Page 110 - CityofSouthlakeFY25AdoptedBudget

Available Expenditures & Revenues Per Capita

Z s Eh ^ yW E /dhZ ^
ΨϮ͕ϭϬϬ

Ψϭ͕ϵϬϬ Ψϭ͕ϴϰϱ
Ψϭ͕ϳϴϱ Ψϭ͕ϳϴϮ
Ψϭ͕ϳϱϰ
Ψϭ͕ϳϬϬ Ψϭ͕ϲϱϲ
Ψϭ͕ϲϲϱ Ψϭ͕ϱϱϰ Ψϭ͕ϲϯϲ Ψϭ͕ϲϰϳ
K>> Z^ W Z W/d Ψϭ͕ϱϬϬ Ψϭ͕ϰϵϰ
City Profile

Ψϭ͕ϯϬϬ
Ψϭ͕Ϯϴϭ Ψϭ͕ϯϬϬ
Ψϭ͕Ϯϯϭ
Ψϭ͕ϭϬϬ Ψϭ͕ϭϮϲ

ΨϵϬϬ

ΨϳϬϬ
ϮϬϭϵ ϮϬϮϬ ϮϬϮϭ ϮϬϮϮ ϮϬϮϯ ϮϬϮϰΎ ϮϬϮϱΎΎ
&/^ > z Z
* Unaudited **Adopted Budget
Net available revenues Net operating expenditures
Population Population
Warning Trend: Net operating expenditures per capita becomes greater than net available revenues per capita

Changes in per capita expenditures and per capita revenues reflect changes in expenditures and revenues
relative to changes in population. This chart shows a comparison between expenditures and revenues per
capita and shows that revenues continue to exceed expenditures.

General Fund Expenditures per General Fund Revenue per
Fiscal Year Population
Expenditures Capita Revenue Capita
2013 27,080 $32,791,958 $1,211 $37,533,344 $1,386
2014 27,330 $33,429,492 $1,223 $40,852,512 $1,495
2015 28,296 $34,249,021 $1,210 $43,357,605 $1,532
2016 28,868 $34,834,913 $1,207 $44,001,000 $1,524
2017 29,440 $35,742,544 $1,214 $44,920,807 $1,526
2018 29,580 $37,561,818 $1,270 $46,423,288 $1,569
2019 30,010 $38,428,580 $1,281 $49,952,923 $1,665
2020 30,310 $38,481,661 $1,231 $48,584,294 $1,554
2021 31,199 $40,559,152 $1,300 $51,653,730 $1,656
2022 31,770 $35,780,851 $1,126 $56,709,289 $1,785
2023 31,975 $47,769,084 $1,494 $58,991,147 $1,845
2024* 32,691 $53,490,141 $1,636 $57,336,526 $1,754
2025** 33,075 $54,489,851 $1,647 $58,950,524 $1,782

110 FY 2025 City of Southlake | Budget Book