tax, property tax and property tax and account for over 82% of the General Fund budget This revenue increases 3 5% in 2023 due to the increase in sales tax Revenues increase 2% in 2024 as these revenue sources stabilize

• Highway Users’ Tax Fund and Jefferson County Road and Bridge taxes account for approximately $5 .5 million of intergovernmental revenues . The remaining amount of intergovernmental revenue is composed of allocations to the Insurance fund Intergovernmental revenue declines in 2023 as the 2022 revised revenue includes American Rescue Plan funding of $5 5 million

• Charges for services reflect the cost of administrative services paid by the Enterprise funds.

• Miscellaneous revenues include interest income and recovered costs .

The Achievement of Excellence in Procurement Award is earned by public and non-profit agencies that demonstrate a commitment to procurement excellence . This annual program recognizes procurement organizations that embrace Innovation, Professionalism, Productivity, Leadership and e-Procurement

152
REVENUES BY TYPE 2021 ACTUAL 2022 REVISED 2023 BUDGET 2024 BUDGET Taxes $90,546,114 $96,315,450 $99,678,403 $101,725,804 Licenses, Permits and Fees 7,464,298 495,000 495,000 495,000 Intergovernmental 11,325,372 18,837,414 13,987,509 14,523,526 Charges for Services 3,876,567 3,381,164 3,481,308 3,645,657 Fines and Forfeits 92 - -Miscellaneous 3,470,972 4,208,226 6,324,510 7,872,835 Other Financing Sources 870,289 - -Revenue Transfer 539,452 3,317,101 326,614 336,413 Total Revenues $118,093,155 $126,554,355 $124,293,344 $128,599,235

Organizational and Service Effectiveness Work System Summary

Expenditure Highlights

• Personnel include salaries and benefits for the City Manager’s Office, City Attorney’s Office, Finance, Human Resources and Information Technology departments. The increase in 2023 reflects two new positions in Information Technology and the City Manager's office, this increase also reflects four new positions added mid-year 2022 in Finance, Human Resources, and City Attorney's Office.

• The services and charges line item in 2022 includes expenses related to the receipt of funds from the American Rescue Plan as these funds will be spent from this line item

• The supplies and expense line item increases for 2023 are due to increased maintenance and replacement spending in the Computer Maintenance Fund

• The contracts and leases line item increases in 2022 are due to several one-time increases for legal fees, professional services and security projects Spending returns to normal levels in 2023

• Transfers include transfers to the Street Maintenance Fund, Capital Improvement Projects Fund, Parks Fund and Certificates of Participation Fund.

Challenges

Advantages

153
Recruitment and retention of employees Financial stability through the pandemic
focus on cyber security Long range financial planning Increasing complexity and magnitude of workloads Focus on building organizational capacity City Manager transition 2021 Top Workplace recognition Changing workforce demographics and expectations Engaged Workforce Legacy Technology Flexible work schedule and location options Increasing Litigation Employment Legislation EXPENDITURES BY TYPE 2021 ACTUAL 2022 REVISED 2023 BUDGET 2024 BUDGET Personnel $14,576,539 $14,583,191 $18,025,595 $18,850,058 Services and Charges 8,989,773 18,831,056 9,538,057 9,830,544 Supplies and Expenses 2,987,962 7,339,460 9,179,355 7,515,402 Contracts and Leases 2,969,343 10,737,081 2,163,525 2,136,448 Inventory 18,265 20,000 20,600 21,218 Capital Maintenance 32,968 59,935 61,313 63,120 Capital Outlay 232,870 3,155,490 11,500 5,000 Transfers 24,364,411 32,314,548 33,349,786 29,766,571 Other - - -Total Expenditures $54,172,131 $87,040,761 $72,349,731 $68,188,361 Employee FTE 110 .10 115 .00 124 .00 124 .00
Heightened

Strategic Result 1

a By 12/20, in alignment with established recovery principles, the City will provide services with necessary modifications while remaining agile and able to respond to changing circumstances related to the COVID-19 pandemic

COMPLETED Milestones:

a By 5/20, all work systems teams will have a recovery plan in place

a By 7/20, develop and implement a framework for remote work including policy updates, equipment needs, and performance metrics

a By 9/20, present a 2-year budget and 10-year financial plan that accounts for the effects of COVID-19

a By 12/20, CARES funding will be fully utilized to support the community and City operations

“Cares Act Allocation”

Strategic Result 2

By 12/23, implement a comprehensive City communications and engagement strategy

COMPLETED MILESTONES:

a By 1/20, complete the overarching communications and engagement strategy

a By 12/20, implement external communications, engagement plans and an internal communication plan and by 12/21 implement an internal communications plan

MILESTONES:

• By 12/22, determine branding framework to be used in alignment with arvadaco .gov upgrade

• By 6/23, develop a marketing plan highlighting the City successes, presenting information using engaging content and using shared partner messaging

154
Organizational and Service Effectiveness Work System Summary

Strategic Result 3

By 12/23, develop an organizational framework for the effective advancement of data utilization, system integration, and digital capacities across all work systems

COMPLETED MILESTONES:

a By 6/20, identify all performance measures with a potential smart city component and create a city wide inventory

a By 12/20, complete first draft of the Smart Arvada Plan

a By 6/21, develop a data governance framework

a By 1/22, increase the data governance maturity score from the 1 4 to 2 2

MILESTONES:

• By 6/22, select a Cloud partner and implement the Could platform

• By 9/22 form data and analytics team

• By 6/23, select ERP replacement platform

• By 6/23, increase the data governance maturity score to 2 9

Strategic Result 4

By 12/22, continue to implement an organizational performance excellence framework

COMPLETED MILESTONES:

a By 12/21 achieve Denver Post Top Workplace designation

MILESTONES:

• Annually maintain a "AA" or better bond rating

• Annually enhance Arvada University programming to support workplace growth and development needs

• On an ongoing basis, prepare and present a balanced biennial budget and 10-year financial plan

• By 12/23, establish systems and structures to embed enhanced levels of sustainability, accessibility, equity and safety in our services and operations

• By 12/25 draft the application for Malcolm Baldridge National Quality site visit

AAA is the highest possible rating and reflects an opinion that the City has the current capacity to meet is debt obligations

155
Organizational and Service Effectiveness Work System Summary
Performance Measure Target 2020 2021 2022 Target 2023 Target 2024 Target Bond Rating AA AAA AAA AA AA AA

These performance measures demonstrate that the City is a well-managed, fiscally responsible government that can sustain current service levels and also utilizes long range planning to maintain the fiscal health of the City.

* The Certificate of Distinguished Budget is awarded every other year.

156
Work
Performance Measures Target 2020 2021 2022 Target 2023 Target 2024 Target Annually update the City's ten-year financial plan Yes Yes Yes Yes Yes Yes GFOA Certificate of Achievement in Financial Reporting received Yes Yes Yes Yes Yes Yes *GFOA Certificate of Distinguished Budget Presentation received Yes NA Yes NA Yes NA Businesses voluntarily compliant with City tax codes 95% 91% 88% 95% 95% 95% Licensed businesses that file and pay sales and use tax returns online 99% 95% 100% 99% 99% 99% Grant proposals awarded 50% 73% 77% 50% 50% 50%
Organizational and Service Effectiveness
System Summary

posted where a conditional offer occurs within 45 days

*Achieve Denver Post Top Workplace designation

The City is an employer of choice and fosters a culture of safety, wellness, cycles of learning and process improvement that attracts and retains a highly-engaged and diverse workforce

*Denver Post Top Workplace only entered in 2021

157
Performance Measures Target 2020 2021 2022 Target 2023 Target 2024 Target City's
market value 85% 82% 87% 85% 85% 85% Annual healthcare
year 6% or less 0% 0% 6% 6% 6% City employees
who receive
70% 83% 75% 70% 70% 70% Employees participating
awareness and incentives 50% 50% 55% 50% 50% 50% Recruitments
in
first recruitment process 90% 95% 89% 90% 90% 90% Vacancies
the
90% 95% 100% 90% 90% 90%
Yes Yes Yes
Organizational and Service Effectiveness Work System Summary
matched jobs graded according to their
increase over previous
enrolled in the City's healthcare plan
an annual physical
in wellness
resulting
a hire during the
of
application deadline

Organizational and Service Effectiveness Work System Summary

70% or less average storage space in use

80% or less system memory is in use for host servers

These technology performance measures track performance of the overall system and ensure that there is room for growth

Strategic Result 5

By 12/22 Continually measure citizen satisfaction regarding the overall well-being of the community

COMPLETED MILESTONES:

a By 12/20 identify all lower-rated items in the 2019 Community Survey and develop an action plan to address all items

MILESTONES:

• By 6/22, identify and select a survey vendor

• By 9/22, develop survey questions with input from the community

• By 8/22, launch an annual Arvada Community Survey

participants who rate the City's customer service is good or fair

Among residents who contaced the City in the past 12 moths, the % that rated interaction as good

The City of Arvada performs a biennial community survey The results of the survey are used to help the City identify the areas where the City delivers excellent services and areas that need to be improved .

Strategic Result 6

By 12/23 Community Resilience and Sustainability plans will be updated and implemented

MILESTONES:

• By 12/22, begin hiring process for a new Sustainability Coordinator

• By 12/22, develop a municipal resilience strategy to prepare and adapt for the urgent threat of changing environment and resources

• By 6/23, work with the Arvada Sustainability Advisory Committee in the development of the scope of work for the update to the Sustain Arvada Plan

• By 12/23, complete the update of the Sustain Arvada Plan including an inventory of existing sustainability actions to determine level of service needs

• By 6/24, resource and implement Council approved actions included in the Sustain Arvada Plan

158
Performance Measures Target 2020 2021 2022 Target 2023 Target 2024 Target
70% 66% 66% 70% 70% 70%
80% 38% 44% 80% 80% 80%
Performance Measures Target 2020 2021 2022 Actual 2023 Target 2024 Target Number of Community Survey paticipants 400 NA NA 1,200 NA 400
of
50% NA NA 67% NA 50%
Percentage
50% NA NA 74% NA 50%

Organizational and Service Effectiveness Work System Summary

Strategic Result 7

By 12/23, update the City's Total Rewards Philosophy and Strategy to improve the City's ability to attract, motivate and retain

MILESTONES:

• By 6/22, complete an Employee Total Rewards Survey and an Employment Market Benchmark Study

• By 8/22, update City Council on Total Rewards Philosophy for City Council discussions

• By 12/22, develop and recommend new Total Rewards Philosophy for City Council approval

• By 12/23, create the strategy for developing and funding Total Reward Program and begin designing and implementing program updates

Strategic Result 8

By 12/25, 50% of neighborhoods complete a project or initiative that reshapes or activates hared neighborhood spaced

COMPLETED MILESTONES:

a By 12/20, offer leadership development opportunities and training to volunteers to foster future City leaders

MILESTONES:

• By12/22, develop a neighborhood engagement plan

Strategic Result 9

By 12/24, based on long-term financial projections and updated master plans, develop financial resiliency recommendations to ensure adequate and ongoing investment in city infrastructure and core services

MILESTONES:

• By 12/22, using information assembled as part of the 2023-2024 Budget development process and current master planning efforts, prepare a summary of long range unfunded needs by work system

• By 12/23, develop a city-wide consolidated level of service summary

• By 12/23, prepare an exhaustive list of funding source opportunities for closing identified infrastructure and core service funding gaps

Meets or Exceeds Target

Just Under Target Does Not Meet Target

159
a
Complete

Intentionally left blank

2023-2024 Biennial Operating and Capital Budget 160

Safe Community Work System Summary

Community-based policing, connected neighbors, engaged local businesses, supportive community institutions, and a fair and impartial justice system, all working together, to ensure Arvada is a safe place to live, work, play, and stay.

PRINCIPLES AND SERVICES:

To support a safe community, the City of Arvada:

• Achieves and maintains the gold standard in public safety by meeting and exceeding standards set forth through the Commission of Accreditation for Law Enforcement Agencies (CALEA) to assist with the designation of one of the safest communities in Colorado .

• Provides customized police services making the community feel safe and secure, including proper investigation, appropriate case filings, and crime scene investigation, resulting in an increased likelihood of identifying and prosecuting those responsible for committing crimes

• Ensures the Police Department has appropriate staffing levels; communication, information, financial management support; and leadership services to achieve strategic and operational results, including maintaining a well-informed community .

• Applies inspection, enforcement, community support, and neighborhood engagement services to residents, businesses, and neighborhood partners in order to preserve safety, compliance, stability, and appearance of neighborhoods through collaborative partnerships and achievement of long-term neighborhood goals .

• Provides administrative, business, communication, and investigative services to members of the community and the Police Department with a commitment to Respect, Dedication, and Responsibility

• Provides an independent, fair, and impartial justice system that efficiently processes the court docket, renders fair and just decisions, and holds all stakeholders accountable .

161
Click here to learn more about the Arvada Police Department

Budget Summary

Revenue Highlights

• The primary sources of revenue are sales tax from the General Fund along with a 21 and 25 sales tax increment generated from a voter-approved measure to fund expanded police services . Revenue trends closely follow those in the General Fund

• Intergovernmental revenue is elevated in 2021 and 2023 from a COPS grant for four additional police officers.

• The revenue transfer in 2021 was a contribution toward the purchase of a command vehicle as part of a West Metro Drug Task Force grant

162
Safe Community Work System Summary
2021 ACTUAL 2022 REVISED 2023 BUDGET 2024 BUDGET Taxes $13,026,272 $14,652,753 $15,170,263 $15,442,544 Intergovernmental 447,990 216,667 452,783 297,636 Fines and Forfeits 961,214 1,065,052 1,086,353 1,108,080 Miscellaneous 88,356 206,067 278,954 322,525 Revenue Transfer 300,000 - -Total Revenues $14,823,832 $16,140,539 $16,988,353 $17,170,785
REVENUES BY TYPE

Expenditure Highlights

• Supplies and Expenses increased due to larger contributions toward the maintenance and replacement costs for vehicles and technology equipment .

• The Capital Outlay increase represents the purchase of body-worn camera equipment, an unfunded state mandated program implemented in 2022 .

• Transfers significantly increases in 2023 for the acquisition or construction of an evidence storage building .

narrative on policing

Tragic loss of an officer

Recruitment and retention of officers

Implementation of body worn camera State mandate

Increase in homelessness

Increase in population and calls for service

Increase in violent crime

Lack of mental health services

Lack of appropriate sentencing options

Increase in legislative mandates

Strong leadership in the Police Department and Municipal Court

Maintaining national accreditation

Judicial focus on restorative justice

Specialty Court docket addressing homeless population

Dedicated police tax increment

163
Advantages
Supportive community, Council and City Management
Safe Community Work System Summary Challenges
National
EXPENDITURES BY TYPE 2021 ACTUAL 2022 REVISED 2023 BUDGET 2024 BUDGET Personnel $29,184,475 $30,115,017 $36,455,205 $38,211,551 Services and Charges 1,265,894 1,690,161 2,189,411 2,231,313 Supplies and Expenses 3,727,629 5,381,365 5,191,608 5,348,422 Contracts and Leases 2,419,633 2,396,508 2,408,217 2,480,464 Capital Maintenance 22,457 84,564 57,756 59,263 Capital Outlay 148,705 970,913 82,057 82,119 Transfers 531,271 237,268 3,963,446 373,599 Other 2,398 - -Total Expenditures $37,302,461 $40,875,796 $50,347,700 $48,786,731 Employee FTE 249 .00 259 .00 264 .00 264 .00

Strategic Result 1

By 12/23, Public Safety staffing levels will be at 95% filled

COMPLETED MILESTONES:

a By 12/20, create performance measures documenting the amount of and reasons for officer attrition

MILESTONES:

• By 12/24, continue to utilize the recruitment and retention plan on a yearly basis

• By 12/24, continue use of an over-hire strategy to leverage access to quality candidates and be fully staffed

A bachelor’s degree is a minimum educational requirement for all Arvada police officers. The Bureau of Justice Statistics state only 1% percent of U S police agencies require a four-year college degree

Strategic Result 2

a By 2/21, Public Safety will implement a community engagement and education plan

COMPLETED MILESTONES:

a By 12/20, formalize and integrate the CORE unit to work with those experiencing homelessness by providing resources, education, and criminal violation enforcement

a By 12/20, implement a plan that outlines services and education provided to juveniles within Arvada

a By 12/20, implement a plan that outlines strategies to enhance positive police and community interaction

164 Safe Community Work System Summary
Performance Measures Target 2020 2021 2022 Target 2023 Target 2024 Target Sworn Officers earned a Bachelor's Degree 100% 100% 100% 100% 100% 100%

Safe Community Work System Summary

Strategic Result 2 completed by 2021

Provides customized police services to the community to assist in making the community feel safe and secure, including proper investigation, crime scene investigation, and appropriate case filings, resulting in an increased likelihood of identifying and prosecuting those responsible for committing crimes

AMO: Through a combination of education, community outreach and enforcement, and in accordance with the IGA between the City of Arvada and Foothills Animal Shelter (FAS), 20% of the estimated dogs in Arvada will be licensed annually

Strategic Result 2 completed by 2021

Inspections, enforcement, community support, and neighborhood engagement services to residents, businesses, and neighborhood partners in order to preserve compliance, stability, safety, and appearance of neighborhoods through partnerships and achievement of long-term neighborhood goals Applies inspections, enforcement, community support, and neighborhood engagement services to residents, businesses and neighborhood partners in order to preserve compliance, stability, safety and appearance of neighborhoods through partnerships and achievement of longterm neighborhood goals .

165
Performance Measures Target 2020 2021 2022 Target 2023 Target 2024 Target Number of contacts officers have with high utilizers of mental health-related calls for service 54 Percentage of calls for service in which a mental health co-responder is dispatched 30% 1% --- --- --- --Percentage of time contributed by co-responders on mental health-related calls and services 40% 19%
0% 10% 20% 30% 40% 50% % of time contributed
Measures Target 2020 2021 2022 Target 2023 Target 2024 Target
Performance
17%
20%
% of Calls for service in which a mental health co-responder is dispatched

Strategic Result 3

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

MILESTONES:

• 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

• Annually, 80% of calls for service with a priority of "0" or "1" will have less than 5 minute response time

• By 12/2022, design and implement Code Enforcement Measure focused on proactive inspections for designated retail commercial areas

calls with a priority of 0 or 1 will have less than five (5) minute response times

Appropriate staffing levels, communication, information, and financial management support as well as leadership services to the Police Department to achieve strategic and operational results including maintaining a well-informed community .

Industry average is 10 minutes

166
Performance Measures Target 2020 2021 2022 Target 2023 Target 2024 Target
80% 76% 72% 80% 80% 80%
Safe Community Work System Summary
80% of
50% 60% 70% 80% 90% 1Q-20 2Q-20 3Q-20 4Q-20 1Q-21 2Q-21 3Q-21 4Q-21 % emergent calls % of calls with a priority of 0 or 1 will have less than 5 minute response time

Safe Community Work System Summary

Performance Measures

80% of the time, Sector Commanders will have 20 in person meetings per month with community members

** Measure not implemented until 2021

Applies inspection, enforcement, community support, and neighborhood engagement services to residents, businesses, and neighborhood partners in order to preserve safety, compliance, stability, and appearance of neighborhoods through collaborative partnerships and achievement of longterm neighborhood goals .

Performance Measures

Sergeants will respond to 20% of citizen initiated calls for service

LAB: Annually, 20% of CSI/CSS investigations will result in a CODIS or AFIS hit

** Measure not implemented until 2021

Provides customized police services making the community feel safe and secure, including proper investigation, appropriate case filings, and crime scene investigation, resulting in an increased likelihood of identifying and prosecuting those responsible for committing crimes

167
Target 2020 2021 2022 Target 2023 Target 2024 Target
20% ** 20% 20% 20% 20%
8% /
** 20% 20% 20% 20%
20%
Target 2020 2021 2022 Target 2023 Target 2024 Target
80% ** 86% 80% 80% 80%
0% 10% 20% 30% 40% 1Q-20 2Q-20 3Q-20 4Q-20 1Q-21 2Q-21 3Q-21 4Q-21 % investigations
% of CSI investigations will result in a CODIS or AFIS hit

Strategic Result 4

a By 12/22, 100% of juveniles charged with criminal offenses and referred to probation will receive measurable risk-based pre-sentence assessments

COMPLETED MILESTONES:

a Annually, 90% of pre-sentence reports will be completed and provided to juvenile within 72 hours of sentence

a Annually, 80% of pre-sentence reports contribute to evidenced based sentencing recommendations - Municipal Judge

a Annually, 80% pre-sentence reports contribute to evidenced based sentencing recommendations - City prosecution team

Strategic Result 5

By 6/2025 the One Small Step (OSS) Specialty Court Docket will be successfully implemented to improve outcomes for people experiencing homelessness

MILESTONES:

• By 6/2023 the specialty court docket will be in compliance with best practices for the homeless population

• By 12/2023 reduce recidivism among One Small Step defendants by 25%

• By 6/2025 60% of One Small Step defendants are enrolled in a treatment program

Strategic Result 6

By 12/23, complete a review of the City Code and present revisions for the City Council's consideration that will improve the accountability of defendants

MILESTONES:

• By 6/23, complete revisions to Chapter 62 of the ACC to be more consistent with Colorado State criminal laws to facilitate prosecution of defendants in the Municipal Court and help hold defendants accountable for their conduct

• By 12/23, complete analysis of a Parent Accountability ordinance that would address juvenile violence in schools for the City Council's consideration

Meets or Exceeds Target Just Under Target Does Not Meet Target

168 Safe Community Work System Summary
a
Complete

Vibrant Community and Neighborhoods Work System Summary

A vibrant community is engaged in civic life, the arts, and the outdoors. It comprises individuals and groups who are dedicated to their community, get involved with neighborhood associations and participate with local government to ensure responsiveness to changing needs resulting in Arvada being the preferred place to live, work, play and stay.

PRINCIPLES AND SERVICES:

To support vibrant communities and neighborhoods, The City of Arvada:

• Provides meaningful ways for the community to engage with local government and strategic partnerships to advance quality of life by embracing Arvada’s small town traditions and history to achieve an inclusive, equitable, diverse, prosperous, and resilient community that cares about its neighbors .

• Improves access to quality housing that is affordable to a broad range of income levels and provides resources, housing, and neighborhood assistance services to Arvada residents, businesses, property owners, and stakeholders

• Provides specialized programs and resource conservation services to the workforce, the community, and businesses so they can carefully use and preserve resources and save money .

• Provides maintenance services to the community and visitors, so they can play and enjoy activities in a safe, well-maintained parks, open space, and trails system Completing park projects and identifying trail gaps, creating a green spine trail system while enhancing the existing trail system, and acquiring lands for open space conservation to complete gaps in underserved areas or along potential open space corridors .

• Operates sustainable premier golf facilities focusing on exceptional service and value to the community with the conservation of natural environment under economically sound and socially responsible management

• Plans and hosts conferences and events, concessions, and centralized culinary services, focusing on exceptional service and value to businesses, groups, and individuals through an economically sound and socially-responsible management, ensuring customers can have an enjoyable, memorable, productive, and personalized event experience

169
Click here to learn about the City’s Parks and Open Space

Vibrant Community and Neighborhoods Work System Summary

Budget Summary

Revenue Highlights

• In 2023, the Arvada Housing Authority and Community Development programs will be moved to the Community and Economic Development work system, which will include a majority of the intergovernmental grants. The remaining intergovernmental revenue is for Jefferson County Open Space funds .

• Charges for services reflect the revenue generated from golf and resturant operations at both Westwoods Golf Course and Lake Arbor Golf Course, banquet operations at the Golf Courses, education classes at Majestic View Nature Center and participation in Athletic Field Programs

• Miscellanous revenues include interest income, but will no longer include recovered costs from the APEX Recreation District in support of maintenance performed by the Parks Department, in 2022 the City has assumed all operations of athletic fields including maintenance and field programming.

• A transfer from the General Fund in support of Parks Operations is reflected in the Revenue Transfer

Challenges

Effect of climate change on outdoor assets

Lack of affordable housing/increasing cost of housing

Limited land available for aqusition and increasing cost of property

Expanding service area

Impacts of increased use of parks, trails, and open space amenities

Increasing impact of homelessness on the Arvada community

Accessibility of parks and amenities

Lasting impacts and uncertainty of pandemic restictions

Lack of volunteers

Advantages

"Resident and community support for parks, trails and open space"

Collaboration for affordable housing options

Implementation of the regional initiative to address homelessness

Parks superior level of service

170
REVENUES BY TYPE 2021 ACTUAL 2022 REVISED 2023 BUDGET 2024 BUDGET Licenses, Permits and Fees $47,765 $66,824 $66,824 $68,829 Intergovenmental 13,938,977 12,491,564 5,950,466 6,218,105 Charges for Services 6,524,101 8,536,303 8,536,303 9,008,401 Miscellaneous 639,731 401,658 194,248 189,053 Revenue Transfer 5,452,987 5,427,723 5,307,723 5,474,669 Total Revenues $26,603,560 $26,924,072 $20,055,564 $20,959,057

Vibrant Community and Neighborhoods Work System Summary

Expenditures Highlights

• The largest component of services and charges are the Section 8 Housing voucher program . Housing will be moving to the Community and Economic Development work system in 2023, this change accounts for the reduction in this line item

• Personnel expenditures will decrease due to Housing being moved to CED, as will many miscellaneous charges, as reflected in the Other line item.

• Food, beverage and merchandise purchases at both golf courses and banquets is shown in the inventory expenditure type .

• The largest component of transfers is a transfer to the COP Fund for the payment of the debt related to the West Woods Golf Clubhouse remodel

171
EXPENDITURES BY TYPE 2021 ACTUAL 2022 REVISED 2023 BUDGET 2024 BUDGET Personnel $10,291,940 $12,358,659 $11,241,339 $11,757,025 Services and Charges 10,232,959 9,676,609 3,727,356 3,833,637 Supplies and Expenses 2,998,562 3,830,403 3,549,426 3,681,581 Contract and Leases 389,097 913,447 840,119 858,612 Debt Service 41,794 163,200 163,200 163,200 Inventory 830,869 878,712 878,712 901,324 Capital Maintenance 205,672 290,668 287,877 296,513 Capital Outlay 76,704 30,000 30,000 30,000 Transfers 307,826 731,921 431,998 437,878 Other 116,924 4,200 200 200 Total Expenditures $25,492,349 $28,877,819 $21,150,227 $21,959,970 Employee FTE 92 89 87 87

Vibrant Community and Neighborhoods Work System Summary

Strategic Result 1

By 12/2025 complete current improvements to recognize Arvada’s history

MILESTONES:

• By 12/2023 partner with AURA in the development of a plan for activation of the Flour Mill in Olde Town

• By 12/2023 complete operational plan for display of the restored 04 Trolley

Strategic Result 2

a By 12/2022 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 MILESTONES:

a By 12/2020 create a regional strategy to address homelessness

a By 12/2020 complete an affordable housing assessment including incentive options and the area south of the Arvada Cemetery

a By 6/2021 evaluate the Human Services Advisory Committee's process for recommending funding

a By 12/2020 complete a list of current projects under development or planning

These performance measures support access to quality housing that is affordable to a broad range of income levels and provides resources, housing and neighborhood assistance services to Arvada residents, businesses, property owners, and stakeholders .

172
Performance Measures Target 2020 2021 2022 Target 2023 Target 2024 Target Number of households served by Essential Home Repairs Program N/A 7 8 5 10 10 Annual costs associated with Essential Home Repairs Program 205,585 240,192 332,877 190,000 235,000 235,000 Number of household served by Housing Choice Voucher Program 484 455 449 468 487 487

Vibrant Community and Neighborhoods Work System Summary

Strategic Result 3

By 12/2025 develop a maintenance and reinvestment plan to ensure a sustainable, resilient and beautiful community of parks, trails, open space and medians in alignment with our diverse, changing and growing community

MILESTONES:

• By 8/2022 provide strategic recommendations for the Majestic View Nature Center and future city-wide interpretive programs

• By 12/2022 complete updates to the Lake Arbor Golf Master Plan

• By 12/2022 complete an inventory of all city medians with recommendations for improvement

• By 12/2023 complete Arts and Culture Master Plan workshop(s) to determine related actions to implement the plan

• By 12/2023 update the TLC program to include a communication plan and key lifecycle metrics

• By 12/2023 Complete Level of Service studies for Golf, Restaurants, Parks, Medians, Arts and Culture, Festivals, and Majestic View Nature Center

• By 12/2023 complete a Community Events Plan

• By 7/2024 replace Meyer's Pool with a new 50 meter natatorium

• By 12/2024 establish a centralized volunteer coordination program

• By 12/2024 adopt a strategic Land Pursuit and Acquisition Plan including opportunities for grants and funding partnerships

Nature Center: educators/aids with Elementary Exploration groups report students enjoyed learning about wildlife and nature

The City provides maintenance services to the community and visitors, so they can play and enjoy activities in a safe, well-maintained parks, open space, and trails system . Completing parks projects and identifying trail gaps, creating a green spine trail system while enhancing the existing trail system, and acquiring lands for open space conservation to complete gaps in underserved areas or along potential open space corridors

173
Performance Measures Target 2020 2021 2022 Target 2023 Target 2024 Target Published Maintenance Standards Met for All Park Areas 95% 82% 90% 95% 95% 95% % of Priority 1 Trails Cleared Once within 24 Hours of Snowfall 100% 100% 94% 100% 100% 100% Park Level of Service - Park within 10 minute walk of every residence 100% 84% 96% 100% 100% 100% Hours contributed by festivals commission 1,750 600 1,100 1,750 1,750 1,750
95% 0% 0% 95% 95% 95% Golf course maintenance performance standards met 95% 100% 96% 95% 95% 95%

Vibrant Community and Neighborhoods Work System Summary

2019 Citizen Survey shows that nearly all residents have visited a City park and/or used the trails and open spaces in Arvada

Strategic Result 4

By 12/2024 construct a regional Navigation Center to deliver coordinated homeless services located out of Olde Town

MILESTONES:

• By 7/2022 enter into an LOI with Jefferson County, Lakewood, Wheat Ridge, Golden, Edgewater, and Westminster to develop two navigation centers within Jefferson County

• By 9/2022 determine additional related actions to address homelessness in Olde Town

• By 10/2022 complete Low Income Housing Tax Credits (LIHTC) application and receive the 4% award from CHAFA

• By 12/2022 in collaboration with partner agencies, including RTD, ensure adequate transportation and accessibility to the Navigation Center for those experiencing homelessness

• By 10/2023 complete all closing actions and begin construction

• By 12/2024 complete construction of a Regional Navigation Center

Meets or Exceeds Target

Just Under Target Does Not Meet Target a Complete

174
90% 83% 28% 0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100%
Visited a City Park Used Trails or Open Spaces Visited the Majestic View Nature Center

Capital Improvement Projects

Capital Program Introduction

The Capital Improvement Plan (CIP) for 2023 and 2024 represents the first two years of a ten-year plan that encompasses a strategic approach for the City’s capital investments for the next decade . This plan reflects a dual approach to utilizing scarce capital resources for capital improvement and major capital maintenance needs: Taking Lasting Care and the continued implementation of the Citizens Capital Improvement Planning Committee’s recommendations under the guidance of City Council’s current Strategic Plan

First, the City is continuing its focus on “Taking Lasting Care” (TLC) of its vast inventory of assets Preserving existing infrastructure is a chief priority of the capital plan Among TLC plans for the coming two years are:

• Allocation of resources for the replacement of aging traffic signals, guardrails, street medians and street infrastructure

• Reinvestment in the City’s park system with a focus on playground renovation, trail renovation, irrigation systems, and tree replacements

• Water system and sewer system repair and maintenance, including mains and ancillary infrastructure

Second, the City is focused on the long-term implementation of many of the recommendations of the 2015 Citizens Capital Improvement Planning Committee (CCIPC) . The 21-member CCIPC was charged by the Arvada City Council to prioritize capital projects and recommend funding strategies The Committee recommended 19 projects, of which 11 have been completed or have received significant funding CCIPC-recommended projects in the upcoming two year plan include:

• Ongoing funding for installation of conduit and a backbone fiber network

• Significant resources for missing sidewalks, transit-oriented development, bike and pedestrian access, and trails

Total budgeted capital expenditures by major category for 2023 and 2024 are listed below . The remainder of the capital improvement section explains what capital projects are, how the City pays for them, and how projects are identified and prioritized. This section also includes individual project pages detailing each capital improvement within the 10-year plan .

2023-2024

175
CIP Projects by Category Category 2023 Budget 2024 Budget Debt Service $7,337,465 $7,330,125 Personnel 123,446 130,850 General Administration 7,214,872 871,008 Transportation 4,411,066 3,262,620 Street Maintenance 12,763,701 12,969,576 Parks 961,274 1,481,106 Water 67,513,907 32,859,554 Wastewater 12,815,954 16,983,605 Stormwater 1,043,221 1,074,375 Grand Total $114,184,906 $76,962,819

Capital Improvement Projects

What are Capital Improvements?

The Capital Improvement Plan (CIP) is a ten-year road map for creating, maintaining, and paying for Arvada’s present and future infrastructure needs The CIP outlines the project costs, funding sources, and estimated future operating costs associated with each capital improvement The plan is designed to ensure that capital improvements will be made when and where they are needed and that the City will have the funds to pay for and maintain them .

Capital improvement projects are non-routine capital expenditures that result in the acquisition of land, design and construction of new assets, or the renovation, rehabilitation, or expansion of existing capital assets. Capital projects usually have an expected useful life of at least five years.

Capital improvements make up the physical infrastructure that all cities must have in place to provide essential services to current residents and support new growth and development . They are also designed to prevent the deterioration of the City’s existing infrastructure, such as roads, parks, buildings, and underground pipes for water and sewer systems, and to respond to and anticipate future growth of the City .

Ongoing capital projects receive consistent funding for recurring capital infrastructure needs throughout the City and ensure that General CIP dollars are available for improvements in particular areas Their creation grew out of the recognition that, while some recurring needs are relatively small in scope, it was still imperative that resources be reserved to fund necessary work Routine capital expenditures generally will have no significant impact on the operating budget.

One-time capital projects generally receive funding for the construction of a public facility or acquisition of land for a future public facility These projects may have ongoing operating and maintenance costs, which have been included in the operating budget

Capital maintenance expenditures represent recurring capital expenditures intended specifically to sustain existing infrastructure and capital capacity, such as with water and sewer main replacements .

Paying for Capital Improvements:

Funding for the City’s capital program comes from a variety of sources

98-101 Funding – Since the electors of Arvada adopted a sales tax in 1969, the City Code has required that 60% of the first cent of sales tax revenue must be appropriated annually for capital projects or debt service. Codified as §98-101 in the Arvada Code of Ordinances, this funding is referred to as 98-101 funding The funding for 2023 and 2024 is calculated as follows:

2023-2024 98-101 Funding

176
Funding 2023 Budget 2024 Budget 98-101 $15,038,925 $15,264,508 Debt Service Obligations Bond Payments (5,360,782) (5,358,282) COP Payments (1,976,683) (1,971,843) Transfer to the Capital Improvement Program $7,701,460 $7,934,383

Capital Improvement Projects

Water Fund – The Water Fund accounts for capital outlay and related debt service relating to the water utility operation Typically, water rates pay for ongoing maintenance and replacement costs while water system development fees cover projects related to growth and expansion .

Wastewater Fund – The Wastewater Fund accounts for capital outlay and related debt service relating to the collection, transmission, and disposal of sewage and wastewater Typically, wastewater rates pay for ongoing maintenance and replacement costs while wastewater system development fees cover projects related to growth and expansion .

Stormwater Fund – The Stormwater utility fee pays for capital improvements and debt service necessary to maintaining a stormwater management plan Using the Stormwater Fund to pay for joint capital projects with the Mile High Flood District (MHFD) also qualifies the City for MHFD funding to operate and maintain stormwater improvements within the District

Golf Fund – Revenue from the Golf Fund is expected to meet all of the identified capital needs and debt service for the Golf programs at Lake Arbor and West Woods Golf Courses .

Bond Proceeds – Proceeds from the sale of bonds fund specific capital improvement projects. A bond is a written promise to pay a designated sum of money at a specific date in the future, together with periodic interest at a specified rate, used as a long term financing tool. Bonds are used to fund the 72nd underpass project and the Ralston Road project included in the Continuing Projects list . This ten year capital improvement plan includes bond proceeds in the Water and Wastewater Funds which will be used for infrastructure projects in these funds and are identified in the 2023 and 2024 capital expenditure table and individual project sheets

Grant Funding – Funding received from an outside agency for a specific capital improvement project. Grant funding does not need to be repaid, but it may require the City to match a certain percentage of the award

Developer Funding – Contributions that developers make to the City in support of public improvements, such as traffic signals, roadway improvements, or park development, often to help respond to population growth .

Streets Fund – The Streets Fund accounts for costs relating to the asphalt and concrete replacement programs Revenues are derived from the City’s General Fund, the Highway Users Tax Fund, 50/50 sidewalk payments, and street degradation fees .

Other Funding Sources – Other funding sources included in the current CIP include:

• Conservation Trust – Profits from the sale of state lottery products are distributed to local governments by the Colorado Department of Local Affairs for park and recreation services

• Adams County Transportation Sales Tax – Each year the City receives funds through a transportation sales tax from Adams County that can only be used in Adams County for transportation purposes

• Adams County Open Space Sales Tax – Each year the City receives funds through an open space sales tax from Adams County that can only be used in Adams County for open space purposes

• Lands Dedicated Opt-Out Fee – A fee in lieu of dedicating land to the City during development; used for park development

177

Capital Improvement Projects

• 3-Cent per Thousand Gallon Fee – This fee, which is based on annual water consumption, funds irrigation system upgrades

• Park Water Tap Fees – As part of new construction, park tap fees are collected to fund new park construction

Operating Impact – Each year, as capital projects are planned and others are completed, the costs related to maintaining those capital assets are examined Many times those costs can be absorbed in the City’s operations. Other times, additional staff and supplies are needed to maintain these projects. The operating impact of the 2023 and 2024 CIP is detailed later in this section and the operating impact of each project is included within the individual project pages .

Capital Budgeting Process

In many respects, the planning process for selecting, scheduling, and financing capital improvements parallels the way someone might plan to buy a house or a car . The process involves assessing many competing needs, determining priorities, evaluating costs and financing options, and establishing a realistic timeline for completing the projects

The following graphic outlines the City of Arvada’s ten-year Capital Improvement Plan process:

• Council reviews progress of past successes in first quarter of year.

• Re-establishes priorities in context of new information, studies, surveys.

• Departments begin various legal processes to begin the construction processes.

• Quarterly reporting on all progress.

• Identify all possible sources of resources.

• Develop prioritization methodology to meet Strategic Plan.

• Analyze and select proposed projects for plan and for the ten-year planning horizon.

• Council reviews Proposed Plan.

• Adopts two-year appropriations.

• Prioritizes unfunded priorities and projects.

• Adds operating costs into the operating budget.

The prioritization of projects is done as part of the biennial budget process, with a preference towards funding projects that are mandated, remove a risk, and/or align with Council’s Strategic Plan . Mandates can include orders from the federal or state government that require action of the City, court orders, action required by health and life safety codes, and regulations regarding ADA accessibility .

The criteria used for each priority is as follows:

Priority 1

• Eliminates a hazard

• Satisfies an obligation, such as federal and state mandates, City Council Strategic Plan priorities, developer agreements, and legal contracts

• Funded entirely by sources other than CIP dollars – for example, Open Space funds, developer contributions, CDBG funds, the Regional Transportation District funds, etc .

178
Development of Strategic Plan Develop ten-year capital maintenance and new projects to meet long-term strategic needs Build and Measure Council adopts both the two-year appropriations and the ten-year plans
Analyze prior year expenditures.

Capital Improvement Projects

Priority 2

• Eliminates a hazard

• Satisfies an obligation, such as federal and state mandates, City Council Strategic Plan priorities, developer agreements, and legal contracts

• Receives funding from other sources as well as CIP dollars

Priority 3

• May eliminate a hazard

• Does not satisfy an obligation

• Does not have funding available other than CIP dollars

Strategic Plan

The City’s Performance-based Budgeting program, FOCUS, acts as the foundation of Arvada’s budget process In 2019, City Council adopted a new Strategic Plan to lay the foundation for meeting current and future community needs . The following strategic results and milestones have provided guidance in determining funding priorities for the 2023-2032 capital improvement plan:

a By 2021 Arvada will have a traffic accident rate lower than the national average

• Through 2025 prepare an annual street maintenance report for City Council and the community

a By 2021 complete the Sewer Master Plans

• By 2023 complete the Stormwater Master Plan

a By 2021 complete the Water Master Plan

• By 2023 actions including conceptual project and operational changes to utilities programs necessary to implement the Master Plans are included in the 10-year CIP and performance budget

a By 2021 all new development in the City complies with ADA requirements and 2021 updated engineering standards

• By 2024 develop a financial plan for improvements to existing City facilities and/or purchase of additional properties

• Through 2025 continue progress on having 100% of water needed for build out based upon the water supply master plan and current schedule for completion of Gross Reservoir by 2028

• Through 2025, maintain funds to meet water supply financial commitments

• By 2022, complete strategic investments and initiatives to ensure parks, trails, open space, and amenities are in alignment with our diverse, changing, and growing community

2015 Citizens Capital Improvement Planning Committee

The current Capital Improvement plan is also driven by the recommendations of the 2015 Citizens Capital Improvement Planning Committee (CCIPC) The Committee was charged by the Arvada City Council with prioritizing capital projects and recommending funding strategies To do this, the Committee learned about the projects, developed and applied evaluation criteria, and then deliberated on which projects to recommend to Council for funding and at what level . The CCIPC recommended $73 million dollars of funding for nineteen different projects.

179

Capital Improvement Projects

CCIPC Recommended Projects

Above is a table identifying the CCIPC-recommended projects that have previously received funding or that are receiving funding as part of the 2023 - 2024 budget .

In the seven years since the Committee released its report, the City has dedicated nearly $122 million to CCIPC-recommended projects, several million more than the level of funding recommended in the report . The ten-year capital improvement plan includes a substantial dedication of resources for CCIPC-recommended projects

The performance measure below shows the number of CCIPC projects completed since 2016

Number of Citizen's Capital Improvement Planning Committee Projects Funded

projects) or Completed (one-time projects)

Included in the CCIPC projects that received funding in recent years are two bond-funded projects As the previous sales and use tax bonds retired in 2018, a ballot question for reissuance of the bonds was voted on and approved in November 2018 . This approval allowed for the reissuance of bonds for two major road capacity projects: a grade separation on W. 72nd Avenue at the Union Pacific Railroad with improvements between Simms Street and Kipling Street, and the reconstruction and improvement of much of Ralston Road along the W 58th Avenue alignment

In addition to the project recommendations made by the CCIPC, the group particularly examined the maintenance needs of the City’s street system . While street maintenance is capital in nature, the City’s program for maintenance is funded through operating dollars within the Streets Fund . The committee recommended that the City quickly take action “to address the pressing need for additional resources to repair and maintain roads and streets in Arvada ” Although a proposed sales and use tax increase to fund additional street maintenance was rejected by voters in 2016, the City increased its annual funding for street maintenance by redirecting other operating expenditures . Over the ten years of the plan, more than $138 million is dedicated to street maintenance in order to achieve that goal .

180
2017 2018 2019 2020 2021
5 6 7 7 9
(ongoing
Project Funding to Date 2023 Budget 2024 Budget Status W . 72nd Ave . & Indiana St . Intersection $11,109,523 $- $- Complete Park Maintenance, Fleet, and Central Stores Bldg 10,218,612 - - Complete W 72nd Ave & UPRR Grade Separation 64,500,000 24,000,000 14,000,000 Underway Ralston Road Reconstruction (Phases 1 & 2) 23,365,263 3,000,000 - Underway Gold Strike Park 2,172,691 - - Underway Utility Undergrounding 332,017 59,703 61,494 Ongoing Missing Sidewalks/TOD/Bike & Trail Gaps 3,240,000 700,000 700,000 Ongoing ATMS, Conduit, and Fiber Interconnect 2,336,136 245,975 253,354 Ongoing Guardrails 253,327 59,851 60,747 Ongoing Playground Renovation 2,758,820 494,577 500,408 Ongoing Irrigation 1,490,321 171,054 676,185 Ongoing Total $121,776,710 $28,731,160 $16,252,188

Capital Improvement Projects

Open Projects

As part of the 2023-2024 CIP budget process, a detailed review was conducted of all currently open capital projects. Staff evaluated the level of resources committed to active projects in order to identify and resolve any known funding issues . The following table lists all currently open Capital Improvement projects and their estimated completion dates .

Continuing CIP Projects

181
Project Name Existing Budget Expected Completion Trolley Restoration $524,482 01 Winter 2022/20223 Visitability Fee 592,673 .76 Ongoing City Public Art 377,871 .56 Ongoing Natatorium 600,000 00 Ongoing Public Art Capital Maintenance 206,270 81 Ongoing PEG Fee Control Room 186,410 .00 Winter 2022/2023 Trolley Park 460,000 .00 Winter 2022/2023 PEG Cable Fees 555,257 58 Ongoing PEG Fee Capital Maintenance 102,820 00 Ongoing ADA Compliance Facilities 259,470 .73 TBD City Hall ADA Compliance 36,941 00 Winter 2022 Arvada Center ADA Compliance 69,028 27 Winter 2022 Fire System Replacement 175,000 .00 TBD Indiana Gate 100,000 .00 TBD Arvada Center Kiln Roof 250,000 00 2022 PEG Fee Computers 22,000 00 2022 2nd Floor Remodel 345,000 .00 2022 Meyers Pool 35,210,000 .00 2024 Olde Town Mural 5,000 00 2022 Missing Sidewalks 1,589,010 57 Ongoing Guardrails-Revolving 492,335 .04 Ongoing Ralston Rd Reconst-Upham2Yukon 5,496,776 48 2022 ADA Compliance Streets 177,943 50 Ongoing Collector Streets Improvmt .Rev 142,025 .11 Ongoing W . 60th Ave . (Adams County) 1,125,778 .52 2022 Streets Master Plan 300,365 00 2022 Alkire @ 77th Sidewalks 502,163 94 TBD 82nd/Leyden & Indiana Imprvmnt 121,923 45 Jul-05 Leyden Rd Improvements 473,166 .20 Ongoing Ralston Road 4,498,000 .00 Summer 2023
Click here to see the Infrastructure projects

Capital Improvement Projects

Continuing CIP Projects (continued)

182
Project Name Existing Budget Expected Completion 72nd & Indiana Final Imprv 146,197 90 2022 Leyden Road Study 600,000 00 2022 Ward Road TOD 2,192,305 .00 2022 Alkire St Bridge @HL Canal 29,746 .60 2022 Grandview Guardrails 40,578 00 Ongoing 72nd Avenue - Sunrise Village 37,000 00 TBD Bridge and Structures Program 1,144,425 .78 Ongoing ADA Ramp Program 50,000 .00 Ongoing 64th & Sheridan Int (FASTER) 1,280,995 00 TBD W 55th Ave Median 60,671 .42 TBD Pierce Sidewalk (SRTS Grant) 806,565 .00 TBD 72nd Ave Underpass (Bond) 64,537,000 00 Spring 2024 Ralston Yukon-Garrison (Bond) 17,998,000 00 Summer 2023 Long Lf Pavement Markings 757,805 .42 Ongoing Vehicle Detection Program 234,830 .31 Ongoing Sign Replacements - MUTCD 140,276 83 Ongoing Tennyson Corridor (ADCO Grant) 2,739,790 34 2023 Olde Town Street Ltg Phase II 513,936 .92 TBD Candelas Lighting 25,023 .28 2022 Xcel Undergrounding Supplement 284,320 00 Ongoing Traffic Design 330,650 .31 2022 Traffic ROW 1,400 .75 2022 Misc Signal Rebuild-Revolving 75,000 00 Ongoing Traffic Signal Replacement 2,825,972 20 Ongoing 58th & Indep . (HSIP1 Grant) 1,028,193 .70 Winter 2022/2023 86th & Kipling (HSIP1 Grant) 790,425 .09 Winter 2022/2023 64th & Simms (HSIP3 Grant) 1,198,625 00 Spring 2023 58th & Kipling (HSIP2 Grant) 961,017 00 Spring 2023 80th & Vance (HSIP3 Grant) 864,000 .00 Spring 2023 W 80th Ave . Signal 600,000 .00 TBD Intersection Safety Improvmnts 142,206 45 Ongoing 58th/Ward Rd LT Lanes (HSIP) 2,225,385 .58 2024 W 52nd Ave Sidewalk 21,000 .00 2022 W 57th Ave Bike Boulevard 55,000 00 2022 Alkire St Trail (TAP Grant) 1,500,000 00 2024

Capital Improvement Projects

Continuing CIP Projects (continued)

183
Project Name Existing Budget Expected Completion Transportation Master Plan 640,829 00 2023 Indiana Corridor 274,000 00 TBD School Safety 155,603 .00 Ongoing Marshall St Intersection Imp 34,814 .87 2022 Allison Street Sidewalk 23,116 45 2022 58th Place & Independence 598,392 94 2022 W 59th Pl and Kipling Pkwy Imp 46,706 .28 2022 86th Parkway Signal Connect 854,079 .27 TBD Kipling Pkwy & Allendale 670,962 39 2023 Ralston & Rensselaer Imp 500,000 .00 TBD 58th Pl/Indep ADA Improvement 106,460 .35 TBD 63rd & McIntyre RRFB 206,458 87 2023 Standley Lake Lib Trailhead 594,545 61 2023 Trail Renovation 288,987 .84 Ongoing Gold Strike Pk . 2,172,690 .92 TBD Irrigation Systems 601,983 64 Ongoing Tree Replacement Program 181,118 72 Ongoing Memorial Park Lighting (CDBG) 276,000 .00 TBD Seacrest Rec Center Imprvmts 54,060 .50 TBD RMG Trail Crossings 243,000 00 Ongoing Playground Renovation 911,214 .88 Ongoing Sabell Park (Dev . Agreement) 1,107,505 .17 2022 Leyden Creek Trail Extension 292,279 17 TBD Lake Arbor Rec Playground 267,091 00 2022 Sabell Pk-Controller/Meter/Tap 92,414 .18 2022 Lakecrest Park Playground 206,900 .00 TBD CO Front Range Trail Study 50,000 00 TBD Marge Roberts Park 101,035 40 2023 ADA Compliance Parks 53,110 .50 Ongoing Westwoods Park Surface Repl 32,200 .00 2022 AFON Fiber - Recurring 228,810 00 Ongoing 2019-2022 Co-Locate Conduit 117,384 .50 2022 2020-22 AFON Fiber Project 2,623,349 .42 Ongoing Public Safety Radio Sys MARC 250,104 05 2024 Lake Arbor Improvements 80,000 00 TBD

Capital Improvement Projects

Continuing CIP Projects (continued)

184
Project Name Existing Budget Expected Completion 2021 Water Replacement 2,313,124 .55 2022 Denver Moffat Project 45,598,485 .90 2028 WTP Maint & Repairs 458,923 50 Ongoing Hwy 93 Water Tank & Pipeline 3,940,000 .00 2023 Raw Water Meter Replacement 740,281 .00 2022 RWTP Solids Handling 4,601,227 54 2022 RWTP Filter Improvements 10,422,277 00 2023 Castlegate Water Line 500,000 .00 2022 RWTP Reaction Tank Rehab 374,054 .79 2024 AWTP Clarifier Rehab 280,000 00 2024 Water Treatment Expansion Plan 600,000 00 2030 RWTP Engineering&Reinvestment 250,000 .00 Ongoing Chemical System Improvement 500,000 .00 2023 Canyon Pines Pump Station 687,764 00 2023 Pumped Zones Storage Tank 250,000 .00 2025 Pumped Zones Pump Station 250,000 .00 2025 Hydraulic Modeling 2022 176,314 88 Ongoing 2022 Wastewater CIPP Project 00 2023 Ralston Trunk Sewer Improvmnts 2,564,426 .96 2024 Infiltration Elimination .00 Ongoing Oversizing of Replacement Pipe 00 Ongoing North Trunk Sewer 81st&Kipling 690,000 00 2023 Alkire Lift Station 1,321,254 .00 2024 NTL Improvements Phase 1 2,068,536 .00 TBD North Trunk Sewer Tenn/60-58th 690,000 00 TBD Youngfield Basin - UDFs 164,725 .38 TBD Hyatt Lake Basin - UDFs 32,579 .57 TBD Ralston Ck @ Croke Xing 900,000 00 2022 UDFCD Joint MP Studies 105,282 00 Ongoing Lake Arbor Dredging 3,389,272 .79 2023 Arvada Ctr Sthrn Det Pnd Outlt 38,703 .75 TBD Hayes Lake Improvements - UDF 83,190 88 TBD Ralston Creek at Ward Road 800,000 00 2022 Bates Lake 436,699 .00 TBD 2022 Miscellaneous Drainage 489,802 .00 Ongoing Total $261,890,191 82

Capital Improvement Projects

The 2023-2032 Capital Improvement Program

The following table displays the City’s full 2023-2032 capital improvement program . Funding is summarized by source Expenditures are summarized by category of spending

185
Sources Existing 2023 2024 2025 2026 2027 §98-101 $ $14,530,362 $13,075,122 $12,982,793 $15,646,121 $16,037,274 $16,518,392 Other City $ 78,523,413 66,323,440 36,397,894 30,966,127 46,129,043 36,947,930 External $ 49,215,273 34,786,344 27,582,132 33,963,572 22,615,160 19,346,898 Total Sources $142,269,048 $114,184,906 $76,962,818 $80,575,820 $84,781,477 $72,813,220 Total Uses Existing 2023 2024 2025 2026 2027 Debt Service $- $7,337,465 $7,330,125 $6,985,265 $6,888,376 $6,892,083 Personnel - 123,446 130,850 137,308 144,086 150,563 General Administration 2,493,828 12,163,661 24,518,100 878,875 895,117 887,858 Transportation 333,141 10,999,932 4,876,841 3,911,597 3,962,045 4,109,352 Street Maintenance - 12,763,701 12,969,576 13,404,864 13,757,951 14,114,572 Parks and Golf 3,778,421 1,041,274 1,481,106 1,464,131 1,719,156 1,874,218 Water 19,418,459 65,219,270 46,849,835 30,735,741 42,805,683 66,365,498 Wastewater - 5,660,954 25,370,105 29,681,809 2,642,988 1,667,532 Stormwater 1,470,421 1,043,222 1,074,375 1,106,606 1,726,503 846,908 Total Uses $27,494,270 $116,352,925 $124,600,913 $88,306,196 $74,541,906 $96,908,583 Sources 2028 2029 2030 2031 2032 2023-2032 Total §98-101 $ $16,931,352 $17,269,979 $17,442,678 $17,878,746 $18,415,108 $176,727,927 Other City $ 37,763,602 28,674,355 28,696,360 28,308,618 29,141,388 447,872,172 External $ 18,348,788 5,150,833 27,553,038 264,707 269,048 239,095,793 Total Sources $73,043,742 $51,095,167 $73,692,076 $46,452,071 $47,825,544 $863,695,892 Total Uses 2028 2029 2030 2031 2032 2023-2032 Total Debt Service $6,896,306 $6,897,032 $6,895,244 $6,896,994 $6,900,231 $69,919,121 Personnel 157,280 163,937 170,468 174,162 177,638 1,529,738 General Administration 897,077 951,101 996,151 952,584 917,183 46,551,535 Transportation 4,258,078 5,103,322 5,330,886 5,486,311 5,646,401 54,017,905 Street Maintenance 14,304,676 14,533,783 14,840,368 15,283,000 15,737,900 141,710,391 Parks and Golf 1,935,055 1,707,259 1,758,477 1,811,231 1,865,568 20,435,896 Water 32,369,758 25,064,375 46,367,713 11,486,244 11,814,333 398,496,910 Wastewater 1,456,603 1,769,085 1,545,311 1,306,518 1,345,713 72,446,619 Stormwater 870,358 894,512 919,390 - - 9,952,295 Total Uses $63,145,193 $57,084,406 $78,824,007 $43,397,044 $44,404,968 $815,060,409

Capital Improvement Projects

2023-2024 Capital Expenditure Detail

The following table details the City’s 2023 capital expenditures by project . Capital expenditures are presented in major categories with the sources of funding shown for each project

2023 Capital Expenditures

* Denotes nonrecurring capital expenditures

186
Project 98-101 $ Other City $ External $ 2023 Total Debt Service Estimated Debt Service $7,337,465 $- $- $7,337,465 Personnel Salaries and Benefits 123,446 - - 123,446 General Administration Aquatics Center 356,172 - - 356,172 Arvada Fiber Optic Network 245,975 - - 245,975 Public Art 106,121 - - 106,121 ADA Compliance - Facilities 200,000 - - 200,000 Median Rennovations 200,000 - - 200,000 PEG Cable Fees - - 106,604 106,604 Public Safety Evidence Storage Building - 6,000,000 - 6,000,000 Transportation Adams County Transportation Projects - - 80,635 80,635 Bike Master Plan Implementation 50,000 - - 50,000 Bridge Repair 250,000 - - 250,000 Collector Street Improvements 67,196 - - 67,196 Guardrails 59,851 - - 59,851 Intersection Safety Improvements 100,794 - - 100,794 School Safety 26,878 - - 26,878 Sidewalks/TOD/Bike & Trail Gaps 700,000 - - 700,000 Traffic Signals 1,166,805 - - 1,166,805 Xcel Energy Undergrounding Fund Supplement 59,703 - - 59,703 Indiana Corridor Improvement Study * - - 1,096,000 1,096,000 Signal Interconnect 250,000 - - 250,000 Signal Timing Implementation 203,204 - - 203,204 Transportation Master Plan Implementation * 300,000 - - 300,000 Street Maintenance Asphalt and Concrete Replacement - 11,954,121 120,000 12,074,121 ADA Compliance - Streets 689,580 - - 689,580 Parks Adams County Open Space Projects - - 33,598 33,598 Irrigation Systems - 171,054 - 171,054 Park Water Tap Fees - 174,690 - 174,690 Playground Renovation 494,577 - - 494,577 Trail Renovation 67,196 - - 67,196 Tree Replacement Program 20,159 - - 20,159

Capital Improvement Projects

2023 Capital Expenditures (continued)

* Denotes nonrecurring capital expenditures

187
Project 98-101 $ Other City $ External $ 2023 Total Water Denver Water Moffat Project Participation * - 28,734,000 - 28,734,000 Leyden Rock / Candelas Gore Street Alignment Interconnection * - 618,000 - 618,000 NW Improvements - Leyden Rock - Upsize Quaker Alignment Pipeline * - 650,000 - 650,000 Water Distribution System Upgrades - 541,216 - 541,216 Water System Replacement (Operations) - 8,127,684 - 8,127,684 Water Treatment Plant Expansion * - - 1,000,000 1,000,000 Canyon Pines Pump Station * - - 4,713,007 4,713,007 Distribution System Storage/Pumping/Pipe Expansion (additional water system upgrades) - - 6,000,000 6,000,000 Hydraulic Modeling - 50,000 - 50,000 Lead and Copper Corrosion Control and Service Line Replacement * - 230,000 - 230,000 Pumped Zones Pump Station * - - 6,000,000 6,000,000 Pumped Zones Storage Tank * - - 6,000,000 6,000,000 Smart Meter Upgrades * - - 4,100,000 4,100,000 Water Resources Master Plan * - 250,000 - 250,000 Water Treatment Plant Repair Program - 500,000 - 500,000 Wastewater Infiltration Elimination Program - 450,204 - 450,204 North Sewer Trunk Line 61st and Tennyson * - 5,250,000 - 5,250,000 North Trunk Sewer Line 81st and Kipling * - 829,250 - 829,250 Sewer System Replacement (Operations) - 750,000 - 750,000 Alkire Lift Station * - - 1,936,500 1,936,500 North Trunk Sewer Improvements - W 81st & Teller to W 72nd & Sheridan * - - 950,000 950,000 North Trunk Sewer Improvements - W . 81st from Oak to Johnson * - - 1,950,000 1,950,000 Ralston Trunk Sewer Improvements - Simms to Pierson * - - 400,000 400,000 Ralston Trunk Sewer Improvements - W 69th from Coors to Urban * - - 300,000 300,000 Stormwater Mile High Flood District Joint Maintenance Projects - 28,138 - 28,138 Mile High Flood District Joint Master Plan Studies - 59,703 - 59,703 Ralston Creek Improvements - Vance Street to Wadsworth By-Pass * - 477,621 - 477,621 Stormwater Master Plan Projects - 477,761 - 477,761 Grand Total $13,075,12 $66,323,440 $34,786,344 $114,184,906

Capital Improvement Projects

2023-2024 Capital Expenditure Detail

The following table details the City’s 2024 capital expenditures by project . Capital expenditures are presented in major categories with the sources of funding shown for each project .

2024 Capital Expenditures

* Denotes nonrecurring capital expenditures

188
Project 98-101 $ Other City $ External $ 2024 Total Debt Service Estimated Debt Service $7,330,125 $- $- $7,330,125 Personnel Salaries and Benefits 130,850 - - 130,850 General Administration Arvada Fiber Optic Network 253,354 - - 253,354 Public Art 107,182 - - 107,182 ADA Compliance - Facilities 200,000 - - 200,000 Median Rennovations 206,000 - - 206,000 PEG Cable Fees - - 104,472 104,472 Transportation Adams County Transportation Projects - - 83,054 83,054 Bridge Repair 250,000 - - 250,000 Collector Street Improvements 69,212 - - 69,212 Guardrails 60,747 - - 60,747 Intersection Safety Improvements 103,818 - - 103,818 School Safety 27,685 - - 27,685 Sidewalks/TOD/Bike & Trail Gaps 700,000 - - 700,000 Traffic Signals 1,201,810 - - 1,201,810 Xcel Energy Undergrounding Fund Supplement 61,494 - - 61,494 Signal Interconnect 250,000 - - 250,000 Signal Timing Implementation 154,800 - - 154,800 Transportation Master Plan Implementation 300,000 - - 300,000 Street Maintenance Asphalt and Concrete Replacement - 12,364,244 120,000 12,484,244 ADA Compliance - Streets 485,332 - - 485,332 Parks Adams County Open Space Projects - - 34,606 34,606 Irrigation Systems 500,000 176,185 - 676,185 Park Water Tap Fees - 179,931 - 179,931 Playground Renovation 500,408 - - 500,408 Trail Renovation 69,212 - - 69,212 Tree Replacement Program 20,764 - - 20,764

Capital Improvement Projects

2024 Capital Expenditures (continued)

* Denotes nonrecurring capital expenditures

189
Project 98-101 $ Other City $ External $ 2024 Total Water Denver Water Moffat Project Participation * - 8,616,000 - 8,616,000 Raw Water Meter Project * - - 500,000 500,000 Water Distribution System Upgrades - 552,040 - 552,040 Water System Replacement (Operations) - 8,371,514 - 8,371,514 Water Treatment Plant Expansion * - - 2,000,000 2,000,000 Arvada Water Treatment Plant Clarifier Rehab * - 1,720,000 - 1,720,000 Distribution System Master Plan Update - 250,000 - 250,000 Distribution System Storage/Pumping/Pipe Expansion (additional water system upgrades) - - 6,000,000 6,000,000 Hydraulic Modeling - 50,000 - 50,000 Lead and Copper Corrosion Control and Service Line Replacement * - 1,300,000 - 1,300,000 Risk and Resiliency Assessment / Emergency Response Plan Updates - 100,000 - 100,000 Smart Meter Upgrades * - - 2,900,000 2,900,000 Water Treatment Plant Repair Program - 500,000 - 500,000 Wastewater Infiltration Elimination Program - 231,855 - 231,855 North Trunk Sewer Line 81st and Kipling * - 139,250 - 139,250 Sewer System Replacement (Operations) - 772,500 - 772,500 Alkire Force Mains * - - 1,890,000 1,890,000 North Trunk Sewer Improvements - 68th & Sheridan to Tennyson & W . 64th * - - 550,000 550,000 North Trunk Sewer Improvements - W 81st & Teller to W 72nd & Sheridan * - - 3,525,000 3,525,000 North Trunk Sewer Improvements - W 81st from Oak to Johnson * - - 2,875,000 2,875,000 North Trunk Sewer Improvements - W 84th from Alkire to Simms * - - 400,000 400,000 Ralston Trunk Sewer Improvements - Simms to Pierson * - - 2,750,000 2,750,000 Ralston Trunk Sewer Improvements - Union from W . 75th to W . 71st * - - 500,000 500,000 Ralston Trunk Sewer Improvements - W 69th from Coors to Urban * - - 3,350,000 3,350,000 Stormwater Lower Ralston Creek Stabilization * - 500,000 - 500,000 Mile High Flood District Joint Maintenance Projects - 28,982 - 28,982 Mile High Flood District Joint Master Plan Studies - 61,494 - 61,494 Ralston Creek Improvements - Vance Street to Wadsworth By-Pass * - 368,962 - 368,962 Stormwater Master Plan Projects - 114,937 - 114,937 Grand Total $12,982,793 $36,397,894 $27,582,132 $76,962,818

Capital Improvement Projects

Operating Impact

The City’s operating budget is directly affected by the CIP. When certain types of capital projects are developed and completed, they also have ongoing financial impacts. For example, if the City were to construct a new building, the operating budget would increase to include capacity for any new equipment, utilities, and supplies needed to operate and maintain the facility. Park maintenance staff might be added when a new park is completed Likewise, operating costs can decrease with certain capital improvement For example, repair and maintenance costs could go down with the replacement of an aging traffic signal.

In the 2023-2032 Capital Improvement Program, each individual project includes an estimated future operating budget impact, if it is possible to identify the cost at this time in the project’s lifecycle The City carefully considers these operating costs when deciding which projects to move forward in the CIP.

The following table summarizes the quantifiable projected annual impact of the FY 2023-2024 CIP on the City’s operating budget:

190
Project Operating Impact Annual Cost Annual Savings Arvada Fiber Optic Network Operational cost to maintain OSP Insight software, used to document the fiber cable and fiber strand allocation $10,000 $Canyon Pines Pump Station Annual operating cost 10,000Raw Water Meter Project Annual operating cost 5,000Totals $25,000 $-

Capital Improvement Projects

2025-2032 Governmental Capital Expenditure Detail

The planned capital expenditures from 2025 to 2032 are shown in the chart below . Some of the larger projects that make up these expenditures include:

General Administration

Arvada Fiber Optic Network - $2,187,290

ADA Compliance for Facilities - $1,618,180

Public Art - $911,988

Transportation

Traffic Signals - $12,661,191

Sidewalks/TOD/Bike & Trail Gaps - $5,728,539

Arterial Improvements - $7,249,289

Bridge Repair - $2,022,725

Signal Interconnect - $2,022,725

Signal Timing Implementation - $1,001,920

Parks

Playground Renovations - $7,686,434

Irrigations System Renovations - $3,659,605

Trail Renovation - $633,915

Median Renovations - $1,886,776

Water

Denver Water Moffat Project - $23,465,537

Water System Replacement - $76,675,584

Highway 93 Lakes Water Storage Project - $20,500,000

Water Treatment Plant Expansion - $48,000,000

Ralston Plant Storage Tank Expansion - $32,000,000

Water Treatment Plant Repair Program - $4,000,000

Water Treatment Plant Roof Replacement - $2,000,000

Smart Meter Upgrades - $2,900,000

Wastewater

Sewer System Replacement - $7,075,410

Infiltration Elimination Program - $2,305,672

Oversizing of Replacement Pipelines - $2,654,479

North Trunk Line Replacement - $17,570,000

Ralston Trunk Line Replacement - $9,800,000

Stormwater

Lower Ralston Creek Stabilization - $1,000,000

Ralston Creek Improvements - $501,494

Bates Lake Watershed Improvements - $705,741

Stormwater Master Plan Projects - $3,137,720

191
General Administration, 7,321,827 , 3% Parks, 14,135,094 , 5% Stormwater, 5,927,577 , 2% Transportation, 38,807,991 , 15% Wastewater, 40,402,560 , 15% Water, 40,025,560 , 15% Street Maintenance, 115,975,114 , 44% Personnel, 1,275,442 , 1%

Capital Improvement Projects

2023-2032 Individual Project Sheets

Each project included in the 2023-2032 Capital Improvement Plan is presented on a separate sheet within the following program areas: General Administration, Transportation, Street Maintenance, Parks and Golf, Water, Wastewater, and Stormwater . Each project sheet contains a description, picture, project justification, strategic plan alignment, project funding source details, anticipated uses of funds, expected timeline, and operating impact

192

Capital Improvement Projects

General Administration Overview

The General Administration category includes items such as public art, the Arvada Fiber Optic Network project, and the construction, expansion, or replacement of existing facilities. From 2023-2032, the City has set aside $2.8 million for the fiber optic network, and $2.0 million for ADA improvements to City facilities.

Summary of General Administration Sources

Summary of General Administration Uses

193
Uses Existing 2023 2024 2025 2026 2027 2028-2032 Total Design $646,640 $955,783 $- $- $- $- $- $1,602,423 Acquisition - 106,121 107,182 108,254 109,337 110,430 583,967 1,125,291 Construction 1,847,188 11,101,757 24,410,918 770,621 785,780 777,428 4,130,129 43,823,821 Total Uses $2,493,828 $12,163,661 $24,518,100 $878,875 $895,117 $887,858 $4,714,096 $46,551,535 Sources Existing 2023 2024 2025 2026 2027 2028-2032 Total 98-101 $ $1,163,828 $1,108,268 $766,536 $781,389 $796,665 $812,379 $4,347,008 $9,776,073 Other City $ 750,000 6,000,000 - - - - - 6,750,000 External $ 36,263,529 106,604 104,472 102,382 100,335 98,328 283,341 37,058,991 Total Sources $38,177,357 $7,214,872 $871,008 $883,771 $897,000 $910,707 $4,630,349 $53,585,064

Capital Improvement Projects General Administration

ADA Compliance - Facilities Description

Title II of the Americans with Disabilities Act (ADA) requires that when viewed in their entirety, City services, programs, and activities are accessible to and usable by people with disabilities. This funding will be used to complete high priority projects identified by the ADA transition plan as barriers to program accessibility in City facilities.

Project Justification

The ADA Transition Plan completed in 2021 outlines best practices to ensure accessibility of City facilities and programs to individuals with disabilities. In addition, the project is needed to meet federal law compliance under the ADA title II. There is potential risk of DOJ assessment of the City’s ADA program and subsequent settlement agreement negotiations. Implementation of the transition plan will lower the City’s risk of a DOJ assessment.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

Strategic Principle:

Offers services focused on safe and environmentally-efficient City facilities and fleet vehicles to ensure the most efficient and maximum usage of valued assets.

This project provides ongoing funding for continuous ADA improvement, but there is an unmet need to reach full compliance with the federal requirement.

Project Cost Estimate and Timeline

This is an ongoing project. The funding will be utilized as particular needs are identified.

Operating Cost Impact

There is no operating cost impact associated with this project.

194
Uses 2023 2024 2025 2026 2027 2028-2032 10-Year Total Design $- $- $- $- $- $- $Acquisition - - - - - -Construction 200,000 200,000 200,000 200,000 200,000 1,018,180 2,018,180 Total Uses $200,000 $200,000 $200,000 $200,000 $200,000 $1,018,180 $2,018,180
Sources 2023 2024 2025 2026 2027 2028-2032 10-Year Total 98-101 $ $200,000 $200,000 $200,000 $200,000 $200,000 $1,018,180 $2,018,180 Other City $ - - - - - -External $ - - - - - -Total Sources $200,000 $200,000 $200,000 $200,000 $200,000 $1,018,180 $2,018,180

Capital Improvement Projects General Administration

Aquatics Center Description

These funds establish the required capital maintenance fund for the George Meyers Pool replacement facility.

Project Justification

The George Meyers Pool is reaching the twilight of its useful life.

Strategic Plan Alignment

Strategic Priority: Vibrant Community and Neighborhoods

A vibrant community is engaged in civic life, the arts, and the outdoors. It comprises individuals and groups who are dedicated to their community, get involved with neighborhood associations, and participate with local government to ensure responsiveness to changing needs, resulting in Arvada being the preferred place to live, work, play, and stay.

Project Funding

Strategic Principle:

Provides meaningful ways for the community to engage with local government and strategic partnerships to advance quality of life by embracing both Arvada’s small town traditions and history and changing to achieve an inclusive, equitable, diverse, prosperous, and resilient community that cares about its neighbors

Costs will be shared between Arvada, JeffCo Public Schools, and the Apex Park and Recreation District. The funding identified below reflects the City’s share of the capital maintenance fund.

Project Cost Estimate and Timeline

While the project design and construction timeline are in the planning phase, establishing the required capital maintenance fund is ongoing.

Operating Cost Impact

According to the Intergovernmental Agreement (IGA), Arvada will take the lead in operations of the new facility. The operating cost is not yet known. An ongoing capital maintenance budget shared by all three entities has been established in the IGA.

195
Uses 2023 2024 2025 2026 2027 2028-2032 10-Year Total Design $- $- $- $- $- $- $Acquisition
Construction 356,172 - - - - - 356,172 Total Uses $356,172 $- $- $- $- $- $356,172
- - - - - -
Sources 2023 2024 2025 2026 2027 2028-2032 10-Year Total 98-101 $ $356,172 $- $- $- $- $- $356,172 Other City $ - - - - - -External $ - - - - - -Total Sources $356,172 $- $- $- $- $- $356,172

Capital Improvement Projects General Administration

Arvada Fiber Optic Network Description

Arvada Fiber Optic Network (AFON) is a backbone fiber network which will allow City facilities, Jefferson County Public Schools, and the Arvada Fire Protection District to have lateral network connections to Information Communication and Technology assets. AFON will not only provide a high-speed communication network linking current City assets distributed throughout the City but will position the City to undertake yet unforeseen technology improvements that will benefit the City and its citizens.

Project Justification

Due to the longevity of fiber optic cable, this project will prepare the City for other opportunities that may arise over the next 30 years. Such initiatives may include improvements in public safety, traffic management, economic development opportunities, and Smart City initiatives.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

Strategic Principle:

Maintains existing roads and transportation network in tandem with snow and ice control services to ensure swift and safe transportation modes for the community.

Additional funding has come from Arvada Fire Protection District and Jeffco Schools. Over $500,000 has been contributed as of 2019 from those two entities. Other opportunities include grants related to public safety and traffic management.

Project Cost Estimate and Timeline

As of January 2020, about 68% of the master plan conduit is installed. The initial plan will take the next 3 to 5 years to complete. The changing needs of the City will generate other opportunities to expand the conduit network and install additional fiber cable.

Operating Cost Impact

Operational funding will be used for the cost to maintain OSP Insight software, about $10,000 a year. This software is used to document the fiber cable and fiber strand allocation.

196
Uses 2023 2024 2025 2026 2027 2028-2032 10-Year Total Design $- $- $- $- $- $- $Acquisition - - - - - -Construction 245,975 253,354 260,955 268,783 276,847 1,513,912 2,819,826 Total Uses $245,975 $253,354 $260,955 $268,783 $276,847 $1,513,912 $2,819,826
Sources 2023 2024 2025 2026 2027 2028-2032 10-Year Total 98-101 $ $245,975 $253,354 $260,955 $268,783 $276,847 $1,513,912 $2,819,826 Other City $ - - - - - -External $ - - - - - -Total Sources $245,975 $253,354 $260,955 $268,783 $276,847 $1,513,912 $2,819,826

Capital Improvement Projects

General Administration

Median Renovations Description

This project includes a citywide assessment of medians in need of construction improvements. Medians are evaluated, and prioritized, on the basis of key criteria: safety, water efficiency, and percentage of dead/dying plant material. Improvements will include lower maintenance landscaping and drought resistant materials.

Project Justification

This project will result in minimized safety hazards for Parks Maintenance team members, improved community aesthetics, and increased water conservation and efficiency. Currently, team members need to mow and repair materials in high-traffic medians, doing so at a heightened safety risk. In addition, ongoing maintenance costs will be minimized as a result of landscaping features that require less water and irrigation equipment. The project will remove dead and dying plant material from existing medians and will greatly improve the aesthetics of our community roadways.

Strategic Plan Alignment

Strategic Priority: Vibrant Community and Neighborhoods

A vibrant community is engaged in civic life, the arts, and the outdoors. It comprises individuals and groups who are dedicated to their community, get involved with neighborhood associations, and participate with local government to ensure responsiveness to changing needs, resulting in Arvada being the preferred place to live, work, play, and stay.

Project Funding

This project is fully funded

Project Cost Estimate and Timeline

This is an ongoing project.

Operating Cost Impact

Strategic Principle:

Provides meaningful ways for the community to engage with local government and strategic partnerships to advance quality of life by embracing both Arvada’s small town traditions and history and changing to achieve an inclusive, equitable, diverse, prosperous, and resilient community that cares about its neighbors

Parks Maintenance supplies and service costs will be reduced as a result of these renovations.

197
Uses 2023 2024 2025 2026 2027 2028-2032 10-Year Total Design $- $- $- $- $- $- $Acquisition
- - -Construction 200,000 206,000 212,180 218,545 225,102 1,230,949 2,292,776 Total Uses $200,000 $206,000 $212,180 $218,545 $225,102 $1,230,949 $2,292,776
- - -
Sources 2023 2024 2025 2026 2027 2028-2032 10-Year Total 98-101 $ $200,000 $206,000 $212,180 $218,545 $225,102 $1,230,949 $2,292,776 Other City $ - - - - - -External $ - - - - - -Total Sources $200,000 $206,000 $212,180 $218,545 $225,102 $1,230,949 $2,292,776

Capital Improvement Projects General Administration

PEG Cable Fees Description

The City has franchise agreements with cable providers Comcast and TDS to authorize their use of public rights-of-way and easements. As part of these agreements, these cable providers collect from customers the full amount of Public Education and Government (PEG) fees paid to the City, as authorized by the Federal Cable Act.

Project Justification

This project will provide the ability to track and monitor revenue and expenses tied to PEG. Residents who subscribe to cable television through Comcast or TDS may view Arvada Channel 8 as part of their programming lineup. Channel 8 may also be streamed live on computers or any mobile device. In addition to City Council meetings, Arvada’s Channel 8 offers hundreds of hours of programming via the City YouTube Channel about City services and the community.

Strategic Plan Alignment

Strategic Priority: Organizational and Service Effectiveness

The community depends on a well-managed, fiscally-responsible and transparent City government to guide the organization in a manner that enhances quality of life. Performance-based management practices, sustainable levels of resource use, efficient application of technology, a highperforming workforce, and legal and ethical compliance will ensure the longterm credibility and effectiveness of the City government.

Project Funding

Strategic Principle: Provides multiple information platforms and data to the community to support its ability to engage in community governance, exercise civic responsibility, and easily access and share public information.

This project is funded by Public Education and Government (PEG) fees paid to the City, as authorized by the Federal Cable Act. The project has a starting balance of $553,529 not reflected in the numbers below.

Project Cost Estimate and Timeline

This ongoing project is fully funded. Equipment costs vary by year and are determined by the equipment inventory replacement cycle.

Operating Cost Impact

Capital maintenance is included in this project. There are no other operating cost impacts.

198
Uses 2023 2024 2025 2026 2027 2028-2032 10-Year Total Design $- $- $- $- $- $- $Acquisition - - - - - -Construction 99,610 57,347 97,486 98,452 75,479 367,088 795,462 Total Uses $99,610 $57,347 $97,486 $98,452 $75,479 $367,088 $795,462
Sources 2023 2024 2025 2026 2027 2028-2032 10-Year Total 98-101 $ $- $- $- $- $- $- $Other City $ - - - - - -External $ 106,604 104,472 102,382 100,335 98,328 283,341 795,462 Total Sources $106,604 $104,472 $102,382 $100,335 $98,328 $283,341 $795,462

Capital Improvement Projects General Administration

Public Art Description

In support of the City Art in Public Places Program, this project will fund the acquisition of public art for placement throughout the City. The funds are used within the guidelines set forth by the program and purchases are approved by City Council.

Project Justification

Established by City Council in 2009, program goals are to enhance and enrich the lives of Arvada’s residents, visitors, employees, and local businesses by incorporating works of art in public places, contribute to Arvada’s civic pride and sense of identity, increase access to works of art, and enhance Arvada’s reputation as a City which celebrates and supports the arts.

Strategic Plan Alignment

Strategic Priority: Vibrant Community and Neighborhoods

A vibrant community is engaged in civic life, the arts, and the outdoors. It comprises individuals and groups who are dedicated to their community, get involved with neighborhood associations, and participate with local government to ensure responsiveness to changing needs, resulting in Arvada being the preferred place to live, work, play, and stay.

Project Funding

This project is fully funded.

Project Cost Estimate and Timeline

This is an ongoing project.

Operating Cost Impact

This project includes funding for capital maintenance on public art.

Strategic Principle: Provides meaningful ways for the community to engage with local government and strategic partnerships to advance quality of life by embracing both Arvada’s small town traditions and history and changing to achieve an inclusive, equitable, diverse, prosperous, and resilient community that cares about its neighbors

199
Uses 2023 2024 2025 2026 2027 2028-2032 10-Year Total Design $- $- $- $- $- $- $Acquisition 106,121 107,182 108,254 109,337 110,430 583,967 1,125,291 Construction - - - - - -Total Uses $106,121 $107,182 $108,254 $109,337 $110,430 $583,967 $1,125,291
Sources 2023 2024 2025 2026 2027 2028-2032 10-Year Total 98-101 $ $106,121 $107,182 $108,254 $109,337 $110,430 $583,967 $1,125,291 Other City $ - - - - - -External $ - - - - - -Total Sources $106,121 $107,182 $108,254 $109,337 $110,430 $583,967 $1,125,291

Capital Improvement Projects General Administration

#.04 Trolley Park Description

Creation of a permanent interpretive display of the restored historic streetcar in the pocket park at the corner of Grandview and Saulsbury, at the northeast corner of the Wadsworth bypass bridge. The display will include a covered structure to protect the trolley from rain and sun and it will be integrated into Olde Town as a public amenity with historical significance. Site improvements will include benches, interpretive signage, brick pavers around the installation, and additional landscaping improvements to create a destination setting and gathering place around the trolley.

Project Justification

The #.04 streetcar is significant to Arvada as it provided transit service to downtown Denver for decades along route 84. It is the last Denver tramway car in restorable condition and the last to run on the system before its closure in 1950. It is listed on the Colorado State Register of Historic Places. In consultation with History Colorado, which largely funded the Trolley restoration, the site was chosen due to its adjacency to the historic location of the No. 82 line and will be visible for all G Line passengers entering Olde Town.

Strategic Plan Alignment

Strategic Priority: Vibrant Community and Neighborhoods

A vibrant community is engaged in civic life, the arts, and the outdoors. It comprises individuals and groups who are dedicated to their community, get involved with neighborhood associations, and participate with local government to ensure responsiveness to changing needs, resulting in Arvada being the preferred place to live, work, play, and stay.

Project Funding

Strategic Principle: Provides meaningful ways for the community to engage with local government and strategic partnerships to advance quality of life by embracing both Arvada’s small town traditions and history and changing to achieve an inclusive, equitable, diverse, prosperous, and resilient community that cares about its neighbors

This project is primarily funded by $460,000 from the Arvada Urban Renewal Authority. Depending on final design, existing capital dollars may be reallocated to this project.

Project Cost Estimate and Timeline

This project is expected to be complete by winter 2021/2022.

Operating Cost Impact

There will be ongoing maintenance costs for this project which will be absorbed by the Parks Maintenance budget.

200
Uses Existing 2023-2032 Project Total Design $46,640 $- $46,640 Acquisition - -Construction 433,360 - 433,360 Total Uses $480,000 $- $480,000
Timeline Start Completion Design 2021 2021 Acquisition Construction 2022 2023 Sources Existing 2023 2024 2025 2026 2027 2028-2032 Project Total 98-101 $ $20,000 $- $- $- $- $- $- $Other City $ 20,000 - - - - - - 20,000 External $ 460,000 - - - - - - 460,000 Total Sources $480,000 $- $- $- $- $- $- $480,000

Capital Improvement Projects General Administration

Meyers Pool Replacement Description

Arvada, Jefferson County School and APEX Parks and Recreations District have entered into an Intergovernmental Agreement (IGA) to replace and operate a new facility for the George Meyers Pool. Arvada and Jefferson County Schools will fund the construction of new facility 50/50 and have jointing issued Certificates of Participation to fund the construction of the facility. Arvada will own the pool according to the IGA.

Project Justification

The George Meyers Pool is reaching the twilight of its useful life.

Strategic Plan Alignment

Strategic Priority: Vibrant Community and Neighborhoods

A vibrant community is engaged in civic life, the arts, and the outdoors. It comprises individuals and groups who are dedicated to their community, get involved with neighborhood associations, and participate with local government to ensure responsiveness to changing needs, resulting in Arvada being the preferred place to live, work, play, and stay.

Project Funding

Strategic Principle: Provides meaningful ways for the community to engage with local government and strategic partnerships to advance quality of life by embracing both Arvada’s small town traditions and history and changing to achieve an inclusive, equitable, diverse, prosperous, and resilient community that cares about its neighbors

Arvada and Jefferson County Schools issued Certificates of Participation in 2021 to fund the replacement of the George Meyers Pool.

Project Cost Estimate and Timeline

Project design and construction are expected from 2022 through 2024.

Operating Cost Impact

According to the Intergovernmental Agreement (IGA), APEX will take the lead in operating the new facility. The operating cost is not yet known.

201
Uses Existing 2023-2032 Project Total Design $600,000 $955,783 $1,555,783 Acquisition
Construction - 33,694,217 33,694,217 Total Uses $600,000 $34,650,000 $35,250,000
- - -
Timeline Start Completion Design 2022 2023 Acquisition Construction 2023 2024 Sources Existing 2023 2024 2025 2026 2027 2028-2032 Project Total 98-101 $ $- $- $- $- $- $- $- $Other City $ - - - - - - -External $ 35,250,000 - - - - - - 35,250,000 Total Sources $35,250,000 $- $- $- $- $- $- $35,250,000

Capital Improvement Projects General Administration

Public Safety Evidence Storage Building

Description

Public safety is in need of larger facility to store police related evidence items in.

Project Justification

Public Safety’s current evidence storage facility is at capacity. Temporary storage solutions, using space at Indiana impound and purchasing connex units have helped but are not long term solutions. The need to obtain a new facility that will allow for current evidence storage levels and allow for growth projected as Arvada grows is critical. If not funded, evidence storage needs will continue and ability to properly store evidence will be compromised. Incorrect evidence storage will create negative impacts and a potential safety issue for citizens of Arvada.

Strategic Plan Alignment

Strategic Priority: Safe Community

Community-based policing, connected neighbors, engaged local businesses, supportive community institutions, and a fair and impartial justice system, all working together, to ensure Arvada is a safe place to live, work, play, and stay. blah

Project Funding

Strategic Principle:

Achieves and maintains the gold standard in public safety by meeting and exceeding standards set forth through the Commission of Accreditation for Law Enforcement Agencies (CALEA) to assist with the designation of one of the safest communities in Colorado.

Funding for this project is from fund balance in the General Fund and Police Tax Increment Funds.

Project Cost Estimate and Timeline

Timing for this project has not been determined.

Operating Cost Impact

Ongoing facilities maintenance and utilities expenses are still being determined. There are potentially some productivity and efficiency savings by re-purposing the current evidence storage area.

202
Uses Existing 2023-2032 Project Total Design
Acquisition
Construction - 6,750,000 6,750,000 Total Uses $- $6,750,000 $6,750,000
$- $- $-
- - -
Timeline Start Completion Design 2021 2021 Acquisition TBD TBD Construction TBD TBD Sources Existing 2023 2024 2025 2026 2027 2028-2032 Project Total 98-101 $ $- $- $- $- $- $- $- $Other City $ 750,000 6,000,000 - - - - - 6,750,000 External $ - - - - - - -Total Sources $750,000 $6,000,000 $- $- $- $- $- $6,750,000

Capital Improvement Projects

Parks and Golf Overview

The parks system includes regional, community and neighborhood parks, as well as the trails that link neighborhoods to parks. This category includes the “Taking Lasting Care” component of the parks capital improvement program which includes major capital maintenance of existing parks or park infrastructure, including playground and trail renovation, tree replacement and irrigation systems. The plan also includes funding for a major renovation of Gold Strike Park, construction of the new Holistic Health and Fitness Park, and construction of two crossings of the Rocky Mountain Greenway Trail. Projects related to the City’s Golf enterprise also fall into this category.

Summary of Parks and Golf Sources

Summary of Parks and Golf Uses

203
Uses Existing 2023 2024 2025 2026 2027 2028-2032 Total Design $431,018 $81,680 $1,730 $1,782 $1,836 $1,891 $10,339 $530,276 Acquisition - - - - - - -Construction 3,350,397 959,594 1,479,376 1,462,349 1,717,320 1,872,327 9,067,251 19,908,614 Total Uses $3,781,415 $1,041,274 $1,481,106 $1,464,131 $1,719,155 $1,874,218 $9,077,590 $20,438,890 Sources Existing 2023 2024 2025 2026 2027 2028-2032 Total 98-101 $ $1,912,237 $581,932 $1,090,384 $1,061,687 $1,304,638 $1,447,266 $6,742,842 $14,140,986 Other City $ 50,000 345,744 356,116 366,800 377,804 389,137 2,127,963 4,013,564 External $ 1,899,179 33,598 34,606 35,644 36,713 37,815 206,785 2,284,340 Total Sources $3,861,416 $961,274 $1,481,106 $1,464,131 $1,719,155 $1,874,218 $9,077,590 $20,438,890

Capital Improvement Projects Parks

Adams County Open Space Projects

Description

Each year the City receives funding for Open Space from the Adams County sales tax. This funding can only be used in Adams County for Open Space-related projects.

Project Justification

The funds are used for various needs in Adams County as they arise.

Strategic Plan Alignment

Strategic Priority: Vibrant Community and Neighborhoods

A vibrant community is engaged in civic life, the arts, and the outdoors. It comprises individuals and groups who are dedicated to their community, get involved with neighborhood associations, and participate with local government to ensure responsiveness to changing needs, resulting in Arvada being the preferred place to live, work, play, and stay.

Project Funding

Funding is received from Adams County sales tax.

Strategic Principle: Provides maintenance services to the community and visitors, so they can play and enjoy activities in a safe, well-maintained parks and trails system. Completing park projects, creating a green spine trail system while enhancing the existing trail system, and acquiring lands for open space conservation to complete gaps in underserved areas or along potential open space corridors.

Project Cost Estimate and Timeline

This is an ongoing project. Funding is used as needs are identified.

Operating Cost Impact

There is no operating cost impact.

204
Uses 2023 2024 2025 2026 2027 2028-2032 10-Year Total Design $1,680 $1,730 $1,782 $1,836 $1,891 $10,339 $19,258 Acquisition
- - -Construction 31,918 32,876 33,862 34,878 35,924 196,446 365,903 Total Uses $33,598 $34,606 $35,644 $36,713 $37,815 $206,785 $385,161
- - -
Sources 2023 2024 2025 2026 2027 2028-2032 10-Year Total 98-101 $ $- $- $- $- $- $- $Other City $ - - - - - -External $ 33,598 34,606 35,644 36,713 37,815 206,785 385,161 Total Sources $33,598 $34,606 $35,644 $36,713 $37,815 $206,785 $385,161

Capital Improvement Projects Parks

Irrigation Systems Description

This project funds renovation of the irrigation system. The irrigation system is reevaluated annually and potential sites are reprioritized.

Project Justification

Older, deteriorating irrigation systems become less water efficient over time. Annual operating and maintenance costs increase as replacement parts are no longer available and repair frequencies increase.

Strategic Plan Alignment

Strategic Priority: Vibrant Community and Neighborhoods

A vibrant community is engaged in civic life, the arts, and the outdoors. It comprises individuals and groups who are dedicated to their community, get involved with neighborhood associations, and participate with local government to ensure responsiveness to changing needs, resulting in Arvada being the preferred place to live, work, play, and stay.

Project Funding

Strategic Principle: Provides maintenance services to the community and visitors, so they can play and enjoy activities in a safe, well-maintained parks and trails system. Completing park projects, creating a green spine trail system while enhancing the existing trail system, and acquiring lands for open space conservation to complete gaps in underserved areas or along potential open space corridors.

A 3-cent per thousand gallons of water consumed revenue source funds the irrigation system upgrades. This varies annually based on consumption. Enterprise funds may be available at the Arvada Center site and Apex funds at the Lake Arbor Recreation Center.

Project Cost Estimate and Timeline

This is an ongoing project. Sites are reevaluated each year.

Operating Cost Impact

This project is expected to lead to savings on water, ongoing maintenance costs, and specialized labor.

205
Uses 2023 2024 2025 2026 2027 2028-2032 10-Year Total Design $- $- $- $- $- $- $Acquisition
-Construction 171,054 676,185 431,471 436,915 442,522 2,348,697 4,506,844 Total Uses $171,054 $676,185 $431,471 $436,915 $442,522 $2,348,697 $4,506,844
- - - - -
Sources 2023 2024 2025 2026 2027 2028-2032 10-Year Total 98-101 $ $- $500,000 $250,000 $250,000 $250,000 $1,295,907 $2,545,907 Other City $ 171,054 176,185 181,471 186,915 192,522 1,052,790 1,960,937 External $ - - - - - -Total Sources $171,054 $676,185 $431,471 $436,915 $442,522 $2,348,697 $4,506,844

Capital Improvement Projects Parks

Park Water Tap Fees

Description

As part of new construction, park tap fees are collected to fund new park construction.

Project Justification

This project covers the cost to pay water tap fees for new City parks.

Strategic Plan Alignment

Strategic Priority: Vibrant Community and Neighborhoods

A vibrant community is engaged in civic life, the arts, and the outdoors. It comprises individuals and groups who are dedicated to their community, get involved with neighborhood associations, and participate with local government to ensure responsiveness to changing needs, resulting in Arvada being the preferred place to live, work, play, and stay.

Project Funding

Funded through the water fund. The fee varies based on type of development.

Strategic Principle: Provides maintenance services to the community and visitors, so they can play and enjoy activities in a safe, well-maintained parks and trails system. Completing park projects, creating a green spine trail system while enhancing the existing trail system, and acquiring lands for open space conservation to complete gaps in underserved areas or along potential open space corridors.

Project Cost Estimate and Timeline

This is an ongoing project. Projects are prioritized each year as new parks are developed.

Operating Cost Impact

There are no operating costs associated with Park Water Tap Fees.

206
Uses 2023 2024 2025 2026 2027 2028-2032 10-Year Total Design $- $- $- $- $- $- $Acquisition - - - - - -Construction 174,690 179,931 185,329 190,889 196,615 1,075,173 2,002,627 Total Uses $174,690 $179,931 $185,329 $190,889 $196,615 $1,075,173 $2,002,627
Sources 2023 2024 2025 2026 2027 2028-2032 10-Year Total 98-101 $ $- $- $- $- $- $- $Other City $ 174,690 179,931 185,329 190,889 196,615 1,075,173 2,002,627 External $ - - - - - -Total Sources $174,690 $179,931 $185,329 $190,889 $196,615 $1,075,173 $2,002,627

Capital Improvement Projects Parks

Playground Renovation Description

This project is for playground renovation as evaluated and prioritized by Parks Maintenance staff.

Project Justification

Playgrounds receive intensive use at all parks and could represent the greatest potential risk for public use. Adding to use and risk issues, ongoing changes to ASTM Standards, CPSC Guidelines, and ADA access requirements require manufacturers to update play equipment, making replacement of older equipment sometime impossible after 15 years.

Strategic Plan Alignment

Strategic Priority: Vibrant Community and Neighborhoods

A vibrant community is engaged in civic life, the arts, and the outdoors. It comprises individuals and groups who are dedicated to their community, get involved with neighborhood associations, and participate with local government to ensure responsiveness to changing needs, resulting in Arvada being the preferred place to live, work, play, and stay.

Project Funding

Strategic Principle: Provides maintenance services to the community and visitors, so they can play and enjoy activities in a safe, well-maintained parks and trails system. Completing park projects, creating a green spine trail system while enhancing the existing trail system, and acquiring lands for open space conservation to complete gaps in underserved areas or along potential open space corridors.

Playground renovation can be supplemented by Park Development and Lands Dedicated fees collected from developers located near the playground. As part of an IGA with the City, APEX funds may be available for replacing the Lake Arbor Recreation Center playground.

Project Cost Estimate and Timeline

This is an ongoing project. Projects are prioritized by Parks staff.

Operating Cost Impact

This project is for ongoing renovation of existing playgrounds; it does not have an operating cost impact.

207
Uses 2023 2024 2025 2026 2027 2028-2032 10-Year Total Design $- $- $- $- $- $- $Acquisition
- - -Construction 494,577 500,408 719,013 959,183 1,098,948 4,909,290 8,681,421 Total Uses $494,577 $500,408 $719,013 $959,183 $1,098,948 $4,909,290 $8,681,421
- - -
Sources 2023 2024 2025 2026 2027 2028-2032 10-Year Total 98-101 $ $494,577 $500,408 $719,013 $959,183 $1,098,948 $4,909,290 $8,681,419 Other City $ - - - - - -External $ - - - - - -Total Sources $494,577 $500,408 $719,013 $959,183 $1,098,948 $4,909,290 $8,681,419

Capital Improvement Projects Parks

Trail Renovation Description

These funds are used to renovate trails as evaluated and prioritized by Parks Maintenance staff.

Project Justification

Trails develop potential safety issues for the public as conditions decline with age.

Strategic Plan Alignment

Strategic Priority: Vibrant Community and Neighborhoods

A vibrant community is engaged in civic life, the arts, and the outdoors. It comprises individuals and groups who are dedicated to their community, get involved with neighborhood associations, and participate with local government to ensure responsiveness to changing needs, resulting in Arvada being the preferred place to live, work, play, and stay.

Project Funding

Strategic Principle: Provides maintenance services to the community and visitors, so they can play and enjoy activities in a safe, well-maintained parks and trails system. Completing park projects, creating a green spine trail system while enhancing the existing trail system, and acquiring lands for open space conservation to complete gaps in underserved areas or along potential open space corridors.

Trail renovation funds may be supplemented by Park Development and Lands Dedicated fees as available.

Project Cost Estimate and Timeline

This is an ongoing project. Projects are prioritized by Parks staff and may be coordinated with other park maintenance efforts, such as playground renovation.

Operating Cost Impact

Trail renovation does not have an operating cost impact.

208
Uses 2023 2024 2025 2026 2027 2028-2032 10-Year Total Design $- $- $- $- $- $- $Acquisition
Construction 67,196 69,212 71,288 73,427 75,629 413,571 770,323 Total Uses $67,196 $69,212 $71,288 $73,427 $75,629 $413,571 $770,323
- - - - - -
Sources 2023 2024 2025 2026 2027 2028-2032 10-Year Total 98-101 $ $67,196 $69,212 $71,288 $73,427 $75,629 $413,571 $770,323 Other City $ - - - - - -External $ - - - - - -Total Sources $67,196 $69,212 $71,288 $73,427 $75,629 $413,571 $770,323

Project Justification

Capital Improvement Projects Parks

Tree Replacement Program

Description

This program is necessary to purchase and install new trees on City rights-of-way, medians, and parks.

Strategic Plan Alignment

Strategic Priority: Vibrant Community and Neighborhoods

A vibrant community is engaged in civic life, the arts, and the outdoors. It comprises individuals and groups who are dedicated to their community, get involved with neighborhood associations, and participate with local government to ensure responsiveness to changing needs, resulting in Arvada being the preferred place to live, work, play, and stay.

Project Funding

This project is fully funded.

Project Cost Estimate and Timeline

This is an ongoing project. Projects are prioritized by Parks staff.

Strategic Principle: Provides maintenance services to the community and visitors, so they can play and enjoy activities in a safe, well-maintained parks and trails system. Completing park projects, creating a green spine trail system while enhancing the existing trail system, and acquiring lands for open space conservation to complete gaps in underserved areas or along potential open space corridors.

Operating Cost Impact

Tree replacement does not have an operating cost impact.

209
Uses 2023 2024 2025 2026 2027 2028-2032 10-Year Total Design $- $- $- $- $- $- $Acquisition - - - - - -Construction 20,159 20,764 21,386 22,028 22,689 124,074 231,100 Total Uses $20,159 $20,764 $21,386 $22,028 $22,689 $124,074 $231,100
Sources 2023 2024 2025 2026 2027 2028-2032 10-Year Total 98-101 $ $20,159 $20,764 $21,386 $22,028 $22,689 $124,074 $231,100 Other City $ - - - - - -External $ - - - - - -Total Sources $20,159 $20,764 $21,386 $22,028 $22,689 $124,074 $231,100
The Tree Replacement program maintains the integrity of the original design for the built environment in parks and right-of-way throughout the City.

Capital Improvement Projects Parks

Gold Strike Park Description

This project will see major improvements to the Gold Strike Park area. Preliminary discussions with other governmental entities, such as Apex, Hyland Hills, Adams County, Jefferson County, and CDOT are underway.

Project Justification

This project represents a major upgrade to a regional park servicing the southeast portion of the City.

Strategic Plan Alignment

Strategic Priority: Vibrant Community and Neighborhoods

A vibrant community is engaged in civic life, the arts, and the outdoors. It comprises individuals and groups who are dedicated to their community, get involved with neighborhood associations, and participate with local government to ensure responsiveness to changing needs, resulting in Arvada being the preferred place to live, work, play, and stay.

Project Funding

A portion of this project will be funded through the Conservation Trust.

Strategic Principle:

Provides maintenance services to the community and visitors, so they can play and enjoy activities in a safe, well-maintained parks and trails system. Completing park projects, creating a green spine trail system while enhancing the existing trail system, and acquiring lands for open space conservation to complete gaps in underserved areas or along potential open space corridors.

Project Cost Estimate and Timeline

This is a one-time project that is expected to be completed in 2022.

Operating Cost Impact

The annual operating cost for Gold Strike Park will be $25,000 a year.

210
Uses Existing 2023-2032 Project Total Design $250,000 $- $250,000 Acquisition - -Construction 1,939,237 - 1,939,237 Total Uses $2,189,237 $- $2,189,237
Timeline Start Completion Design 2021 2023 Acquisition Construction 2021 2024 Sources Existing 2023 2024 2025 2026 2027 2028-2032 Project Total 98-101 $ $1,619,237 $- $- $- $- $- $- $Other City $ 1,619,237 - - - - - -External $ 570,000 - - - - - - 570,000 Total Sources $2,189,237 $- $- $- $- $- $- $2,189,237

Capital Improvement Projects Parks

Holistic Health and Fitness Park Description

The City of Arvada and Red Rocks Community College (RRCC) are working together to develop a new park in the Arvada Ridge area which seeks to meet identified public park service gaps and support higher education curriculum at the RRCC Arvada Campus.

Project Justification

One of the first of its kind in the nation, Arvada’s newest park will focus on whole-body health and offer a variety of uses for all ages and abilities, provide interactive features, and improve community access to free health opportunities and solutions to chronic health issues. Residents, practitioners, faculty, students, artists, and other stakeholders are invited to help shape the vision for this new park.

Strategic Plan Alignment

Strategic Priority: Vibrant Community and Neighborhoods

A vibrant community is engaged in civic life, the arts, and the outdoors. It comprises individuals and groups who are dedicated to their community, get involved with neighborhood associations, and participate with local government to ensure responsiveness to changing needs, resulting in Arvada being the preferred place to live, work, play, and stay.

Project Funding

Strategic Principle: Provides maintenance services to the community and visitors, so they can play and enjoy activities in a safe, well-maintained parks and trails system. Completing park projects, creating a green spine trail system while enhancing the existing trail system, and acquiring lands for open space conservation to complete gaps in underserved areas or along potential open space corridors.

This project is funded through Park Development fees, Lands Dedicated Opt-Out fees, and through Conservation Trust funding.

Project Cost Estimate and Timeline

Design on this project began in 2017. It is expected to be complete by 2024.

Operating Cost Impact

The annual operating cost for Holistic Health and Fitness Park will be $8,000 a year.

211
Uses Existing 2023-2032 Project Total Design $131,018 $- $131,018 Acquisition - -Construction 1,165,166 - 1,165,166 Total Uses $1,296,184 $- $1,296,184
Timeline Start Completion Design 2017 2020 Acquisition Construction 2021 2024 Sources Existing 2023 2024 2025 2026 2027 2028-2032 Project Total 98-101 $ $- $- $- $- $- $- $- $Other City $ - - - - - - -External $ 1,296,184 - - - - - -Total Sources $1,296,184 $- $- $- $- $- $- $1,296,184

Capital Improvement Projects Golf

Lake Arbor Improvements Description

Designed in 1973, Lake Arbor Golf Course is an approachable, walkable, traditionally designed 18 hole course that features some of the best quality greens in the metro area. Tucked into the urban landscape of the northeaast Arvada, the course is best suited for golfers looking to improve their accuracy off the tee and improve their iron/approach game while readily accommodating all skill and experience levels. The Arvada Golf leadership team has been working diligently to assess the playability of the Lake Arbor Golf Course and determine which, if any, course improvements could be made to improve the customer and community experience of this historic community asset.

Project Justification

With a focus on having golfers play the course as it was originally designed, the course improvement plan seeks to build upon the strengths of the course, whilenot fundamentally altering the essence of the traditional Lake Arbor Golf Course experience.

Strategic Plan Alignment

Strategic Priority: Vibrant Community and Neighborhoods

A vibrant community is engaged in civic life, the arts, and the outdoors. It comprises individuals and groups who are dedicated to their community, get involved with neighborhood associations, and participate with local government to ensure responsiveness to changing needs, resulting in Arvada being the preferred place to live, work, play, and stay.

Project Funding

Strategic Principle: Operates sustainable premier golf programs and facilities focusing on exceptional service and value to the community with the conservation of natural environment under economically sound and socially responsible management.

Funding for this project is provided through a combination of the General Fund and the Golf Fund..

Project Cost Estimate and Timeline

The funding covers immediate improvement services, materials and assets like trees and signage. The project is anticipated to be started in 2023.

Operating Cost Impact

This is currently an existing asset; there is no additional operating cost associated with this project.

212
Uses Existing 2023-2032 Project Total Design $- $80,000 $80,000 Acquisition - -Construction - -Total Uses $- $80,000 $80,000
Timeline Start Completion Design Acquisition Construction 2023 2024 Sources Existing 2023 2024 2025 2026 2027 2028-2032 Project Total 98-101 $ $- $- $- $- $- $- $- $Other City $ 50,000 - - - - - - 50,000 External $ 30,000 - - - - - - 30,000 Total Sources $80,000 $- $- $- $- $- $- $80,000

Capital Improvement Projects

Stormwater Overview

The City’s Stormwater utility has programmed a robust series of projects to span the coming decade. Major plans include improvements to Lake Arbor and Ralston Creek, as well as various outfall improvements aimed at mitigating potential threats of flash flooding and property damage. Ongoing operations include stream bank stabilizations, detention pond dredging, minor miscellaneous infrastructure replacements and upgrades, as well as joint master plan studies with the Mile High Flood District.

Summary of Stormwater Sources

Summary of Stormwater Uses

213
Uses Existing 2023 2024 2025 2026 2027 2028-2032 Total Design $- $298,513 $61,494 $190,016 $65,239 $165,239 $195,716 $976,216 Acquisition - 238,810 - - - - - 238,810 Construction 1,764,084 505,899 1,012,881 916,590 1,661,265 681,669 2,488,543 9,030,932 Total Uses $1,764,084 $1,043,222 $1,074,375 $1,106,606 $1,726,503 $846,908 $2,684,259 $10,245,958 Sources Existing 2023 2024 2025 2026 2027 2028-2032 Total 98-101 $ $- $- $- $- $- $- $- $Other City $ 766,073 1,043,222 1,074,375 1,106,606 1,289,804 846,908 2,684,259 8,811,248 External $ 1,434,711 - - - - - - 1,434,711 Total Sources $2,200,784 $1,043,222 $1,074,375 $1,106,606 $1,289,804 $846,908 $2,684,259 $10,245,958

Capital Improvement Projects Stormwater

Bates Lake Watershed Drainage Improvements

Description

This is multi-phased project to rebuild the outlet works for the Bates Lake Detention area, upsize the existing stormwater pipe under the railroad tracks at Depew St., and expand the stormwater conveyance system along Sheridan Blvd. from W. 62nd Ave. to Clear Creek. The watershed boundaries are roughly Lamar St., W. 66th Ave., Tennyson St., and Clear Creek. This project is part of a Master Drainage Study generated by Mile High Flood District and is eligible for their contributions.

Project Justification

The primary aim of this project is to reduce property damage caused by flooding events.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

Strategic Principle:

Provides the community with a safe, reliable, high-quality water supply, drainage system, and wastewater disposal services for full city build-out, as defined by the Comprehensive Plan. This includes maintaining utility rates at lowest practical levels with accurate billing that supports replacement of aging infrastructure in order to maintain robust utility systems.

Funded through the stormwater utility fee and eligible for Mile High Flood District contributions in the future.

Project Cost Estimate and Timeline

This project is fully funded. Design is expected to begin in 2025 and construction will close out in 2026.

Operating Cost Impact

The replacement of smaller outfall pipes with larger outfall pipes will reduce the frequency that wastewater operations needs to clean the system, decreasing operating costs.

214
Uses Existing 2023-2032 Project Total Design $- $126,677 $126,677 Acquisition - -Construction - 469,064 469,064 Total Uses $- $705,741 $705,741
Timeline Start Completion Design 2025 2025 Acquisition Construction 2025 2026 Sources Existing 2023 2024 2025 2026 2027 2028-2032 Project Total 98-101 $ $- $- $- $- $- $- $- $Other City $ - - - 253,354 452,387 - - 705,741 External $ - - - - - - -Total Sources - $- $- $253,354 $452,387 $- $- $705,741

Capital Improvement Projects

Stormwater

Lake Arbor Dredging and Shoreline Stabilization Description

This project dredges Lake Arbor’s forebay andstabilizes the banks around the perimeter. Dredging the forebay and west half of the lake will improve water quality and vegetation overgrowth in the lake. This project will also address shoreline stability issues by correcting ongoing erosion and making the shoreline more aesthetically pleasing, while protecting the trails. Wetland plantings on the west and north sides, as well as additional aeration, will help reduce algae.

Project Justification

This project will improve the safety of the shoreline, protect City infrastructure, and reduce algae that contributes to the unpleasant odor.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

Strategic Principle:

Provides the community with a safe, reliable, high-quality water supply, drainage system, and wastewater disposal services for full city build-out, as defined by the Comprehensive Plan. This includes maintaining utility rates at lowest practical levels with accurate billing that supports replacement of aging infrastructure in order to maintain robust utility systems.

Funded through the stormwater utility fee. The shoreline stabilization is expected to be managed through Mile High Flood District (MHFD). There is currently $1.4 million in escrow through a 50/50 partnership between MHFD and the City of Arvada that is expected to be available for this work.

Project Cost Estimate and Timeline

This project is fully funded. Should the external funds not become available, the project will be reevaluated. Design is expected to begin in 2021 and construction is expected to complete in 2023.

Operating Cost Impact

Future operating costs will decrease with shoreline stabilization improvements.

215
Uses Existing 2023-2032 Project Total Design $275,000 $- $275,000 Acquisition
-Construction $3,830,780 - $3,830,780 Total Uses $4,105,780 $- $4,105,780
-
Timeline Start Completion Design 2021 2022 Acquisition Construction 2022 2024 Sources Existing 2023 2024 2025 2026 2027 2028-2032 Project Total 98-101 $ $- $- $- $- $- $- $- $Other City $ $3,389,273 - - - - - - $3,389,273 External $ $716,507 - - - - - - $716,507 Total Sources $4,105,780 $- $- $- $- $- $- $4,105,780

Capital Improvement Projects Stormwater

Ralston Creek at Ward Road Description

This project is a bridge widening and channel imporvement project along Ralston Creek at Ward Road. The City of Arvada and Mile High Flood District plan to partner on this joint effort to widen or replace the Ward Road Bridge and increase channel conveyance capacity. The project will clear unnecessary vegetation that increases flood risk by further constricting the channel's conveyance capacity within the corridor.

Project Justification

This reach of Ralston Creek experienced flooding as a result of the 2013 floods. Additionally, it was identified as a flood mitigation project in the preferred alternative of the 2018 US Army Corps of Engineer's Study of Ralston Creek. These funds will be used to construct channel, bridge and vegetation clearing improvements that will reduce flood risk to residential properties and City infrastructure within the floodplain.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

Strategic Principle:

Provides the community with a safe, reliable, high-quality water supply, drainage system, and wastewater disposal services for full city build-out, as defined by the Comprehensive Plan. This includes maintaining utility rates at lowest practical levels with accurate billing that supports replacement of aging infrastructure in order to maintain robust utility systems.

Funded through the stormwater utility fee. This project is anticipated to be completed through 50/50 cost sharing with the Mile High Flood District (MHFD).

Project Cost Estimate and Timeline

Project will need additional funding in future years as it becomes avalable. Design is expected to start in 2024 with construction to start in 2026 and continue through to 2027.

Operating Cost Impact

Joint capital projects with the MHFD qualifies the improved channel reach for the MHFD’s Maintenance Eligibility Program (MEP). Through the MEP, MHFD funding can be used to help operate and maintain the capital improvements.

216
Uses Existing 2023-2032 Project Total Design $- $400,000 $400,000 Acquisition - 100,000 100,000 Construction - 800,000 800,000 Total Uses $- $1,300,000 $1,300,000
Timeline Start Completion Design 2024 2025 Acquisition 2025 2025 Construction 2026 2027 Sources Existing 2023 2024 2025 2026 2027 2028-2032 Project Total 98-101 $ $- $- $- $- $- $- $- $Other City $ 650,000 - - - - - - 650,000 External $ 650,000 - - - - - - 650,000 Total Sources $1,300,000 $- $- $- $- $- $- $1,300,000

Capital Improvement Projects Stormwater

Ralston Creek at Croke Canal Crossing

Description

This project will collect and direct the flood flows in Ralston Creek upstream of the Croke Canal to the existing 100-year crossing structure at Ralston Creek and the Croke Canal.

Project Justification

In 2013, flood flows entered the Croke Canal at this location. Irrigation canals are not designed to convey flood flows. It is critical to keep the flows separated to protect downstream properties from being flooded due to canal overtopping and breaks in the canal embankment.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

Strategic Principle: Provides the community with a safe, reliable, high-quality water supply, drainage system, and wastewater disposal services for full city build-out, as defined by the Comprehensive Plan. This includes maintaining utility rates at lowest practical levels with accurate billing that supports replacement of aging infrastructure in order to maintain robust utility systems.

Funded through the stormwater utility fee. This project is anticipated to be completed through 50/50 cost sharing with the Mile High Flood District (MHFD).

Project Cost Estimate and Timeline

This cost represents the City’s share of the project total.

Operating Cost Impact

Joint capital projects with the MHFD qualifies the improved channel reach for the MHFD’s Maintenance Eligibility Program (MEP). Through the MEP, MHFD funding can be used to help operate and maintain the capital improvements.

217
Uses Existing 2023-2032 Project Total Design $200,000 $- $200,000 Acquisition 80,000 - 80,000 Construction 1,520,000 - 1,520,000 Total Uses $1,800,000 $- $1,800,000
Timeline Start Completion Design 2024 2025 Acquisition 2025 2025 Construction 2026 2027 Sources Existing 2023 2024 2025 2026 2027 2028-2032 Project Total 98-101 $ $- $- $- $- $- $- $- $Other City $ 900,000 - - - - - - 900,000 External $ 900,000 - - - - - - 900,000 Total Sources $1,800,000 $- $- $- $- $- $- $1,800,000

Capital Improvement Projects Stormwater

Ralston Creek Improvements - Vance Street to Wadsworth By-Pass

Description

The purpose of this project is to remove around twenty residential properties in the 100-year floodplain along Ralston Creek from upstream of Vance Street to Wadsworth By-Pass. A detailed solution has not been identified, but it will probably be a combination of structural channels and purchasing flood prone properties.

Project Justification

About 20 homes in this area have been in the 100-year floodplain for years. The neighborhood is adjacent to Olde Town and with the opening of the G Line Commuter Rail, it will be difficult for those properties in the floodplain to reach their full redevelopment potential.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

Strategic Principle:

Provides the community with a safe, reliable, high-quality water supply, drainage system, and wastewater disposal services for full city build-out, as defined by the Comprehensive Plan. This includes maintaining utility rates at lowest practical levels with accurate billing that supports replacement of aging infrastructure in order to maintain robust utility systems.

Funded through the stormwater utility fee and from a FEMA property acquisition feasibility study grant.

Project Cost Estimate and Timeline

This project is expected to begin in 2023 and be completed by 2026.

Operating Cost Impact

There is no operating cost impact.

218
Uses Existing 2023-2032 Project Total Design $- $238,810 $238,810 Acquisition - 238,810 238,810 Construction - 870,456 870,456 Total Uses $- $1,348,077 $1,348,077
Timeline Start Completion Design 2023 2023 Acquisition 2024 2025 Construction 2025 2026 Sources Existing 2023 2024 2025 2026 2027 2028-2032 Project Total 98-101 $ $- $- $- $- $- $- $- $Other City $ - 477,621 368,962 260,062 241,432 - - 1,348,077 External $ - - - - - - -Total Sources $- $477,621 $368,962 $260,062 $241,432 $- $- $1,348,077

Capital Improvement Projects Stormwater

Mile High Flood District Joint Maintenance Projects

Description

This project funds the City’s share of the construction of jointly funded maintenance projects with the Mile High Flood District as opportunities become available.

Project Justification

This project is for the maintenance of existing stormwater infrastructure on creeks and drainageways throughout the City so that the infrastructure continues to function as designed.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

Strategic Principle: Provides the community with a safe, reliable, high-quality water supply, drainage system, and wastewater disposal services for full city build-out, as defined by the Comprehensive Plan. This includes maintaining utility rates at lowest practical levels with accurate billing that supports replacement of aging infrastructure in order to maintain robust utility systems.

Funded through the stormwater utility fee. These funds supplement contributions by the Mile High Flood District.

Project Cost Estimate and Timeline

This is an ongoing project.

Operating Cost Impact

There is no operating cost impact.

219
Uses 2023 2024 2025 2026 2027 2028-2032 10-Year Total Design $- $- $- $- $- $- $Acquisition - - - - - -Construction 28,138 28,982 29,851 30,747 31,669 100,823 250,210 Total Uses $28,138 $28,982 $29,851 $30,747 $31,669 $100,823 $250,210
Sources 2023 2024 2025 2026 2027 2028-2032 10-Year Total 98-101 $ $- $- $- $- $- $- $Other City $ 28,138 28,982 29,851 30,747 31,669 100,823 250,210 External $ - - - - - -Total Sources $28,138 $28,982 $29,851 $30,747 $31,669 $100,823 $250,210

Capital Improvement Projects Stormwater

Mile High Flood District Joint Master Plan Studies

Description

Drainageway Master Plans are updated or created through collaboration with the Mile High Flood District in order to identify solutions to basin-wide drainage problems. By contributing financial support, the City becomes eligible to receive Mile High Flood District construction funds as they are available.

Project Justification

This project is for engineering analysis and the creation of drainageway master plans to identify basin-wide drainage problems. Basins can also traverse across multiple jurisdictional lines.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

Strategic Principle:

Provides the community with a safe, reliable, high-quality water supply, drainage system, and wastewater disposal services for full city build-out, as defined by the Comprehensive Plan. This includes maintaining utility rates at lowest practical levels with accurate billing that supports replacement of aging infrastructure in order to maintain robust utility systems.

Funded through the stormwater utility fee. These funds match contributions by the Mile High Flood District.

Project Cost Estimate and Timeline

This is an ongoing project.

Operating Cost Impact

There is no operating cost impact.

220
Uses 2023 2024 2025 2026 2027 2028-2032 10-Year Total Design $59,703 $61,494 $63,339 $65,239 $65,239 $195,716 $510,728 Acquisition
Construction
- - - - -Total Uses $59,703 $61,494 $63,339 $65,239 $65,239 $195,716 $510,728
- - - - - - -
-
Sources 2023 2024 2025 2026 2027 2028-2032 10-Year Total 98-101 $ $- $- $- $- $- $- $Other City $ 59,703 61,494 63,339 65,239 65,239 195,716 510,728 External $ - - - - - -Total Sources $59,703 $61,494 $63,339 $65,239 $65,239 $195,716 $510,728

Capital Improvement Projects Stormwater

Stormwater Master Plan and Misc. Drainage Projects

Description

This project is intended to fund construction of stormwater improvements per the recommendations received in the 2021 Arvada Stormwater Master Plan study project. As well address drainage issues raised by our citizens.

Project Justification

Upon completion of the Stormwater Master Plan, this project will fund construction of the priorities identified within the plan.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

Funded through the stormwater utility fee.

Strategic Principle:

Provides the community with a safe, reliable, high-quality water supply, drainage system, and wastewater disposal services for full city build-out, as defined by the Comprehensive Plan. This includes maintaining utility rates at lowest practical levels with accurate billing that supports replacement of aging infrastructure in order to maintain robust utility systems.

Project Cost Estimate and Timeline

This is an ongoing project.

Operating Cost Impact

The replacement of undersized storm sewer collection systems will reduce the annual frequency of maintaining and operating these problem drainage areas.

221
Uses 2023 2024 2025 2026 2027 2028-2032 10-Year Total Design $- $- $- $- $100,000 $- $100,000 Acquisition
Construction 477,761 114,937 - - 650,000 2,387,720 3,630,419 Total Uses $477,761 $114,937 $- $- $750,000 $2,387,720 $3,730,419
- - - - - - -
Sources 2023 2024 2025 2026 2027 2028-2032 10-Year Total 98-101 $ $- $- $- $- $- $- $Other City $ 477,761 114,937 - - 750,000 2,387,720 3,730,419 External $ - - - - - -Total Sources $477,761 $114,937 $- $- $750,000 $2,387,720 $3,730,419

Capital Improvement Projects Stormwater

Van Bibber Creek from Oak St to Kipling Pkwy

Description

As a result of an updated hydraulic analysis of Van Bibber Creek, improvements are required at the Oak St and Kipling Parkway crossings as well as main and overflow channel improvements.

Project Justification

To reduce the flood water surface elevations and meet the intent of the US Army Corps of Engineers "Flood Protection Project Segment 2 Upstream of New Kipling, " completed in July 2006.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

Strategic Principle: Provides the community with a safe, reliable, high-quality water supply, drainage system, and wastewater disposal services for full city build-out, as defined by the Comprehensive Plan. This includes maintaining utility rates at lowest practical levels with accurate billing that supports replacement of aging infrastructure in order to maintain robust utility systems.

This project is anticipated to be completed through 50/50 cost sharing with the Mile High Flood District.

Project Cost Estimate and Timeline

Design is expected to start in 2023 and run through part of 2024. Construction expected to run the majority of 2025 through 2026.

Operating Cost Impact

The replacement of undersized storm sewer systems will reduce the annual frequency of maintaining and operating these problem drainage areas.

222
Uses Existing 2024 2025 2026 2027 2028-2032 10-Year Total Design $360,000 $- $- $- $- $- $360,000 Acquisition
Construction 76,699 500,000 500,000 500,000 - - 1,576,699 Total Uses $436,699 $500,000 $500,000 $500,000 $- $- $1,936,699
- - - - - - -
Sources Existing 2024 2025 2026 2027 2028-2032 10-Year Total 98-101 $ $- $- $- $- $- $- $Other City $ 436,633 500,000 500,000 500,000 - - 1,936,699 External $ - - - - - -Total Sources $436,699 $500,000 $500,000 $500,000 $- $- $1,936,699

Capital Improvement Projects

Street Maintenance Overview

The Street Maintenance category includes funding for the asphalt program, the 100% concrete replacement program, and the 50/50 concrete replacement program. Over $100 million is dedicated to street maintenance over the ten-year life of the program. The Street Maintenance program is funded through the City’s operating budget. Additional funding is provided through the capital program for ADA compliance improvements to the City’s sidewalks and curb ramps.

Summary of Street Maintenance Sources

Summary of Street Maintenance Uses

223
Uses Existing 2023 2024 2025 2026 2027 2028-2032 Total Design $- $- $- $- $- $- $- $Acquisition - - - - - - -Construction - 12,763,701 12,969,576 13,404,864 13,757,951 14,114,572 74,699,728 141,710,391 Total Uses $- $12,763,701 $12,969,576 $13,404,864 $13,754,951 $14,114,572 $74,700,727 $141,708,391 Sources Existing 2023 2024 2025 2026 2027 2028-2032 Total 98-101 $ $- $689,580 $485,332 $549,693 $517,724 $483,828 $604,279 $3,330,436 Other City $ - 11,954,121 12,364,244 12,735,171 13,117,227 13,510,744 73,496,448 137,177,955 External $ - 120,000 120,000 120,000 120,000 120,000 600,000 1,200,000 Total Sources $- $12,763,701 $12,969,576 $13,404,864 $13,754,951 $14,114,572 $74,700,727 $141,708,391

Capital Improvement Projects Street Maintenance

ADA Compliance - Streets Description

This project funds the Federal requirement to replace non-compliant sidewalks and install or upgrade to new compliant ramps on streets with significant treatments or alterations. It also installs ramps along heavily used pedestrian corridors and at special needs locations.

Project Justification

This project fulfills a federal requirement per Title II of the Americans with Disabilities Act of 1990, utilizing the Public Right of Way Access Guidelines (PROWAG) adopted by the DOJ in 2010. It increases access to physically impaired individuals and installs ramps in areas of high pedestrian traffic and in neighborhoods where there are ADA ramp deficiencies and known physically impaired residents live.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

Strategic Principle: Maintains existing roads and transportation network in tandem with snow and ice control services to ensure swift and safe transportation modes for the community.

This project provides ongoing funding for continuous ADA improvement, but there is a large unmet need to reach full compliance with the federal requirement.

Project Cost Estimate and Timeline

This is an ongoing project. The funding will be utilized as particular needs are identified.

Operating Cost Impact

There are no additional operating costs associated with this project.

224
Uses 2023 2024 2025 2026 2027 2028-2032 10-Year Total Design $- $- $- $- $- $- $Acquisition - - - - - -Construction 689,580 485,332 549,693 517,724 483,828 604,279 3,330,436 Total Uses $689,580 $485,332 $549,693 $517,724 $483,828 $604,279 $3,330,436
Sources 2023 2024 2025 2026 2027 2028-2032 10-Year Total 98-101 $ $689,580 $485,332 $549,693 $517,724 $483,828 $604,279 $3,330,436 Other City $ - - - - - -External $ - - - - - -Total Sources $689,580 $485,332 $549,693 $517,724 $483,828 $604,279 $3,330,436

Capital Improvement Projects Street Maintenance

Asphalt and Concrete Replacement Description

This project includes the asphalt program, the 100% concrete replacement program, and the 50/50 concrete replacement program. Arvada’s street infrastructure of 1,586 lane miles is the City’s largest and most valuable asset. The concrete program provides improved surface drainage, updated cross-pans and ADA ramps, and safe, attractive sidewalks. The asphalt program includes mill and overlay, extending the life of the streets 15-20 years.

Project Justification

This project addresses the pressing need for additional resources to repair and maintain roads and streets in Arvada. In 2016, the electors of Arvada rejected a proposed tax to fund additional street maintenance. While the tax increase did not pass, the City redirected operating funds to address street maintenance needs.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

Strategic Principle:

Maintains existing roads and transportation network in tandem with snow and ice control services to ensure swift and safe transportation modes for the community.

This project is funded by the Streets Fund, which is part of the City’s operating budget. Revenues come from the City’s General Fund and the Highway Users Tax Fund (HUTF), which is the City’s share of state-collected gas tax revenue and other funds from FASTER funds as part of HUTF. External funding comes from street degradation fees and the 50/50 sidewalk program.

Project Cost Estimate and Timeline

This is an ongoing project. Priorities will be determined through the annual pavement assessment. Personnel costs, testing, equipment, maintenance treatments, and materials are not reflected in these numbers.

Operating Cost Impact

This project is funded through the City’s operating budget. Additional operating expenses related to this project are reflected in the Streets fund.

225
Uses 2023 2024 2025 2026 2027 2028-2032 10-Year Total Design $- $- $- $- $- $- $Acquisition - - - - - -Construction 12,074,121 12,484,244 12,855,171 13,240,227 13,630,744 74,096,448 138,377,955 Total Uses $12,074,121 $12,484,244 $12,855,171 $13,240,227 $13,630,744 $74,096,448 $138,377,955
Sources 2023 2024 2025 2026 2027 2028-2032 10-Year Total 98-101 $ $- $- $- $- $- $- $Other City $ 11,954,121 12,364,244 12,735,171 13,117,227 13,510,744 73,496,448 137,177,955 External $ 120,000 120,000 120,000 120,000 120,000 600,000 1,200,000 Total Sources $12,074,121 $12,484,244 $12,855,171 $13,237,227 $13,630,744 $74,096,448 $138,377,955

Capital Improvement Projects

Transportation Overview

The Transportation category includes all redesign and construction of transportation infrastructure within the City limits, including roads, bridges, traffic signals, intersections, guardrails, bike lanes, and sidewalks. Much of the funding for transportation is dedicated to “Taking Lasting Care” of existing transportation infrastructure. However, the ten-year plan also includes funding for specific improvements to Leyden Road, Ralston Road, Pierce Street, and the Indiana Corridor. In addition, the ten year program targets challenges related to traffic congestion with such projects as the Transportation Master Plan, Signal Interconnect, and Signal Timing Implementation.

Summary of Transportation Sources

Summary of Transportation Uses

226
Uses Existing 2023 2024 2025 2026 2027 2028-2032 Total Design $190,019 $2,574,159 $336,484 $322,015 $324,895 $333,759 $2,274,982 $6,356,313 Acquisition 143,122 414,918 118,161 131,106 134,757 147,756 808,792 1,898,613 Construction 636330 8,010,854 4,422,195 3,458,476 3,502,393 3,627,837 22,741,224 46,399,309 Total Uses $969,471 $10,999,932 $4,876,841 $3,911,597 $3,962,046 $4,109,351 $25,824,997 $54,654,235 Sources Existing 2023 2024 2025 2026 2027 2028-2032 Total 98-101 $ $2,141,697 $3,234,431 $3,179,566 $3,826,051 $3,873,934 $4,018,596 $25,328,709 $45,602,984 Other City $ - - - - - - -External $ 7,030,861 1,176,635 83,054 85,546 88,112 90,755 496,288 9,051,251 Total Sources $9,172,558 $4,411,066 $3,262,620 $3,911,597 $3,962,046 $4,109,351 $25,824,997 $54,654,235

Capital Improvement Projects Transportation

Indiana Corridor Improvement Study Description

This project is for the initial study for a road widening and a new UPRR underpass along the Indiana Corridor, which is bounded by W. 82nd Ave. to W. 86th Ave. The City has requested a grant of approximately $1.1 million from Congressman Perlmutter’s office to fund the National Environmental Policy ACT (NEPA) study. The City must provide a match of 20%.

Project Justification

Indiana St. is a major north/south corridor. Traffic volumes have significantly increased over the past few years since the NW area of Arvada is being built out. The additional traffic and congestion is a significant issue for motorists and the public has actively encouraged the City to address this issue. The first required step is a NEPA study.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

Strategic Principle:

Provides safe and efficient connections to modes of transportation, including transit, streets, sidewalks, and bikeways with a focus on enhanced technology at high-priority intersections improving safety and minimizing traffic congestion.

This grant match is funded through the City’s 98-101 funding. The remainder of this study will be funded through a pending federal grant, which has been requested but not yet approved.

Project Cost Estimate and Timeline

The NEPA study is only the first step in the Indiana Corridor Improvement. If the City receives this grant, it is expected the study will conclude in 2023. The next step will be project design which is estimated at $3.8 million.

Operating Cost Impact

There is no operating cost impact associated with this project.

227
Uses Existing 2023-2032 Project Total Design $- $1,370,000 $1,370,000 Acquisition - -Construction - -Total Uses $- $1,370,000 $1,370,000
Timeline Start Completion Design 2022 2023 Acquisition Construction Sources Existing 2023 2024 2025 2026 2027 2028-2032 Project Total 98-101 $ $274,000 $- $- $- $- $- $- $274,000 Other City $ - - - - - - -External $ - 1,096,000 - - - - - 1,096,000 Total Sources $274,000 $1,096,000 $- $- $- $- $- $1,370,000

Capital Improvement Projects Transportation

Leyden Road Improvement Project Description

Leyden Road needs improvement as a result of the significant development that has occurred in this area. This project intends to be a planning document to identify: 1) 10% roadway design, 2) right-of-way, 3) environmental impacts, 4) survey, 5) conceptual construction costs.

Project Justification

With the significant development and increased traffic on Leyden Road and adjacent roadways, Leyden road is no longer capable of handling the traffic volume. This project intends to begin the study and design work associated with improving Leyden Road.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

Strategic Principle:

Provides safe and efficient connections to modes of transportation, including transit, streets, sidewalks, and bikeways with a focus on enhanced technology at high-priority intersections improving safety and minimizing traffic congestion.

This project is funded through Traffic Impact Fees from the Leyden Rock and Leyden Ranch developments.

Project Cost Estimate and Timeline

This project is for the initial study and project design. Once complete, construction costs and timing will be reviewed.

Operating Cost Impact

There are no additional operating costs associated with this project.

228
Uses Existing 2023-2032 Project Total Design $- $600,000 $600,000 Acquisition - -Construction - -Total Uses $- $600,000 $600,000
Timeline Start Completion Design TBD TBD Acquisition TBD TBD Construction TBD TBD Sources Existing 2023 2024 2025 2026 2027 2028-2032 Project Total 98-101 $ $- $- $- $- $- $- $- $Other City $ - - - - - - -External $ 600,000 - - - - - - 600,000 Total Sources $600,000 $- $- $- $- $- $- $600,000

Capital Improvement Projects Transportation

Pierce Street Sidewalks

Description

This project will construct a new sidewalk with a curb along Pierce Street from 60th Ave. to 62nd Ave. in order to provide a safer environment for students walking to Secrest Elementary School.

Project Justification

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

Strategic Principle:

Provides safe and efficient connections to modes of transportation, including transit, streets, sidewalks, and bikeways with a focus on enhanced technology at high-priority intersections improving safety and minimizing traffic congestion.

This project is funded in part by a Safe Routes to School Grant. The balance is funded through the City’s Sidewalk/Transit-Oriented Development/Bike & Trail Gap capital program.

Project Cost Estimate and Timeline

This project is fully funded. It is expected to be complete by 2024.

Timeline Start Completion Design 2022 2022 Acquisition 2023 2023 Construction 2024 2024 Sources Existing 2023 2024 2025 2026 2027 2028-2032 Project Total 98-101 $ $806,565 $- $- $- $- $- $- $806,565 Other City $ - - - - - - -External $ - - - - - - -Total Sources $806,565 $- $- $- $- $- $- $806,565

Operating Cost Impact

229
There are no operating costs associated with this project. Uses Existing 2023-2032 Project Total Design $- $175,000 $175,000 Acquisition - -Construction - 631,565 631,565 Total Uses $- $806,565 $806,565
Pierce St. stretches from W 52nd to W 72nd within the Secrest Elementary School boundary area and is a collector roadway with around 1,500 vehicles per day and speed limits at 25 and 30 mph. Although most of the street has sidewalks on one side, there is a segment between W 60th Ave. and W 62nd Ave. that is missing a sidewalk on both sides of the street. Parent surveys indicated that many parents would never let their kids walk to school because of the speed of traffic.

Capital Improvement Projects Transportation

Ralston Road Streetscape Description

The reconstruction of Ralston Road is a two-phase project to widen the corridor and provide sustainable infrastructure for the area. As part of the bond-funded Phase II project from Yukon St. to Garrison St., the Arvada Urban Redevelopment Authority (AURA) has provided funding for streetscape improvements, including public space enhancements, pedestrian lighting, planted medians, and streetscape amenities.

Project Justification

Without this funding from AURA, the Ralston Road Phase II project would provide street widening and new inftrastructure such as quieter asphalt, wider sidewalks, curb, gutter and storm sewer improvements; however, the AURA investment would improve the multi-modal corridor experience with a more sustainable and attractive streetscape, thus promoting business opportunities, redevelopment, along with property value enhancement.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

This project is funded by the Arvada Urban Renewal Authority.

Strategic Principle: Provides safe and efficient connections to modes of transportation, including transit, streets, sidewalks, and bikeways with a focus on enhanced technology at high-priority intersections improving safety and minimizing traffic congestion.

Project Cost Estimate and Timeline

This project is fully funded. It is expected to be complete by May of 2023.

Operating Cost Impact

There is no operating impact associated with this project.

230
Uses Existing 2023-2032 Project Total Design $145,780 $- $145,780 Acquisition - -Construction - 3,354,220 3,354,220 Total Uses $145,780 $3,354,220 $3,500,000
Timeline Start Completion Design 2020 2020 Acquisition Construction 2021 2023 Sources Existing 2023 2024 2025 2026 2027 2028-2032 Project Total 98-101 $ $- $- $- $- $- $- $- $Other City $ - - - - - - -External $ 3,500,000 - - - - - - 3,500,000 Total Sources $3,500,000 $- $- $- $- $- $- $3,500,000

Capital Improvement Projects Transportation

Transportation Master Plan Description

The purpose of this project is to develop a Transportation Master Plan (TMP). The TMP is the long-range plan for the City of Arvada’s transportation network. It helps guide how the City develops its Capital Improvement Program (CIP) needs, budget, expectations, challenges, and priorities. It coordinates transportation improvements with land uses, and plans for what is needed to respond to growth.

Project Justification

The TMP contains policies and projects that support future land uses in the City’s Comprehensive Plan. Understanding growth allows the City to plan for appropriate transportation improvements. Policies in the TMP will address various travel modes, such as car, bus, bicycle, and on foot, and they will help the City prioritize CIP projects. CIP prioritization will allow the City to identify funding mechanisms to upgrade the transportation system. The projects listed in the TMP will ensure that adequate transportation facilities are in place to develop vibrant Communities and Neighborhoods.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

This project may require additional funding.

Strategic Principle:

Provides computer-aided drafting, design services, special analysis, GIS applications, and enterprise system integration for the workforce to better visualize spatial relationships for informed decisions, while maintaining and/ or replacing infrastructure and accommodating new construction projects.

Project Cost Estimate and Timeline

This project is expected to be completed by 2022. However, the needs assessment and project prioritization are expected to result in a list of project needs. Some funding has been set aside for project implementation as well.

Operating Cost Impact

There is no ongoing operating cost associated with this project.

231
Uses Existing 2023-2032 Project Total Design $640,829 $- $640,829 Acquisition
Construction
Total Uses $640,829
- - -
- - -
$- $640,829
Timeline Start Completion Design 2021 2022 Acquisition Construction Sources Existing 2023 2024 2025 2026 2027 2028-2032 Project Total 98-101 $ $640,829 $- $- $- $- $- $- $640,829 Other City $ - - - - - -External $ - - - - - - -Total Sources $640,829 $- $- $- $- $- $- $640,829

Capital Improvement Projects Transportation

W. 58th and Ward Road Intersection Description

This project is for the design and reconstruction of the W. 58th and Ward intersection. Improvements will include the reconstruction of curb and gutter, a median, sidewalk, and islands, as well as removal and replacement of signal heads and poles and the relocation of utilities.

Project Justification

With several developments in the area near W. 58th and Ward Road, developer fees have been collected to help pay for improvement at this intersection (along with other locations).

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

Strategic Principle:

Provides safe and efficient connections to modes of transportation, including transit, streets, sidewalks, and bikeways with a focus on enhanced technology at high-priority intersections improving safety and minimizing traffic congestion.

This project is funded through a combination of funding from the Federal Highway Safety Improvement Program and Developer Fees from Haskins Station ($1,237,000), Sabelles ($25,000), and Timberline ($25,000).

Project Cost Estimate and Timeline

This project is fully funded. Design began in 2019. Construction is expected to be complete by 2023.

Operating Cost Impact

This is currently a signalized intersection, subject to normal signal and roadway maintenance operations. With this rebuild, initial maintenance costs will be low.

232
Uses Existing 2023-2032 Project Total Design $39,739 $178,656 $218,395 Acquisition - 300,199 300,199 Construction - 1,706,791 1,706,791 Total Uses $39,739 $2,185,646 $2,225,385
Timeline Start Completion Design 2019 2024 Acquisition 2023 2024 Construction 2024 2025 Sources Existing 2023 2024 2025 2026 2027 2028-2032 Project Total 98-101 $ $- $- $- $- $- $- $- $Other City $ - - - - - - -External $ 2,225,385 - - - - - - 2,225,385 Total Sources $2,225,385 $- $- $- $- $- $- $2,225,385

Capital Improvement Projects Transportation

W. 60th Ave. Improvements

Description

The improvements along W. 60th Ave. adjust the lane channelization to include bicycle lanes, parking, and travel lanes. This project also includes the expansion or construction of sidewalks.

Project Justification

These upgrades result in a street that meet current City standards and adds sidewalks in areas where they are missing, improving access to the G Line Commuter Rail.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

A portion of this project is funded through the Adam’s County Transportation Tax.

Strategic Principle:

Provides safe and efficient connections to modes of transportation, including transit, streets, sidewalks, and bikeways with a focus on enhanced technology at high-priority intersections improving safety and minimizing traffic congestion.

Project Cost Estimate and Timeline

This project is fully funded. It is expected to be complete by 2023.

Operating Cost Impact

There are no operating costs associated with this project.

233
Uses Existing 2023-2032 Project Total Design $- $98,266 $98,266 Acquisition 143,122 - 143,122 Construction - 884,391 884,391 Total Uses $143,122 $982,657 $1,125,779
Timeline Start Completion Design 2015 2020 Acquisition 2016 2021 Construction 2024 2025 Sources Existing 2023 2024 2025 2026 2027 2028-2032 Project Total 98-101 $ $420,303 $- $- $- $- $- $- $Other City $ 420,303 - - - - - -External $ 705,476 - - - - - - 705,475 Total Sources $1,125,779 $- $- $- $- $- $- $1,125,779

Capital Improvement Projects Transportation

Adams County Transportation Projects Description

Each year the City receives about $75,000 in a Transportation Tax from Adams County that can only be used in Adams County for transportation-related projects. The funds are captured in a holding account. The monies are used to complete missing sidewalks, upgrade street sections not meeting current City standards, and for the City match on jointly funded projects.

Project Justification

The TOD Bike-Ped Access Plan describes the need for roadway retrofits along W 60th Ave, Tennyson St, W 64th Ave and Sheridan Blvd. The retrofits adjust the lane channelization to include bicycle lanes, parking, and travel lanes. The plan also identifies expansion or construction of sidewalks. These upgrades result in streets that meet current City standards and fund City matches on joint projects.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

Strategic Principle: Maintains existing roads and transportation network in tandem with snow and ice control services to ensure swift and safe transportation modes for the community.

Each year the City receives about $75,000 through a transportation sales tax from Adams County that can only be used in Adams County for transportation purposes.

Project Cost Estimate and Timeline

This is an ongoing project. Funding will be utilized as eligible needs are identified.

Operating Cost Impact

There is no operating cost impact.

234
Uses 2023 2024 2025 2026 2027 2028-2032 10-Year Total Design $4,032 $4,153 $4,277 $4,406 $4,538 $24,816 $46,221 Acquisition
Construction 76,603 78,901 81,268 83,706 86,218 471,473 878,170 Total Uses $80,635 $83,054 $85,546 $88,112 $90,755 $496,288 $924,390
- - - - - - -
Sources 2023 2024 2025 2026 2027 2028-2032 10-Year Total 98-101 $ $- $- $- $- $- $- $Other City $ - - - - - -External $ 80,635 83,054 85,546 88,112 90,755 496,288 924,390 Total Sources $80,635 $83,054 $85,546 $88,112 $90,755 $496,288 $924,390

Capital Improvement Projects Transportation

Arterial Improvements Description

This project will improve segments of arterial streets meriting work due to traffic demand. Work may include improvements to existing lanes, addition of turn lanes, etc.

Project Justification

This project provides spot and intersection improvements on arterials as traffic volumes increase and as needs arise.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

This project is fully funded.

Project Cost Estimate and Timeline

Strategic Principle: Provides safe and efficient connections to modes of transportation, including transit, streets, sidewalks, and bikeways with a focus on enhanced technology at high-priority intersections improving safety and minimizing traffic congestion.

This is an ongoing project. The funding will be utilized as particular needs are identified.

Operating Cost Impact

There are no ongoing operating costs associated with arterial improvements.

235
Uses 2023 2024 2025 2026 2027 2028-2032 10-Year Total Design $- $- $30,000 $30,000 $30,000 $634,929 $724,929 Acquisition
- - -
Construction - - 270,000 270,000 270,000 5,714,360 6,524,360 Total Uses $- $- $300,000 $300,000 $300,000 $6,349,289 $7,249,289
- - -
-
Sources 2023 2024 2025 2026 2027 2028-2032 10-Year Total 98-101 $ $- $- $300,000 $300,000 $300,000 $6,349,289 $7,249,289 Other City $ - - - - - -External $ - - - - - -Total Sources $- $- $300,000 $300,000 $300,000 $6,349,289 $7,249,289

Capital Improvement Projects Transportation

Bike Master Plan Implementation Description

This project will initiate study, design and construction of projects related to the bicycle master plan. Projects under consideration include improvements to the Ralston Creek Trail (Johnson Way), a Bike Boulevard on W. 57th Ave., and a demonstration project on Ward Road.

Project Justification

The bike master plan is ready for implementation. Demand for alternative forms of transportation is increasing, as shown in the results of the citizen’s survey and comments from City Council members.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

Strategic Principle: Provides safe and efficient connections to modes of transportation, including transit, streets, sidewalks, and bikeways with a focus on enhanced technology at high-priority intersections improving safety and minimizing traffic congestion.

This project provides periodic, ongoing funding for implementation of the bike master plan, but does not fully fund all needs identified.

Project Cost Estimate and Timeline

This is an ongoing, multi-year project.

Operating Cost Impact

Regular maintenance of roadway improvement.

236
Uses 2023 2024 2025 2026 2027 2028-2032 10-Year Total Design $15,000 $- $30,000 $30,000 $30,000 $150,000 $255,000 Acquisition
Construction 35,000 - 70,000 70,000 70,000 350,000 595,000 Total Uses $50,000 $- $100,000 $100,000 $100,000 $500,000 $850,000
- - - - - - -
Sources 2023 2024 2025 2026 2027 2028-2032 10-Year Total 98-101 $ $50,000 $- $100,000 $100,000 $100,000 $500,000 $850,000 Other City $ - - - - - -External $ - - - - - -Total Sources $50,000 $- $100,000 $100,000 $100,000 $500,000 $850,000

Capital Improvement Projects Transportation

Bridge Repair

Description

Non-CDOT bridges need to be regularly inspected and maintained. The City has bridges that need attention in order to ensure the safety and ongoing maintenance of the existing infrastructure.

Project Justification

There are bridge infrastructure issues in the City that need repair or maintenance. If bridge maintenance issues are not addressed routinely, expensive repairs or replacement is likely. Without sufficient funding, bridge infrastructure will deteriorate.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

This project is fully funded.

Project Cost Estimate and Timeline

This is an ongoing project.

Operating Cost Impact

There are no ongoing operating costs associated with this project.

Strategic Principle: Maintains existing roads and transportation network in tandem with snow and ice control services to ensure swift and safe transportation modes for the community.

237
Uses 2023 2024 2025 2026 2027 2028-2032 10-Year Total Design $50,000 $50,000 $50,000 $50,000 $50,000 $272,725 $522,725 Acquisition
- - -Construction 200,000 200,000 200,000 200,000 200,000 1,000,000 2,000,000 Total Uses $250,000 $250,000 $250,000 $250,000 $250,000 $1,272,725 $2,522,725
- - -
Sources 2023 2024 2025 2026 2027 2028-2032 10-Year Total 98-101 $ $250,000 $250,000 $250,000 $250,000 $250,000 $1,272,725 $2,522,725 Other City $ - - - - - -External $ - - - - - -Total Sources $250,000 $250,000 $250,000 $250,000 $250,000 $1,272,725 $2,522,725

Capital Improvement Projects Transportation

Collector Street Improvements Description

This project completes isolated improvements along collector streets such as turn lanes, curb gutters, sidewalks, etc. It may also provide the City’s match for outside funding on minor projects, such as preliminary engineering studies or design needed to apply for outside grants, and it can serve as supplemental funding between a budgeted project and actual costs.

Project Justification

This project completes minor projects along collector streets to bring them into compliance with the City’s collector street standards and to improve safety and capacity.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

This project is fully funded.

Project Cost Estimate and Timeline

Strategic Principle:

Provides safe and efficient connections to modes of transportation, including transit, streets, sidewalks, and bikeways with a focus on enhanced technology at high-priority intersections improving safety and minimizing traffic congestion.

This is an ongoing project. The funding will be utilized as particular needs are identified.

Operating Cost Impact

There are no new costs associated with Collector Street Improvements.

238
Uses 2023 2024 2025 2026 2027 2028-2032 10-Year Total Design $3,360 $3,461 $3,564 $3,671 $3,781 $20,679 $38,516 Acquisition
Construction 63,836 65,751 67,724 69,755 71,848 392,894 731,808 Total Uses $67,196 $69,212 $71,288 $73,427 $75,629 $413,571 $770,323
- - - - - - -
Sources 2023 2024 2025 2026 2027 2028-2032 10-Year Total 98-101 $ $67,196 $69,212 $71,288 $73,427 $75,629 $413,571 $770,323 Other City $ - - - - - -External $ - - - - - -Total Sources $67,196 $69,212 $71,288 $73,427 $75,629 $413,571 $770,323

Capital Improvement Projects Transportation

Guardrails Description

This project will be used to conduct an inventory of the City’s guardrails, perform a structural assessment on existing guardrails, and install new guardrails or mitigate hazards that do not meet current City and AASHTO standards for roadside clear zones. Mitigation measures, in addition to the installation of guardrails, may include installing or extending culverts to eliminate a ditch or culvert end section or the removal of large roadside objects that pose a hazard to the traveling public.

Project Justification

This project eliminates safety hazards to motorists and pedestrians. Funding for guardrails was included in the 2015 Citizens Capital Improvement Project Committee’s recommendations to City Council.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

Strategic Principle: Maintains existing roads and transportation network in tandem with snow and ice control services to ensure swift and safe transportation modes for the community.

This project provides consistent, ongoing funding for guardrails, but there is an additional unmet need.

Project Cost Estimate and Timeline

This is an ongoing project. The funding will be utilized as particular needs are identified.

Operating Cost Impact

There are no operating costs associated with guardrails.

239
Uses 2023 2024 2025 2026 2027 2028-2032 10-Year Total Design $- $- $- $- $- $- $Acquisition - - - - - -Construction 59,851 60,747 61,669 62,619 62,619 325,904 633,409 Total Uses $59,851 $60,747 $61,669 $62,619 $62,619 $325,904 $633,409
Sources 2023 2024 2025 2026 2027 2028-2032 10-Year Total 98-101 $ $59,851 $60,747 $61,669 $62,619 $62,619 $325,904 $633,409 Other City $ - - - - - -External $ - - - - - -Total Sources $59,851 $60,747 $61,669 $62,619 $62,619 $325,904 $633,409

Capital Improvement Projects Transportation

Intersection Safety Improvements

Description

The Traffic Division analyzes intersections annually to determine if improvements are needed. Funds are used to rebuild arterial intersections, modify traffic signals, and reduce the risk of accidents.

Project Justification

This project improves intersections in order to reduce road and intersection related accidents.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

This project is fully funded.

Project Cost Estimate and Timeline

Strategic Principle: Provides safe and efficient connections to modes of transportation, including transit, streets, sidewalks, and bikeways with a focus on enhanced technology at high-priority intersections improving safety and minimizing traffic congestion.

This is an ongoing project. Funds are used as needs are determined through analysis of intersections.

Operating Cost Impact

There is no operating cost impact.

240
Uses 2023 2024 2025 2026 2027 2028-2032 10-Year Total Design $5,040 $5,191 $5,347 $5,507 $5,672 $31,018 $57,774 Acquisition 5,040 5,191 5,347 5,507 5,672 31,019 57,775 Construction 90,714 93,436 96,239 99,126 102,100 558,324 1,039,938 Total Uses $100,794 $103,818 $106,932 $110,140 $113,444 $620,361 $1,155,489
Sources 2023 2024 2025 2026 2027 2028-2032 10-Year Total 98-101 $ $100,794 $103,818 $106,932 $110,140 $113,444 $620,361 $1,155,489 Other City $ - - - - - -External $ - - - - - -Total Sources $100,794 $103,818 $106,932 $110,140 $113,444 $620,361 $1,155,489

Capital Improvement Projects Transportation

School Safety Description

This project provides funding to increase the safety of students walking or biking to school and serves as a potential match for grants through the Federal Safe Routes to School program.

Project Justification

This project will provide increased safety for elementary and middle school students who walk and bike to school.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

Strategic Principle: Provides safe and efficient connections to modes of transportation, including transit, streets, sidewalks, and bikeways with a focus on enhanced technology at high-priority intersections improving safety and minimizing traffic congestion.

Funding can be used for smaller school safety projects or as the 20% match to grants received through the Federal Safe Routes to School program.

Project Cost Estimate and Timeline

This is an ongoing project.

Operating Cost Impact

There is no operating cost impact.

241
Uses 2023 2024 2025 2026 2027 2028-2032 10-Year Total Design $8,063 $8,305 $8,555 $8,811 $9,076 $49,629 $92,439 Acquisition
-Construction 18,815 19,379 19,961 20,559 21,176 115,800 215,691 Total Uses $26,878 $27,685 $28,515 $29,371 $30,252 $165,429 $308,130
- - - - -
Sources 2023 2024 2025 2026 2027 2028-2032 10-Year Total 98-101 $ $26,878 $27,685 $28,515 $29,371 $30,252 $165,429 $308,130 Other City $ - - - - - -External $ - - - - - -Total Sources $26,878 $27,685 $28,515 $29,371 $30,252 $165,429 $308,130

Capital Improvement Projects

Transportation

Sidewalks/TOD/Bike & Trail Gaps

Description

This funding will provide improvements to facilitate non-vehicular transit in a coordinated fashion to link existing trails and sidewalks into each other. The City’s park trail and sidewalk networks have a number of gaps throughout the City.

Project Justification

As part of the 2015 Citizens Capital Improvement Project Committee’s report to City Council, it recommended substantial funding for sidewalks, transit-oriented development, bicycle and pedestrian improvements, and trails.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

Strategic Principle:

Provides safe and efficient connections to modes of transportation, including transit, streets, sidewalks, and bikeways with a focus on enhanced technology at high-priority intersections improving safety and minimizing traffic congestion.

While this project provides an ongoing, annual source of funding, it does not fully meet the need for trail and sidewalk gaps identified by the City.

Project Cost Estimate and Timeline

This is an ongoing project. Specific improvements are planned through coordination between Public Works and Parks.

Operating Cost Impact

There are no operating cost impacts.

242
Uses 2023 2024 2025 2026 2027 2028-2032 10-Year Total Design $70,000 $70,000 $70,000 $70,000 $70,000 $362,854 $712,854 Acquisition
Construction 630,000 630,000 630,000 630,000 630,000 3,265,685 6,415,685 Total Uses $700,000 $700,000 $700,000 $700,000 $700,000 $3,628,539 $7,128,539
- - - - - - -
Sources 2023 2024 2025 2026 2027 2028-2032 10-Year Total 98-101 $ $700,000 $700,000 $700,000 $700,000 $700,000 $3,628,539 $7,128,539 Other City $ - - - - - -External $ - - - - - -Total Sources $700,000 $700,000 $700,000 $700,000 $700,000 $3,628,539 $7,128,539

Capital Improvement Projects Transportation

Signal Interconnect Description

The purpose of this project is to develop a multi-year strategic and implementation plan to connect all signals to the city’s fiber backbone. This will allow the City to monitor realtime traffic operations effectively and better manage congestion.

Project Justification

Currently, less than one-third of the signalized intersections are connected to the city’s fiber backbone. This prohibits the City from managing signal-related congestion issues in real-time. In the 2019 Community Survey, citizens indicated lower than average satisfaction levels with congestion and traffic signal timing. This project is also aligned with Arvada’s Smart City initiative.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

This project is fully funded.

Project Cost Estimate and Timeline

Strategic Principle: Provides safe and efficient connections to modes of transportation, including transit, streets, sidewalks, and bikeways with a focus on enhanced technology at high-priority intersections improving safety and minimizing traffic congestion.

This is an ongoing project. Connection to the fiber backbone will be prioritized by the Traffic Engineering Division.

Operating Cost Impact

Signal maintenance costs may be reduced as aging infrastructure is replaced.

243
Uses 2023 2024 2025 2026 2027 2028-2032 10-Year Total Design $25,000 $25,000 $25,000 $25,000 $25,000 $147,725 $272,725 Acquisition
Construction 225,000 225,000 225,000 225,000 225,000 1,125,000 2,250,000 Total Uses $250,000 $250,000 $250,000 $250,000 $250,000 $1,272,725 $2,522,725
- - - - - - -
Sources 2023 2024 2025 2026 2027 2028-2032 10-Year Total 98-101 $ $250,000 $250,000 $250,000 $250,000 $250,000 $1,272,725 $2,522,725 Other City $ - - - - - -External $ - - - - - -Total Sources $250,000 $250,000 $250,000 $250,000 $250,000 $1,272,725 $2,522,725

Capital Improvement Projects Transportation

Signal Timing Implementation Description

This project is to develop a multi-year strategic and implementation plan to upgrade and maintain city-wide signal timing to ensure safe and efficient traffic operations. This request complements the new, staff-run signal timing initiative to create a comprehensive approach to signal management. This funding will allow components of the signal infrastructure to be improved as the signal timing program is rolled out.

Project Justification

City-wide signal timing hasn’t been upgraded due to a lack of resources. In the 2019 Community Survey, citizens indicated lower than average satisfaction levels with congestion and traffic signal timing.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

Strategic Principle:

Provides safe and efficient connections to modes of transportation, including transit, streets, sidewalks, and bikeways with a focus on enhanced technology at high-priority intersections improving safety and minimizing traffic congestion.

This project is fully funded. It includes the capital dollars previously set aside for vehicle detection.

Project Cost Estimate and Timeline

This is an ongoing project. Funds are used as needs are identified by Traffic Engineering staff.

Operating Cost Impact

There is no operating cost impact associated with this project.

244
Uses 2023 2024 2025 2026 2027 2028-2032 10-Year Total Design $- $- $- $- $- $- $Acquisition
Construction 203,204 154,800 206,444 208,138 209,882 377,456 1,359,924 Total Uses $203,204 $154,800 $206,444 $208,138 $209,882 $377,456 $1,359,924
- - - - - - -
Sources 2023 2024 2025 2026 2027 2028-2032 10-Year Total 98-101 $ $203,204 $154,800 $206,444 $208,138 $209,882 $377,456 $1,359,924 Other City $ - - - - - -External $ - - - - - -Total Sources $203,204 $154,800 $206,444 $208,138 $209,882 $377,456 $1,359,924

Capital Improvement Projects Transportation

Traffic Calming Description

This project will continue the design and experimentation of traffic calming through the lighter, quicker, cheaper strategy. The funds will be used to construct a temporary traffic circle at 59th and Brooks to address traffic and pedestrian issues. Another project is to design traffic circles and raised medians for W. 57th Ave and traffic circles along Grandview Ave.

Project Justification

This project will improve safety for drivers, pedestrians, and bicyclists. It supplements traditional education and enforcement strategies currently engaged in by the traffic engineering and police teams.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

This project provides multi-year funding for various traffic-calming projects.

Strategic Principle: Provides safe and efficient connections to modes of transportation, including transit, streets, sidewalks, and bikeways with a focus on enhanced technology at high-priority intersections improving safety and minimizing traffic congestion.

Project Cost Estimate and Timeline

This is a multi-year, ongoing project. Individual projects will be prioritized and implemented by Transportation Mobility staff.

Operating Cost Impact

Maintenance of traffic calming devices will be included in the operating budget. Final operating costs are currently being evaluated and will depend on traffic calming design.

245
Uses 2023 2024 2025 2026 2027 2028-2032 10-Year Total Design $- $- $15,000 $15,000 $15,000 $75,000 $120,000 Acquisition
- - - -Construction - - 35,000 35,000 35,000 175,000 280,000 Total Uses $- $- $50,000 $50,000 $50,000 $250,000 $400,000
- -
Sources 2023 2024 2025 2026 2027 2028-2032 10-Year Total 98-101 $ $- $- $50,000 $50,000 $50,000 $250,000 $400,000 Other City $ - - - - - -External $ - - - - - -Total Sources $- $- $50,000 $50,000 $50,000 $250,000 $400,000

Capital Improvement Projects Transportation

Traffic Signals Description

This project is to replace, rebuild, and build new traffic signals. The City is behind on replacing traffic signals at several locations. This project replaces old, deteriorating signals and upgrades signals in order for them to meet contemporary standards. It includes not only the signals themselves, but improving sidewalk crossings, obtaining right-of-way, and installing the latest technology to help connect signals. This project allows the City to leverage the installation of fiber and connect the signal infrastructure in order to better control signals remotely, optimize signal timing, and improve traffic flow.

Project Justification

Many of the City’s traffic signals are over 30 years old and are in need of replacement or rebuild. Some infrastructure is deteriorating, doesn’t meet current standards, doesn’t meet the needs of the intersection (e.g., signal lights don’t align with lanes), or vehicles are damaging the infrastructure (e.g., trucks at 80th and Chase). Without adequate funding, deterioration will lead to expensive emergency repair. In addition, some intersections now meet warrants for signalization (e.g., 64th and Quail and 64th and Easley).

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

Strategic Principle: Provides safe and efficient connections to modes of transportation, including transit, streets, sidewalks, and bikeways with a focus on enhanced technology at high-priority intersections improving safety and minimizing traffic congestion.

While this project provides ongoing funding for traffic signals, there is an additional unmet need to address the backlog of intersections that require new signals. This project now includes the capital dollars previously set aside for unlimited power supply installations at major intersections.

Project Cost Estimate and Timeline

This is an ongoing project. Signal replacement is driven by actual conditions. The Traffic Engineering Division has a list of priorities for new and replacement signals.

Operating Cost Impact

Inspection and maintenance costs for new signals average $950 annually. Older signals that require extensive repairs can run in the range of $9,000 - $10,000 a year. Intersections in poor repair have a higher risk of major component failure, such as a pole or cabinet failure, which can cost $20,000 or more to replace.

246
Uses 2023 2024 2025 2026 2027 2028-2032 10-Year Total Design $70,008 $72,109 $80,272 $82,500 $90,692 $505,609 $901,189 Acquisition 109,680 112,970 125,759 129,250 142,084 777,773 1,397,516 Construction 987,117 1,016,731 1,131,833 1,163,250 1,278,755 7,143,414 12,721,100 Total Uses $1,166,805 $1,201,810 $1,337,864 $1,375,000 $1,511,531 $8,426,796 $15,019,806
Sources 2023 2024 2025 2026 2027 2028-2032 10-Year Total 98-101 $ $1,166,805 $1,201,810 $1,337,864 $1,375,000 $1,511,531 $8,426,796 $15,019,806 Other City $ - - - - - -External $ - - - - - -Total Sources $1,166,805 $1,201,810 $1,337,864 $1,375,000 $1,511,531 $8,426,796 $15,019,806

Capital Improvement Projects Transportation

Transportation Master Plan Implementation Description

This project is intended to fund construction of transportation improvements per the recommendations received in the Transportation Master Plan study project.

Project Justification

Upon completion of the Transportation Master Plan, this project will help fund construction of the priorities identified within the plan.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

This project is fully funded.

Project Cost Estimate and Timeline

Strategic Principle: Provides safe and efficient connections to modes of transportation, including transit, streets, sidewalks, and bikeways with a focus on enhanced technology at high-priority intersections improving safety and minimizing traffic congestion.

This is an ongoing project. Project timing is subject to change based on need and priorities.

Operating Cost Impact

There is no operating impact associated with this project.

247
Uses 2023 2024 2025 2026 2027 2028-2032 10-Year Total Design $- $- $- $- $- $- $Acquisition - - - - - -Construction 300,000 300,000 300,000 300,000 300,000 1,379,552 2,879,552 Total Uses $300,000 $300,000 $300,000 $300,000 $300,000 $1,379,552 $2,879,552
Sources 2023 2024 2025 2026 2027 2028-2032 10-Year Total 98-101 $ $300,000 $300,000 $300,000 $300,000 $300,000 $1,379,552 $2,879,552 Other City $ - - - - - -External $ - - - - - -Total Sources $300,000 $300,000 $300,000 $300,000 $300,000 $1,379,552 $2,879,552

Capital Improvement Projects Transportation

Xcel Energy Undergrounding Fund Supplement

Description

This funding will help to cover costs for undergrounding other utilities on existing Xcel Energy poles during Xcel 1% fund undergrounding work. Utility poles cannot be removed until all lines on them are undergrounded.

Project Justification

The Xcel 1% fund provides funding to underground Xcel electric lines. Often there are also phone, cable and fiber optic lines on the poles that must also be undergrounded in order to remove the poles. The Xcel 1% fund does not cover the undergrounding cost for other lines.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

Strategic Principle:

Maintains existing roads and transportation network in tandem with snow and ice control services to ensure swift and safe transportation modes for the community.

Per the City’s franchise agreement with Xcel Energy, an amount equal to 1% of revenues collected on utility sales in Arvada are available for the undergrounding of utilities at locations identified by the City. This City funding supplements the Xcel 1% fund.

Project Cost Estimate and Timeline

This is an ongoing project. Timing is dependent on needs identified by Public Works.

Operating Cost Impact

There is no operating impact.

248
Uses 2023 2024 2025 2026 2027 2028-2032 10-Year Total Design $- $- $- $- $- $- $Acquisition
- - -Construction 59,703 61,494 63,339 65,239 65,239 346,362 661,376 Total Uses $59,703 $61,494 $63,339 $65,239 $65,239 $346,362 $661,376
- - -
Sources 2023 2024 2025 2026 2027 2028-2032 10-Year Total 98-101 $ $59,703 $61,494 $63,339 $65,239 $65,239 $346,362 $661,376 Other City $ - - - - - -External $ - - - - - -Total Sources $59,703 $61,494 $63,339 $65,239 $65,239 $346,362 $661,376

Capital Improvement Projects

Wastewater Overview

The plan for the Wastewater Division, which operates and maintains the City’s sanitary sewer system and is responsible for wastewater treatment by the Metro Wastewater Reclamation District, focuses primarily on the maintenance and replacement of sewer infrastructure throughout the City. The comprehensive inspections and proactive maintenance that have marked Wastewater operations for over a decade, particularly with its cure-in-place pipe (CIPP) work, will continue in order to carry on its exemplary service record. In addition, the expansion of system capacity in the north and central areas of the City will meet rising demands as growth continues in the coming years.

Summary of Wastewater Sources

Summary of Wastewater Uses

249
Uses Existing 2023 2024 2025 2026 2027 2028-2032 Total Design $- $2,390,000 $1,450,000 $620,000 $270,000 $- $- $4,730,000 Acquisition - - - - - - -Construction - 3,270,954 23,420,105 29,061,809 2,131,488 1,667,532 7,423,231 66,975,119 Total Uses $- $5,660,954 $24,870,105 $29,681,809 $2,401,488 $1,667,532 $7,423,231 $71,705,119 Sources Existing 2023 2024 2025 2026 2027 2028-2032 Total 98-101 $ $- $- $- $- $- $- $- $Other City $ 1,380,000 7,279,454 1,143,605 1,571,809 1,372,988 1,667,532 7,423,231 21,838,619 External $ 500,000 5,536,500 15,840,000 27,720,000 270,000 - - 49,866,500 Total Sources $1,880,000 $12,815,954 $16,983,605 $29,291,809 $1,642,988 $1,667,532 $7,423,231 $71,705,119

Capital Improvement Projects Wastewater

North Trunk Sewer Improvements - W. 79th from Pomona to Vance (NT 6)

Description

The North Trunk Line has several areas that are at or exceed capacity. This project was identified as a priority segment as part of the Sewer Master Plan and is required to meet the timeline for planned development. This segment is also at end of useful life and in need of rehabilitation or replacement.

Project Justification

This project was identified as a priority segment as part of the Sewer Master Plan and is required to meet the timeline for planned development. This segment is also at end of useful life.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

This project will be funded by bond issuance. Future bond to provide full funding.

Strategic Principle:

Provides the community with a safe, reliable, high-quality water supply, drainage system, and wastewater disposal services for full city build-out, as defined by the Comprehensive Plan. This includes maintaining utility rates at lowest practical levels with accurate billing that supports replacement of aging infrastructure in order to maintain robust utility systems.

Project Cost Estimate and Timeline

Project is expected to be complete in 2027.

Operating Cost Impact

No additional operating expenses are anticipated. Cost of payment to Metro may be lower due to reduction in infiltration.

250
Uses Existing 2023-2032 Project Total Design $- $620,000 $620,000 Acquisition - -Construction -
Total Uses $- $620,000 $620,000
-
Timeline Start Completion Design 2025 2025 Acquisition 2025 2025 Construction 2026 2027 Sources Existing 2023 2024 2025 2026 2027 2028-2032 Project Total 98-101 $ $- $- $- $- $- $- $- $Other City $ - - 620,000 - - - - 620,000 External $ - - - - - - -Total Sources $- $- $620,000 $- $- $- $- $620,000

Capital Improvement Projects

Wastewater

Alkire Force Mains

Description

Thr force mains from the Alkire Lift Station are undersized for the upgraded capacity. An additional force main will be packaged with NT 2.

Project Justification

Required to meet demand from planned development.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

This project will be funded by bond issuance.

Strategic Principle:

Provides the community with a safe, reliable, high-quality water supply, drainage system, and wastewater disposal services for full city build-out, as defined by the Comprehensive Plan. This includes maintaining utility rates at lowest practical levels with accurate billing that supports replacement of aging infrastructure in order to maintain robust utility systems.

Project Cost Estimate and Timeline

Project is expected to be complete in 2026.

Operating Cost Impact

No additional operating expenses are anticipated. Cost of payment to Metro may be lower due to reduction in infiltration.

251 --.......�--� ---Figure 9-4. Capacity Limited Areas ������ L�•nd IEJExltt,ng -Stallcn -MainNotMOdllldGrav,ty Lift Station ClllOdyo.ned Llfts'""°" •Pm•"' UftSta"°" .. .,,........,...... Flo.wSpUb * ModeledFlowS"d NOI\-Moo.ltd Row 1< Sc,lltwith Altun1>i,o,,t • Non-MoctctodFlow 5'>" GnvityM•ln dJO R:t'fult.s -000-01!0 -05-075 075•0.80 -o90-0.99 ExoeedsC� CapacityUmlUitlon �Exlsang5-yea, Stam T"1,e, QExisting10-)'ea,SIOM'I Tr'9w 0E:dleing26)'t.lr� Tll1IO' aFuunDfy-Wee1het T"9tf ClFun.ft5 yearStorm T"90' Ft11\#e 10yeerSIOtm Trigo, ful\ltt25)'MirSIOtm Tnger - GARvAl'll\
Uses Existing 2023-2032 Project Total Design $- $190,000 $190,000 Acquisition - -Construction - 1,700,000 1,700,000 Total Uses $- $1,890,000 $1,890,000
Timeline Start Completion Design 2022 2024 Acquisition Construction 2025 2026 Sources Existing 2023 2024 2025 2026 2027 2028-2032 Project Total 98-101 $ $- $- $- $- $- $- $- $Other City $ - - 1,890,000 - - - - 1,890,000 External $ - - - - - - -Total Sources $- $- $1,890,000 $- $- $- $- $1,890,000

Capital Improvement Projects Wastewater

Alkire Lift Station

Description

The Alkire Lift Station is at capacity and requires upgrades to serve planned development.

Project Justification

Required to meet demand from planned development.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

Project will be funded by developer contributions.

Strategic Principle:

Provides the community with a safe, reliable, high-quality water supply, drainage system, and wastewater disposal services for full city build-out, as defined by the Comprehensive Plan. This includes maintaining utility rates at lowest practical levels with accurate billing that supports replacement of aging infrastructure in order to maintain robust utility systems.

Project Cost Estimate and Timeline

Project is expected to be complete in 2023.

Operating Cost Impact

The operating cost impact of this project is currently unknown.

252
Uses Existing 2023-2032 Project Total Design $200,000 $- $Acquisition - -Construction 300,000 1,436,500 2,336,500 Total Uses $500,000 $1,936,500 $2,436,500
Timeline Start Completion Design 2022 2022 Acquisition Construction 2023 2023 Sources Existing 2023 2024 2025 2026 2027 2028-2032 Project Total 98-101 $ $- $- $- $- $- $- $- $Other City $ 98,000 - - - - - - 98,000 External $ 402,000 1,936,500 - - - - - 2,338,500 Total Sources $500,000 $1,936,500 $- $- $- $- $- $2,436,500

Capital Improvement Projects Wastewater

North Sewer Trunk Line 61st and Tennyson (NT 10)

Description

The North Trunk of the sanitary sewer has several bottlenecks. There is not enough capacity to serve growth in the northwest part of the City. This project will upsize the sewer line in the 61st and Tennyson area. This segment is also at end of useful life and in need of rehabilitation or replacement.

Project Justification

This project was identified as a priority segment as part of the Sewer Master Plan and is required to meet the timeline for planned development. The segment is at end of useful life and in need of replacement.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

This project is funded through wastewater tap fees and bond issuance.

Strategic Principle:

Provides the community with a safe, reliable, high-quality water supply, drainage system, and wastewater disposal services for full city build-out, as defined by the Comprehensive Plan. This includes maintaining utility rates at lowest practical levels with accurate billing that supports replacement of aging infrastructure in order to maintain robust utility systems.

Project Cost Estimate and Timeline

This project is fully funded. It is expected to be complete by 2024.

Operating Cost Impact

No additional operating expenses are anticipated. Cost of payment to Metro may be lower due to reduction in infiltration.

253
Uses Existing 2023-2032 Project Total Design $- $690,000 $690,000 Acquisition - -Construction - 5,639,950 5,639,950 Total Uses $- $6,329,950 $6,329,950
Timeline Start Completion Design 2021 2023 Acquisition 2023 2023 Construction 2023 2024 Sources Existing 2023 2024 2025 2026 2027 2028-2032 Project Total 98-101 $ $- $- $- $- $- $- $- $Other City $ 690,000 5,250,000 - - - - - 6,329,950 External $ - - - - - - -Total Sources $690,000 $5,250,000 $- $- $- $- $- $6,329,950

Capital Improvement Projects Wastewater

North Trunk Sewer Improvements - 68th & Sheridan to Tennyson & W. 64th (NT 8)

Description

The NTL has several areas that are at or exceed capacity. This project was identified as a priority segment as part of the Sewer Master Plan and is required to meet the timeline for planned development. This segment is also at end of useful life and in need of rehabilitation or replacement.

Project Justification

This project was identified as a priority segment as part of the Sewer Master Plan and is required to meet the timeline for planned development. The segment is at end of useful life and in need of replacement.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

Strategic Principle:

Provides the community with a safe, reliable, high-quality water supply, drainage system, and wastewater disposal services for full city build-out, as defined by the Comprehensive Plan. This includes maintaining utility rates at lowest practical levels with accurate billing that supports replacement of aging infrastructure in order to maintain robust utility systems.

This project will be funded by bond issuance and future bond to prvide full funding.

Project Cost Estimate and Timeline

Project is expected to be complete in 2026.

Operating Cost Impact

No additional operating expenses are anticipated. Cost of payment to Metro may be lower due to reduction in infiltration.

254
Uses Existing 2023-2032 Project Total Design $- $550,000 $550,000 Acquisition - -Construction - 4,600,000 4,600,000 Total Uses $- $5,150,000 $5,150,000
Timeline Start Completion Design 2024 2024 Acquisition 2024 2025 Construction 2025 2026 Sources Existing 2023 2024 2025 2026 2027 2028-2032 Project Total 98-101 $ $- $- $- $- $- $- $- $Other City $ - - 550,000 4,600,000 - - - 5,150,000 External $ - - - - - - -Total Sources $- $- $550,000 $4,600,000 $- $- $- $5,150,000

Capital Improvement Projects Wastewater

North Trunk Sewer Improvements - W. 81st & Teller to W. 72nd & Sheridan (NT 7)

Description

The NTL has several areas that are at or exceed capacity. This project was identified as a priority segment as part of the Sewer Master Plan and is required to meet the timeline for planned development. This segment is also at end of useful life and in need of rehabilitation or replacement.

Project Justification

This project was identified as a priority segment as part of the Sewer Master Plan and is required to meet the timeline for planned development. The segment is at end of useful life and in need of replacement.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

This project will be funded by bond issuance.

Strategic Principle:

Provides the community with a safe, reliable, high-quality water supply, drainage system, and wastewater disposal services for full city build-out, as defined by the Comprehensive Plan. This includes maintaining utility rates at lowest practical levels with accurate billing that supports replacement of aging infrastructure in order to maintain robust utility systems.

Project Cost Estimate and Timeline

Project is expected to be complete in 2025.

Operating Cost Impact

No additional operating expenses are anticipated. Cost of payment to Metro may be lower due to reduction in infiltration.

255
Uses Existing 2023-2032 Project Total Design $- $500,000 $500,000 Acquisition - -Construction - 13,675,000 13,675,000 Total Uses $- $14,175,000 $14,175,000
Timeline Start Completion Design 2023 2023 Acquisition 2023 2023 Construction 2023 2025 Sources Existing 2023 2024 2025 2026 2027 2028-2032 Project Total 98-101 $ $- $- $- $- $- $- $- $Other City $ - 950,000 3,525,000 9,700,000 - - - 14,175,000 External $ - - - - - - -Total Sources $- $950,000 $3,525,000 $9,700,000 $- $- $- $14,175,000

Capital Improvement Projects Wastewater

North Trunk Sewer Improvements - W. 81st from Johnson to Pomona (NT 5)

Description

The NTL has several areas that are at or exceed capacity. This project was identified as a priority segment as part of the Sewer Master Plan and is required to meet the timeline for planned development. This segment is also at end of useful life and in need of rehabilitation or replacement.

Project Justification

This project was identified as a priority segment as part of the Sewer Master Plan and is required to meet the timeline for planned development. The segment is at end of useful life and in need of replacement.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

Strategic Principle:

Provides the community with a safe, reliable, high-quality water supply, drainage system, and wastewater disposal services for full city build-out, as defined by the Comprehensive Plan. This includes maintaining utility rates at lowest practical levels with accurate billing that supports replacement of aging infrastructure in order to maintain robust utility systems.

This project will be funded by bond issuance and future bond to provide full funding.

Project Cost Estimate and Timeline

Project is expected to be complete in 2027.

Operating Cost Impact

No additional operating expenses are anticipated. Cost of payment to Metro may be lower due to reduction in infiltration.

256
Uses Existing 2023-2032 Project Total Design $- $270,000 $270,000 Acquisition - -Construction
Total Uses $- $270,000 $270,000
- - -
Timeline Start Completion Design 2025 2025 Acquisition 2025 2025 Construction 2026 2027 Sources Existing 2023 2024 2025 2026 2027 2028-2032 Project Total 98-101 $ $- $- $- $- $- $- $- $Other City $ - - - - - - -External $ - - - - 270,000 - - 270,000 Total Sources $- $- $- $- $270,000 $- $- $270,000

Capital Improvement Projects Wastewater

North Trunk Sewer Improvements - W. 81st from Oak to Johnson (NT 4, Phase 2)

Description

The NTL has several areas that are at or exceed capacity. This project was identified as a priority segment as part of the Sewer Master Plan and is required to meet the timeline for planned development. This segment is also at end of useful life and in need of rehabilitation or replacement.

Project Justification

This project was identified as a priority segment as part of the Sewer Master Plan and is required to meet the timeline for planned development. The segment is at end of useful life and in need of replacement.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

This project will be funded by bond issuance.

Strategic Principle:

Provides the community with a safe, reliable, high-quality water supply, drainage system, and wastewater disposal services for full city build-out, as defined by the Comprehensive Plan. This includes maintaining utility rates at lowest practical levels with accurate billing that supports replacement of aging infrastructure in order to maintain robust utility systems.

Project Cost Estimate and Timeline

Project is expected to be complete in 2024.

Operating Cost Impact

No additional operating expenses are anticipated. Cost of payment to Metro may be lower due to reduction in infiltration.

257
Uses Existing 2023-2032 Project Total Design $- $500,000 $500,000 Acquisition - -Construction - 4,325,000 4,325,000 Total Uses $- $4,825,000 $4,825,000
Timeline Start Completion Design 2023 2023 Acquisition 2023 2023 Construction 2023 2024 Sources Existing 2023 2024 2025 2026 2027 2028-2032 Project Total 98-101 $ $- $- $- $- $- $- $- $Other City $ - 1,950,000 2,875,000 - - - - 4,825,000 External $ - - - - - - -Total Sources $- $1,950,000 $2,875,000 $- $- $- $- $4,825,000

Capital Improvement Projects

North Trunk Sewer Improvements - W. 84th from Alkire to Simms (NT 2)

Description

The NTL has several areas that are at or exceed capacity. This project was identified as a priority segment as part of the Sewer Master Plan and is required to meet the timeline for planned development.

Project Justification

This project was identified as a priority segment as part of the Sewer Master Plan and is required to meet the timeline for planned development.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

Strategic Principle:

Provides the community with a safe, reliable, high-quality water supply, drainage system, and wastewater disposal services for full city build-out, as defined by the Comprehensive Plan. This includes maintaining utility rates at lowest practical levels with accurate billing that supports replacement of aging infrastructure in order to maintain robust utility systems.

This project will be funded by bond issuance andfuture bond to provide full funding.

Project Cost Estimate and Timeline

Project is expected to be complete in 2026..

Operating Cost Impact

No additional operating expenses are anticipated. Cost of payment to Metro may be lower due to reduction in infiltration.

258
Uses Existing 2023-2032 Project Total Design $- $400,000 $400,000 Acquisition - -Construction - 3,000,000 3,000,000 Total Uses $- $3,400,000 $3,400,000
Timeline Start Completion Design 2024 2024 Acquisition 2024 2024 Construction 2025 2026 Sources Existing 2023 2024 2025 2026 2027 2028-2032 Project Total 98-101 $ $- $- $- $- $- $- $- $Other City $ - - 400,000 3,000,000 - - - 3,400,000 External $ - - - - - - -Total Sources $- $- $400,000 $3,000,000 $- $- $- $3,400,000
Wastewater

Capital Improvement Projects Wastewater

North Trunk Sewer Line 81st and Kipling (NT 4, Phase 1)

Description

The NTL has several areas that are at or exceed capacity. This project was identified as a priority segment as part of the Sewer Master Plan and is required to meet the timeline for planned development. This segment is also at end of useful life and in need of rehabilitation or replacement.

Project Justification

This project was identified as a priority segment as part of the Sewer Master Plan and is required to meet the timeline for planned development. The segment is at end of useful life and in need of replacement.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

This project is funded through wastewater system development changes.

Strategic Principle: Provides the community with a safe, reliable, high-quality water supply, drainage system, and wastewater disposal services for full city build-out, as defined by the Comprehensive Plan. This includes maintaining utility rates at lowest practical levels with accurate billing that supports replacement of aging infrastructure in order to maintain robust utility systems.

Project Cost Estimate and Timeline

This project is fully funded. It is expected to be complete by 2024.

Operating Cost Impact

No additional operating expenses are anticipated. Cost of payment to Metro may be lower due to reduction in infiltration.

259
Uses Existing 2023-2032 Project Total Design $100,000 $- $100,000 Acquisition
Construction 500,000 1,410,500 1,910,050 Total Uses $600,000 $1,410,500 $2,010,050
- -
Timeline Start Completion Design 2020 2021 Acquisition Construction 2022 2024 Sources Existing 2023 2024 2025 2026 2027 2028-2032 Project Total 98-101 $ $- $- $- $- $- $- $- $Other City $ 1,180,800 829,250 139,250 - - - - 2,010,050 External $ - - - - - - -Total Sources $1,180,800 $829,250 $139,250 $- $- $- $- $2,010,050

Capital Improvement Projects Wastewater

Ralston Trunk Sewer Improvements - Simms to Pierson (CRT7)

Description

The Central Ralston Trunk Line (CRT) has several areas that are at or exceed capacity. This project was identified as a priority segment as part of the Sewer Master Plan and is required to meet the timeline for planned development. This segment is also at end of useful life and is in need of rehabilitation or replacement.

Project Justification

This project was identified as a priority segment as part of the Sewer Master Plan and is required to meet the timeline for planned development. The segment is at end of useful life and in need of replacement.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

This project will be funded by bond issuance.

Strategic Principle: Provides the community with a safe, reliable, high-quality water supply, drainage system, and wastewater disposal services for full city build-out, as defined by the Comprehensive Plan. This includes maintaining utility rates at lowest practical levels with accurate billing that supports replacement of aging infrastructure in order to maintain robust utility systems.

Project Cost Estimate and Timeline

Project is expected to be complete in 2024.

Operating Cost Impact

No additional operating expenses are anticipated. Cost of payment to Metro may be lower due to reduction in infiltration.

260
Uses Existing 2023-2032 Project Total Design $- $400,000 $400,000 Acquisition - -Construction - 2,750,000 2,750,000 Total Uses $- $3,150,000 $3,150,000
Timeline Start Completion Design 2023 2023 Acquisition 2023 2023 Construction 2024 2024 Sources Existing 2023 2024 2025 2026 2027 2028-2032 Project Total 98-101 $ $- $- $- $- $- $- $- $Other City $ - 400,000 2,750,000 - - - - 3,150,000 External $ - - - - - - -Total Sources $- $400,000 $2,750,000 $- $- $- $- $3,150,000

Capital Improvement Projects Wastewater

Ralston Trunk Sewer Improvements - Union from W. 75th to W. 71st (CRT9)

Description

The Central Ralston Trunk Line (CRT) has several areas that are at or exceed capacity. This project was identified as a priority segment as part of the Sewer Master Plan and is required to meet the timeline for planned development. This segment is also at end of useful life and is in need of rehabilitation or replacement.

Project Justification

This project was identified as a priority segment as part of the Sewer Master Plan and is required to meet the timeline for planned development. The segment is at end of useful life and in need of replacement.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

This project will be funded by bond issuance.

Strategic Principle: Provides the community with a safe, reliable, high-quality water supply, drainage system, and wastewater disposal services for full city build-out, as defined by the Comprehensive Plan. This includes maintaining utility rates at lowest practical levels with accurate billing that supports replacement of aging infrastructure in order to maintain robust utility systems.

Project Cost Estimate and Timeline

Project is expected to be complete in 2025.

Operating Cost Impact

No additional operating expenses are anticipated. Cost of payment to Metro may be lower due to reduction in infiltration.

261
Uses Existing 2023-2032 Project Total Design $- $500,000 $500,000 Acquisition - -Construction - 3,350,000 3,350,000 Total Uses $- $3,850,000 $3,850,000
Timeline Start Completion Design 2024 2024 Acquisition 2024 2024 Construction 2025 2025 Sources Existing 2023 2024 2025 2026 2027 2028-2032 Project Total 98-101 $ $- $- $- $- $- $- $- $Other City $ - - 500,000 3,350,000 - - - 3,850,000 External $ - - - - - - -Total Sources $- $- $500,000 $3,350,000 $- $- $- $3,850,000

Capital Improvement Projects Wastewater

Ralston Trunk Sewer Improvements - W. 69th from Coors to Urban (CRT 6)

Description

The Central Ralston Trunk Line (CRT) has several areas that are at or exceed capacity. This project was identified as a priority segment as part of the Sewer Master Plan and is required to meet the timeline for planned development. This segment is also at end of useful life and is in need of rehabilitation or replacement.

Project Justification

This project was identified as a priority segment as part of the Sewer Master Plan and is required to meet the timeline for planned development. The segment is at end of useful life and in need of replacement.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

This project will be funded by bond issuance.

Strategic Principle:

Provides the community with a safe, reliable, high-quality water supply, drainage system, and wastewater disposal services for full city build-out, as defined by the Comprehensive Plan. This includes maintaining utility rates at lowest practical levels with accurate billing that supports replacement of aging infrastructure in order to maintain robust utility systems.

Project Cost Estimate and Timeline

Project is expected to be complete in 2025.

Operating Cost Impact

No additional operating expenses are anticipated. Cost of payment to Metro may be lower due to reduction in infiltration.

262
Uses Existing 2023-2032 Project Total Design $- $300,000 $300,000 Acquisition - -Construction - 6,950,000 6,950,000 Total Uses $- $7,250,000 $7,250,000
Timeline Start Completion Design 2023 2023 Acquisition 2023 2024 Construction 2024 2025 Sources Existing 2023 2024 2025 2026 2027 2028-2032 Project Total 98-101 $ $- $- $- $- $- $- $- $Other City $ - 300,000 3,350,000 3,600,000 - - - 7,250,000 External $ - - - - - - -Total Sources $- $300,000 $3,350,000 $3,600,000 $- $- $- $7,250,000

Capital Improvement Projects

Ralston Trunk Sewer Improvements - W. 69th from Eldridge to Coors (CRT5)

Description

The Central Ralston Trunk Line (CRT) has several areas that are at or exceed capacity. This project was identified as a priority segment as part of the Sewer Master Plan and is required to meet the timeline for planned development.

Project Justification

This project was identified as a priority segment as part of the Sewer Master Plan and is required to meet the timeline for planned development.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

This project will be funded by bond issuance.

Strategic Principle:

Provides the community with a safe, reliable, high-quality water supply, drainage system, and wastewater disposal services for full city build-out, as defined by the Comprehensive Plan. This includes maintaining utility rates at lowest practical levels with accurate billing that supports replacement of aging infrastructure in order to maintain robust utility systems.

Project Cost Estimate and Timeline

Project is expected to be complete in 2025.

Operating Cost Impact

No additional operating expenses are anticipated. Cost of payment to Metro may be lower due to reduction in infiltration.

263
Uses Existing 2023-2032 Project Total Design $- $- $Acquisition - -Construction - 1,850,000 1,850,000 Total Uses $- $1,850,000 $1,850,000
Timeline Start Completion Design 2025 2025 Acquisition 2025 2025 Construction 2025 2025 Sources Existing 2023 2024 2025 2026 2027 2028-2032 Project Total 98-101 $ $- $- $- $- $- $- $- $Other City $ - - - 1,850,000 - - - 1,850,000 External $ - - - - - - -Total Sources $- $- $- $1,850,000 $- $- $- $1,850,000
Wastewater

Capital Improvement Projects

Ralston Trunk Sewer Improvements - W. 75th from Ward to Union (CRT8)

Description

The Central Ralston Trunk Line (CRT) has several areas that are at or exceed capacity. This project was identified as a priority segment as part of the Sewer Master Plan and is required to meet the timeline for planned development.

Project Justification

This project was identified as a priority segment as part of the Sewer Master Plan and is required to meet the timeline for planned development.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

This project will be funded by bond issuance.

Strategic Principle:

Provides the community with a safe, reliable, high-quality water supply, drainage system, and wastewater disposal services for full city build-out, as defined by the Comprehensive Plan. This includes maintaining utility rates at lowest practical levels with accurate billing that supports replacement of aging infrastructure in order to maintain robust utility systems.

Project Cost Estimate and Timeline

Project is expected to be complete in 2025.

Operating Cost Impact

No additional operating expenses are anticipated. Cost of payment to Metro may be lower due to reduction in infiltration.

264
Uses Existing 2023-2032 Project Total Design $- $- $Acquisition - -Construction - 1,000,000 1,000,000 Total Uses $- $1,000,000 $1,000,000
Timeline Start Completion Design 2025 2025 Acquisition 2025 2025 Construction 2025 2025 Sources Existing 2023 2024 2025 2026 2027 2028-2032 Project Total 98-101 $ $- $- $- $- $- $- $- $Other City $ - - - 1,000,000 - - - 1,000,000 External $ - - - - - - -Total Sources $- $- $- $1,000,000 $- $- $- $1,000,000
Wastewater

Capital Improvement Projects Wastewater

Infiltration Elimination Program Description

Groundwater infiltration into the city’s sanitary sewer system after heavy rains has been identified at various points in the system. The City is then required to pay for treatment of this groundwater as it flows through the Metro Wastewater system. This project will fund improvements to underdrain systems and replacement of sections of sanitary sewer main where infiltration is the greatest.

Project Justification

Any inflow from groundwater into the sanitary sewer system must be processed. An inflow infiltration rate of 25% costs rate payers $2 million. In 2018 alone, the City stopped about 150 gallons per minute from entering the sanitary sewer system.

Strategic Plan Alignment

Strategic Priority: Infrastructure The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

This project is funded through the Wastewater Fund.

Strategic Principle: Provides the community with a safe, reliable, high-quality water supply, drainage system, and wastewater disposal services for full city build-out, as defined by the Comprehensive Plan. This includes maintaining utility rates at lowest practical levels with accurate billing that supports replacement of aging infrastructure in order to maintain robust utility systems.

Project Cost Estimate and Timeline

This is an ongoing program.

Operating Cost Impact

Elimination of groundwater infiltration results in lower operating costs.

265
Uses 2023 2024 2025 2026 2027 2028-2032 10-Year Total Design $- $- $- $- $- $- $Acquisition - - - - - -Construction 450,204 231,855 477,621 245,975 506,708 1,075,368 2,987,730 Total Uses $450,204 $231,855 $477,621 $245,975 $506,708 $1,075,368 $2,987,730
Sources 2023 2024 2025 2026 2027 2028-2032 10-Year Total 98-101 $ $- $- $- $- $- $- $Other City $ 450,204 231,855 477,621 245,975 506,708 1,075,368 2,987,730 External $ - - - - - -Total Sources $450,204 $231,855 $477,621 $245,975 $506,708 $1,075,368 $2,987,730

Capital Improvement Projects

Wastewater

Oversizing of Replacement Pipelines for Additional Capacity

Description

This project involves rehabilitation of the larger sewer pipelines. It provides funding for areas where larger pipeline sizes are needed to increase capacity or to remove structures that result in flow constrictions.

Project Justification

This project maintains the wastewater collection system and increases flow capacity where needed.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

This project is funded through the Wastewater Fund tap fees.

Strategic Principle: Provides the community with a safe, reliable, high-quality water supply, drainage system, and wastewater disposal services for full city build-out, as defined by the Comprehensive Plan. This includes maintaining utility rates at lowest practical levels with accurate billing that supports replacement of aging infrastructure in order to maintain robust utility systems.

Project Cost Estimate and Timeline

This is an ongoing program.

Operating Cost Impact

There is no operating cost impact.

266
Uses 2023 2024 2025 2026 2027 2028-2032 10-Year Total Design $- $- $- $- $- $- $Acquisition - - - - - -Construction - - 298,513 307,468 316,693 1,731,805 2,654,479 Total Uses $- $- $298,513 $307,468 $316,693 $1,731,805 $2,654,479
Sources 2023 2024 2025 2026 2027 2028-2032 10-Year Total 98-101 $ $- $- $- $- $- $- $Other City $ - - 298,513 307,468 316,693 1,731,805 2,654,479 External $ - - - - - -Total Sources $- $- $298,513 $307,468 $316,693 $1,731,805 $2,654,479

Capital Improvement Projects Wastewater

Sewer System Replacement (Operations)

Description

Approximately 60% of the sanitary sewer system was constructed before 1980. Material from that earlier time period has a 50-year life cycle. Using a relatively inexpensive process, these sewer lines are being rehabilitated, resulting in an extension of their life cycle by many decades.

Project Justification

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

This project is funded through the Wastewater Fund using wastewater rates.

Strategic Principle: Provides the community with a safe, reliable, high-quality water supply, drainage system, and wastewater disposal services for full city build-out, as defined by the Comprehensive Plan. This includes maintaining utility rates at lowest practical levels with accurate billing that supports replacement of aging infrastructure in order to maintain robust utility systems.

Sources 2023 2024 2025 2026 2027 2028-2032 10-Year Total 98-101 $ $- $- $- $- $- $- $Other City $ 750,000 772,500 795,675 819,545 844,132 4,616,058 8,597,910 External $ - - - - - -Total Sources $750,000 $772,500 $795,675 $819,545 $844,132 $4,616,058 $8,597,910

Project Cost Estimate and Timeline

This is an ongoing program.

Operating Cost Impact

267
There is no operating cost impact. Uses 2023 2024 2025 2026 2027 2028-2032 10-Year Total Design $- $- $- $- $- $- $Acquisition - - - - - -Construction 750,000 772,500 795,675 819,545 844,132 4,616,058 8,597,910 Total Uses $750,000 $772,500 $795,675 $819,545 $844,132 $4,616,058 $8,597,910
This project maintains the reliability and capacity of the wastewater system.

Capital Improvement Projects

Water Overview

The Water category includes improvements for all water infrastructure, including water treatment plants and the drinking water distribution system. Over $117 million through the ten-year plan is included for the Gross Reservoir Expansion, which will substantially increase the availability of water for the City, ensuring a stable and adequate supply for decades to come. Other projects, including system capacity expansion to accommodate new growth in the northwest, replacement and rehabilitation of treatment plants and continued water main replacements, will see to the continued provision of safe drinking water.

Summary of Water Sources

Summary of Water Uses

268
Uses Existing 2023 2024 2025 2026 2027 2028-2032 Total Design $926,738 $3,326,993 $2,650,000 $5,625,000 $16,050,000 $5,850,000 $9,750,000 $44,178,731 Acquisition - - - - - - -Construction 18,491,721 61,892,277 44,199,835 25,110,741 26,755,683 60,515,498 126,336,301 363,302,056 Total Uses $19,418,459 $65,219,270 $46,849,835 $30,735,741 $42,805,683 $66,365,498 $136,086,301 $407,480,787 Sources Existing 2023 2024 2025 2026 2027 2028-2032 Total 98-101 $ $- $- $- $- $- $- $- $Other City $ 75,577,340 39,700,900 21,459,554 15,185,741 29,971,220 20,533,609 66,852,423 269,280,787 External $ 2,086,993 27,813,007 11,400,000 5,900,000 22,000,000 19,000,000 50,000,000 138,200,000 Total Sources $77,664,333 $67,513,907 $32,859,554 $21,085,741 $51,971,220 $39,533,609 $116,852,423 $407,480,787

Capital Improvement Projects Water

Arvada Water Treatment Plant Clarifier Rehab

Description

These structures are in fair condition and while no major deficiencies exist, rehabilitation is needed to continue to use these assets and to extend their design life. This is a high priority recommendation from the water treatment master plan. The work includes sandblasting and recoating, replacement of key parts, and concrete patching.

Project Justification

This is a high priority recommendation from the water treatment master plan. Without this work, the water treatment plant may have an emergency structural failure or be unable to treat certain raw water quality conditions.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

Funding is from the Water Fund.

Project Cost Estimate and Timeline

Project is funded and expected to be complete by 2024.

Strategic Principle: Provides the community with a safe, reliable, high-quality water supply, drainage system, and wastewater disposal services for full city build-out, as defined by the Comprehensive Plan. This includes maintaining utility rates at lowest practical levels with accurate billing that supports replacement of aging infrastructure in order to maintain robust utility systems.

Operating Cost Impact

No specific ongoing expenses. This is a rehabilitation of existing equipment.

269
Uses Existing 2023-2032 Project Total Design $5,000 $- $5,000 Acquisition - -Construction 275,000 1,720,000 1,995,000 Total Uses $280,000 $1,720,000 $2,000,000
Timeline Start Completion Design 2021 2021 Acquisition Construction 2024 2024 Sources Existing 2023 2024 2025 2026 2027 2028-2032 Project Total 98-101 $ $- $- $- $- $- $- $- $Other City $ 280,000 - 1,720,000 - - - - 2,000,000 External $ - - - - - - -Total Sources $280,000 $- $1,720,000 $- $- $- $- $2,000,000

Capital Improvement Projects Water

Canyon Pines Pump Station

Description

Pump station to pump water to Canyon Pines development

Project Justification

This project was required for the Canyon Pines Development. The city leads the design and construction in partnership with developer.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

Project is funded by developer contributions.

Strategic Principle:

Provides the community with a safe, reliable, high-quality water supply, drainage system, and wastewater disposal services for full city build-out, as defined by the Comprehensive Plan. This includes maintaining utility rates at lowest practical levels with accurate billing that supports replacement of aging infrastructure in order to maintain robust utility systems.

Project Cost Estimate and Timeline

Project is fully funded and expected to be complete by 2023

Operating Cost Impact

10,000 annually, included in water operations budget

270
Uses Existing 2023-2032 Project Total Design $- $986,993 $986,993 Acquisition - -Construction - 4,713,007 4,713,007 Total Uses $- $5,700,000 $5,700,000
Timeline Start Completion Design 2022 2022 Acquisition 2022 2022 Construction 2023 2023 Sources Existing 2023 2024 2025 2026 2027 2028-2032 Project Total 98-101 $ $- $- $- $- $- $- $- $Other City $ - - - - - - -External $ 986,993 4,713,007 - - - - - 57,000,000 Total Sources $986,993 $4,713,007 $- $- $- $- $- $5,700,000

Capital Improvement Projects Water

Castlegate Water Line Description

This project willprovide a new water main to improve fire protection.

Project Justification

This is the highest priority distribution system project from the water distribution master plan.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

Funding is from the Water Fund system development charges.

Strategic Principle:

Provides the community with a safe, reliable, high-quality water supply, drainage system, and wastewater disposal services for full city build-out, as defined by the Comprehensive Plan. This includes maintaining utility rates at lowest practical levels with accurate billing that supports replacement of aging infrastructure in order to maintain robust utility systems.

Project Cost Estimate and Timeline

This project is fully funded and expected to be complete by 2023.

Operating Cost Impact

There is no operating impact to this project.

271
Uses Existing 2023-2032 Project Total Design $100,000 $- $100,000 Acquisition - -Construction 200,000 1,100,000 1,300,000 Total Uses $300,000 $1,100,000 $1,400,000
Timeline Start Completion Design 2020 20212 Acquisition Construction 2022 2023 Sources Existing 2023 2024 2025 2026 2027 2028-2032 Project Total 98-101 $ $- $- $- $- $- $- $- $Other City $ 1,400,000 - - - - - - 1,400,000 External $ - - - - - - -Total Sources $1,400,000 $- $- $- $- $- $- $1,400,000

Capital Improvement Projects Water

Chemical System Improvement Description

Update and rehabilitate aging water treatment plant chemical feed systems. The original chemical building was built in 1962 and houses a number of out of service or obsolete chemical systems. Currently, the heating, ventilation, and air conditioning (HVAC) system is obsolete and the lavatories require updating. Individual chemical feed locations require backflow prevention and eyewash stations and water access are needed on all levels of the building.

Project Justification

The water treatment facilities use numerous chemicals to remove contaminants and to render inactivate pathogens. Without consistent chemical feed, the plant will not be able to produce safe drinking water could violate drinking water regulatory requirements. These aging systems are at risk of failure.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

Funding is from the Water Fund.

Project Cost Estimate and Timeline

Strategic Principle:

Provides the community with a safe, reliable, high-quality water supply, drainage system, and wastewater disposal services for full city build-out, as defined by the Comprehensive Plan. This includes maintaining utility rates at lowest practical levels with accurate billing that supports replacement of aging infrastructure in order to maintain robust utility systems.

The initial phase of this project is funded, but it is anticipated that final project design will indicate that rehabilitation is needed for multiple chemical systems. An additional budget request may be needed.

Operating Cost Impact

The operating impact will be known after project design is complete.

272
Uses Existing 2023-2032 Project Total Design $- $75,000 $75,000 Acquisition - -Construction - 1,425,000 1,425,000 Total Uses $- $1,500,000 $1,500,000
Timeline Start Completion Design 2023 2024 Acquisition Construction 2025 2026 Sources Existing 2023 2024 2025 2026 2027 2028-2032 Project Total 98-101 $ $- $- $- $- $- $- $- $Other City $ 500,000 - - 1,000,000 - - - 1,500,000 External $ - - - - - - -Total Sources $500,000 $- $- $1,000,000 $- $- $- $1,500,000

Capital Improvement Projects Water

Denver Water Moffat Project Participation

Description

Arvada has entered into a financial partnership with Denver Water on the expansion of Denver’s Moffat system. Arvada’s participation in the Moffat project will result in a water system that can meet the needs of the City at full buildout.

Project Justification

This project will provide additional water supplies to meet the needs of residents.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

Strategic Principle:

Provides the community with a safe, reliable, high-quality water supply, drainage system, and wastewater disposal services for full city build-out, as defined by the Comprehensive Plan. This includes maintaining utility rates at lowest practical levels with accurate billing that supports replacement of aging infrastructure in order to maintain robust utility systems.

Funding is from water system development charges and bond issuance. In October of 2013, $36,514,560 was placed into escrow per an agreement with Denver Water as part of the City’s financial obligation toward the expansion. That funding is reflected in the figures below.

Project Cost Estimate and Timeline

These funds represent Arvada’s portion of the project total. Construction is expected to be complete by 2027.

Operating Cost Impact

There are no operations and maintenance costs, but water will be purchased from Denver Water at the standard out-of-city contract rate. These are different terms from the 1965 contract with Denver Water and will be subject to additional drought period limitations.

273
Uses Existing 2023-2032 Project Total Design $- $- $Acquisition - -Construction 18,133,586 99,631,889 117,765,475 Total Uses $18,133,586 $99,631,889 $117,765,475
Timeline Start Completion Design 2013 2020 Acquisition Construction 2020 2027 Sources Existing 2023 2024 2025 2026 2027 2028-2032 Project Total 98-101 $ $- $- $- $- $- $- $- $Other City $ 56,949,938 28,734,000 8,616,000 3,500,000 19,965,537 - - 117,765,475 External $ - - - - - - -Total Sources $56,949,938 $28,734,000 $8,616,000 $3,500,000 $19,965,537 $- $- $117,765,475

Capital Improvement Projects

Distribution System Storage/Pumping/Pipe Expansion (additional water system upgrades)

Description

The water distribution master plan identified additional storage capacity needed for buildout. A storage master plan is currently underway to refine the analysis. This project contemplates an additional 3 MG of water storage for 2026-2027. Additional piping and pumping is needed to integrate new storage into the system.

Project Justification

This project is needed capacity for planned development.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

This project will be funded by bond issuance.

Strategic Principle:

Provides the community with a safe, reliable, high-quality water supply, drainage system, and wastewater disposal services for full city build-out, as defined by the Comprehensive Plan. This includes maintaining utility rates at lowest practical levels with accurate billing that supports replacement of aging infrastructure in order to maintain robust utility systems.

Project Cost Estimate and Timeline

This project is expected to be completed by 2027.

Operating Cost Impact

The operating cost impact of this project is currently unknown.

274
Uses Existing 2023-2032 Project Total Design $- $500,000 $500,000 Acquisition - -Construction - 23,500,000 23,500,000 Total Uses $- $24,000,000 $24,000,000
Timeline Start Completion Design 2026 2026 Acquisition Construction 2026 2027 Sources Existing 2023 2024 2025 2026 2027 2028-2032 Project Total 98-101 $ $- $- $- $- $- $- $- $Other City $ - 6,000,000 6,000,000 - 6,000,000 6,000,000 - 24,000,000 External $ - - - - - - -Total Sources $- $6,000,000 $6,000,000 $- $6,000,000 $6,000,000 $- $24,000,000
Water

Capital Improvement Projects Water

Highway 93 Lakes Water Storage Project

Description

This project is for construction of a raw water reservoir on the Pioneer-Blunn property.

Project Justification

This project meets future water supply needs.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

Funding is from the Water Fund water tap fees.

Strategic Principle:

Provides the community with a safe, reliable, high-quality water supply, drainage system, and wastewater disposal services for full city build-out, as defined by the Comprehensive Plan. This includes maintaining utility rates at lowest practical levels with accurate billing that supports replacement of aging infrastructure in order to maintain robust utility systems.

Project Cost Estimate and Timeline

This project is expected to be completed by 2030.

Operating Cost Impact

The operating cost impact of this project is currently unknown.

275
Uses Existing 2023-2032 Project Total Design $- $1,500,000 $1,500,000 Acquisition - -Construction - 19,000,000 19,000,000 Total Uses $- $20,500,000 $20,500,000
Timeline Start Completion Design 2028 2028 Acquisition Construction 2028 2030 Sources Existing 2023 2024 2025 2026 2027 2028-2032 Project Total 98-101 $ $- $- $- $- $- $- $- $Other City $ - - - - - 10,250,000 10,250,000 20,500,000 External $ - - - - - - -Total Sources $- $- $- $- $- $10,250,000 $10,250,000 $20,500,000

Capital Improvement Projects Water

Lead and Copper Corrosion Control and Service Line Replacement

Description

The revised lead and copper rule requires water systems to conduct service line inventories, corrosion studies, provide optimal corrosion control treatment and implement service line replacement programs.

Project Justification

This project fulfills the mandatory requirements of the revised lead and copper rule.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

This project will be funded by bond issuance and the Water Fund.

Strategic Principle:

Provides the community with a safe, reliable, high-quality water supply, drainage system, and wastewater disposal services for full city build-out, as defined by the Comprehensive Plan. This includes maintaining utility rates at lowest practical levels with accurate billing that supports replacement of aging infrastructure in order to maintain robust utility systems.

Project Cost Estimate and Timeline

This project is fully funded and expected to be complete by 2025.

Operating Cost Impact

The operating cost impact of this project is currently unknown.

276
Uses Existing 2023-2032 Project Total Design $- $230,000 $230,000 Acquisition - -Construction - 1,300,000 1,300,000 Total Uses $- $1,530,000 $1,530,000
Timeline Start Completion Design 2023 2024 Acquisition Construction 2024 2025 Sources Existing 2023 2024 2025 2026 2027 2028-2032 Project Total 98-101 $ $- $- $- $- $- $- $- $Other City $ - 230,000 1,300,000 - - - - 1,530,000 External $ - - - - - - -Total Sources $- $230,000 $1,300,000 $- $- $- $- $1,530,000

Capital Improvement Projects Water

Leyden Rock / Candelas Gore Street Alignment Interconnection

Description

This project connects the water system at Highway 72 and Gore Street to the water system at 88th Drive and Gore Street - 2,400 feet of 18 inch pipeline, one railroad crossing, and one Highway 72 crossing. The precise alignment will be coordinated with the additional water system upgrades and Pumped Zones Storage Tank.

Project Justification

This project is needed to serve growth and provide improved reliable, efficient pumping operations on the west side of the City. It will provide additional fire protection to the northwest section of Arvada, including the Candelas and Leyden Rock subdivisions. This project will enhance water system operations and eliminate the current labor intensive efforts needed to maintain proper pressures and water turnover in this area.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

Funding is from the Water Fund water tap fees.

Strategic Principle:

Provides the community with a safe, reliable, high-quality water supply, drainage system, and wastewater disposal services for full city build-out, as defined by the Comprehensive Plan. This includes maintaining utility rates at lowest practical levels with accurate billing that supports replacement of aging infrastructure in order to maintain robust utility systems.

Project Cost Estimate and Timeline

This project is fully estimated to be under. It is expected to be complete by 2024.

Operating Cost Impact

There is no operating cost impact to this project.

277
Uses Existing 2023-2032 Project Total Design $- $60,000 $60,000 Acquisition - -Construction - 558,000 558,000 Total Uses $- $618,000 $618,000
Timeline Start Completion Design 2023 2023 Acquisition Construction 2023 2024 Sources Existing 2023 2024 2025 2026 2027 2028-2032 Project Total 98-101 $ $- $- $- $- $- $- $- $Other City $ - 618,000 - - - - - 618,000 External $ - - - - - - -Total Sources $- $618,000 $- $- $- $- $- $618,000

Capital Improvement Projects Water

NW Improvements - Leyden Rock - Upsize Quaker Alignment Pipeline

Description

This project is to replace existing 12 inch water pipeline with a 24 inch water pipeline from 82nd and Quaker Street north to Highway 72 - 3,600 feet of 24 inch pipeline and one railroad crossing. The precise alignment of upsized pipe will be confirmed with hydraulic modeling.

Project Justification

This is a needed expansion of the water system.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

Funding is from the Water Fund water tap fees.

Strategic Principle:

Provides the community with a safe, reliable, high-quality water supply, drainage system, and wastewater disposal services for full city build-out, as defined by the Comprehensive Plan. This includes maintaining utility rates at lowest practical levels with accurate billing that supports replacement of aging infrastructure in order to maintain robust utility systems.

Project Cost Estimate and Timeline

This project is fully funded. It is expected to be complete by 2024.

Operating Cost Impact

There is no operating cost impact.

278
Uses Existing 2023-2032 Project Total Design $- $130,000 $130,000 Acquisition - -Construction - 1,170,000 1,170,000 Total Uses $- $1,300,000 $1,300,000
Timeline Start Completion Design 2023 2023 Acquisition Construction 2022 2024 Sources Existing 2023 2024 2025 2026 2027 2028-2032 Project Total 98-101 $ $- $- $- $- $- $- $- $Other City $ 650,000 650,000 - - - - - 1,300,000 External $ - - - - - - -Total Sources $650,000 $650,000 $- $- $- $- $- $1,300,000

Capital Improvement Projects Water

Pumped Zones Pump Station

Description

The water distribution system requires additional water storage and pumping to meet current and future demands of planned development. These projects are required for planned development to continue on the current timeline. Additional pumping is needed for the Pumped Zones Storage Tank to be fully integrated into the water system.

Project Justification

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

Partially funded by developer contributions and water bond issue.

Strategic Principle: Provides the community with a safe, reliable, high-quality water supply, drainage system, and wastewater disposal services for full city build-out, as defined by the Comprehensive Plan. This includes maintaining utility rates at lowest practical levels with accurate billing that supports replacement of aging infrastructure in order to maintain robust utility systems.

Project Cost Estimate and Timeline

This project is fully funded and expected to be complete in 2024.

Timeline Start Completion Design 2022 2023 Acquisition 2022 2022 Construction 2023 2024 Sources Existing 2023 2024 2025 2026 2027 2028-2032 Project Total 98-101 $ $- $- $- $- $- $- $- $Other City $ 250,000 6,000,000 - - - - - 6,250,000 External $ - - - - - - -Total Sources $250,000 $6,000,000 $- $- $- $- $- $6,250,000

Operating Cost Impact

279
The operating cost impact of this project is currently unknown. Uses Existing 2023-2032 Project Total Design $- $250,000 $250,000 Acquisition - -Construction - 6,000,000 6,000,000 Total Uses $- $6,250,000 $6,250,000
This projects is required for planned development to continue on the current timeline.

Capital Improvement Projects Water

Pumped Zones Storage Tank

Description

The water distribution system requires additional water storage and pumping to meet current and future demands of planned development. The storage provided by this tank is identified in the Jefferson Cetner Metropolitan District Utility Master Plan.

Project Justification

This project is required for planned development to continue on the current timeline.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

Funding is from developer contributions.

Strategic Principle:

Provides the community with a safe, reliable, high-quality water supply, drainage system, and wastewater disposal services for full city build-out, as defined by the Comprehensive Plan. This includes maintaining utility rates at lowest practical levels with accurate billing that supports replacement of aging infrastructure in order to maintain robust utility systems.

Project Cost Estimate and Timeline

Project is fully funded and expected to be complete in 2024.

Operating Cost Impact

The operating cost impact of this project is currently unknown.

280
Uses Existing 2023-2032 Project Total Design $- $250,000 $250,000 Acquisition - -Construction - 6,000,000 6,000,000 Total Uses $- $6,250,000 $6,250,000
Timeline Start Completion Design 2023 2023 Acquisition 2023 2023 Construction 2023 2024 Sources Existing 2023 2024 2025 2026 2027 2028-2032 Project Total 98-101 $ $- $- $- $- $- $- $- $Other City $ - - - - - - -External $ 250,000 6,000,000 - - - - - 6,250,000 Total Sources $250,000 $6,000,000 $- $- $- $- $- $6,250,000

Capital Improvement Projects Water

Ralston Plant and System Storage Tanks Replacement and Expansion

Description

In order to serve the city’s growth, the water master plan identified the need to add storage capacity at the Ralston Water Treatment Plant. Additionally, existing storage in the distribution system is aged. A storage master plan is currently underway to provide a roadmap for replacement, rehabilitation and expansion.

Project Justification

This project is twofold. One phase is a reinvestment to replace an old, failing, leaking storage tank with a new larger tank by 2030. After 2030, a second tank will be needed. If the request is not funded, the water system will not be able to serve the city needs as contemplated in the comprehensive plan.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

Funding is not identified.

Project Cost Estimate and Timeline

This project is scheduledfor 2029 start.

Operating Cost Impact

Strategic Principle:

Provides the community with a safe, reliable, high-quality water supply, drainage system, and wastewater disposal services for full city build-out, as defined by the Comprehensive Plan. This includes maintaining utility rates at lowest practical levels with accurate billing that supports replacement of aging infrastructure in order to maintain robust utility systems.

No additional expenses. The first phase will replace an existing tank with a larger one.

281
Uses Existing 2023-2032 Project Total Design $- $3,000,000 $3,000,000 Acquisition - -Construction - 29,000,000 29,000,000 Total Uses $- $32,000,000 $32,000,000
Timeline Start Completion Design 2029 2029 Acquisition 2029 2029 Construction 2029 2031 Sources Existing 2023 2024 2025 2026 2027 2028-2032 Project Total 98-101 $ $- $- $- $- $- $- $- $Other City $ - - - - - - -External $ - - - - - - 32,000,000 32,000,000 Total Sources $- $- $- $- $- $- $32,000,000 $32,000,000

Capital Improvement Projects Water

Ralston Water Treatment Plant Filter Rehab

Description

The Ralston Plant filters and filter media are beyond their design life. This project will fund filter design and replacement.

Project Justification

Filters are the heart of any water treatment plant. The existing filters at the Ralston plant have not been rehabilitated in over 25 years. Typical filter design life is 10 years. If not funded, the city risks not being able to meet regulatory requirements in the Safe Drinking Water Act. This project will also evaluate the potential to increase capacity in the existing filters and provide resiliency and serve growth in the city as contemplated in the comprehensive plan. This was identified as a high priority in the water treatment master plan.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

Funding is from the Water Fund.

Project Cost Estimate and Timeline

Strategic Principle:

Provides the community with a safe, reliable, high-quality water supply, drainage system, and wastewater disposal services for full city build-out, as defined by the Comprehensive Plan. This includes maintaining utility rates at lowest practical levels with accurate billing that supports replacement of aging infrastructure in order to maintain robust utility systems.

This project is not fully funded. The design work and preliminary construction currently funded will determine the final cost of the filter rehabilitation.

Operating Cost Impact

No additional ongoing expenses.

282
Uses Existing 2023-2032 Project Total Design $475,000 $- $475,000 Acquisition - -Construction 9,947,277 - 9,947,277 Total Uses $10,422,277 $- $10,422,277
Timeline Start Completion Design 2021 2022 Acquisition Construction 2022 2023 Sources Existing 2023 2024 2025 2026 2027 2028-2032 Project Total 98-101 $ $- $- $- $- $- $- $- $Other City $ 10,422,277 - - - - - - 10,422,277 External $ - - - - - - - 10,422,277 Total Sources $10,422,277 $- $- $- $- $- $- $10,422,277

Capital Improvement Projects Water

Ralston Water Treatment Plant Residuals Management

Description

Analysis of the current solids production rate from backwashing filters, characterization of solids produced, and analysis of alternatives for solids handling leading to the design and construction of the system improvements. The design will include recommendations to improve process efficiencies and to make the system more reliable and cost effective while maintaining the 36 MGD rated capacity.

Project Justification

The City utilizes a total of four ponds: two ponds separate filter backwash (with recycle) and two sludge ponds that process solids from the sedimentation basins. The ponds are undersized and leaking, causing operational challenges. Additionally, planned filter improvements could result in increased flows to the solids handling system. As the city is growing, there is more demand at the water treatment plant. The current facilities for water treatment plant residuals are at capacity. This project is critical in order to be able to serve safe drinking water to the public.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

Funding is from the Water Fund.

Project Cost Estimate and Timeline

This project is fully funded. It is expected to be complete by 2023.

Strategic Principle:

Provides the community with a safe, reliable, high-quality water supply, drainage system, and wastewater disposal services for full city build-out, as defined by the Comprehensive Plan. This includes maintaining utility rates at lowest practical levels with accurate billing that supports replacement of aging infrastructure in order to maintain robust utility systems.

Operating Cost Impact

No additional ongoing expenses.

283
Uses Existing 2023-2032 Project Total Design $297,000 $- $297,000 Acquisition - -Construction 4,304,228 - 4,304,228 Total Uses $4,601,228 $- $4,601,228
Timeline Start Completion Design 2021 2022 Acquisition Construction 2022 2023 Sources Existing 2023 2024 2025 2026 2027 2028-2032 Project Total 98-101 $ $- $- $- $- $- $- $- $Other City $ 4,601,228 - - - - - - 4,601,228 External $ - - - - - - -Total Sources $4,601,228 $- $- $- $- $- $- $4,601,228

Capital Improvement Projects Water

Raw Water Meter Project Description

As part of the Denver Water North Water Treatment Plant Project, the raw water pipelines from Ralston Reservoir to the Ralston Water Treatment Plant were recently replaced, which required the original raw water meter vault to be decommissioned. Construction of a new raw water master meter vault with six water meters is needed to support the new pipelines and provide required flow metering.

Project Justification

Raw water metering is a critical component of tracking water deliveries for contractual and legal requirements. The meters are also a required redundancy component for water treatment influent flow control and accurate chemical pacing.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

Funding is from the Water Fund system development charges.

Strategic Principle: Provides the community with a safe, reliable, high-quality water supply, drainage system, and wastewater disposal services for full city build-out, as defined by the Comprehensive Plan. This includes maintaining utility rates at lowest practical levels with accurate billing that supports replacement of aging infrastructure in order to maintain robust utility systems.

Project Cost Estimate and Timeline

This project is not yet fully funded. A revised construction estimate is expected after completion of the project design.

Operating Cost Impact

$5,000 annually, included in water operations budget.

284
Uses Existing 2023-2032 Project Total Design $- $240,281 $240,281 Acquisition -
Construction - 1,000,000 1,000,000 Total Uses $- $1,240,281 $1,240,281
-
Timeline Start Completion Design 2024 2024 Acquisition Construction 2024 2025 Sources Existing 2023 2024 2025 2026 2027 2028-2032 Project Total 98-101 $ $- $- $- $- $- $- $- $Other City $ 740,281 - 500,000 - - - - 1,240,281 External $ - - - - - - -Total Sources $740,281 $- $500,000 $- $- $- $- $1,240,281

Capital Improvement Projects Water

Sliplining of 54” Transmission Main

Description

Project was recommended based on an assessment completed for the 54” TM alignment West of Indiana and adjacent to the new Ralston Ridge Development.

Project Justification

The project would reduce risk of line damage and extend the useful life of the asset.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

Project funding is from Water Fund system development charges.

Strategic Principle:

Provides the community with a safe, reliable, high-quality water supply, drainage system, and wastewater disposal services for full city build-out, as defined by the Comprehensive Plan. This includes maintaining utility rates at lowest practical levels with accurate billing that supports replacement of aging infrastructure in order to maintain robust utility systems.

Project Cost Estimate and Timeline

Project is expected to be complete by 2025.

Operating Cost Impact

There is no operating cost impact wtih this project.

285
Uses Existing 2023-2032 Project Total Design $- $-
Acquisition
Construction - 950,000 950,000 Total Uses $- $950,000 $950,000
$-
- - -
Timeline Start Completion Design 2025 2025 Acquisition Construction 2025 2025 Sources Existing 2023 2024 2025 2026 2027 2028-2032 Project Total 98-101 $ $- $- $- $- $- $- $- $Other City $ - - - 950,000 - - - 950,000 External $ - - - - - - -Total Sources $- $- $- $950,000 $- $- $- $950,000

Capital Improvement Projects Water

Smart Meter Upgrades

Description

Upgrade water meters to smart water meters to gain efficiencies in meter reading and customer billing. Smart meters allow customers to monitor their use in real time.

Project Justification

Increase efficiencies in meter reading and customer billing.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

Funded from customer water rates and bond issue.

Strategic Principle:

Provides the community with a safe, reliable, high-quality water supply, drainage system, and wastewater disposal services for full city build-out, as defined by the Comprehensive Plan. This includes maintaining utility rates at lowest practical levels with accurate billing that supports replacement of aging infrastructure in order to maintain robust utility systems.

Project Cost Estimate and Timeline

Project is fully funded and expected to be complete in 2025.

Operating Cost Impact

The operating cost is expected to be net zero.

286
Uses Existing 2023-2032 Project Total Design $- $- $Acquisition - -Construction 1,.200,000 9,900,000 11,100,000 Total Uses $1,200,000 $9,900,000 $11,100,000
Timeline Start Completion Design 2021 2021 Acquisition Construction 2021 2025 Sources Existing 2023 2024 2025 2026 2027 2028-2032 Project Total 98-101 $ $- $- $- $- $- $- $- $Other City $ 1,200,000 - - - - - - 1,200,000 External $ - 4,100,000 2,900,000 2,900,000 - - - 9,900,000 Total Sources $- $4,100,000 $2,900,000 $2,900,000 $- $- $- $11,100,000

Capital Improvement Projects Water

Water Treatment Expansion and Replacement Plan

Description

Conduct a siting study and unit process evaluation to develop a cost model of options for replacing aging treatment infrastructure and expanding treatment capacity. Facilitate a decision workshop to define the treatment facilities expansion plan, including an implementation schedule that identifies decision milestones. The Water Treatment Plant Master Plan identified replacement of the Arvada WTP as more cost effective than significant repairs in the long-term. This line item is for detailed planning of replacement and new capacity.

Project Justification

To serve growth and replace existing Arvada Water Treatment Plant infrastructure at the end of its life, the City will either expand and rebuild existing plant, or build a new plant. This project will build a cost model and conduct an alternatives assessment to determine the best approach for increasing the total production capacity to 64 mgd as recommended in the Water Treatment Master Plan.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

This project is funded through the Water Fund.

Strategic Principle: Provides the community with a safe, reliable, high-quality water supply, drainage system, and wastewater disposal services for full city build-out, as defined by the Comprehensive Plan. This includes maintaining utility rates at lowest practical levels with accurate billing that supports replacement of aging infrastructure in order to maintain robust utility systems.

Project Cost Estimate and Timeline

This project only includes the planning and siting portion of the water treatment expansion plan.

Operating Cost Impact

There is no operating cost associated with this project.

287
Uses Existing 2023-2032 Project Total Design $- $600,000 $600,000 Acquisition
Construction
Total Uses $- $600,000 $600,000
- - -
- - -
Timeline Start Completion Design 2021 2023 Acquisition Construction Sources Existing 2023 2024 2025 2026 2027 2028-2032 Project Total 98-101 $ $- $- $- $- $- $- $- $Other City $ 600,000 - - - - - - 600,000 External $ - - - - - - -Total Sources $600,000 - - - - - - $600,000

Capital Improvement Projects Water

Water Treatment Plant Replacement and Expansion

Description

The Water Treatment Plant Master Plan identified replacement of the Arvada WTP as more cost effective than significant repairs in the long-term. This line item provides budget for the steps needed to implement a new treatement plant after the completion of the siting study. The cost of construction is not reflected.

Project Justification

This project is needed to maintain existing treatment capacity and for additional water treatment capacity and is addressed in the 2019-2020 Water Treatment Master Plan.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

Funding is from the Water Fund system development charges and bond issue.

Strategic Principle:

Provides the community with a safe, reliable, high-quality water supply, drainage system, and wastewater disposal services for full city build-out, as defined by the Comprehensive Plan. This includes maintaining utility rates at lowest practical levels with accurate billing that supports replacement of aging infrastructure in order to maintain robust utility systems.

Project Cost Estimate and Timeline

This project is fully funded. It is expected to be complete by 2028.

Operating Cost Impact

There is no operating cost impact for this project.

288
Uses Existing 2023-2032 Project Total Design $-
Acquisition
-Construction - 51,000,000 51,000,000 Total Uses $- $51,000,000 $51,000,000
$- $-
-
Timeline Start Completion Design 2023 2028 Acquisition 2023 2025 Construction 2027 2030 Sources Existing 2023 2024 2025 2026 2027 2028-2032 Project Total 98-101 $ $- $- $- $- $- $- $- $Other City $ - 1,000,000 2,000,000 1,000,000 16,000,000 13,000,000 18,000,000 51,000,000 External $ - - - - - - -Total Sources - 1,000,000 2,000,000 1,000,000 16,000,000 13,000,000 18,000,000 51,000,000

Capital Improvement Projects Water

Distribution System Master Plan Update

Description

City council included utilities system master planning in the Strategic Plan. The Water Distribution System Master Plan was completed in 2019. Routine updating is needed to reflect system changes and verify and updateproject priorities.

Project Justification

Master Plans updates should be conducted approximately every 5 years.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

Funding is from Water Tap fees.

Project Cost Estimate and Timeline

Ongoing every 5 years.

Operating Cost Impact

There is no operating cost impact with this project.

Strategic Principle:

Provides the community with a safe, reliable, high-quality water supply, drainage system, and wastewater disposal services for full city build-out, as defined by the Comprehensive Plan. This includes maintaining utility rates at lowest practical levels with accurate billing that supports replacement of aging infrastructure in order to maintain robust utility systems.

289
Uses 2023 2024 2025 2026 2027 2028-2032 10-Year Total Design $- $- $- $- $- $- $Acquisition - - - - - -Construction - 250,000 - - - 300,000 550,000 Total Uses $- $250,000 $- $- $- $300,000 $550,000
Sources 2023 2024 2025 2026 2027 2028-2032 10-Year Total 98-101 $ $- $- $- $- $- $- $Other City $ - 250,000 - - - 300,000 550,000 External $ - - - - - -Total Sources $- $250,000 $- $- $- $300,000 $550,000

Capital Improvement Projects Water

Hydraulic Modeling Description

The water distribution system hydraulic model requires annual updates to reflect system improvements and operational changes. This budget will be used to include those updates in the model and use the model for scenario analysis.

Project Justification

Understanding how changes in the distribution system, whether operational or capital project based, will impact service throughout the system is fundamental to maintaining uninterrupted service and providing water within regulatory guidelines. The model will also help evaluate the impact of changing water demands over time. The model can be used to evaluate alternatives resulting in cost savings.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

Funding is from the Water Fund.

Project Cost Estimate and Timeline

Annual updates to reflect system improvements and operational changes.

Strategic Principle: Provides the community with a safe, reliable, high-quality water supply, drainage system, and wastewater disposal services for full city build-out, as defined by the Comprehensive Plan. This includes maintaining utility rates at lowest practical levels with accurate billing that supports replacement of aging infrastructure in order to maintain robust utility systems.

Operating Cost Impact

There is no operating cost associated with this project.

290
Uses 2023 2024 2025 2026 2027 2028-2032 10-Year Total Design $50,000 $50,000 $50,000 $50,000 $50,000 $250,000 $500,000 Acquisition - - - - - -Construction - - - - - -Total Uses $50,000 $50,000 $50,000 $50,000 $50,000 $250,000 $500,000
Sources 2023 2024 2025 2026 2027 2028-2032 10-Year Total 98-101 $ $- $- $- $- $- $- $Other City $ 50,000 50,000 50,000 50,000 50,000 250,000 500,000 External $ - - - - - -Total Sources $50,000 $50,000 $50,000 $50,000 $50,000 $250,000 $500,000

Capital Improvement Projects Water

Risk and Resiliency Assessment / Emergency Response Plan Updates

Description

Updated Risk and Resiliency and Emergency Response Plans (RRA/ERP) are required by America’s Water Infrastructure Act (AWIA).

Project Justification

This project is a mandatory requirement.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

This project is funded by Water Fund tap fees.

Strategic Principle: Provides the community with a safe, reliable, high-quality water supply, drainage system, and wastewater disposal services for full city build-out, as defined by the Comprehensive Plan. This includes maintaining utility rates at lowest practical levels with accurate billing that supports replacement of aging infrastructure in order to maintain robust utility systems.

Project Cost Estimate and Timeline

This is an ongoing project requiring update every 5 years.

Operating Cost Impact

There is no operating cost impact with this project.

291
Uses 2023 2024 2025 2026 2027 2028-2032 10-Year Total Design $- $- $- $- $- $- $Acquisition - - - - - -Construction - 100,000 - - - 100,000 200,000 Total Uses $- $100,000 $- $- $- $100,000 $200,000
Sources 2023 2024 2025 2026 2027 2028-2032 10-Year Total 98-101 $ $- $- $- $- $- $- $Other City $ - 100,000 - - - 100,000 200,000 External $ - - - - - -Total Sources $- $100,000 $- $- $- $100,000 $200,000

Capital Improvement Projects Water

Water Distribution System Upgrades

Description

A water distribution system master plan was recently completed. These funds are for system upgrades identified in the master plan.

Project Justification

System upgrades are needed to provide improved long term water system functionality and reliability.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

Funding is from the Water Fund water tap fees.

Strategic Principle:

Provides the community with a safe, reliable, high-quality water supply, drainage system, and wastewater disposal services for full city build-out, as defined by the Comprehensive Plan. This includes maintaining utility rates at lowest practical levels with accurate billing that supports replacement of aging infrastructure in order to maintain robust utility systems.

Project Cost Estimate and Timeline

This project is fully funded. Projects are determined by the water distribution master plan.

Operating Cost Impact

There is no operating cost impact.

292
Uses 2023 2024 2025 2026 2027 2028-2032 10-Year Total Design $- $- $- $- $- $- $Acquisition - - - - - -Construction 541,216 552,040 563,081 574,343 585,830 3,128,618 5,945,128 Total Uses $541,216 $552,040 $563,081 $574,343 $585,830 $3,128,618 $5,945,128
Sources 2023 2024 2025 2026 2027 2028-2032 10-Year Total 98-101 $ $- $- $- $- $- $- $Other City $ 541,216 552,040 563,081 574,343 585,830 3,128,618 5,945,128 External $ - - - - - -Total Sources $541,216 $552,040 $563,081 $574,343 $585,830 $3,128,618 $5,945,128

Capital Improvement Projects

Water

Water Resources Master Plan Description

A Water Resources and raw water system master plan is needed to plan for future capacity and reinvestment needs for the system and supply portfolio. This plan compliments the recently completed Water Distribution Master Plan and Treatment Master Plans.

Project Justification

City council included utilities system master planning in the Strategic Plan. The raw water assets were not evaluated in the Water Treatment and Distribution System Master Plans. These are critical assets that require evaluation and master planning for reinvestment and upgrades.

Strategic Plan Alignment

Strategic Priority: (blank)

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

Funding is from the Water Fund tap fees.

Project Cost Estimate and Timeline

Ongoing project every 5 years.

Operating Cost Impact

There is no operating cost impact for this project.

Strategic Principle: Provides the community with a safe, reliable, high-quality water supply, drainage system, and wastewater disposal services for full city build-out, as defined by the Comprehensive Plan. This includes maintaining utility rates at lowest practical levels with accurate billing that supports replacement of aging infrastructure in order to maintain robust utility systems.

293
Uses 2023 2024 2025 2026 2027 2028-2032 10-Year Total Design $250,000 $- $- $- $- $300,000 $550,000 Acquisition - - - - - -Construction - - - - - -Total Uses $250,000 $- $- $- $- $300,000 $550,000
Sources 2023 2024 2025 2026 2027 2028-2032 10-Year Total 98-101 $ $- $- $- $- $- $- $Other City $ 250,000 - - - - 300,000 550,000 External $ - - - - - -Total Sources $250,000 $- $- $- $- $300,000 $550,000

Capital Improvement Projects Water

Water System Replacement (Operations)

Description

Water infrastructure installed prior to 1980 generally has a 50-year life cycle. As this part of the water system reaches the end of its life cycle, the infrastructure needs to be replaced. The pipeline replacement priority is based upon leak history, age, and other known factors about the condition of the pipeline. Another major component is meters, which generally have only a 20-year life cycle.

Project Justification

A proactive main replacement program is key to maintaining the reliability of the water system, an expectation and responsibility to City of Arvada rate payers.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

Strategic Principle: Provides the community with a safe, reliable, high-quality water supply, drainage system, and wastewater disposal services for full city build-out, as defined by the Comprehensive Plan. This includes maintaining utility rates at lowest practical levels with accurate billing that supports replacement of aging infrastructure in order to maintain robust utility systems.

Funding is from the Water Fund, through water rates. The program is designed to grow at 3% each year to keep up with vendor costs and to grow the level of replacement over the years.

Project Cost Estimate and Timeline

This project is fully funded. Projects are designed in-house by the Engineering Division of Public Works.

Operating Cost Impact

There is no operating cost impact.

294
Uses 2023 2024 2025 2026 2027 2028-2032 10-Year Total Design $- $- $- $- $- $- $Acquisition
- - -Construction 8,127,684 8,371,514 8,622,660 8,881,340 9,147,779 50,023,806 93,174,783 Total Uses $8,127,684 $8,371,514 $8,622,660 $8,881,340 $9,147,779 $50,023,806 $93,174,782
- - -
Sources 2023 2024 2025 2026 2027 2028-2032 10-Year Total 98-101 $ $- $- $- $- $- $- $Other City $ 8,127,684 8,371,514 8,622,660 8,881,340 9,147,779 50,023,806 93,174,782 External $ - - - - - -Total Sources $8,127,684 $8,371,514 $8,622,660 $8,881,340 $9,147,779 $50,023,806 $93,174,782

Capital Improvement Projects

Water Treatment Plant Repair Program

Description

The water treatment plant is aging and requires ongoing maintenance to remain operational while plans are made to replace the treatment plant in future years.

Project Justification

This project is for ongoing capital maintenance for the water treatment plant.

Strategic Plan Alignment

Strategic Priority: Infrastructure

The community depends on a well-maintained foundation of streets, sidewalks, and water, wastewater and stormwater facilities. Planned and steady population growth requires proper maintenance of existing infrastructure and additional capacity to support a thriving community.

Project Funding

Funding is from water rates charged to customers.

Strategic Principle: Provides the community with a safe, reliable, high-quality water supply, drainage system, and wastewater disposal services for full city build-out, as defined by the Comprehensive Plan. This includes maintaining utility rates at lowest practical levels with accurate billing that supports replacement of aging infrastructure in order to maintain robust utility systems.

Project Cost Estimate and Timeline

This project is ongoing to provide ongoing maintenance.

Operating Cost Impact

No ongoing costs associated with this project is for ongoing capital maintenance.

295
Uses 2023 2024 2025 2026 2027 2028-2032 10-Year Total Design $- $- $- $- $- $- $Acquisition - - - - - -Construction 500,000 500,000 500,000 500,000 500,000 2,500,000 5,000,000 Total Uses $500,000 $500,000 $500,000 $500,000 $500,000 $2,500,000 $5,000,000
Sources 2023 2024 2025 2026 2027 2028-2032 10-Year Total 98-101 $ $- $- $- $- $- $- $Other City $ 500,000 500,000 500,000 500,000 500,000 2,500,000 5,000,000 External $ - - - - - -Total Sources $500,000 $500,000 $500,000 $500,000 $500,000 $2,500,000 $5,000,000
Water

Capital Improvement Projects

Future Unprioritized Projects

Capital projects need a long lead time for planning, environmental studies, and cost evaluation . As a result, the City maintains a list of potential future projects . While these projects may be pursued in time, they have not been prioritized and are not a part of the current capital improvement plan .

296
Project Anticipated Cost General Administration $50,000 Post Office Master Plan 50,000 Transportation $340,655,256 Alkire St - W 86th Pkwy to W 88th Ave 700,000 Bicycle / Pedestrian Overpass at Alkire St. and Union Pacific Railroad 4,628,000 Bike Master Plan 59,560,000 Guardrails 580,000 Eldridge Street - W 64th Ave to Ralston Creek 3,000,000 Indiana Street Widening -W . 64th Ave . to W . 86th Pkwy 42,126,190 Kendrick Dr . Extension - W . 64th Ave . to Indiana St . 11,000,000 Leyden Parkway Improvements 8,000,000 Missing Sidewalks 25,000,000 Oberon Road Improvements 12,000,000 Quaker St Improvements - W 72nd Ave to Leyden Road 13,100,000 Traffic Calming 550,000 Traffic Signals 6,711,066 W 52 Ave trail/sidewalk 2,500,000 W 72nd Ave Improvements - Indiana St to McIntyre St 6,000,000 W 72nd Ave Improvements - Simms St to Indiana St 33,000,000 W . 72nd Ave . Spot Widening 800,000 W . 80th Ave . Improvements - Kipling St . to Simms St . 13,100,000 W 80th Ave Improvements - Simms St to Alkire St 13,100,000 W . 80th Avenue UP Railroad Grade Separation 8,100,000 Ward Rd Extension - Double E Ranch Frontage 1,000,000 Ward Rd Extension - W 72nd Ave to W 86th Pkwy 4-lane section 36,600,000 Ward Road Extension - W 72nd Ave to W 80th Ave (Two Lane Section) 15,000,000 Ward Road Improvements - W . 64th Ave . to W . 72nd Ave . 24,500,000 Parks $101,899,000 Arvada Blunn Reservoir 1,075,000 Churches Ranch National Historic District 1,710,000 Double E Park/ Ph2 325,000

Capital Improvement Projects

Future Unprioritized Projects (continued)

297
Gibbs West Community Park 28,912,000 Hyatt Lake Park Preserve Acquisition 3,620,000 Indiana Equestrian Center Completion 785,000 Leyden Lake Open Space and Trails 3,340,000 Majestic View Facility Expansion 7,927,000 Moore Brothers Farm and Agricultural Center 1,525,000 Pioneer Park 355,000 Quaker Acres Park Expansion 450,000 Spring Mesa Open Space Acquisitions and Trail Extensions 800,000 The Hills at Standley Lake Park Completion 725,000 Trail Gaps 50,000,000 Wadsworth Median TBD Welton Reservoir Trail 350,000 Golf $1,599,691 Lake Arbor Chipping Green 28,500 Lake Arbor Tree and Fencing Plan 296,191 Lake Arbor USGA Recommended Renovation 550,000 Lake Arbor/West Woods Cart Path Repairs 175,000 West Woods North Practice Facility Remodel 50,000 West Woods Silo Course Additions and Improvements 500,000 Stormwater $95,388,300 Leyden Creek 22,110,638 Yankee Doodle Drainage Way 10,302,863 Moon Gulch 5,093,550 Clear Creek 5,788,125 Bates/Hidden Lake 9,839,813 Independence Street Outfall 3,472,875 Estes Street Outfall 2,894,063 Trail/Creek Separation 1,736,438 Van Gordon/Hyatt Drainage Way 9,839,813 Simms Street Outfall 2,778,300 Allison Street Outfall 6,482,700 Downtown W . 56th Avenue Outfall 810,338 Pierce Street Outfall 2,894,063 Sheridan Avenue Outfall 1,736,438

Capital Improvement Projects

Future Unprioritized Projects (continued)

298
Yarrow Street Outfall 926,100 Miller Street Outfall 1,736,438 Sheridan Bridge Replacement 3,472,875 Misc Stormwater projects 3,472,875 Water $278,763,350 Continued System Planning (new project name) 1,050,000 Distribution System Storage Pumping/Pipe Expansion 12,600,000 Distribution System Storage Replacement 3,138,350 Ralston Plant Storage Tank Expansion 33,600,000 Treatment facilities expansion/replacement - pre-design & design 19,425,000 Treatment facilities expansion/replacement - construction 137,550,000 Water Treatment Plant Repair and Maintenance (annual program) 2,625,000 Water System Replacement Program (waterlines replaced at 2% replacement/year) 47,250,000 Future Water Storage Reservoir 21,525,000 Waste Water $26,197,500 North Trunk Sewer Improvements 21,183,750 Central/Ralston Trunk Sewer Improvements 4,646,250 Continued System Planning 367,500 Total Unfunded Projects $844,553,097

LONG-TERM DEBT OBLIGATIONS

Payments on all of the City of Arvada’s long–term obligations are included in debt service . This includes revenue bonds and lease purchase agreements . Additionally, the City has a number of lease-purchase agreements for equipment, however, such payments are handled through operating budgets, because the amounts are small and do not adversely affect operating budgets.

LEGAL DEBT LIMIT

General obligation debt is a direct obligation which pledges the full faith and credit of the government . The Colorado Revised Statutes provides that general obligation indebtedness for all purposes shall not at any time exceed 3 percent (3%) of actual value, as determined by the County Assessor, of the taxable property in the City As of December 31, 2022 the City has no general obligation debt outstanding and does not intend to issue any general obligation debt at this time . The City’s debt is within the legal debt limit as demonstrated by the table below:

TOTAL FINANCIAL OBLIGATIONS

In 2018, the City retired the 1998 Sales and Use Tax Bonds A ballot question for the reissuance of bonds was voted on and approved in November 2018 The City issued $70,825,000 of Sales and Use Tax Bonds in February 2019 for two transportation capital improvement projects

Certificates of Participation (COPs) are a lease-financing mechanism where the City enters into an agreement to make regular lease payments for the use of an asset over a period of time, after which the title of the assets transfers to the government Since the government can decide, at any time, to discontinue the lease, COPs do not constitute a multi-year fiscal obligation and can be issued without voter approval. While COPs are not technically debt, they are included in this graph to show the City’s total governmental financial obligations. Total debt in 2022 is $92,200,000 which decreases to $41,052,108 in 2032.

Total Outstanding Sales and Use Tax Bonds and Certificates of Participation

299
Service Obligations
Debt
Legal Debt Limit Actual Value $22,804,052,971 Debt Limit: 3 percent of Actual Value $684,121,589 Amount of General Obligation Debt $0
$0 $20,000,000 $40,000,000 $60,000,000 $80,000,000 $100,000,000 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032

Debt Service Obligations

In 2022, the City issued $48,150,000 in Water Revenue Bonds for several capital improvement projects identified in the Capital Improvements section. The City also issued $47,855,000 in Wastewater Revenue Bonds in 2022 for two sewer trunk line replacements. A portion of the 2015 Certificates of Participation were used to finance projects in the Stormwater Fund. The Stormwater Fund transfers two-thirds of the annual debt service payment of the 2015 Certificates of Participation to the COP Debt Service Fund. In addition, approximately half of the proceeds from the 2016 Certificates of Participation were used to fund the expansion of the West Woods Golf Clubhouse . The Golf Course Fund transfers approximately half of the debt service payment of the 2016 Certificates of Participation to the COP Debt Service Fund .

BOND RATING

The City’s Sales and Use Tax Revenue Bond rating with Fitch Ratings is AAA, the very highest rating The rating was assigned in January 2019 when the City issued bonds to fund two transportation capital improvement projects . Key rating drivers from Fitch’s rating report include:

• Revenue growth prospects are strong, continuing a historical trend in line with U .S . GDP

• The city's predominant use of pay-go for capital improvements and the absence of a net pension liability have resulted in low fixed costs

• Strong financial management practices support financial flexibility through economic cycles

• Pledged revenues provide ample debt service cushion to handily withstand a moderate economic decline scenario

The Fitch bond rating is a credit score that describes the general credit worthiness of a company, city or county that issues debt . Fitch rates how likely debt will be repaid from the entity in question .

300
$0 $10,000,000 $20,000,000 $30,000,000 $40,000,000 $50,000,000 $60,000,000 $70,000,000 $80,000,000 $90,000,000 $100,000,000 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032
Total Outstanding Enterprise Bonds

The City’s Water Revenue Bond rating with Fitch Ratings is AA+; this rating was assigned in November, 2022 when the City issued bonds for several capital improvement projects Key rating drivers from Fitch’s rating report include:

• The system is a monopolistic water-service provider to a growing customer base exhibiting very favorable economics . The City has the independent legal ability to increase rates without external approval. Rates are affordable for the vast majority of the population and should remain so even with projected increases to support large CIP

• Very low operating cost burden and sound capital investment

• Exceptionally low leverage to increase as the system enters a capital investment cycle . The liquidity profile is sound and neutral to the assessment

The Fitch bond rating is a credit score that describes the general credit worthiness of a company, city or county that issues debt Fitch rates how likely debt will be repaid from the entity in question

The City’s Wastewater Revenue Bond rating with Fitch Ratings is AA; this rating was assigned in November, 2022 when the City issued bonds for several capital improvement projects . Key rating drivers from Fitch’s rating report include:

• Revenues are generated from monopolistic sources . Service area characteristics are very strong with high income levels, midrange population growth and low unemployment rates. Rates are affordable for the vast majority of the population the system serves.

• Very low operating cost burden and moderate life cycle needs

• Very strong financial profile with rising leverage. Coverage of full obligations and liquidity levels are robust and considered neutral to the assessment

The Fitch bond rating is a credit score that describes the general credit worthiness of a company, city or county that issues debt . Fitch rates how likely debt will be repaid from the entity in question .

301
Debt Service Obligations

Letter Grade

Capacity to Repay

AAA City of Arvada Highest credit quality – Exceptionally strong capacity for repayment

AA Very high credit quality - Very strong capacity for repayment

A High credit quality – Repayment capacity more vulnerable to adverse business conditions

BBB Good credit quality – Adverse business conditions more likely to impair repayment capacity

BB Speculative - Elevated vulnerability to credit risk

B Highly speculative – Material default risk is present

CCC Substantial credit risk - Default is a possibility

CC Very high levels of credit risk - Default of some kind appears probable

C Near default – A default or default like process has begun

D Default

The following table shows bond ratings from other cities in Colorado .

*Assumed issuer credit rating based off of one notch higher than COP rating

302
Debt Service Obligations
City Moody’s Fitch Standard & Poor’s Arvada - AAA AAA Aurora Aaa AA *AA+ Denver Aaa AAA AAA Fort Collins Aaa - AAA Golden - - *AAA Lakewood - - *AA+ Northglenn - - AA+ Thornton Aa1 - *AA Westminster - - *AA+

Debt Service Obligations

DEBT SERVICE REQUIREMENTS

Series 2019 Sales and Use Tax Revenue Bonds

The City issued Sales and Use Tax Bonds in the amount of $70,825,000 . The bonds were issued for the purpose of funding two capital improvement projects, widening an underpass at Union Pacific Railroad crossing on West 72nd Avenue between Kipling Street and Simms Street and improvements on Ralston Road between Yukon Street and Garrison Street . The bonds carry interest rates from 3% to 5% payable semi-annually June 1 and December 1 and principal due annually to December 31, 2028 .

303
Year Principal Interest Total Payment Principal Balance $63,335,000 2023 2,750,000 2,610,781 5,360,781 60,585,000 2024 2,885,000 2,473,281 5,358,281 57,700,000 2025 3,030,000 2,329,031 5,359,031 54,670,000 2026 3,180,000 2,177,531 5,357,531 51,490,000 2027 3,340,000 2,018,531 5,358,531 48,150,000 2028 3,510,000 1,851,531 5,361,531 44,640,000 2029 3,685,000 1,676,031 5,361,031 40,955,000 2030 3,865,000 1,491,781 5,356,781 37,090,000 2031 4,060,000 1,298,531 5,358,531 33,030,000 2032 4,265,000 1,095,531 5,360,531 28,765,000 2033 4,435,000 924,931 5,359,931 24,330,000 2034 4,565,000 791,881 5,356,881 19,765,000 2035 4,710,000 649,225 5,359,225 15,055,000 2036 4,855,000 502,038 5,357,038 10,200,000 2037 5,015,000 344,250 5,359,250 5,185,000 2038 5,185,000 174,994 5,359,994 0 Totals $63,335,000 $22,409,879 $85,744,879
Sales and Use Tax Revenue Bonds - Series 2019

Series 2015A Certificates of Participation

The City issued certificates of participation in the amount of $7,880,000 to advance refund a portion of the Series 2005 Certificates of Participation, resulting in a deferred loss on the refunding of $444,000. The certificates of participation carry an interest rate of 1.78% payable semi-annually June 1 and December 1 and principal due annually to December 1, 2024

Certificates of Participation - Series 2015A

Series 2016 Certificates of Participation

The City issued certificates of participation in the amount of $11,180,000 for the purpose of funding two capital improvement projects, reconstruction and widening of West 72nd Avenue and Indiana Street and to expand the West Woods Golf Clubhouse. The certificates of participation carry an interest rate of 4% payable June 1 and December 1 and principal due annually to December 31, 2036

Certificates of Participation - Series 2016

304
Debt Service Obligations
Year Principal Interest Total Payment Principal Balance 2022 $2,520,000 2023 1,250,000 44,856 1,294,856 1,270,000 2024 1,270,000 22,606 1,292,606 0 Totals $2,520,000 $67,462 $2,587,462
Year Principal Interest Total Payment Principal Balance 2022 $8,740,000 2023 465,000 364,300 829,300 8,275,000 2024 490,000 341,050 831,050 7,785,000 2025 515,000 316,550 831,550 7,270,000 2026 540,000 290,800 830,800 6,730,000 2027 560,000 269,200 829,200 6,170,000 2028 585,000 246,800 831,800 5,585,000 2029 605,000 223,400 828,400 4,980,000 2030 630,000 199,200 829,200 4,350,000 2031 655,000 174,000 829,000 3,695,000 2032 680,000 147,800 827,800 3,015,000 2033 710,000 120,600 830,600 2,305,000 2034 740,000 92,200 832,200 1,565,000 2035 765,000 62,660 827,660 800,000 2036 800,000 32,000 832,000 0 Totals $8,740,000 $2,880,560 $11,620,560

Series 2021 Certificates of Participation

The City and Jefferson County School District issued certificates of participation in the amount of $35,210,000 for the purpose of funding the replacement of the Meyers Pool complex with a 50 meter pool. The City and School District are each responsible for ½ of the Certificates of Participation, the City’s portion is $17,605,000. The certificates of participation carry an interest rate of 2.25%. Interest and principle payments are due June 15 and December 15 .

305
Debt Service Obligations
Year Principal Interest Total Payment Principal Balance 2022 $17,605,000 2023 751,922 391,907 1,143,828 16,853,078 2024 768,935 374,893 1,143,828 16,084,144 2025 786,333 357,495 1,143,828 15,297,810 2026 804,125 339,703 1,143,828 14,493,685 2027 822,320 321,508 1,143,828 13,671,365 2028 840,926 302,902 1,143,828 12,830,439 2029 859,953 283,875 1,143,828 11,970,486 2030 879,411 264,417 1,143,828 11,091,074 2031 899,309 244,519 1,143,828 10,191,765 2032 919,658 224,171 1,143,828 9,272,108 2033 940,466 203,362 1,143,828 8,331,641 2034 961,746 182,082 1,143,828 7,369,896 2035 983,507 160,321 1,143,828 6,386,389 2036 1,005,760 138,068 1,143,828 5,380,629 2037 1,028,517 115,311 1,143,828 4,352,112 2038 1,051,789 92,039 1,143,828 3,300,323 2039 1,075,587 68,241 1,143,828 2,224,736 2040 1,099,924 43,904 1,143,828 1,124,812 2041 1,124,812 32,000 1,156,812 0 Totals $17,605,000 $4,140,718 $21,745,718
Certificates of Participation - Series 2021

Debt Service Obligations

Series 2022 Water Revenue Bonds

The City issued water revenue bonds in the amount of $48,150,000 to fund capital improvement projects including replacement of lead service lines, residential water meters, Ralston Water Treatment Filter rehabilitation, Ralston Water Treatment Plant rehabilitation, replacement of water lines and construction costs for the Gross Reservoir Expansion project . The bonds carry interest rates from 4% to 5% payable semi-annually June 1 and December 1 and principal due annually to December, 2052 .

306
Year Principal Interest Total Payment Principal Balance 2022 $48,150,000 2023 715,000 2,008,396 2,723,396 47,435,000 2024 790,000 2,084,550 2,874,550 46,645,000 2025 830,000 2,045,050 2,875,050 45,815,000 2026 875,000 2,003,550 2,878,550 44,940,000 2027 915,000 1,959,800 2,874,800 44,025,000 2028 960,000 1,914,050 2,874,050 43,065,000 2029 1,010,000 1,866,050 2,876,050 42,055,000 2030 1,060,000 1,815,550 2,875,550 40,995,000 2031 1,115,000 1,762,550 2,877,550 39,880,000 2032 1,170,000 1,706,800 2,876,800 38,710,000 2033 1,225,000 1,648,300 2,873,300 37,485,000 2034 1,290,000 1,587,050 2,877,050 36,195,000 2035 1,355,000 1,522,550 2,877,550 34,840,000 2036 1,420,000 1,454,800 2,874,800 33,420,000 2037 1,490,000 1,383,800 2,873,800 31,930,000 2038 1,565,000 1,309,300 2,874,300 30,365,000 2039 1,645,000 1,231,050 2,876,050 28,720,000 2040 1,725,000 1,148,800 2,873,800 26,995,000 2041 1,795,000 1,079,800 2,874,800 25,200,000 2042 1,870,000 1,008,000 2,878,000 23,330,000 2043 1,945,000 933,200 2,878,200 21,385,000 2044 2,020,000 855,400 2,875,400 19,365,000 2045 2,100,000 774,600 2,874,600 17,265,000 2046 2,185,000 690,600 2,875,600 15,080,000 2047 2,275,000 603,200 2,878,200 12,805,000 2048 2,365,000 512,200 2,877,200 10,440,000 2049 2,460,000 417,600 2,877,600 7,980,000 2050 2,555,000 319,200 2,874,200 5,425,000 2051 2,660,000 217,000 2,877,000 2,765,000 2052 2,765,000 110,600 2,875,600 0 Totals $48,150,000 $37,973,396 $86,123,396
Water Revenue Bonds - Series 2022

Debt Service Obligations

Series 2022 Wastewater Revenue Bonds

The City issued water revenue bonds in the amount of $47,855,000 to fund the replacement of two sewer trunk lines to provide for build out needs of the City The bonds carry interest rates from 4% to 5% payable semi-annually June 1 and December 1 and principal due annually to December, 2052

307
Year Principal Interest Total Payment Principal Balance 2022 $47,855,000 2023 710,000 2,031,277 2,741,277 47,145,000 2024 785,000 2,108,956 2,893,956 46,360,000 2025 825,000 2,069,706 2,894,706 45,535,000 2026 865,000 2,028,456 2,893,456 44,670,000 2027 910,000 1,985,206 2,895,206 43,760,000 2028 955,000 1,939,706 2,894,706 42,805,000 2029 1,000,000 1,891,956 2,891,956 41,805,000 2030 1,050,000 1,841,956 2,891,956 40,755,000 2031 1,105,000 1,789,456 2,894,456 39,650,000 2032 1,160,000 1,734,206 2,894,206 38,490,000 2033 1,215,000 1,676,206 2,891,206 37,275,000 2034 1,280,000 1,615,456 2,895,456 35,995,000 2035 1,340,000 1,551,456 2,891,456 34,655,000 2036 1,410,000 1,484,456 2,894,456 33,245,000 2037 1,480,000 1,413,956 2,893,956 31,765,000 2038 1,555,000 1,339,956 2,894,956 30,210,000 2039 1,630,000 1,262,206 2,892,206 28,580,000 2040 1,715,000 1,180,706 2,895,706 26,865,000 2041 1,780,000 1,112,106 2,892,106 25,085,000 2042 1,855,000 1,040,906 2,895,906 23,230,000 2043 1,925,000 966,706 2,891,706 21,305,000 2044 2,005,000 889,706 2,894,706 19,300,000 2045 2,085,000 809,506 2,894,506 17,215,000 2046 2,170,000 726,106 2,896,106 15,045,000 2047 2,255,000 636,594 2,891,594 12,790,000 2048 2,350,000 543,575 2,893,575 10,440,000 2049 2,450,000 443,700 2,893,700 7,990,000 2050 2,555,000 339,575 2,894,575 5,435,000 2051 2,660,000 230,988 2,890,988 2,775,000 2052 2,775,000 117,938 2,892,938 0 Totals $47,855,000 $38,802,685 $86,657,685
Wastewater Revenue Bonds - Series 2022

Intentionally left blank

2023-2024 Biennial Operating and Capital Budget 308

Pay Plan Schedules

Pay Plan Schedule by Fund

309
Fund - Department 2021 Actual 2022 Actual 2023 Budget 2024 Budget 01 General Fund City Attorney's Office 15 00 17 00 17 00 17 00 City Manager's Office 20 10 21 00 22 00 22 00 Community and Economic Development 39 00 39 00 32 00 32 00 Community Development 0 .00 0 .00 0 .00 0 .00 Finance 29 75 29 66 31 00 31 00 Human Resources 11 00 11 00 13 00 13 00 Innovation and Technology Management 26 00 28 00 30 00 30 00 Municipal Court 11 .00 11 .00 12 .00 12 .00 Parks, Golf, and Hospitality 3 00 4 00 4 00 4 00 Public Safety 161 00 170 00 170 00 170 00 Public Works 90 75 92 00 106 00 106 00 Utilities 0 .00 3 .00 4 .00 4 .00 Total 01 General Fund Positions 406 60 425 66 441 00 441 00 04 Streets 4 00 5 00 7 00 7 00 09 Community Development 3 .42 4 .50 4 .50 4 .50 10 Arvada Housing Authority 3 58 3 50 3 50 3 50 14 Parks 54 00 54 00 62 00 62 00 21 Police Tax Increment 21 40 50 38 50 41 50 41 50 22 Police Tax Increment .25 40 .50 43 .50 44 .50 44 .50 31 Capital Projects 0 00 1 00 1 00 1 00 34 2019 Bond Construction 0 75 0 00 0 00 0 00 41 Water 72 75 77 50 83 25 83 25 42 Wastewater 16 70 18 75 22 00 22 00 43 Golf Courses 21 .90 23 .34 23 .00 23 .00 44 Stormwater 6 55 8 95 7 95 7 95 45 Food Services 6 35 0 00 0 00 0 00 47 Solid Waste 2 00 2 20 2 20 2 20 51 Insurance 3 .00 3 .00 4 .00 4 .00 52 Computers 1 00 1 00 1 00 1 00 53 Print Shop 2 00 2 00 2 00 2 00 54 Vehicles 16 75 17 85 17 85 17 85 55 Buildings 1 00 1 00 1 00 1 00 86 AEDA 0 .00 0 .00 0 .00 0 .00 Total Position FTE 703 35 731 25 769 25 769 25

Pay Plan Schedules

310
Fund Type of Change Work System Department Position Notes 01 General Fund New Community and Economic Development Community and Economic Development (+) Senior Economic Development Specialist New 01 General Fund New Infrastructure Public Works (+) Public Works Project Manager New 01 General Fund New Infrastructure Public Works (+) Custodian (2) New 01 General Fund New Infrastructure Public Works (+) Civil Engineer II New 01 General Fund New Infrastructure Public Works (+) Traffic Engineer IV New 01 General Fund New Organizational and Service Effectiveness City Manager's Office (+) Senior Sustainability Coordinator New 01 General Fund New Organizational and Service Effectiveness Finance (+) Payroll Specialist New 01 General Fund New Organizational and Service Effectiveness Human Resources (+) HR Coordinator New 01 General Fund New Organizational and Service Effectiveness Human Resources (+) Executive Assistant New 01 General Fund New Organizational and Service Effectiveness IT (+) Chief Information Security Officer New 01 General Fund New Safe Community Municipal Court (+) Senior Probation Officer New 01 General Fund New Vibrant Community and Neighborhoods Housing (+) Housing Development and Navigation Supervisor New 04 Street Fund New Infrastructure Public Works (+) Municipal Inspector II New 04 Street Fund New Infrastructure Public Works (+) Pavement Management Coordinator New 14 Parks Golf & Hospitality New Vibrant Community and Neighborhoods Parks Golf and Hospitality Services (+) Parks Supervisor New 14 Parks Golf & Hospitality New Vibrant Community and Neighborhoods Parks Golf and Hospitality Services (+) Parks Maintenance Leadworker New
Budget Position Changes

Pay Plan Schedules

311
Fund Type of Change Work System Department Position Notes 14 Parks Golf & Hospitality New Vibrant Community and Neighborhoods Parks Golf and Hospitality Services (+) Parks Worker II (6) New 14 Parks Golf & Hospitality New Vibrant Community and Neighborhoods Parks Golf and Hospitality Services (+) Parks Field Programmer New 21 Tax Initiative Fund New Safe Community Public Safety (+) Behavioral Health Clinician I New 21 Tax Initiative Fund New Safe Community Public Safety (+) Behavioral Health Clinician II New 22 Tax Initiative Fund New Safe Community Public Safety (+) Police Sergeant (2) New 41 Water Fund New Infrastructure Public Works (+) Civil Engineer II (2) New 41 Water Fund New Infrastructure Public Works (+) Civil Engineer III New 41 Water Fund New Infrastructure Utilities (+) Utility Foreman New 41 Water Fund New Infrastructure Utilities (+) Electro Mechanical Technician New 41 Water Fund New Infrastructure Utilities (+) OT/ITCS Security Operations Analyst New 42 Wastewater Fund New Infrastructure Public Works (+) Civil Engineer II New 42 Wastewater Fund New Infrastructure Public Works (+) Civil Engineer III (2) New 51 Insurance Fund New Organizational and Service Effectiveness City Attorney's Office (+) Safety Specialist New 01 General Fund Title Organizational and Service Effectiveness City Attorney's Office (+) Risk and Claims Analyst (-) Claims Specialist 01 General Fund Title Organizational and Service Effectiveness City Manager's Office (+) Digital Content Producer (-) Multi-Media Technician 01 General Fund Title Organizational and Service Effectiveness Finance (+) Deputy Director of Finance (-) Assistant Finance Director 01 General Fund Title Organizational and Service Effectiveness Human Resources (+) Senior Organizational Development Manager (-) Organizational Development Manager 01 General Fund Title Organizational and Service Effectiveness IT (+) Senior Systems Adminstrator (-) Senior Network Systems Adminstrator
Changes (continued)
Budget Position
312
Fund Type of Change Work System Department Position Notes 01 General Fund ReClass Community and Economic Development Community and Economic Development (+) Development Technician I (2) (-) Administrative Specialist (2) 01 General Fund ReClass Community and Economic Development Community and Economic Development (+) Development Technician II (2) (-) Administrative Specialist (2) 01 General Fund ReClass Community and Economic Development Community and Economic Development (+) Planner I (-) Planning Technician 01 General Fund ReClass Infrastructure Public Works (+) Assistant Building Manager (-) Public Works Project Manager 01 General Fund ReClass Infrastructure Public Works (+) Engineering Technician II (-) Administrator Coordinator 01 General Fund ReClass Infrastructure Public Works (+) Engineering Technician I (-) Administrator Coordinator 01 General Fund ReClass Infrastructure Public Works (+) Traffic Field Operations Supervisor (-) Traffic Crew Foreman 01 General Fund ReClass Infrastructure Public Works (+) Traffic Engineeri III (-) Traffic Field Operations Supervisor 01 General Fund ReClass Infrastructure Public Works (+) Manager of Traffic Operations and Maintenance (-) Traffic Engineer III 01 General Fund ReClass Organizational and Service Effectiveness City Attorney's Office (+) Assistant City Attorney II (4) (-) Assistant City Attorney I (4) 01 General Fund ReClass Organizational and Service Effectiveness City Attorney's Office (+) Assistant City Attorney I (6) (-) Assistant City Attorney (6) 01 General Fund ReClass Organizational and Service Effectiveness City Manager's Office (+) Associate Data Scientist (-) Administrative Analyst 01 General Fund ReClass Organizational and Service Effectiveness City Manager's Office (+) Administrative Supervisor (-) Executive Assistant 01 General Fund ReClass Organizational and Service Effectiveness City Manager's Office (+) Strategic Planning and Performance Alignment Manager (-) Innovation and Performance Manager 01 General Fund ReClass Organizational and Service Effectiveness Finance (+) Budget Analyst (-) Business Analyst Budget Position Changes (continued)
Pay Plan Schedules

Pay Plan Schedules

313
Fund Type of Change Work System Department Position Notes 01 General Fund ReClass Organizational and Service Effectiveness Finance (+) Accountant (-) Accounting Supervisor 01 General Fund ReClass Organizational and Service Effectiveness Finance (+) Payroll Supervisor (-) Payroll Administrator 01 General Fund ReClass Organizational and Service Effectiveness Finance (+) Accounting Technician III (-) Accounting Technician II 01 General Fund ReClass Organizational and Service Effectiveness Finance (+) Compliance Agent (-) Revenue Technician 01 General Fund ReClass Organizational and Service Effectiveness Finance (+) Finance Program Coordinator (-) Executive Assistant 01 General Fund ReClass Organizational and Service Effectiveness Human Resources (+) HR Technician (-) HR Coordinator 01 General Fund ReClass Organizational and Service Effectiveness Human Resources (+) HR Coordinator (-) Administrative Coordinator 01 General Fund ReClass Organizational and Service Effectiveness Human Resources (+) Employment Specialist (-) Deputy Director of Human Resources 01 General Fund ReClass Organizational and Service Effectiveness Human Resources (+) HR Manager (-) HR Business Partner Manager 01 General Fund ReClass Organizational and Service Effectiveness Human Resources (+) HR Manager (-) Recruiting and Onboarding Manager 01 General Fund ReClass Organizational and Service Effectiveness Human Resources (+) Senior Compensation Analyst (-) Compensation Analyst 01 General Fund ReClass Organizational and Service Effectiveness Human Resources (+) Senior HR Business Partner (-) HR Business Partner 01 General Fund ReClass Organizational and Service Effectiveness IT (+) Senior Application Systems Administrator (-) Application Systems Administrator 01 General Fund ReClass Organizational and Service Effectiveness IT (+) Web Systems Administrator (-) Web Architect
Budget Position Changes (continued)

Pay Plan Schedules

314
Fund Type of Change Work System Department Position Notes 01 General Fund ReClass Safe Community Public Safety (+) Police Digital Records Technician (-) Police Records Specialist 01 General Fund ReClass Safe Community Public Safety (+) Police Accreditation Analyst (-) Police Accreditation Coordinator 14 Parks Golf & Hospitality ReClass Vibrant Community and Neighborhoods Parks Golf and Hospitality Services (+) Manager of Communications-VCN (-) Executive Assistant 21 Tax Initiative Fund ReClass Safe Community Public Safety (+) Lead Police Records Specialist (-) Police Records Specialist 41 Water Fund ReClass Infrastructure Utilities (+) Analytics and Business Intelligence Developer (-) GIS Analsyt 41 Water Fund ReClass Infrastructure Utilities (+) Data & Analytic Manager (-) GIS Analsyt 41 Water Fund ReClass Infrastructure Utilities (+) Chief Plant Operator (-) Plant Operator A 41 Water Fund ReClass Infrastructure Utilities (+) Utility System Technician-Associate Level (9) (-) Utility System Technician (9) 41 Water Fund ReClass Infrastructure Utilities (+) Utility System Technician-Senior Level (8) (-) Utility System Technician (8) 42 Wastewater Fund ReClass Infrastructure Utilities (+) Utility Foreman (-) Utility System Technician-Associate Level 42 Wastewater Fund ReClass Infrastructure Utilities (+) Utility System Technician-Associate Level (5) (-) Utility System Technician (5) 42 Wastewater Fund ReClass Infrastructure Utilities (+) Utility System Technician-Senior Level (5) (-) Utility System Technician (5) 44 Stormwater Fund ReClass Infrastructure Public Works (+) Engineering Manager (-) Senior Utilities Design Engineer 44 Stormwater Fund ReClass Infrastructure Utilities (+) Utility System Technician-Journey Level (-) Utility System Technician 44 Stormwater Fund ReClass Infrastructure Utilities (+) Utility System Technician-Senior Level (-) Utility System Technician
Budget Position Changes (continued)

Pay Plan Schedules

Pay Plan Schedule by Department

315
CITY ATTORNEY 2021 Actual 2022 Actual 2023 Budget 2024 Budget Assistant City Attorney 2 00 3 00 0 00 0 00 Assistant City Attorney I 0 .00 0 .00 2 .00 2 .00 Assistant City Attorney II 0 .00 0 .00 4 .00 4 .00 City Attorney 1 00 1 00 1 00 1 00 Deputy City Attorney 2 00 2 00 2 00 2 00 Law Office Administrator 1 .00 1 .00 1 .00 1 .00 Legal Specialist 3 .00 4 .00 4 .00 4 .00 Litigation Paralegal 1 00 1 00 1 00 1 00 Senior Assistant City Attorney 5 00 5 00 2 00 2 00 Total General Fund Positions 15.00 17.00 17.00 17.00 Risk and Claims Analyst 0 .00 0 .00 1 .00 1 .00 Risk and Claims Specialist 0 00 0 00 1 00 1 00 Risk and Safety Manager 0 00 0 00 1 00 1 00 Safety Specialist 0 .00 0 .00 1 .00 1 .00 Total Insurance Fund Positions 0 .00 0 .00 4 .00 4 .00 Total City Attorney Positions 15.00 17.00 21.00 21.00 CITY MANAGER’S OFFICE 2021 Actual 2022 Actual 2023 Budget 2024 Budget Administrative Analyst 1 .00 1 .00 0 .00 0 .00 Administrative Coordinator 1 00 1 00 1 00 1 00 Administrative Specialist 3 50 3 00 3 00 3 00 Administrative Supervisor 0 00 0 00 1 00 1 00 Assistant to the City Manager 1 .00 1 .00 1 .00 1 .00 Chief Communications Manager 1 00 1 00 1 00 1 00 City Clerk 1 00 1 00 1 00 1 00 City Manager 1 00 1 00 1 00 1 00 Communications Coordinator 0 .60 1 .00 1 .00 1 .00 Community Engagement Coordinator 1 .00 1 .00 0 .00 0 .00 Community Resilience Coordinator 1 00 1 00 1 00 1 00 Deputy City Clerk 1 00 1 00 1 00 1 00 Deputy City Manager 1 .00 2 .00 2 .00 2 .00 Digital Content Producer 1 .00 1 .00 2 .00 2 .00 Engagement Coordinator 0 00 0 00 1 00 1 00 Executive Assistant 1 00 1 00 0 00 0 00

Pay Plan Schedules

316
CITY MANAGER’S OFFICE 2021 Actual 2022 Actual 2023 Budget 2024 Budget Innovation and Performance Manager 1 00 1 00 0 00 0 00 Media Services Manager 1 00 1 00 1 00 1 00 Multi Media Technician 1 .00 1 .00 0 .00 0 .00 Neighborhood Engagement Coordinator 0 00 0 00 1 00 1 00 Records Management Coordinator 1 00 1 00 1 00 1 00 Senior Sustainability Coordinator 0 00 0 00 1 00 1 00 Strategic Planning and Performance Manager 0 .00 0 .00 1 .00 1 .00 Total General Fund Positions 20.10 21.00 22.00 22.00 Creative Services Designer 1 00 1 00 1 00 1 00 Printing Technician 1 00 1 00 1 00 1 00 Total Print Shop Fund Positions 2.00 2.00 2.00 2.00 Total City Manager's Office Positions 22.10 23.00 24.00 24.00 COMMUNITY AND ECONOMIC DEVELOPMENT 2021 Actual 2022 Actual 2023 Budget 2024 Budget Administrative Coordinator 2 .00 2 .00 0 .00 0 .00 Administrative Specialist 4 00 4 00 0 00 0 00 Assistant Building Official 2 00 2 00 2 00 2 00 Chief Building Official 0 00 0 00 1 00 1 00 Civil Engineer I 2 .00 0 .00 0 .00 0 .00 Civil Engineer II 0 .00 2 .00 0 .00 0 .00 Civil Engineer III 1 00 1 00 0 00 0 00 Combination Inspector I 1 00 2 00 2 00 2 00 Combination Inspector II 3 00 3 00 3 00 3 00 Combination Inspector III 3 .00 2 .00 2 .00 2 .00 Development Technician I 0 00 0 00 2 00 2 00 Development Technician II 0 00 0 00 2 00 2 00 Deputy Director of Community and Economic Development 1 00 1 00 0 00 0 00 Director of Community and Economic Development 1 .00 1 .00 1 .00 1 .00 Economic Development Manager 1 .00 1 .00 1 .00 1 .00 Economic Development Specialist 1 00 1 00 1 00 1 00 Engineering Permit Coordinator 1 00 1 00 0 00 0 00 Land Development Technician 1 .00 1 .00 0 .00 0 .00 Manager of City Planning and Development 1 .00 1 .00 1 .00 1 .00 Manager of Communication and Marketing 1 00 1 00 1 00 1 00
Pay Plan Schedule by Department (continued)

Pay Plan Schedules

Pay Plan Schedule by Department (continued)

317
COMMUNITY AND ECONOMIC DEVELOPMENT (continued) 2021 Actual 2022 Actual 2023 Budget 2024 Budget Manager of Development Engineering 1 00 1 00 0 00 0 00 Planner I 1 .00 1 .00 2 .00 2 .00 Planner II 2 .00 2 .00 2 .00 2 .00 Planning Technician 1 00 1 00 0 00 0 00 Plans Examiner I 1 00 1 00 1 00 1 00 Plans Examiner II 1 00 1 00 1 00 1 00 Senior Economic Development Specialist 0 .00 0 .00 1 .00 1 .00 Senior Planner 5 .00 5 .00 5 .00 5 .00 Systems and Administrative Manager 1 00 1 00 1 00 1 00 Total General Fund Positions 39.00 39.00 32.00 32.00 Total Community and Economic Development Positions 39.00 39.00 32.00 32.00 FINANCE 2021 Actual 2022 Actual 2023 Budget 2024 Budget Accountant 1 00 1 00 2 00 2 00 Accounting Specialist 1 .00 1 .00 1 .00 1 .00 Accounting Supervisor 3 .00 3 .00 2 .00 2 .00 Accounting Technician II 1 00 1 00 1 00 1 00 Accounts Payable Technician 2 00 2 00 2 00 2 00 Accounts Receivable Technician 1 .00 1 .00 1 .00 1 .00 Assistant Finance Director 1 .00 1 .00 0 .00 0 .00 Budget Analyst 2 00 2 00 3 00 3 00 Business Analyst 0 75 0 66 0 00 0 00 Compliance Agent 0 00 0 00 1 00 1 00 Controller 1 .00 1 .00 1 .00 1 .00 Director of Finance 1 00 1 00 1 00 1 00 Deputy Director of Finance 0 00 0 00 1 00 1 00 Executive Assistant 1 00 1 00 0 00 0 00 Finanace Program Coordinator 0 .00 0 .00 1 .00 1 .00 Financial Systems Analyst 1 .00 1 .00 1 .00 1 .00 Grants Accountant 1 00 1 00 1 00 1 00 Grants Administrator 1 00 1 00 1 00 1 00 Payroll Administrator 1 00 1 00 0 00 0 00 Payroll Specialist 0 .00 0 .00 1 .00 1 .00 Payroll Supervisor 0 00 0 00 1 00 1 00 Procurement Specialist 2 00 1 00 1 00 1 00

Pay Plan Schedules

318
FINANCE (continued) 2021 Actual 2022 Actual 2023 Budget 2024 Budget Purchasing Manager 1 00 1 00 1 00 1 00 Revenue Manager 1 00 1 00 1 00 1 00 Revenue Technician 2 .00 2 .00 1 .00 1 .00 Sales Tax Auditor 2 .00 2 .00 2 .00 2 .00 Sales Tax Auditor Supervisor 1 00 1 00 1 00 1 00 Senior Procurement Specialist 0 00 1 00 1 00 1 00 Storeskeeper 1 00 1 00 1 00 1 00 Total General Fund Positions 29.75 29.66 31.00 31.00 Business Analyst 0 .25 0 .34 0 .00 0 .00 Total Golf Course Fund Position 0.25 0.34 0.00 0.00 Claims Specialist 0 00 1 00 0 00 0 00 Property and Casualty Claims Manager 1 00 0 00 0 00 0 00 Risk and Claims Analyst 1 .00 1 .00 0 .00 0 .00 Risk and Safety Manager 1 .00 1 .00 0 .00 0 .00 Total Insurance Fund Positions 3.00 3.00 0.00 0.00 Total Finance Department Positions 33.00 33.00 31.00 31.00 HUMAN RESOURCES 2021 Actual 2022 Actual 2023 Budget 2024 Budget Administrative Coordinator 1 00 1 00 0 00 0 00 Benefits Specialist 1 00 1 00 1 00 1 00 Compensation Analyst 1 00 1 00 0 00 0 00 Deputy Director of Human Resources 1 .00 1 .00 0 .00 0 .00 Director of Human Resources 1 .00 1 .00 1 .00 1 .00 Employment Specialist 0 00 0 00 1 00 1 00 Executive Assistant 0 00 0 00 1 00 1 00 HR Business Partner 1 .00 1 .00 0 .00 0 .00 HR Business Partner Manager 0 .00 1 .00 0 .00 0 .00 HR Coordinator 1 00 1 00 2 00 2 00 HR Manager 0 00 0 00 2 00 2 00 HR Technician 0 00 0 00 1 00 1 00 Organizational Development Manager 1 .00 1 .00 0 .00 0 .00 Recruiting and Onboarding Manager 1 00 1 00 0 00 0 00 Senior Compensation Analyst 0 00 0 00 1 00 1 00 Senior HR Business Partner 1 00 0 00 1 00 1 00
Pay Plan Schedule by Department (continued)

Pay Plan Schedules

Pay Plan Schedule by Department (continued)

319
HUMAN RESOURCES (continued) 2021 Actual 2022 Actual 2023 Budget 2024 Budget Senior HR Coordinator 1 00 1 00 1 00 1 00 Senior Organizational Development Manager 0 .00 0 .00 1 .00 1 .00 Total Human Resources Positions 11.00 11.00 13.00 13.00 INNOVATION AND TECHNOLOGY MANAGEMENT 2021 Actual 2022 Actual 2023 Budget 2024 Budget Administrative Specialist 1 00 1 00 1 00 1 00 Application System Administrator 2 .00 3 .00 3 .00 3 .00 Associate Data Scientist 0 .00 0 .00 1 .00 1 .00 Associate Technical Support Analyst 0 00 1 00 1 00 1 00 Chief Information Officer 1 00 1 00 1 00 1 00 Chief Information Security Officer 0 00 0 00 1 00 1 00 Cloud Systems Administrator 0 .00 1 .00 1 .00 1 .00 Community Connectivity Manager 1 00 0 00 0 00 0 00 IT Business Analyst 1 00 1 00 1 00 1 00 IT Infrastructure Architect 0 00 1 00 1 00 1 00 IT Security Specialist 1 .00 0 .00 0 .00 0 .00 Mobile Network Systems Administrator 2 .00 2 .00 2 .00 2 .00 Network Systems Administrator 1 00 1 00 1 00 1 00 Security Operations Analyst 0 00 2 00 2 00 2 00 Senior Applications Systems Administrator 1 .00 0 .00 0 .00 0 .00 Senior Database Administrator 1 .00 1 .00 1 .00 1 .00 Senior IT Project Manager 1 00 2 00 2 00 2 00 Senior Network Engineer 2 00 1 00 1 00 1 00 Senior Network Systems Administrator 1 00 1 00 1 00 1 00 Senior SQL Data Analyst/Developer 0 .00 1 .00 1 .00 1 .00 Service Desk Manager 1 .00 1 .00 1 .00 1 .00 Services Technician 1 00 0 00 0 00 0 00 Software Developer 1 00 1 00 1 00 1 00 Technical Support Analyst 2 .00 2 .00 2 .00 2 .00 Technical Systems Project Manager 1 .00 0 .00 0 .00 0 .00 Technology and Project Services Manager 1 00 1 00 1 00 1 00 Technology Infrastructure and Operations Manager 1 00 1 00 1 00 1 00 Web Architect 1 00 1 00 0 00 0 00 Web Systems Administrator 1 .00 1 .00 2 .00 2 .00 Total General Fund Positions 26.00 28.00 30.00 30.00

Pay Plan Schedules

Pay Plan Schedule by Department (continued)

320
INNOVATION AND TECHNOLOGY MANAGEMENT (continued) 2021 Actual 2022 Actual 2023 Budget 2024 Budget Applications Systems Administrator 1 00 1 00 1 00 1 00 Radio Communications Administrator 1 00 1 00 1 00 1 00 Total Tax Initiative 22 Fund Positions 2.00 2.00 2.00 2.00 Analytics and Business Intelligence Developer 0 00 0 00 1 00 1 00 Data and Analytics Manager 0 00 0 00 1 00 1 00 Total Water Fund Positions 0.00 0.00 2.00 2.00 Senior Technical Support Analyst 0 00 1 00 1 00 1 00 Technical Support Analyst 1 00 0 00 0 00 0 00 Total Computer Fund Positions 1.00 1.00 1.00 1.00 Total Innovation and Technology Positions 29.00 31.00 35.00 35.00 MUNICIPAL COURT 2021 Actual 2022 Actual 2023 Budget 2024 Budget Administrative Court Clerk 7 00 0 00 6 00 6 00 Court Administrator 1 .00 1 .00 1 .00 1 .00 Deputy Court Administrator 1 .00 1 .00 1 .00 1 .00 Judicial Specialist 0 00 7 00 0 00 0 00 Municipal Judge 1 00 1 00 1 00 1 00 One Small Step Court Administrator 0 .00 0 .00 1 .00 1 .00 Senior Probation Officer 1 .00 1 .00 2 .00 2 .00 Total Municipal Court Positions 11.00 11.00 12.00 12.00 PARKS, GOLF AND HOSPITALITY 2021 Actual 2022 Actual 2023 Budget 2024 Budget Deputy Director of Vibrant Community and Neighborhoods 1 .00 1 .00 1 .00 1 .00 Homeless Navigator 0 00 1 00 1 00 1 00 Housing Development and Navigation Supervisor 0 00 0 00 1 00 1 00 Manager of Housing Preservation and Resources 1 00 1 00 1 00 1 00 Neighborhood Engagement Coordinator 1 .00 1 .00 0 .00 0 .00 Total General Fund Positions 3.00 4.00 4.00 4.00 Administrative Specialist 0 50 0 50 0 50 0 50 Community Development Block Grant Coordinator 0 .00 0 .00 1 .00 1 .00

Pay Plan Schedules

Pay Plan Schedule by Department (continued)

321
PARKS, GOLF AND HOSPITALITY (continued) 2021 Actual 2022 Actual 2023 Budget 2024 Budget Homeless Navigator 1 .00 1 .00 1 .00 1 .00 Housing Navigator 0 00 1 00 1 00 1 00 Housing Rehabilitation / Loan Specialist 1 00 1 00 1 00 1 00 Housing Services Specialist 0 92 1 00 0 00 0 00 Total Community Development Fund Positions 3.42 4.50 4.50 4.50 Administrative Specialist 0 50 0 50 0 50 0 50 Housing Choice Voucher Program Supervisor 1 00 1 00 1 00 1 00 Housing Services Specialist 0 .08 0 .00 0 .00 0 .00 Housing Specialist 2 .00 2 .00 2 .00 2 .00 Total Arvada Housing Authority Positions 3.58 3.50 3.50 3.50 Administrative Coordinator 1 00 1 00 1 00 1 00 City Forester 1 .00 1 .00 1 .00 1 .00 Computerized Irrigation Supervisor 1 00 1 00 1 00 1 00 Computerized Irrigation System Administrator 1 00 1 00 1 00 1 00 Director of Vibrant Community and Neighborhoods 1 00 1 00 1 00 1 00 Executive Assistant 1 .00 1 .00 0 .00 0 .00 Forestry Technician 3 .00 3 .00 3 .00 3 .00 Irrigation Crew Supervisor 1 00 1 00 1 00 1 00 Irrigation Maintenance Leadworker 1 00 1 00 1 00 1 00 Irrigation Maintenance Worker 4 .00 4 .00 0 .00 0 .00 Manager of Communications VCN 0 .00 0 .00 1 .00 1 .00 Municipal Services Worker 1 00 1 00 1 00 1 00 Nature Center Director 1 00 1 00 1 00 1 00 Parks and Urban Design Manager 1 00 1 00 1 00 1 00 Parks Field Programmer 0 .00 0 .00 1 .00 1 .00 Parks Maintenance Leadworker 6 .00 6 .00 7 .00 7 .00 Parks Manager 1 00 1 00 1 00 1 00 Parks Program Manager 1 00 1 00 1 00 1 00 Parks Supervisor 5 .00 5 .00 6 .00 6 .00 Parks Worker II 19 .00 19 .00 29 .00 29 .00 Senior Landscape Architect 2 00 2 00 2 00 2 00 Special Events Coordinator 1 00 1 00 1 00 1 00 Total Parks Fund Positions 53.00 53.00 62.00 62.00

Pay Plan Schedules

Pay Plan Schedule by Department (continued)

322
PARKS, GOLF AND HOSPITALITY (continued) 2021 Actual 2022 Actual 2023 Budget 2024 Budget Assistant Nature Center Director 0 75 0 75 0 75 0 75 Total Water Fund Positions 0.75 0.75 0.75 0.75 Assistant Nature Center Director 0 .25 0 .25 0 .25 0 .25 Total Stormwater Fund Positions 0.25 0.25 0.25 0.25 Assistant Golf Manager 1 00 1 00 1 00 1 00 Assistant Golf Professional 2 .00 2 .00 2 .00 2 .00 Assistant Restaurant Manager 1 .00 1 .00 0 .00 0 .00 Business Development Coordinator 0 30 0 00 0 00 0 00 Business Development Manager 0 15 0 00 0 00 0 00 Executive Chef 0 .45 0 .00 0 .00 0 .00 Food and Beverage Manager 0 .00 1 .00 1 .00 1 .00 Golf Course Computerized Irrigation Technician 2 00 2 00 2 00 2 00 Golf Course Equipment Specialist 2 00 2 00 2 00 2 00 Golf Course Maintenance Worker 3 00 3 00 3 00 3 00 Golf Course Manager 1 .00 1 .00 1 .00 1 .00 Golf Course Superintendent 2 00 2 00 2 00 2 00 Head Golf Professional 2 00 2 00 2 00 2 00 Manager of Golf Course Operations 1 00 1 00 1 00 1 00 Restaurant Manager 3 .00 3 .00 4 .00 4 .00 Sales Coordinator 0 .00 1 .00 1 .00 1 .00 Sous Chef / Kitchen Manager 1 00 1 00 1 00 1 00 Total Golf Course Fund Positions 21.90 23.00 23.00 23.00 Assistant Banquet Manager 1 .00 0 .00 0 .00 0 .00 Business Development Coordinator 1 70 0 00 0 00 0 00 Business Development Manager 0 85 0 00 0 00 0 00 Executive Chef 0 55 0 00 0 00 0 00 Food Services Manager 1 .00 0 .00 0 .00 0 .00 Hospitality Services Supervisor 1 .00 0 .00 0 .00 0 .00 Total Food Service Fund Positions 6.10 0.00 0.00 0.00 Total Parks, Golf and Hospitality Positions 92.00 89.00 98.00 98.00

Pay Plan Schedules

Pay Plan Schedule by Department (continued)

323
PUBLIC SAFETY 2021 Actual 2022 Actual 2023 Budget 2024 Budget Administrative Coordinator 1 00 1 00 1 00 1 00 Animal Management Officer 4 .00 4 .00 4 .00 4 .00 Chief of Police 1 00 1 00 1 00 1 00 Code Compliance Officer 4 00 4 00 4 00 4 00 Crime Analyst 1 00 2 00 2 00 2 00 Criminalist 1 .00 1 .00 1 .00 1 .00 CSI Technician 1 .00 1 .00 1 .00 1 .00 Deputy Police Chief 2 00 2 00 2 00 2 00 Evidence Supervisor 1 00 1 00 1 00 1 00 Evidence Technician 2 .00 2 .00 2 .00 2 .00 Executive Assistant 1 .00 1 .00 1 .00 1 .00 Lead Crime Analyst 0 00 1 00 1 00 1 00 Liquor Licensing Control Administrator 1 00 1 00 1 00 1 00 Master Police Officer 7 00 9 00 9 00 9 00 Patrol Investigative Specialist 1 .00 1 .00 1 .00 1 .00 Police Accreditation Coordinator 1 00 1 00 0 00 0 00 Police Accreditation Analyst 0 00 0 00 1 00 1 00 Police Administrative Assistant 1 00 0 00 0 00 0 00 Police Commander 4 .00 5 .00 5 .00 5 .00 Police Digital Media Technician 0 .00 2 .00 2 .00 2 .00 Police Digital Records Technician 0 00 0 00 2 00 2 00 Police Equipment Coordinator 0 00 1 00 1 00 1 00 Police Lieutenant 6 00 4 00 4 00 4 00 Police Officer 94 .00 92 .00 92 .00 92 .00 Police Records Specialist 6 00 10 00 8 00 8 00 Police Recruiter 1 00 1 00 1 00 1 00 Police Sergeant 16 00 17 00 17 00 17 00 Police Services Technician 3 .00 4 .00 4 .00 4 .00 Police Training Coordinator 1 .00 1 .00 1 .00 1 .00 Total General Fund Positions 161.00 170.00 170.00 170.00 Animal Management Officer 1 .00 1 .00 1 .00 1 .00 Behvioral Health Clinician I 0 .00 0 .00 1 .00 1 .00 Behvioral Health Clinician II 0 00 0 00 1 00 1 00 Code Compliance Officer 1 00 1 00 1 00 1 00 Crime Analyst 1 00 1 00 1 00 1 00 Evidence Technician 1 .00 1 .00 1 .00 1 .00

Pay Plan Schedules

Pay Plan Schedule by Department (continued)

324
PUBLIC SAFETY (continued) 2021 Actual 2022 Actual 2023 Budget 2024 Budget Financial Business Analyst 1 00 1 00 1 00 1 00 Lead Police Records Specialist 0 .00 0 .00 1 .00 1 .00 Master Police Officer 1 .00 1 .00 1 .00 1 .00 NIBRS Data Specialist 1 00 1 00 1 00 1 00 Police Civilian Operations Manager 0 00 2 00 2 00 2 00 Police Commander 2 00 2 00 2 00 2 00 Police Lieutenant 0 .00 1 .00 1 .00 1 .00 Police Officer 22 00 20 00 20 00 20 00 Police Records Specialist 1 00 1 00 1 00 1 00 Police Sergeant 2 00 1 00 1 00 1 00 Police Services Technician 3 .00 3 .00 3 .00 3 .00 Records Supervisor 2 .00 0 .00 0 .00 0 .00 Total Tax Initiative 21 Fund Positions 39.00 37.00 40.00 40.00 Animal Management Officer 1 00 1 00 1 00 1 00 Master Police Officer 1 00 2 00 2 00 2 00 Police Civilian Operations Manager 1 .00 1 .00 1 .00 1 .00 Police Lieutenant 0 .00 1 .00 1 .00 1 .00 Police Officer 30 00 31 00 31 00 31 00 Police Records Specialist 0 00 1 00 0 00 0 00 Police Sergeant 5 00 4 00 6 00 6 00 Total Tax Initiative 22 Fund Positions 38.00 41.00 42.00 42.00 Total Public Safety Positions 238.00 248.00 252.00 252.00 PUBLIC WORKS 2021 Actual 2022 Actual 2023 Budget 2024 Budget ADA Coordinator 0 .00 1 .00 1 .00 1 .00 Administrative Coordinator 0 00 1 00 1 00 1 00 Administrative Specialist 1 00 1 00 1 00 1 00 Assistant Building Manager 0 00 0 00 1 00 1 00 Assistant City Engineer 0 .00 1 .00 1 .00 1 .00 Building Craftsworker 1 00 1 00 1 00 1 00 Building Maintenance Leadworker 2 00 2 00 2 00 2 00 Building Maintenance Worker 4 00 4 00 4 00 4 00 CAD / GIS Supervisor 1 .00 1 .00 1 .00 1 .00 Chief Surveyor 1 .00 1 .00 1 .00 1 .00

Pay Plan Schedules

325
PUBLIC WORKS (continued) 2021 Actual 2022 Actual 2023 Budget 2024 Budget City Engineer 0 00 1 00 1 00 1 00 Civil Engineer I 0 00 0 50 0 50 0 50 Civil Engineer II 1 50 1 00 5 00 5 00 Civil Engineer III 1 .00 2 .00 2 .00 2 .00 Community Connectivity Manager 0 00 1 00 1 00 1 00 Construction and Inspection Supervisor 1 00 1 00 1 00 1 00 Construction and Maintenance Supervisor 1 00 1 00 1 00 1 00 Craftsworker 0 .00 0 .00 1 .00 1 .00 Custodian 10 .00 10 .00 12 .00 12 .00 Director of Public Works 1 00 1 00 1 00 1 00 Electrician 1 00 1 00 1 00 1 00 Engineering Permit Coordinator 0 00 0 00 1 00 1 00 Engineering Services Manager 0 .75 0 .00 0 .00 0 .00 Engineering Technician I 0 00 0 00 1 00 1 00 Engineering Technician II 0 00 0 00 1 00 1 00 Executive Assistant 0 00 1 00 1 00 1 00 Facilities Manager 1 .00 0 .00 0 .00 0 .00 GEO Data Services Manager 1 .00 0 .00 0 .00 0 .00 GIS Analyst 1 00 0 00 0 00 0 00 HVAC Specialist 1 00 1 00 1 00 1 00 Land Development Technician 0 .00 0 .00 1 .00 1 .00 Manager of City Facilities 1 .00 1 .00 1 .00 1 .00 Manager of Communication-Infrastructure 1 00 1 00 1 00 1 00 Manager of Development Engineering 0 00 0 00 1 00 1 00 Manager of Traffic Operations and Maintenance 0 00 0 00 1 00 1 00 Mobility Planning and Innovation Manager 1 .00 1 .00 1 .00 1 .00 Municipal Inspector Foreman 1 .00 1 .00 1 .00 1 .00 Municipal Inspector I 0 00 0 00 2 00 2 00 Municipal Inspector II 6 00 6 00 4 00 4 00 Parking and Travel Demand Management Coordinator 1 .00 1 .00 1 .00 1 .00 Pavement Manager 1 .00 1 .00 1 .00 1 .00 Public Works Project Manager 1 00 1 00 1 00 1 00 Senior Civil Designer 0 50 0 50 0 50 0 50 Senior Civil Engineer 1 00 0 00 0 00 0 00 Senior GIS Analyst 1 .00 0 .00 0 .00 0 .00 Senior Survey Technician 1 00 1 00 1 00 1 00 Streets Foreman 6 00 6 00 6 00 6 00
Pay Plan Schedule by Department (continued)

Pay Plan Schedules

Pay Plan Schedule by Department (continued)

326
PUBLIC WORKS (continued) 2021 Actual 2022 Actual 2023 Budget 2024 Budget Streets Manager 1 .00 1 .00 1 .00 1 .00 Streets Supervisor 3 .00 3 .00 3 .00 3 .00 Streets Technician 21 00 21 00 21 00 21 00 Survey Party Chief 1 00 1 00 1 00 1 00 Survey Technician III 1 00 1 00 1 00 1 00 Traffic Crew Foreman 1 .00 1 .00 0 .00 0 .00 Traffic Engineer II 2 00 2 00 2 00 2 00 Traffic Engineer IV 0 00 0 00 1 00 1 00 Traffic Engineering Manger 1 00 1 00 1 00 1 00 Traffic Field Operations Supervisor 1 .00 1 .00 1 .00 1 .00 Traffic Technician I 2 .00 2 .00 2 .00 2 .00 Traffic Technician II 1 00 1 00 1 00 1 00 Transportation Design Manager 1 00 1 00 1 00 1 00 Transportation Planner 1 .00 1 .00 1 .00 1 .00 Total General Fund Positions 90.75 92.00 106.00 106.00 Municipal Inspector I 0 00 1 00 1 00 1 00 Municipal Inspector II 1 00 1 00 2 00 2 00 Pavement Management Coordinator 1 .00 1 .00 2 .00 2 .00 Traffic Technician I 2 .00 2 .00 2 .00 2 .00 Total Streets Fund Positions 4.00 5.00 7.00 7.00 Craftsworker 1 .00 1 .00 0 .00 0 .00 Total Parks Fund Positions 1.00 1.00 0.00 0.00 Custodian 0 50 0 50 0 50 0 50 Total Police Tax Increment .21 Fund Positions 0.50 0.50 0.50 0.50 Custodian 0 50 0 50 0 50 0 50 Total Police Tax Increment .22 Fund Positions 0.50 0.50 0.50 0.50 Civil Engineer II 0 .50 0 .00 0 .00 0 .00 Civil Engineer III 0 .00 1 .00 1 .00 1 .00 Engineering Services Manager 0 25 0 00 0 00 0 00 Total 2019 Bond Construction Fund Positions 0.75 1.00 1.00 1.00

Pay Plan Schedules

327
PUBLIC WORKS (continued) 2021 Actual 2022 Actual 2023 Budget 2024 Budget Civil Engineer I 0 .00 0 .25 0 .25 0 .25 Civil Engineer II 0 .00 0 .00 1 .75 1 .75 Civil Engineer III 2 00 2 00 3 00 3 00 Custodian 1 00 1 00 1 00 1 00 Senior Civil Designer 1 50 1 50 1 50 1 50 Senior Civil Engineer 0 .00 0 .50 0 .50 0 .50 Total Water Fund Positions 4.50 5.25 8.00 8.00 Civil Engineer I 0 00 1 25 1 25 1 25 Civil Engineer II 0 00 0 00 1 25 1 25 Civil Engineer III 0 .00 0 .00 2 .00 2 .00 Senior Civil Engineer 0 .00 0 .50 0 .50 0 .50 Total Wastewater Fund Positions 0.00 1.75 5.00 5.00 Civil Engineer III 0 .00 1 .00 1 .00 1 .00 Engineering Manager 0 .00 0 .00 1 .00 1 .00 Senior Utilities Design Engineer 1 00 1 00 0 00 0 00 Stormwater Administrator 1 00 1 00 1 00 1 00 Stormwater Inspector II 1 00 1 00 1 00 1 00 Stormwater Regulatory Analyst 1 .00 1 .00 1 .00 1 .00 Total Stormwater Fund Positions 4.00 5.00 5.00 5.00 Building Maintenance Worker 1 00 1 00 1 00 1 00 Total Buildings Fund Positions 1.00 1.00 1.00 1.00 Total Public Works Positions 107.00 113.00 134.00 134.00 UTILITIES 2021 Actual 2022 Actual 2023 Budget 2024 Budget Direct Mail Specialist 0 .00 1 .00 1 .00 1 .00 GIS Analyst 0 .00 1 .00 2 .00 2 .00 Senior GIS Analyst 0 00 1 00 1 00 1 00 Total General Fund Positions 0.00 3.00 4.00 4.00 Chief Plant Operator 4 .00 4 .00 5 .00 5 .00 Customer Information Manager 1 00 1 00 1 00 1 00 Customer Information Supervisor 1 00 1 00 1 00 1 00 Director of Utilities 1 00 1 00 1 00 1 00
Pay Plan Schedule by Department (continued)

Pay Plan Schedules

Pay Plan Schedule by Department (continued)

328
UTILITIES (continued) 2021 Actual 2022 Actual 2023 Budget 2024 Budget Electro Mechanical Technician 1 00 4 00 4 00 4 00 Executive Assistant 0 00 0 50 0 50 0 50 GIS Analyst 1 .00 4 .00 2 .00 2 .00 Operations Supervisor 1 .00 1 .00 1 .00 1 .00 Operations Support Supervisor 1 00 1 00 1 00 1 00 OT/ITCS Security Operations Analyst 0 00 0 00 1 00 1 00 Plant Operator 6 00 6 00 5 00 5 00 Plant Supervisor - SCADA 1 .00 1 .00 1 .00 1 .00 SCADA Process and Controls Technician I 5 .00 2 .00 2 .00 2 .00 SCADA Process and Controls Technician II 0 00 0 00 1 00 1 00 Senior Customer Information Specialist 5 00 5 00 5 00 5 00 Senior GIS Analyst 1 .00 1 .00 1 .00 1 .00 Utilities Business Manager 0 .00 0 .50 0 .50 0 .50 Utility Foreman 8 00 8 00 9 00 9 00 Utility Supervisor 4 00 4 00 4 00 4 00 Utility System Technician 17 00 17 00 0 00 0 00 Utility System Technician-Associate Level 0 .00 0 .00 9 .00 9 .00 Utility System Technician-Senior Level 0 00 0 00 8 00 8 00 Utility Systems Analyst 2 00 2 00 2 00 2 00 Water Quality Administrator 1 00 1 00 1 00 1 00 Water Quality Analyst 2 .00 2 .00 2 .00 2 .00 Water Quality Technician 1 .00 1 .00 1 .00 1 .00 Water Resources Administrator 1 00 1 00 1 00 1 00 Water Resources Analyst 0 50 0 50 0 50 0 50 Water System Manager 1 .00 1 .00 1 .00 1 .00 Water Treatment Manager 1 .00 1 .00 1 .00 1 .00 Total Water Fund Positions 67.50 71.50 72.50 72.50 Executive Assistant 0 00 0 20 0 20 0 20 Utilities Business Manager 0 00 0 10 0 10 0 10 Utility Foreman 4 00 4 00 5 00 5 00 Utility Supervisor 2 .00 2 .00 2 .00 2 .00 Utility System Technician 10 .00 10 .00 0 .00 0 .00 Utility System Technician-Associate Level 0 00 0 00 4 00 4 00 Utility System Technician-Senior Level 0 00 0 00 5 00 5 00 Wastewater and Stormwater Manager 0 .70 0 .70 0 .70 0 .70

Pay Plan Schedules

Pay Plan Schedule by Department (continued)

329
UTILITIES (continued) 2021 Actual 2022 Actual 2023 Budget 2024 Budget Wastewater Collection Manager 0 00 0 00 0 00 0 00 Total Wastewater Fund Positions 16.70 17.00 17.00 17.00 Executive Assistant 0 .00 0 .20 0 .20 0 .20 GIS Analyst 0 00 1 00 0 00 0 00 Utilities Business Manager 0 00 0 20 0 20 0 20 Utility System Technician 2 00 2 00 0 00 0 00 Utility System Technician-Journey Level 0 .00 0 .00 1 .00 1 .00 Utility System Technician-Senior Level 0 .00 0 .00 1 .00 1 .00 Wastewater and Stormwater Manager 0 30 0 30 0 30 0 30 Total Stormwater Fund Positions 2.30 3.70 2.70 2.70 Customer Information Specialist 0 .00 2 .00 2 .00 2 .00 Executive Assistant 0 00 0 10 0 10 0 10 Utilities Business Manager 0 00 0 10 0 10 0 10 Senior Customer Information Specialist 2 00 0 00 0 00 0 00 Total Solid Waste Fund Positions 2.00 2.20 2.20 2.20 Assistant Fleet Manager 2 00 2 00 2 00 2 00 Fleet Courier 0 00 0 00 0 75 0 75 Fleet Equipment Technician 4 .00 5 .00 5 .00 5 .00 Fleet Lube Technician 0 .00 1 .00 1 .00 1 .00 Fleet Manager 1 00 1 00 1 00 1 00 Lead Master Fleet Technician 3 00 3 00 3 00 3 00 Master Fleet Equipment Technician 3 .00 2 .00 2 .00 2 .00 Parts Specialist 2 .00 2 .00 2 .00 2 .00 Police Courier 0 75 0 75 0 00 0 00 Utilities Business Manager 0 00 0 10 0 10 0 10 Utility Systems Administrator Supervisor 1 00 1 00 1 00 1 00 Total Vehicle Fund Positions 16.75 17.85 17.85 17.85 Fleet Equipment Technician 1 00 1 00 1 00 1 00 Total Tax Initiative 21 Fund Positions 1.00 1.00 1.00 1.00 Total Utilities Department Positions 106.25 116.25 117.25 117.25 Total Position FTE 703.35 731.25 769.25 769.25
330
EXECUTIVE 1 2 3 4 5 6 7 8 9 10 11 12 EX1 115,299 119,622 123,809 127,833 131,668 135,618 139,686 143,877 147,474 151,161 154,562 157,653 EX2 160,427 166,443 172,268 177,867 183,203 188,699 194,360 200,191 205,196 210,326 215,058 219,359 EX3 167,646 173,933 180,020 185,871 191,447 197,191 203,106 209,199 214,429 219,790 224,735 229,230 EX4 178,124 184,804 191,272 197,488 203,413 209,515 215,800 222,274 227,831 233,527 238,781 243,557 INFORMATION TECHNOLOGY 1 2 3 4 5 6 7 8 9 10 11 12 INFT1 78,221 81,154 83,995 86,725 89,326 92,006 94,766 97,609 100,049 102,551 104,858 106,955 INFT2 84,635 87,809 90,882 93,836 96,651 99,551 102,537 105,613 108,254 110,960 113,456 115,726 INFT3 91,575 95,009 98,335 101,531 104,576 107,714 110,945 114,274 117,130 120,059 122,760 125,215 INFT4 99,084 102,800 106,398 109,856 113,152 116,546 120,043 123,644 126,735 129,903 132,826 135,483 INFT5 107,209 111,230 115,123 118,864 122,430 126,103 129,886 133,783 137,127 140,555 143,718 146,592 LABOR, TRADES, CRAFTS and UTILITIES 1 2 3 4 5 6 7 8 9 10 11 12 LTCU1 31,161 32,329 33,461 34,548 35,585 36,652 37,752 38,884 39,856 40,853 41,772 42,607 LTCU2 34,352 35,640 36,887 38,086 39,228 40,405 41,618 42,866 43,938 45,036 46,049 46,970 LTCU3 37,869 39,289 40,664 41,986 43,245 44,543 45,879 47,256 48,437 49,648 50,765 51,780 LTCU4 41,747 43,312 44,828 46,285 47,674 49,104 50,577 52,094 53,397 54,732 55,963 57,082 LTCU5 46,022 47,748 49,419 51,025 52,556 54,132 55,756 57,429 58,865 60,336 61,694 62,928 LTCU6 50,734 52,637 54,479 56,250 57,937 59,675 61,466 63,310 64,892 66,515 68,011 69,372 LTCU7 55,930 58,027 60,058 62,010 63,870 65,786 67,760 69,793 71,537 73,326 74,976 76,475 LTCU8 61,657 63,969 66,208 68,360 70,410 72,523 74,698 76,939 78,863 80,834 82,653 84,306 LTCU9 67,970 70,519 72,988 75,360 77,620 79,949 82,348 84,818 86,938 89,112 91,117 92,939
1 2 3 4 5 6 7 8 9 10 11 12 MGMT2 55,379 57,456 59,467 61,400 63,242 65,139 67,093 69,106 70,833 72,604 74,238 75,723 MGMT3 61,061 63,351 65,568 67,699 69,730 71,822 73,977 76,196 78,101 80,053 81,855 83,492 MGMT4 67,326 69,851 72,296 74,645 76,884 79,191 81,567 84,014 86,114 88,267 90,253 92,058 MGMT5 75,957 78,806 81,564 84,215 86,741 89,343 92,024 94,784 97,154 99,583 101,823 103,860 MGMT6 83,750 86,891 89,932 92,855 95,641 98,510 101,465 104,509 107,122 109,800 112,270 114,516 MGMT7 92,343 95,806 99,159 102,382 105,453 108,617 111,876 115,232 118,113 121,065 123,789 126,265 MGMT8 101,818 105,636 109,333 112,886 116,273 119,761 123,354 127,055 130,231 133,487 136,490 139,220 MGMT9 109,708 113,823 117,806 121,635 125,284 129,043 132,914 136,901 140,324 143,832 147,068 150,010 MGMT10 120,965 125,501 129,893 134,115 138,138 142,282 146,551 150,947 154,721 158,589 162,157 165,401 MGMT11 128,222 133,031 137,687 142,162 146,427 150,819 155,344 160,004 164,004 168,104 171,887 175,325 MGMT12 135,916 141,013 145,948 150,691 155,212 159,869 164,665 169,604 173,845 178,191 182,200 185,844 MGMT13 142,712 148,063 153,245 158,226 162,973 167,862 172,898 178,085 182,537 187,100 191,310 195,136
Pay Plan Schedules
MANAGEMENT

POLICE SWORN

Pay Plan Schedules

331
1 2 3 4 5 6 PD1 78,890 84,429 90,357 96,682 103,450 105,946 PDM 110,714 PD2 121,132 124,766 128,509 131,400 PD3 147,168 150,479 PD4 159,508 163,097 PD5 180,092 184,144 PR1 66,811 PR2 70,151 PROFESSIONAL 1 2 3 4 5 6 7 8 9 10 11 12 PROF3 51,387 53,314 55,180 56,974 58,683 60,443 62,257 64,124 65,728 67,371 68,887 70,264 PROF4 56,783 58,912 60,974 62,956 64,845 66,790 68,794 70,857 72,629 74,445 76,120 77,642 PROF5 62,745 65,098 67,377 69,566 71,653 73,803 76,017 78,297 80,255 82,261 84,112 85,794 PROF6 69,333 71,933 74,451 76,871 79,177 81,552 83,999 86,519 88,682 90,899 92,944 94,803 PROF7 76,613 79,486 82,268 84,942 87,490 90,115 92,819 95,603 97,993 100,443 102,703 104,757 PROF8 84,658 87,833 90,907 93,861 96,677 99,577 102,565 105,642 108,283 110,990 113,487 115,757 PROF9 93,547 97,055 100,452 103,717 106,828 110,033 113,334 116,734 119,652 122,644 125,403 127,911 PROF10 103,369 107,246 110,999 114,607 118,045 121,586 125,234 128,991 132,216 135,521 138,570 141,342 PROF11 114,223 118,507 122,654 126,641 130,440 134,353 138,383 142,535 146,098 149,751 153,120 156,183 TECHNICAL and BUSINESS SUPPORT 1 2 3 4 5 6 7 8 9 10 11 12 TBS1 33,022 34,260 35,460 36,612 37,710 38,842 40,007 41,207 42,237 43,293 44,267 45,153 TBS2 36,374 37,738 39,059 40,328 41,538 42,784 44,068 45,390 46,524 47,687 48,760 49,736 TBS3 40,066 41,568 43,023 44,421 45,754 47,127 48,540 49,997 51,247 52,528 53,710 54,784 TBS4 44,132 45,787 47,390 48,930 50,398 51,910 53,467 55,071 56,448 57,859 59,161 60,344 TBS5 48,612 50,435 52,200 53,897 55,513 57,179 58,894 60,661 62,178 63,732 65,166 66,469 TBS6 53,546 55,554 57,498 59,367 61,148 62,982 64,872 66,818 68,489 70,201 71,780 73,216 TBS7 58,981 61,193 63,334 65,393 67,355 69,375 71,456 73,600 75,440 77,326 79,066 80,647 TBS8 64,967 67,404 69,763 72,030 74,191 76,417 78,709 81,071 83,097 85,175 87,091 88,833 TBS9 71,562 74,245 76,844 79,341 81,721 84,173 86,698 89,299 91,532 93,820 95,931 97,850 TBS10 78,825 81,781 84,643 87,394 90,016 92,717 95,498 98,363 100,822 103,343 105,668 107,781

Intentionally left blank

2023-2024 Biennial Operating and Capital Budget 332
2023-2024 Biennial Operating and Capital Budget 333
2023-2024 Biennial Operating and Capital Budget 334
2023-2024 Biennial Operating and Capital Budget 335
2023-2024 Biennial Operating and Capital Budget 336
2023-2024 Biennial Operating and Capital Budget 337
2023-2024 Biennial Operating and Capital Budget 338
2023-2024 Biennial Operating and Capital Budget 339
2023-2024 Biennial Operating and Capital Budget 340
2023-2024 Biennial Operating and Capital Budget 341
2023-2024 Biennial Operating and Capital Budget 342

Glossary of Terms

The City of Arvada Operating and Capital Budget is structured to be easily understood and meaningful to both the general public and the organization . This glossary is provided to assist those unfamiliar with budgeting terms and a few terms specific to the Arvada financial planning process

98-101 Funding: Since the electors of Arvada adopted a sales tax in 1969, the City Code has required that 60% of the first cent of sales tax revenue must be appropriated annually for capital projects or debt service. Codified as 98-101 in the Arvada Code of Ordinances, this funding is referred to as 98-101 funding

Accrual Basis: A basis of accounting in which transactions are recognized at the time they are incurred, as opposed to when cash is received or spent

Advance Refunding: The payoff and re-issuance of bonds to obtain better interest rates and/or bond conditions

American Rescue Plan Act of 2021 (ARPA): Is a $1 .9 trillion economic stimulus bill passed by the 117th U .S . Congress and signed into law by President Joe Biden on March 11, 2021, to provide additional relief to address the continued impact of COVID-19

Amortization: Decrease the book value of a loan or intangible asset over a period of time, typically the for the life of the loan

Appropriation: Appropriation is a formal action by the City Council which approves the spending limits for the fiscal year for each fund

Arvada Economic Development Association (AEDA): Arvada Economic Development Association provides start-up, existing or expanding businesses with the latest demographic, financial, business, and consumer research necessary to succeed in the City of Arvada .

Assessed Valuation: Assessed valuation is a valuation set upon real estate or other property by the County Assessor as a basis for levying taxes .

Asset: Resources owned or held that have monetary value

Assigned Fund Balance: These are amounts that a government intends to use for a specific purpose Intent can be expressed by the governing body or by an official or body to which the governing body delegates authority

Attrition: A method of achieving a reduction in personnel by not refilling the positions vacated through resignation, reassignment, transfer, retirement or means other than layoffs

Audit: Examination and evaluation by an independent audit firm of the financial statements to represent that the Financial Statements are free of material misstatement

AURA: AURA stands for Arvada Urban Renewal Authority AURA acquires and assembles property in order to redevelop blighted property located in the urban renewal district The district in Arvada includes five active areas that are located throughout the City .

Authorized Positions: Employee positions, which are authorized in the adopted budget, to be filled during the year

Balanced budget: Estimated expenditures do not exceed estimated revenues and available fund balance for each year of the two-year budget

Bond: A long-term I O U or promise to pay Often bonds are issued to finance the construction of long term capital

343

projects . It is a promise to repay a specified amount of money (the face amount of the bond) on a particular date (maturity date) . Bonds come in two types: general obligation bonds are backed by the full faith, credit and taxing authority of the government and revenue bonds are backed only by a specific revenue stream, such as water user fees or sales tax .

Budget: A plan of financial activity for a specified period of time (two years) indicating all planned revenues and expenditures for the budget period .

Budgetary Basis: This refers to the basis of accounting used to estimate financing sources and uses in the budget This generally takes one of three forms: Generally Accepted Accounting Principles (GAAP), cash, or modified accrual .

Budgetary Control: The control or management of a government in accordance with the approved budget for the purpose of keeping expenditures within the limitations of available appropriations and resources .

Capital Equipment: Assets of value greater than $5,000 and having a useful life greater than 36 months . Capital equipment is also called fixed assets .

Capital Improvements Plan (CIP): The appropriation and spending plan for improvements to city facilities including buildings, streets, water , stormwater and sewer projects, drainage improvements, parks and trails .

Capital Outlay: Classification of expenditures related to the purchase of capital equipment .

Capital Project: Major construction, acquisition or renovation activities which add value to a government’s physical assets of significantly increase their useful life .

Cash basis: A basis of accounting in which transactions are recognized only when cash is increased or decreased

CCIPC: The Citizens Capital Improvement Plan Committee, a 21-member group of citizens appointed by City Council to report recommendations for capital improvement project prioritizations and funding

Certificate of Participation (COP): A certificate of participation is a lease financing agreement used by a government to improve or purchase infrastructure

CDBG: CDBG stands for Community Development Block Grant, which is money given to cities from the federal government to improve blighted conditions and to assist low and moderate income persons

City Council Strategic Plan (CCSP): The City Council Strategic Plan is the guiding document that lays the foundation for meeting current and future community needs, integrates the Biennial Operating and Capital Improvement Budgets, and subsequently drives daily operations within the City of Arvada .

Committed Fund Balance: These are amounts constrained to specific purposes by a government itself, using its highest level of decision making authority . To be reported as committed, amounts cannot be used for any other purpose unless the government takes the same highest-level action to remove or change the restraint .

Consumer Price Index (CPI): A statistical description of price levels provided by the U .S . Department of Labor . The index is used to measure the increase in the cost of living (economic inflation) .

Contingency: A contingency is a budgetary reserve set aside for emergency or unanticipated expenditures and/ or revenue shortfalls .

344
Glossary of Terms

Glossary of Terms

Coronavirus Aid, Relief, and Economic Security Act (CARES): Also known as the CARES Act is a $2 .2 trillion economic stimulus bill passed by the 116th U .S . Congress and signed into law by President Donald Trump on March 27, 2020, in response to the economic fallout of the COVID-19 pandemic in the United States

Debt Service: Debt Service is the principal and interest payments on outstanding bonds .

Depreciation: Expiration in the service life of capital equipment attributable to wear and tear, deterioration, action of the physical elements, inadequacy or obsolescence .

Emergency Reserve: The Emergency Reserve is a term used in TABOR .TABOR requires Arvada to maintain 3% of total fiscal year spending as an emergency reserve .

Encumbrance: An encumbrance is the formal accounting recognition of commitments to expend resources in the future .

Enterprise Fund: An enterprise fund is a separate set of financial records used for operations which are financed and operated in a manner similar to a private business enterprise . City enterprise funds are set up in order to pay ongoing costs of a program using ongoing revenues and fees generated by the program such as Arvada’s utility service .

Fiscal Year: A fiscal year is the one year period designated by the city for the beginning and ending of financial transactions . This is the period covered by the budget and the financial report . The city’s fiscal year begins January 1 and ends December 31 .

FOCUS: This is the name given to the City of Arvada’s system of performance based budgeting and the practice of developing budgets based on the relationship between program funding levels and expected outcomes from that program

Fiduciary Fund: Fund used to report on assets held in trust for others such as pension funds .

Full Time Equivalent Position (FTE): A position converted to the decimal equivalent of a full-time position based on 2,080 hours per year . For example, a part-time typist working for 20 hours per week would be equivalent to .5 of a full-time equivalent

Full Faith and Credit: A pledge of the government’s taxing power to repay debt obligations .

Fund: A fund is a fiscal and accounting entity with a self-balancing set of accounts recording cash and other financial resources, related liabilities and residual balances .

Fund Balance: A fund balance is the difference between total assets and total liabilities for a fund .

GASB: GASB is the Governmental Accounting Standards Board, which is the source of generally accepted accounting principles for public-sector entities like the City of Arvada .

General Obligation (G.O.) Bond: This type of bond is backed by the full faith, credit and taxing power of the city

General Fund: A general purpose fund supported by taxes, fees and other revenues which may be used for any lawful purpose This fund accounts for all financial resources except those required to be accounted for in another fund .

Goal: A goal is a statement of broad direction, purpose or intention based on the needs of the community A goal

345

is general and timeless; that is, it is not concerned with a specific achievement in a given time period.

Government Finance Officers Association (GFOA): An organization founded in 1906 that represents public finance officials throughout the United States and Canada

Governmental Fund: Fund used to account for most of general activities including tax supported activities, debt service, capital projects and special revenue funds

Infrastructure: Infrastructures are facilities on which the continuance and growth of a community depend such as a road, water lines, sewer lines, public buildings, and parks Infrastructure assets are immovable and of value only to the government

Internal Service Fund: This fund accounts for the financing of goods or services provided by one department or agency to other departments or agencies of the governmental unit An example is the insurance fund

Liability: An obligation to pay an amount in money, goods, or services to another party

Line of Business: A grouping of Programs with similar common purposes .Local Growth: Local growth is a term defined by TABOR Local growth is the net percentage change in actual value of all real property

Maintenance and Operation Costs: The day to day operation and maintenance costs of a municipality include such things as gas and electric utility bills, telephone expense, reproduction costs, postage and vehicle maintenance

Major Fund: Funds are considered major if total assets, liabilities, revenues or expenditures of the fund are at least 10 percent of the corresponding total assets, liabilities, revenues or expenditures for all funds in that category The total assets, liabilities, revenues or expenditures of the individual fund are at least 5 percent of the total assets, liabilities, revenue or expenditures of all fund categories combined .

Milestone: A significant event or important achievement that indicates change or progress toward a strategic result Milestones signal anchors and serve as visible indicators of progress toward achievement of a strategic result .

Mill: Property tax rates that are based on the valuation of property are measured in units called mills A tax rate of one mill produces one dollar of taxes on each $1,000 of assessed property valuation .

Modified Accrual: Modified accrual is a basis of accounting where revenues are recognized in the accounting period in which they become available and measurable, and expenditures are recognized in the accounting period when the liability is incurred, if measurable

Non-spendable Fund Balance: These are amounts that are not in a spendable form (such as inventory) or are required to be maintained intact (such as the corpus of an endowment fund)

Operating Budget: An operating budget contains the day-to-day costs of delivering city services . The operating budget is the spending plan for the entity

Operating Revenue: Funds that the government receives as income to pay for ongoing operations . It includes such items as taxes, fees from specific services, interest earnings and grant revenues Operating revenues are used to pay for day-to-day services

Operating Expenditures: The cost for personnel, materials and equipment required for a department to function

Performance Measure: Using smart goal framework, performance measures are specific, measurable, achiveable,

346
Glossary of Terms

Glossary of Terms

realistic and timely Performance measures help focus efforts and ability to achieve targets All strategic performance measures are directly aligned with a strategic result and all operational performance measures align with one or more principles

Personnel Expenditures: Expenditures for salaries, wages and fringe benefits for employees .

Principle: Principles are high-level business strategies that form our business model and serve as pillars of excellence . They are broad in scope and apply to all areas within the City organization and provide standards for how we do business in order to successfully support City Council priorities They promote working collaboratively in a deliberate strategic direction

Proprietary Fund: Fund used for operations which are financed and operated similar to a private business enterprise The City has two types of proprietary funds, Enterprise Funds and Internal Service Funds

Program: A subdivision within a department within which revenues and expenditures are organized around benefits experienced by consumers of the program’s services

Reserve: A reserve is a portion of the fund balance that is not available for appropriation or expenditure

Resolution: A resolution is a formal statement of a decision or expression of opinion put before or adopted by the city council

Restricted Fund Balance: These are amounts constrained to specific purposes by their providers (such as grantors, bondholders, and higher levels of government), through constitutional provisions or enabling legislation

Revenue Bond: This is a type of bond that is backed only by a particular source of revenue, such as water sales, road tolls, and sales taxes

Special Revenue Fund: Fund used to account for revenue from specific sources restricted to a certain purpose .

Strategic Result: A specific and measurable objective directed by City Council providing guidance in supporting priorites and organizational transformation . Strategic resutls are a statement of a desired end-state and are measurable and explicity defined using outcome language They provide guidance to organizational transformation

STRAT OP: A strategic planning framework and process emphasizing perspective first helps us close the gap between City Council’s vision and our day to day work

Supplemental Appropriation: An additional appropriation made by the governing body after the budget year has started

System Development Charges: Payment to connect to the City’s water or sewer infrastructure to provide service to a location

TABOR: TABOR (Taxpayer Bill of Rights, Article X, and Section 20 of the Colorado Constitution) is an amendment to Colorado’s State Constitution passed by election in 1992 that imposes revenue limitations for governments

TABOR Caps: TABOR caps are the limits placed each year on how much money cities can receive . The caps are calculated on a yearly basis and are dependent upon local growth plus inflation

Taking Lasting Care (TLC): Taking Lasting Care is one of the key components of the City’s Capital Improvement Plan and focuses on reinvestment of resources to existing infrastructure

347

Glossary of Terms

Taxes: Taxes are compulsory charges levied by a government for the purpose of financing services performed for the common benefit of the people . This term does not include specific charges made against particular persons or property for current or permanent benefit, such as special assessments .

Tax Levy: A tax levy is the total amount to be raised by general property taxes as measured by mills . A mill equals $1,000 of assessed valuation .

Transfer: A transfer is expenditure from one fund for the benefit of a receiving fund .

User Charges: The payment of a fee for direct receipt of a public service by the party benefiting from the service is a user charge .

Working Capital: The difference between the current assets and current liabilities in a fund In other words, working capital is the amount of money available to pay for current operations .

348
City of Arvada 8101 Ralston Road, Arvada, CO 80002
Issuu converts static files into: digital portfolios, online yearbooks, online catalogs, digital photo albums and more. Sign up and create your flipbook.