Kleinman Effective Rate Proposal
Kleinman Effective Rate Proposal
2012-13 Budget:
$1,041,303,167
$1,117,219,892
Increase of:
Effective Rate:
Increase of:
$75,916,725
(+7%)
$1,100,219,892
$58,916,725
(+6%)
* Either Rate will result in the highest budget in the History of Dallas!
Population
(000)
Budget $
(000,000)
$pending per
Resident
Budget
Change
2002-03
1,189
815
686
2003-04
1,190
814
684
0%
2004-05
1,191
874
734
7%
2005-06
1,192
906
760
4%
2006-07
1,194
996
834
10%
2007-08
1,195
1,045
875
5%
2008-09
1,196
1,095
915
5%
2009-10
1,198
1,022
853
-7%
2010-11
1,201
1,009
840
-1%
2011-12
1,218
1,013
832
0%
2012-13
1,241
1,041
839
3%
Effective
1,241
1,100
886
6%
Proposed
1,241
1,117
900
7%
Comparison Chart
1,300
1,200
1,100
1,000
Population (000)
900
Budget ($000,000)
$ per Resident
800
700
600
Effective
FY 2012-13
Proposed
General Fund
% of GF
General Fund
Public Safety
$633,915,608
61%
665,905,891
31,990,283
5%
676,376,759
$42,461,151
7%
Economic Vibrancy
$93,759,322
9%
102,374,413
8,615,091
9%
$103,923,107
$10,163,785
11%
Clean Environment
$114,560,227
11%
118,415,402
3,855,175
3%
$120,307,681
$5,747,454
5%
$79,337,478
8%
81,621,271
2,283,793
3%
$82,931,749
$3,594,271
5%
Educational
$20,967,138
2%
22,708,899
1,741,761
8%
$23,055,229
$2,088,091
10%
E3 Government
$98,763,394
9%
108,994,017
10,230,623
10%
$110,625,367
$11,861,973
12%
$1,100,019,892
58,716,725
6%
$1,117,219,892
$75,916,725
7%
$1,041,303,167
100%
Increase % Increase
General Fund
Increase % Increase