Revised

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

April 14, 2015

Shared Revenues - Budget Estimates
A preliminary estimate of shared revenues for each city and town for FY 2015-2016 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, 2015 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 are approximately 9.4% higher compared with last year’s estimates.
Highway User Revenue Fund (HURF) (UPDATE) – The HURF estimate provided by the Arizona Department of Transportation is 4.5%
higher than last year’s estimate. (The highway user revenue estimate does not include the 3 percent monies reserved for cities with
populations over 300,000.)
State Sales Tax - The estimate for state shared sales tax is approximately 5.7% 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 actually .5% percent lower 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 . . . . . . . . . . . . . . . . . . . . . . . $210,300,000
Highway User Revenue . . . . . . . . . . . . . . . . . . . . $341,221,100
State Sales Tax . . . . . . . . . . . . . . . . . . . . . . . . . . . $480,000,000
State Income Tax . . . . . . . . . . . . . . . . . . . . . . . . . $605,634,332

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

Revised

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

$1,830,615

$2,570,493

$3,423,906

$4,315,131

AVONDALE

76,238

76,238

$3,013,171

$4,757,288

$7,283,252

$9,179,045

5,105

5,105

$245,186

$370,990

$487,696

$614,641

CITY/TOWN

BENSON
BISBEE

5,575

5,575

$267,760

$405,145

$532,597

$671,229

BUCKEYE

50,876

50,876

$2,010,783

$3,174,687

$4,860,342

$6,125,464

BULLHEAD CITY

39,540

39,540

$2,068,892

$3,475,007

$3,777,378

$4,760,611

CAMP VERDE

10,873

10,873

$644,347

$847,898

$1,038,731

$1,309,108

3,363

3,363

$132,917

$209,853

$321,278

$404,905

48,571

48,571

$2,480,881

$3,483,577

$4,640,138

$5,847,942

5,015

5,015

$198,209

$312,938

$479,098

$603,805

236,326

236,326

$9,340,365

$14,746,855

$22,576,953

$28,453,619

10,817

10,817

$641,029

$843,531

$1,033,381

$1,302,365

4,097

4,097

$242,793

$319,492

$391,399

$493,278

CAREFREE
CASA GRANDE
CAVE CREEK
CHANDLER
CHINO VALLEY
CLARKDALE
CLIFTON

3,311

3,311

$321,613

$363,458

$316,310

$398,644

COLORADO CITY

4,821

4,821

$252,254

$423,698

$460,565

$580,448

COOLIDGE

11,825

11,825

$603,990

$848,105

$1,129,679

$1,423,728

COTTONWOOD

11,265

11,265

$667,578

$878,467

$1,076,180

$1,356,305

3,894

3,894

$230,763

$303,662

$372,006

$468,837

17,509

17,509

$840,934

$1,272,411

$1,672,689

$2,108,081
$180,600

DEWEY-HUMBOLDT
DOUGLAS
DUNCAN

696

1,500

$67,606

$76,402

$66,491

4,885

4,885

$286,417

$949,914

$466,679

$588,153

EL MIRAGE

31,797

31,797

$1,256,720

$1,984,148

$3,037,666

$3,828,355

ELOY

16,631

16,631

$849,468

$1,192,798

$1,588,811

$2,002,370

FLAGSTAFF

65,870

65,870

$2,949,372

$7,055,089

$6,292,765

$7,930,739

FLORENCE

25,536

25,536

$1,304,313

$1,831,476

$2,439,533

$3,074,531

FOUNTAIN HILLS

22,489

22,489

$888,838

$1,403,324

$2,148,444

$2,707,673

FREDONIA

1,314

1,500

$58,835

$140,738

$125,530

$180,600

GILA BEND

1,922

1,922

$75,964

$119,934

$183,615

$231,409

GILBERT

208,352

208,352

$8,234,742

$13,001,264

$19,904,511

$25,085,553

GLENDALE

226,721

226,721

$8,960,744

$14,147,499

$21,659,358

$27,297,178

7,532

7,532

$462,693

$752,692

$719,555

$906,852

GOODYEAR

65,275

65,275

$2,579,878

$4,073,191

$6,235,923

$7,859,101

GUADALUPE

5,523

5,523

$218,287

$344,638

$527,629

$664,968

662

1,500

$40,667

$66,155

$63,243

$180,600

HOLBROOK

5,053

5,053

$282,676

$640,166

$482,729

$608,381

HUACHUCA CITY

EAGAR

GLOBE

HAYDEN

Page 2

April 14, 2015

1,853

1,853

$88,997

$134,661

$177,023

$223,101

JEROME

444

1,500

$26,312

$34,624

$42,417

$180,600

KEARNY

1,950

1,950

$99,601

$139,857

$186,290

$234,780

KINGMAN

28,068

28,068

$1,468,631

$2,466,780

$2,681,423

$3,379,383

LAKE HAVASU CITY

$6,324,244

52,527

52,527

$2,748,424

$4,616,380

$5,018,067

LITCHFIELD PARK

5,476

5,476

$216,429

$341,705

$523,139

$659,310

MAMMOTH

1,426

1,500

$72,836

$102,275

$136,230

$180,600

MARANA

34,961

34,961

$1,465,110

$2,545,044

$3,339,932

$4,209,300

MARICOPA

43,482

43,482

$2,220,948

$3,118,587

$4,153,970

$5,235,227

MESA

439,041

439,041

$17,352,315

$27,396,368

$41,942,944

$52,860,478

MIAMI

1,837

1,837

$112,847

$183,576

$175,494

$221,175

Revised

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

$1,536,426

$1,947,238

$1,990,623

$2,508,772

ORO VALLEY

41,011

41,011

$1,718,648

$2,985,464

$3,917,908

$4,937,719

7,247

7,247

$324,489

$776,199

$692,328

$872,538

12,820

12,820

$506,688

$799,974

$1,224,734

$1,543,526

3,083

3,083

$272,864

$1,082,561

$294,529

$371,193

913

1,500

$67,320

$85,321

$87,222

$180,600

CITY/TOWN

PAGE
PARADISE VALLEY
PARKER
PATAGONIA
PAYSON

15,301

15,301

$939,945

$1,529,069

$1,461,752

$1,842,238

PEORIA

154,065

154,065

$6,089,145

$9,613,730

$14,718,306

$18,549,406

1,447,128

1,447,128

$57,195,162

$90,301,478

$138,248,612

$174,234,020

PIMA

2,387

2,387

$134,751

$186,925

$228,037

$287,394

PINETOP-LAKESIDE

4,282

4,282

$239,544

$542,488

$409,073

$515,552

PRESCOTT

39,843

39,843

$2,361,145

$3,107,037

$3,806,325

$4,797,092

PRESCOTT VALLEY

38,822

38,822

$2,300,640

$3,027,417

$3,708,786

$4,674,164

3,677

3,677

$325,436

$1,291,137

$351,275

$442,710

26,361

26,361

$1,041,872

$1,644,939

$2,518,348

$3,173,861

PHOENIX

QUARTZSITE
QUEEN CREEK
SAFFORD

9,566

9,566

$540,019

$749,111

$913,870

$1,151,745

SAHUARITA

25,259

25,259

$1,058,529

$1,838,771

$2,413,070

$3,041,180

ST. JOHNS

3,480

3,480

$204,039

$676,705

$332,455

$418,992

SAN LUIS

27,909

27,909

$1,052,303

$2,128,524

$2,666,233

$3,360,240

217,385

217,385

$8,591,756

$13,564,928

$20,767,461

$26,173,125

SEDONA

10,031

10,031

$594,449

$782,238

$958,292

$1,207,731

SHOW LOW

10,660

10,660

$596,343

$1,350,518

$1,018,383

$1,283,463

SIERRA VISTA

43,888

43,888

$2,107,883

$3,189,421

$4,192,756

$5,284,109

SNOWFLAKE

5,590

5,590

$312,717

$708,199

$534,030

$673,035

SOMERTON

14,287

14,287

$538,688

$1,089,620

$1,364,881

$1,720,153

SOUTH TUCSON

5,652

5,652

$236,858

$411,447

$539,953

$680,500

SPRINGERVILLE

1,961

1,961

$114,977

$381,327

$187,340

$236,104

STAR VALLEY

2,310

2,310

$141,904

$230,844

$220,681

$278,124

SCOTTSDALE

SUPERIOR

2,837

2,837

$144,907

$203,473

$271,027

$341,574

SURPRISE

117,517

117,517

$4,644,651

$7,333,117

$11,226,762

$14,149,031

4,112

4,112

$230,034

$520,950

$392,832

$495,084

TAYLOR
TEMPE

161,719

161,719

$6,391,656

$10,091,343

$15,449,516

$19,470,946

THATCHER

4,865

4,865

$274,639

$380,977

$464,768

$585,745

TOLLESON

6,545

6,545

$258,679

$408,411

$625,264

$788,017

TOMBSTONE

1,380

1,500

$66,280

$100,287

$131,836

$180,600

520,116

520,116

$21,796,497

$37,862,708

$49,688,289

$62,621,898

TUSAYAN

558

1,500

$24,985

$59,765

$53,307

$180,600

WELLTON

2,882

2,882

$108,665

$219,800

$275,326

$346,992

WICKENBURG

6,363

6,363

$251,486

$397,054

$607,877

$766,104

WILLCOX

3,757

3,757

$180,444

$273,028

$358,918

$452,342

WILLIAMS

3,023

3,023

$135,357

$323,782

$288,797

$363,969

TUCSON

WINKELMAN

353

1,500

$21,685

$35,276

$33,723

$180,600

WINSLOW

9,655

9,655

$540,122

$1,223,195

$922,372

$1,162,461

YOUNGTOWN

6,156

6,156

$243,305

$384,137

$588,102

$741,182

90,660

90,660

$3,418,315

$6,914,327

$8,661,030

$10,915,452

5,024,437

5,030,191

$210,300,000

$341,221,100

$480,000,000

$605,634,332

YUMA
TOTALS

Page 3

April 14, 2015