State Shared Revenue
Published annually by the League of Arizona Cities & Towns

March 17, 2014

Shared Revenues - Budget Estimates
A preliminary estimate of shared revenues for each city and town for FY 2014-2015 is set forth in this report. We obtained the total dollar
figures on which these early estimates are based from the Arizona Department of Transportation (ADOT) and the Arizona Department
of Revenue (DOR). Subject to changes in these estimates and the governor’s budget, there may be a final report sent out in early May.
Population Figures for Shared Revenue Estimates
As directed by statute, the population used in distribution of state shared revenue for July 1, 2011 is the figure from the 2010 Census
except for the Urban Revenue Sharing (State Shared Income Tax). Changes can only be made to these numbers in the case of an
annexation that has been certified by the Census Bureau. For distribution of Urban Revenue Sharing, those cities and towns with
populations fewer than 1,500 are automatically assumed to have 1,500 in population. The total population figures are as follows:
2010 Designated Population (TPT/HURF/VLT) – pop. for cities/towns ......................5,024,437
2010 Designated Population (URS)- pop. for cities/towns ........................................5,030,191

Shared Revenue Estimates
The tables found within this report list the distribution of revenue from the vehicle license tax (VLT), highway user revenue fund (HURF)
and the state sales and income taxes.
Vehicle License Tax (VLT) –Vehicle License Tax monies is approximately 6% higher compared with last year’s estimates.
Highway User Revenue Fund (HURF) - The estimate for highway user revenue to cities and towns increased almost 1% as well from
last year’s HURF distribution. (The highway user revenue estimate does not include the 3 percent monies reserved for cities with
populations over 300,000.) This fund may be subject to revision later in the year - we will send out revised estimates if we get any
additional information.
State Sales Tax - The estimate for state shared sales tax is approximately 4.6% higher than the estimated amount contained in
this report from last year. This fund may be subject to revision later in the year - we will send out revised estimates if we get any
additional information.
State Income Tax - The estimate for state income tax is 8.5 percent higher than last year’s estimate. (This is the only one of the shared
revenues that can be accurately forecast since it is based on collections from two years ago.)
The total estimated state shared revenues for cities and towns in the upcoming fiscal year, based on current state law, from each of the
sources are as follows:
Vehicle License Tax ...................................$192,200,000
Highway User Revenue .............................$311,799,000
State Sales Tax .........................................$454,000,000
State Income Tax ......................................$608,900,000

If there are any significant changes to any of these numbers, we will get revised estimates to you as soon as possible. If you have any
questions, please give us a call.

www.azleague.org
Page 1

State Shared Revenue
Published annually by the League of Arizona Cities & Towns

2010 CENSUS
POP.

2010 URS
POP.*

VLT

HURF

SALES TAX

INCOME TAX

APACHE JUNCTION

35,840

35,840

$1,666,831

$2,351,204

$3,238,444

$4,338,399

AVONDALE

CITY/TOWN

76,238

76,238

$2,695,707

$4,339,039

$6,888,742

$9,228,540

BENSON

5,105

5,105

$249,009

$343,974

$461,280

$617,956

BISBEE

5,575

5,575

$271,935

$375,642

$503,748

$674,849

BUCKEYE

50,876

50,876

$1,798,930

$2,895,576

$4,597,073

$6,158,493

BULLHEAD CITY

39,540

39,540

$2,032,382

$3,166,719

$3,572,770

$4,786,281

CAMP VERDE

10,873

10,873

$600,134

$774,032

$982,467

$1,316,167

CAREFREE

3,363

3,363

$118,913

$191,403

$303,875

$407,088

48,571

48,571

$2,258,918

$3,186,393

$4,388,797

$5,879,475

5,015

5,015

$177,326

$285,426

$453,147

$607,061

236,326

236,326

$8,349,097

$13,450,349

$21,354,035

$28,607,045

10,817

10,817

$597,043

$770,046

$977,407

$1,309,388

CLARKDALE

4,097

4,097

$226,133

$291,659

$370,198

$495,938

CLIFTON

3,311

3,311

$285,538

$295,031

$299,177

$400,794

CASA GRANDE
CAVE CREEK
CHANDLER
CHINO VALLEY

COLORADO CITY

4,821

4,821

$247,803

$386,109

$435,618

$583,578

COOLIDGE

11,825

11,825

$549,952

$775,753

$1,068,488

$1,431,405

COTTONWOOD

11,265

11,265

$621,770

$801,938

$1,017,887

$1,363,618

DEWEY-HUMBOLDT
DOUGLAS
DUNCAN
EAGAR

3,894

3,894

$214,929

$277,208

$351,856

$471,365

17,509

17,509

$847,656

$1,179,752

$1,582,085

$2,119,448

696

1,500

$60,022

$62,018

$62,889

$181,574

4,885

4,885

$287,642

$874,615

$441,401

$591,325

EL MIRAGE

31,797

31,797

$1,124,313

$1,809,707

$2,873,125

$3,848,998

ELOY

16,631

16,631

$773,467

$1,091,040

$1,502,750

$2,013,167

FLAGSTAFF

65,870

65,870

$2,821,218

$6,495,938

$5,951,907

$7,973,503

FLORENCE

25,536

25,536

$1,187,617

$1,675,233

$2,307,392

$3,091,109

FOUNTAIN HILLS

22,489

22,489

$795,191

$1,279,948

$2,032,070

$2,722,273

FREDONIA

1,314

1,500

$56,279

$129,583

$118,731

$181,574

GILA BEND

1,922

1,922

$67,960

$109,389

$173,669

$232,656

GILBERT

208,352

208,352

$7,370,711

$11,858,226

$18,826,350

$25,220,818

GLENDALE

226,721

226,721

$8,016,651

$12,903,686

$20,486,143

$27,444,369

GLOBE

7,532

7,532

$450,002

$706,090

$680,579

$911,742

GOODYEAR

65,275

65,275

$2,308,065

$3,715,086

$5,898,143

$7,901,479

GUADALUPE

5,523

5,523

$195,288

$314,338

$499,049

$668,554
$181,574

HAYDEN

Page 2

March 17, 2014

662

1,500

$39,551

$62,059

$59,817

HOLBROOK

5,053

5,053

$275,838

$577,555

$456,581

$611,661

HUACHUCA CITY

1,853

1,853

$90,385

$124,855

$167,434

$224,304

JEROME

444

1,500

$24,507

$31,608

$40,119

$181,574

KEARNY

1,950

1,950

$90,690

$127,925

$176,199

$236,046

KINGMAN

28,068

28,068

$1,442,714

$2,247,938

$2,536,179

$3,397,606

LAKE HAVASU CITY

$6,358,345

52,527

52,527

$2,699,922

$4,206,835

$4,746,255

LITCHFIELD PARK

5,476

5,476

$193,626

$311,663

$494,803

$662,865

MAMMOTH

1,426

1,500

$66,320

$93,550

$128,851

$181,574

MARANA

34,961

34,961

$1,392,720

$2,348,533

$3,159,019

$4,231,997

MARICOPA

43,482

43,482

$2,022,241

$2,852,541

$3,928,963

$5,263,456

MESA

439,041

439,041

$15,524,095

$24,987,748

$39,671,035

$53,145,510

MIAMI

1,837

1,837

$109,752

$172,210

$165,988

$222,367

State Shared Revenue
Published annually by the League of Arizona Cities & Towns

2010 CENSUS
POP

2010 URS
POP.*

VLT

HURF

SALES TAX

INCOME TAX

NOGALES

20,837

20,837

$1,442,570

$1,647,529

$1,882,798

$2,522,300

ORO VALLEY

41,011

41,011

$1,633,730

$2,754,947

$3,705,688

$4,964,344

7,247

7,247

$310,390

$714,681

$654,827

$877,243

12,820

12,820

$453,304

$729,642

$1,158,394

$1,551,849

3,083

3,083

$278,547

$1,007,630

$278,575

$373,194

913

1,500

$63,208

$72,189

$82,497

$181,574

CITY/TOWN

PAGE
PARADISE VALLEY
PARKER
PATAGONIA
PAYSON

15,301

15,301

$914,164

$1,434,397

$1,382,574

$1,852,172

PEORIA

154,065

154,065

$5,447,600

$8,768,514

$13,921,064

$18,649,427

1,447,128

1,447,128

$51,116,248

$82,362,398

$130,760,145

$175,173,515

PIMA

2,387

2,387

$123,165

$172,004

$215,685

$288,944

PINETOP-LAKESIDE

4,282

4,282

$233,750

$489,430

$386,915

$518,332

PRESCOTT

39,843

39,843

$2,199,130

$2,836,363

$3,600,149

$4,822,959

PRESCOTT VALLEY

38,822

38,822

$2,142,776

$2,763,679

$3,507,893

$4,699,367

3,677

3,677

$332,215

$1,201,770

$332,248

$445,097

26,361

26,361

$932,101

$1,500,320

$2,381,937

$3,190,975

PHOENIX

QUARTZSITE
QUEEN CREEK
SAFFORD

9,566

9,566

$493,590

$689,315

$864,368

$1,157,956

SAHUARITA

25,259

25,259

$1,006,227

$1,696,793

$2,282,362

$3,057,579

ST. JOHNS

3,480

3,480

$204,912

$623,063

$314,447

$421,251

SAN LUIS

27,909

27,909

$939,915

$1,936,738

$2,521,812

$3,378,359

217,385

217,385

$7,686,538

$12,372,333

$19,642,557

$26,314,255

SEDONA

10,031

10,031

$553,660

$714,092

$906,385

$1,214,243

SHOW LOW

10,660

10,660

$581,918

$1,218,432

$963,220

$1,290,383

SIERRA VISTA

43,888

43,888

$2,140,748

$2,957,163

$3,965,649

$5,312,602

SNOWFLAKE

5,590

5,590

$305,152

$638,934

$505,103

$676,664

SOMERTON

14,287

14,287

$526,507

$991,443

$1,290,950

$1,729,428

SOUTH TUCSON

5,652

5,652

$225,155

$379,678

$510,706

$684,169

SPRINGERVILLE

1,961

1,961

$115,469

$351,099

$177,193

$237,377

STAR VALLEY

2,310

2,310

$138,012

$216,552

$208,728

$279,623

SCOTTSDALE

SUPERIOR

2,837

2,837

$131,942

$186,115

$256,347

$343,416

SURPRISE

117,517

117,517

$4,155,296

$6,688,408

$10,618,646

$14,225,325

4,112

4,112

$224,470

$469,999

$371,554

$497,754

TAYLOR
TEMPE

161,719

161,719

$5,718,238

$9,204,137

$14,612,667

$19,575,936

THATCHER

4,865

4,865

$251,026

$350,566

$439,594

$588,904

TOLLESON

6,545

6,545

$231,425

$372,505

$591,396

$792,266

TOMBSTONE

1,380

1,500

$67,313

$92,984

$124,695

$181,574

520,116

520,116

$20,719,537

$34,939,207

$46,996,840

$62,959,564

TUSAYAN

558

1,500

$23,899

$55,029

$50,420

$181,574

WELLTON

2,882

2,882

$106,208

$199,996

$260,413

$348,863

WICKENBURG

6,363

6,363

$224,990

$362,146

$574,950

$770,235

WILLCOX

3,757

3,757

$183,257

$253,146

$339,476

$454,781

WILLIAMS

3,023

3,023

$129,475

$298,121

$273,153

$365,931

TUCSON

WINKELMAN

353

1,500

$21,090

$33,092

$31,897

$181,574

WINSLOW

9,655

9,655

$527,056

$1,103,561

$872,410

$1,168,729

YOUNGTOWN

6,156

6,156

$217,671

$350,365

$556,246

$745,178

90,660

90,660

$3,429,614

$6,291,329

$8,191,891

$10,974,310

5,024,437

5,030,191

$192,200,000

$311,799,000

$454,000,000

$608,900,000

YUMA
TOTALS

Page 3

March 17, 2014