You are on page 1of 171

D

A
L
L
A
S
C
E
N
T
R
A
L

APPROVED BUDGET

2016-2017

A
P
P
R
A
I
S
A
L
D
I
S
T
R
I
C
T

2016 2017
APPROVED BUDGET

as submitted to
THE BOARD OF DIRECTORS
by
W. KENNETH NOLAN
Chief Appraiser

DIRECTORS
CHAIRMAN
SECRETARY
DIRECTOR
DIRECTOR
DIRECTOR

MICHAEL HURTT
STEVE PRYOR
JOHN WARREN
LEW BLACKBURN
JOHN THREADGILL

EX OFFICIO DIRECTOR/
VICE CHAIRMAN

JOHN R. AMES

TABLE OF CONTENTS
EXECUTIVE SUMMARY
Chief Appraiser Letter .. 1
Executive Summary ... 4
Budget Highlights ... 5
Total Budget .... 9
Budget Comparison .. 13
Revenue Resources ... 17
Personnel Breakdown ....19
Organizational Chart .....21
Principal Officers ...... 22
Budget Calendar ... 23
Statistical Information . 25

GENERAL PROVISIONS
Budget Philosophy/Policy ..28
Investment Policy . 33
Comments . 39
Glossary ..... 40
Appropriations ...42
Employment/Purchasing Policy Statement..43
Salary/Auto/Benefits Schedules .. 45

FINANCIAL SUMMARY
General Summary .48
Expenditure Summary .... 49
Budget Allocations .....50
Entity Allocations ..51
Other Income .......... 54
Financial Reserves.. 55

CONSOLIDATED CHIEF APPRAISER ... 58


Chief Appraisers Office. 72
Quality Control ..... 75

CONSOLIDATED ADMINISTRATIVE SERVICES BUDGET .. 78


Administration ....98
Appeals and Support .....101
Building Services ......104
Appraisal Review Board ......108

LEGAL SERVICES BUDGET. ... 112

INFORMATION TECHNOLOGY BUDGET .. 122

CONSOLIDATED APPRAISAL SERVICES BUDGET 134


Central Office 152
Residential ..

155

Business Personal Property . 158


Commercial ... 161
Property Records/Exemptions...164

Dallas Central Appraisal District


June 2016

To:

Member Governments of Dallas County

Re:

Dallas Central Appraisal District 2016/2017 Annual Budget

We are pleased to present the 2016/2017 Budget that your agency has approved for the Dallas Central Appraisal
District (DCAD). The approved amount is $24,471,932.
This budget provides the necessary funding to allow the DCAD to accurately and equitably appraise approximately
828,000 parcels of taxable property. It is our goal to provide your agency with a quality product in a timely manner
that you can rely on for your budget needs, while continuing our goal of being the most efficient and cost effective
appraisal district in Texas.
The Budget of $24,471,932 is a +3.36% increase over the amount of funds that were budgeted and approved for the
2015/2016 fiscal year. Our budget history for the last five years is as follows:
Budget Year

2012/2013

2013/2014

2014/2015

2015/2016

2016/2017

Budget Amount

$21,516,555

$21,872,977

$23,009,832

$23,677,340

$24,471,932

% Budget Change

0.00%

+1.66%

+5.20%

+2.90%

+3.36%

Merit Increases

0.00%

3.00%

3.00%

3.00%

2.50%

Entity Salary
Survey

1.08%

3.13%

2.92%

3.14%

2.68%

Personnel

229

229

228

228

228

As you can see by the chart we have been judicious in the use of your money to fund our operations. We have just
completed another successful year of operation, and we continue to believe that our mission is to complete our duties
each year in the most timely, efficient, and most importantly, economical way possible. The monies we request each
year belong to each of our participating taxing units, but more importantly, to the citizens of Dallas County and as such
should be spent in the most careful and efficient way possible. We realize the importance of frugality. We believe we
have been good stewards of the publics monies. We also hope we have earned their trust.
The Budget provides for 228 employees, which is the same staffing level as for the 2015/2016 Budget that is currently
in effect. Since the 2005/2006 fiscal year, we have reduced our staff by 27 positions or 10.50%. The requested staffing
level of 228 will be sufficient to continue the high level of service you demand and with the accuracy you expect. If
Office of Executive Director/Chief Appraiser
2949 N. Stemmons Freeway Dallas, Texas 75247-6195 (214) 631-0520

Web Site: www.dallascad.org

Page 2

June 2016

you recall we employed 262 employees in 1982 with 650,000 parcels and today, with this Budget, we have 228
employees with 828,000 parcels. By continuing to improve our technology and working smarter we will maintain
the level of service we provided last year and improve upon it. In fact we hope to provide you with a more accurate
appraisal roll than ever before.
I would like to personally thank each of you for having the confidence in our agency to approve our 2016/2017
Budget. Your approval will allow our agency to continue to progress and to provide you with the timely and accurate
service to which you have become accustomed and to continue to improve for the future.
Thank you again for approving our 2016/2017 Budget. We look forward to another successful year with your support.
Yours truly,

W. Kenneth Nolan, CTA, RTA, RPA


Executive Director/Chief Appraiser

Dallas Central Appraisal District

Approved Budget

DALLAS CENTRAL
APPRAISAL DISTRICT

2016-2017 APPROVED BUDGET

Dallas Central Appraisal District

Approved Budget

DALLAS CENTRAL APPRAISAL DISTRICT


2016/2017 APPROVED BUDGET
BUDGET COMPARISON
EXECUTIVE SUMMARY
2015/2016
APPROVED

2016/2017
APPROVED

BUDGET EXPENDITURES:
SALARIES & WAGES

$13,231,728

$13,736,024

AUTO EXPENSE

767,540

887,615

SUPPLIES & MATERIALS

697,577

790,145

OPERATIONAL SERVICES

68,500

37,260

MAINTENANCE OF STRUCTURE

363,333

334,482

MAINTENANCE OF EQUIPMENT

270,482

314,560

CONTRACTUAL SERVICES

579,498

593,817

SUNDRY EXPENSE

324,056

358,265

INSURANCE & BENEFITS

5,689,801

5,675,454

PROFESSIONAL SERVICES

1,570,855

1,622,425

113,970

121,885

$23,677,340

$24,471,932

$23,437,340

$24,231,932

230,000

230,000

10,000

10,000

$23,677,340

$24,471,932

CAPITAL EXPENDITURES
CONTINGENCY
TOTAL EXPENDITURES
OPERATING FUNDS SOURCES:

ENTITY ALLOCATIONS (LOCAL SUPPORT)


RENDITION FEES
INVESTMENT PROCEEDS
OTHER INCOME
TOTAL REVENUE

Dallas Central Appraisal District

Approved Budget

2016/2017
ANNUAL BUDGET
BUDGET HIGHLIGHTS
The Dallas Central Appraisal District (DCAD) continues to improve the systems of the DCAD through
technology. With the enhanced development and implementation of technology, many manual processes
have been eliminated, helping reduce the number of resources needed to operate the DCAD and reduce
costs that can be attributed back to the taxing entities served. The MARS (Mass Appraisal Records
System) is enhanced through the MIP (MARS Improvement Program) committee that accepts requests for
new enhancements to the system and prioritizes them into planned improvements. The District also
strives to improve the Appraisal Review Board (ARB) process with an examination of the appeals process
through the ARB Lessons Learned process. The District continues to improve the scanning/imaging
program and has implemented numerous scanning and MARS modules further enhancing the overall
scanning program for the District.
The DCAD redesigned the Notice of Appraised Value form for the 2016 appraisal process. Due to some
Legislative changes it was necessary to completely redevelop the form to comply with the new laws but
to also make the Notice more property owner friendly. The Legislative Session brought new changes in
the ARB with the purchase of new equipment for the ARB hearing rooms. The new law stated that if the
chief appraiser uses audiovisual equipment at a protest hearing, the appraisal office shall provide audio
visual equipment of the same general type, kind and character for use during the hearing by the property
owner or owners agent. This is to allow property owners the ability to present their own presentation at
the hearing using the same equipment used in the hearing by the appraisal district. The DCAD will
equipment the hearing for the 2016 ARB process. Finally new Legislation on the open carry issue will
require examining the security of the DCAD facility. Proper signage will be installed on the premises
where a meeting of the governmental entity is holding an open meeting that was properly noticed. These
will be effective as of January 1, 2016.
The Board of Directors has continued the Capital Improvement Program established in December 2004.
The program is to fund major capital improvement projects for the building structure located at 2949 N.
Stemmons Freeway, Dallas, Texas. A Capital Improvement Program Plan was adopted by the Board and
is reviewed annually at the presentation of the annual budget and the Board approves the plan each year
and designates the capital improvement projects to be undertaken for the fiscal year. Budget surplus
funds will fund this program, and only the Board can authorize funds to be expended from this program
fund. Several major projects have been approved and completed such as the installation of a new HVAC
chiller system, cooling tower system, and heat exchange system; installation of a new roof; renovated the
buildings sixteen (16) restroom facilities upgrading all restrooms to ADA (American with Disabilities
Act) compliance; installed security cameras in the parking lot and increased the number of cameras inside
the office facility; added safety equipment to the two (2) building elevators; installed automatic door
openers on the visitor side doors to be in compliance with ADA; constructed entrance covers at the two
main entrances to the building; built a new training room facility; replaced the sewer line, and the
completely repaired the sprinkler system. The last two major projects were the replacement of the two
building air handlers, coils and controls and the installation of solar screens on select building windows.
All projects were completed under budget and on time.
The Board of Directors approved the replacement of the digital photos of all real property improvements
in the MARS program in the 2015/2016 Budget and these new digital images will completed in the last
of 2015 and utilized in the 2016 ARB appeals process. The DCAD is under a lease payment

Dallas Central Appraisal District

Approved Budget

program for these photos over seven years. The District implemented iPads in the field work for the
Appraisers instead of the current pen pad devices and the technology has proven to be more efficient and
provides even greater costs savings for future budgets. The DCAD will begin to rewrite its existing
MARS CAMA program beginning in 2015/2016. The DCAD will continue to make enhancements in the
coming years in both technology and capital improvements to improve the quality of the products and
services the District provides, to preserve the building investment, and to control costs.
SUMMARY OF EXPENDITURE CHANGES
The 2016/2017 Budget proposes 228 employees, the same as in the 2015/2016 Budget. A vacancy rate of
approximately 1.0% has been incorporated into the full time salary and wage totals. The Budget
is presented with a 2.5% merit performance increase for its employees. The contribution level to the
Texas County and Retirement System for the fiscal year is funded at 18% and the DCAD proposed a
10% increase in its medical health insurance rates in 2016/2017.
The Approved
Budget
totals $24,471,932, which is an increase of $794,592 over the 2015/2016 Approved Budget of
$23,677,340.
Major expenditure changes and program highlights of the 2016/2017 Budget include:

EXPENDITURES:
Salaries & Wages
Auto Expenses
Supplies & Material
Operational Services
Maintenance Structures
Maintenance Equipment
Contractual Services
Sundry Expenses
Insurance & Benefits
Professional Services
Capital Expenditures

$ 504,296
120,075
92,568
(31,240)
(28,851)
44,078
14,319
34,209
(14,347)
51,570
7,915

Total

Dallas Central Appraisal District

$ 794,592

Approved Budget

SUMMARY OF CHANGES IN REVENUES


The Districts revenue for 2016/2017 equals $24,471,932. Revenue consists primarily of Local Support
from each of the member entities served by the DCAD, and increases to $24,231,932 in this
budget. That total revenue is based on a formula developed and approved by written agreement between
the taxing entities in 1981 and consists of budget allocation criteria from the Property Tax Code. Local
Support revenue is based on the ratio of each entities levy to the total district-wide levy. Revenues for
Investment Proceeds have declined due to funds invested in certificates of deposits and the present
market rates. The Business Personal Property (BPP) Rendition Funds are budgeted again as a revenue
source in the Budget and are budgeted for 2016/2017 at $230,000. Other Income includes the sale of
documents and information requests and also remains unchanged from the previous year at
$10,000. Revenue changes for the 2016/2017 Budget as follows:
REVENUES:
Local Revenue
Special Assessment Income
Rendition Fees
Investment Proceeds
Other Income

$ 794,592
-0-0-0-0-___

Total

Dallas Central Appraisal District

$ 794,592

Approved Budget

DALLAS CENTRAL
APPRAISAL DISTRICT

Dallas Central Appraisal District

Approved Budget

DALLAS CENTRAL APPRAISAL DISTRICT


2016/2017 TOTAL APPROVED BUDGET
2014/2015
APPROVED
A. SALARIES & WAGES
4001 Full Time
4002 Overtime
4004 Contract Labor
4006 Employee Severance
4007 Salary Continuation
B. AUTO EXPENSES
4106 Full Time
4107 Other
C. SUPPLIES & MATERIALS
4210 Office
4211 Copy Expense
4212 Postage & Freight
4213 Printing
4214 Computer Supplies
4215 Mapping Supplies
4216 Miscellaneous
4217 Office Equip. Exp.
4218 Janitorial Supplies
4219 Service Awards
4220 Software
4221 Building Supplies
D. OPERATIONAL SERVICES
4320 Telephone
E. MAINTENANCE OF STRUCTURES
4430 Building
4431 Electricity
4432 Water
4434 Janitorial Service
4435 Pest Control
4436 Interior Maintenance
4437 Lawn/Grnds. Maint.
4438 Trash Disposal
4439 Elevator Maintenance
4440 Security Service
4441 HVAC System Maint.
4442 Electrical Inspect. Maint.

Dallas Central Appraisal District

2014/2015
ACTUAL

2015/2016
APPROVED

2016/2017
APPROVED

12,762,817
41,730
95,846
50,000
30,000
12,980,393

12,491,053
31,292
90,158
0
12,776
12,625,279

13,009,914
39,494
102,320
50,000
30,000
13,231,728

13,431,970
47,786
176,268
50,000
30,000
13,736,024

762,000
3,140
765,140

736,694
1,761
738,455

764,400
3,140
767,540

884,400
3,215
887,615

36,814
18,683
326,343
56,725
72,702
2,380
1,360
9,500
15,000
5,660
65,254
6,000
616,421

30,675
12,143
359,210
29,647
53,601
0
603
11,601
15,596
6,437
90,005
5,294
614,814

36,549
18,940
351,069
43,064
73,264
0
1,160
6,000
15,500
13,725
132,306
6,000
697,577

37,413
18,808
411,162
44,530
73,982
0
1,160
5,500
16,065
13,995
161,530
6,000
790,145

75,000
75,000

115,166
115,166

68,500
68,500

37,260
37,260

46,400
187,344
20,976
40,302
1,099
3,969
9,937
3,979
11,603
1,095
19,224
7,000
352,928

55,801
156,419
19,678
38,400
817
3,720
9,314
3,372
11,134
983
18,762
4,569
322,970

56,400
189,123
23,323
40,302
1,108
3,969
10,000
3,704
11,603
1,096
19,705
3,000
363,333

53,150
161,472
21,646
39,977
1,008
3,969
9,875
3,704
12,190
1,107
23,384
3,000
334,482

Approved Budget

DALLAS CENTRAL APPRAISAL DISTRICT


2016/2017 TOTAL APPROVED BUDGET
2014/2015
APPROVED
F. MAINTENANCE OF EQUIPMENT
4540 Equipment
4541 Copiers
4542 Typewriters
4543 Computer
4544 P/C Maintenance
4545 Terminal
4546 Software Maintenance
G. CONTRACTUAL SERVICES
4650 Lease of Building
4651 Copier System
4652 Lease of Equipment
4657 Other
4659 Janitorial
4660 Delivery Service
4661 Lease of Software
4662 GIS Mapping Service
H. SUNDRY EXPENSE
4760 Training
4761 Dues & Subscriptions
4762 Legal Notice/Adv.
4763 Travel
4764 Business Promotion
4765 Maps & Mapping Exp.
4766 Directors Expenses
4767 ARB Expenses
4768 Library
4769 Management Development
4770 Recruitment

Dallas Central Appraisal District

2014/2015
ACTUAL

2015/2016
APPROVED

2016/2017
APPROVED

23,163
0
0
0
99,662
0
137,320
260,145

9,133
0
0
0
124,283
0
141,277
274,693

21,343
0
0
0
107,894
0
141,245
270,482

30,912
0
0
0
129,994
0
153,654
314,560

0
73,969
344,350
46,180
0
1,040
0
34,000
499,539

0
82,089
343,585
69,820
0
0
0
33,710
529,204

0
84,000
389,703
71,300
0
495
0
34,000
579,498

0
90,000
390,819
78,750
0
248
0
34,000
593,817

80,590
138,078
16,817
49,388
600
0
1,865
4,000
700
800
2,866
295,704

71,722
139,209
20,232
40,756
242
0
1,866
2,879
0
0
762
277,669

79,563
140,541
16,688
71,773
660
0
2,390
3,275
500
5,800
2,866
324,056

83,533
159,505
29,484
76,304
660
0
2,390
3,023
0
500
2,866
358,265

10

Approved Budget

DALLAS CENTRAL APPRAISAL DISTRICT


2016/2017 TOTAL APPROVED BUDGET
2014/2015
APPROVED
I. INSURANCE & BENEFITS
4870 Group Medical
4871 Retirement
4872 Workers Compensation
4873 Unemployment Comp.
4874 General Insurance
4875 Bonds
4876 Pub. Officials Liab.
4877 Group Benefits
4878 Employee Activities
4879 Medicare Tax
4880 Emp. Assistance Prog.
4881 Salary Cont. Program

2014/2015
ACTUAL

2015/2016
APPROVED

2016/2017
APPROVED

2,382,513
2,590,770
54,857
65,340
136,900
292
14,000
108,702
15,715
175,592
0
0
5,544,681

2,224,255
2,832,650
45,701
3,951
126,874
639
13,063
100,294
15,233
170,262
0
0
5,532,922

2,484,010
2,624,607
54,857
65,340
133,600
342
17,000
114,240
15,715
180,090
0
0
5,689,801

2,486,063
2,584,683
54,887
66,720
133,600
342
17,000
115,483
15,775
200,901
0
0
5,675,454

871,500
12,000
161,585
0
24,500
10,500
367,070
50,000
3,626
1,500,781

879,341
10,500
99,134
0
24,500
0
413,659
33,059
9,000
1,469,193

874,000
11,500
148,585
0
24,500
10,500
410,270
75,000
16,500
1,570,855

878,000
11,500
159,585
0
24,500
13,500
467,340
50,000
18,000
1,622,425

8,000
111,100
0
119,100

18,587
123,009
4,499
146,095

0
113,970
0
113,970

0
121,885
0
121,885

0
0

0
637,161

0
0

0
0

SUBTOTAL

$23,009,832

$23,283,621

$23,677,340

$24,471,932

GRAND TOTAL

$23,009,832

$23,283,621

$23,677,340

$24,471,932

J. PROFESSIONAL SERVICES
4980 Legal Services
4981 Auditing
4982 Consultants
4984 Deed Services
4986 Appraisal of Autos
4987 State Office of Adm. Hearings
4990 ARB Comp. for Services
4992 Auxiliary Legal Expenses
4995 Arbitration Expense
Z. CAPITAL EXPENDITURES
9001 Leasehold Improvements
9002 Equipment
9003 Furniture
9005 Technology Development
9006 Capital Imp. Program

Dallas Central Appraisal District

11

Approved Budget

EXPENDITURES

Dallas Central Appraisal District

12

Approved Budget

DALLAS CENTRAL APPRAISAL DISTRICT


BUDGET COMPARISON

2014/2015
APPROVED

2014/2015
ACTUAL

$1,209,012

$1,261,628

$800,447

$828,325

CONSOLIDATED
ADMINISTRATIVE SERVICES

3,745,608

4,352,635

4,179,509

4,491,128

LEGAL SERVICES

1,327,816

1,200,285

1,343,065

1,345,165

INFORMATION
TECHNOLOGY

2,498,819

2,548,628

2,829,979

2,838,095

14,228,577

13,920,445

14,524,340

14,969,219

$23,009,832

$23,283,621

$23,677,340

$24,471,932

CATEGORY
CONSOLIDATED
OFFICE OF CHIEF APPRAISER

CONSOLIDATED
APPRAISAL SERVICES
CONTINGENCY

Dallas Central Appraisal District

13

2015/2016
2016/2017
APPROVED APPROVED

Approved Budget

2016/2017
BUDGET BY DEPARTMENT
OFFICE OF
CHIEF
APPRAISER

ADMIN.
ADMIN
SERVICES

LEGAL
SERVICES
APPRAISAL
SERVICES

DEPARTMENT

OFFICE OF CHIEF APPRAISER

INFORMATION
TECHNOLOGY

BUDGET TOTAL

PERCENT

$ 828,325

3.4%

ADMINISTRATIVE SERVICES

4,491,128

18.4%

LEGAL SERVICES

1,345,165

5.5%

2,838,09

11.6%

14,969,219

61.1%

INFORMATION TECHNOLOGY
APPRAISAL SERVICES

TOTAL

Dallas Central Appraisal District

$24,471,932

14

100.0%

Approved Budget

DALLAS CENTRAL APPRAISAL DISTRICT


BUDGET COMPARISONS SUMMARY
BY CATEGORY
CATEGORY
SALARIES & WAGES

2014/2015
APPROVED

2014/2015
ACTUAL

2015/2016
APPROVED

2016/2017
APPROVED

$12,980,393

$12,625,279

$13,231,728

$13,736,024

AUTO EXPENSES

765,140

738,455

767,540

887,615

SUPPLIES & MATERIALS

616,421

614,814

697,577

790,145

OPERATIONAL SERVICES

75,000

115,166

68,500

37,260

MAINT. OF STRUCTURE

352,928

322,970

363,333

334,482

MAINT. OF EQUIPMENT

260,145

274,693

270,482

314,560

CONTRACTUAL SERVICES

499,539

529,204

579,498

593,817

SUNDRY EXPENSES

295,704

277,669

324,056

358,265

INSURANCE & BENEFITS

5,544,681

5,532,922

5,689,801

5,675,454

PROFESSIONAL SERVICES

1,500,781

1,469,193

1,570,855

1,622,425

119,100

783,256

113,970

121,885

$23,009,832

$23,283,621

$23,677,340

$24,471,932

CAPITAL EXPENDITURES
SUBTOTAL
CONTINGENCY
GRAND TOTAL

Dallas Central Appraisal District

$23,009,832

$23,283,621

15

0
$23,677,340

0
$24,471,932

Approved Budget

2016/2017
BUDGET BY CATEGORY

10

1
7
6
5

2
4
3

CATEGORY
1. SALARIES & WAGES

BUDGET TOTAL

PERCENT

$13,736,024

56.2%

2. AUTO EXPENSES

887,615

3.6%

3. SUPPLIES & MATERIALS

790,145
,

3.2%

37,260

0.1%

5. MAINTENANCE

649,042

2.7%

6. CONTRACTUAL SERVICES

593,817

2.4%

7. SUNDRY EXPENSES

358,265

1.5%

8. INSURANCE & BENEFITS

5,675,454

23.2%

9. PROFESSIONAL SERVICES

1,622,425

6.6%

121,885

.5%

$24,471,932

100.0%

4. OPERATIONAL SERVICES

10.CAPITAL EXPENDITURES

TOTAL

Dallas Central Appraisal District

16

Approved Budget

REVENUES

Dallas Central Appraisal District

17

Approved Budget

2016/2017
SOURCES OF OPERATING FUNDS
RENDITION FEES

INVESTMENT
PROCEEDS
OTHER INCOME

LOCAL
SUPPORT

SOURCE

LOCAL SUPPORT

AMOUNT

PERCENT

$24,231,932

99.0%

0%

RENDITION FEES

230,000

.9%

OTHER INCOME

10,000

.1%

$24,471,932
$24 471 932

100
100.0%
0%

INVESTMENT PROCEEDS

TOTAL

Dallas Central Appraisal District

18

Approved Budget

PERSONNEL
BREAKDOWN

Dallas Central Appraisal District

19

Approved Budget

2016/2017
PERSONNEL BREAKDOWN
4
34

3
16

171

DEPARTMENT

NUMBER OF PERSONNEL

OFFICE OF CHIEF APPRAISER

PERCENT

1.7%

34

15.0%

1.3%

16

7.0%

APPRAISAL SERVICES

171

75.0%

TOTAL

228

ADMINISTRATIVE SERVICES
LEGAL SERVICES
INFORMATION TECHNOLOGY

Dallas Central Appraisal District

20

100.0%

Approved Budget

%"--"4$&/53"-"113"*4"-%*453*$5
0SHBOJ[BUJPO$IBSU

Approved Budget

21

Dallas Central Appraisal District

DALLAS CENTRAL APPRAISAL DISTRICT


PRINCIPAL OFFICERS
INCUMBENT

OFFICIAL TITLE
EXECUTIVE DIRECTOR/CHIEF APPRAISER

W. Kenneth Nolan

DIRECTOR OF ADMINISTRATIVE SERVICES/


TAXPAYER LIAISON OFFICER

Rick L. Kuehler

DIRECTOR OF INFORMATION TECHNOLOGY

John Milam

DIRECTOR OF APPRAISAL SERVICES

Shane Docherty

DIRECTOR OF LEGAL SERVICES

Windy Nash

RESIDENTIAL MANAGER

Jimmy Cox

BUSINESS PERSONAL PROPERTY MANAGER

Randy Scott

COMMERCIAL MANAGER

Steve Brown

PROPERTY RECORDS/EXEMPTIONS MANAGER

Patricia Nixon

FINANCE MANAGER

John K. Simpson

QUALITY CONTROL MANAGER

Dan Reese

COMMUNITY RELATIONS OFFICER

Cheryl Jordan

Dallas Central Appraisal District

22

Approved Budget

BUDGET CALENDAR

Dallas Central Appraisal District

23

Approved Budget

Dallas Central Appraisal District


BUDGET CALENDAR
DATE REQUIRED
September

ACTION

RESPONSIBLE PARTY

x
x
x

Establish budget policy


Prepare budget calendar
Develop budget formats 

Director of Administration

Distribute budget information packets to


department heads.
Prepare preliminary revenue estimates 

Finance Manager 

Assist department heads with completion of


budget request forms 
Submit completed budget request forms
Review budget requests and submit proposed
budget draft to the chief administrative officer
Conduct internal budget hearings on submitted
budget requests and adjustments

Administration

Work salary /merit projections


Prepare budget narratives, goals and objectives,
and activity indicators in the budget document
Finalize and submit draft of proposed budget to
chief administrative officer

Director of Administration

Administration

Review the proposed budget draft with chief


administrative office, make needed adjustments 
Finalize proposed budget for BOD

Director of Administration

Present the proposed budget to the BOD at their


regular meeting \ entity presentation 
Conduct entity budget visits to all entities
Publish notices for public hearing

Director of Administration

Finance Manager


October 

x
October-November 

x
x
x
x

Finance
Department Heads
Administration 
Director of Administration


December 

x
x
x

January 

x
x

February -March

x
x
x

April

May 

June

Chief Appraiser

Chief Appraiser

x
x

BOD conducts public hearing on proposed budget Board of Directors 


Meet with Budget Review Committee 
Chief Appraiser
Director of Administration

x
x

Final budget is approved


Entities are notified of budget approval

Board of Directors 
Director of Administration

Final budget is printed and sent to the taxing


entities and filed with the county clerks office 
Final budget is distributed to staff
Public budget notice is published in newspaper

Director of Administration

x
x

Finance Director 

Dallas Central Appraisal District

24

Approved Budget

STATISTICAL
INFORMATION

Dallas Central Appraisal District

25

Approved Budget

DALLAS CENTRAL APPRAISAL DISTRICT


STATISTICAL INFORMATION

The District was created as a provision of the Property Tax Code by the 66th Texas State
Legislature- Senate Bill 621
Date Created:

1979

District Officially Began Operations:

1982

Form of Government:

Political Subdivision of the State of Texas

Area of Distance Square Miles:

908.07

Population of District (Dallas County):

2,368,139*

Number of Board of Director Members:

Number of District Employees:

228

Number of ARB Members:

Up to 120

Number of Offices:
2949 N. Stemmons Fwy., Dallas, Texas

Number of Accounts Appraised:

827,680

Number of Taxing Entities:

61

Cities
School Districts
Counties
Special Districts
Hospital Districts
Community College

31
16
1
11
1
1

Source:
*U.S. Bureau of the Census 2010 Estimated

Dallas Central Appraisal District

26

Approved Budget

DALLAS CENTRAL
APPRAISAL DISTRICT

Dallas Central Appraisal District

27

Approved Budget

Dallas Central Appraisal District


BUDGET POLICY
Establishing a financial philosophy and policy enables the legislative body, management, and the
community to monitor how well the Appraisal District is performing. It also assists in linking
long range financial planning with day-to-day operations, as well as providing a formal position
for the preparation of financial situations and emergencies thus improving fiscal stability.
All of this will contribute to the credibility of and public confidence in the Appraisal District
organization. These statements show a commitment to sound financial management and fiscal
integrity.
Important aspects of any such philosophy and financial policy statement are the procedures and
policies used to control the budget after appropriations are made to the various departments.
These policies and procedures should recognize the need for some budgetary flexibility and
should clarify the Board of Director and management's responsibility to the taxing jurisdictions in
administering the budget. The following statements are put forth to facilitate these budget
procedures.

BUDGET PROCEDURES
1.

The District budgets resources on a fiscal year which begins September 1 and ends on the
following August 31.

2.

Budget instruction packets for annual preparation, which include forms and necessary
instructional information, shall be distributed to the Divisions and Departments no later
than October 15 in each year. These packets with their proposals must be returned no
later than November 15 in that year.

3.

The proposed budget estimates and requests shall be prepared and distributed to the Chief
Appraiser on or before December 15 of that year.

4.

Budget hearings between the Chief Appraiser, the Administrative/Finance staff, and the
various Departments will be held in early December to review and justify budget
proposals and requests submitted.

5.

The proposed budget estimates shall be presented in the following format:


a.
b.
c.
d.

Goals and objectives, programs to be accomplished;


Operating and maintenance expenditures by category code;
Personnel breakdown and staffing levels and salary ranges;
A detailed schedule of capitalized equipment to be purchased.

6.

The Proposed Budget shall be submitted to the Board of Directors and the taxing
jurisdictions on or before February 15 of each year.

7.

The Board of Directors will hold at least one public hearing to receive input on the
Proposed Budget between February 15 and May 15. Not later than the 10th day before

Dallas Central Appraisal District

28

Approved Budget

the date of the public hearing, the Chief Appraiser shall give notice of the public hearing
by publishing the notice in a newspaper having general circulation in the county for
which the appraisal district is established. The notice may not be smaller than a onequarter page of a standard-size newspaper and may not be published in the part of the
paper in which legal notices and classified advertisements appear. The notice must set
out the time, date, and place of the public hearing and must set out a summary of the
proposed budget setting out as separate items: the total amount of the proposed budget;
the amount of increase proposed from the budget adopted for the current year; and the
number of employees compensated under the current budget and the number of
employees to be compensated under the proposed budget.
8.

The Board of Directors shall adopt the Budget on or before May 15 of each year. The
taxing jurisdictions will have thirty days after the formal adoption of the budget to submit
a Resolution in opposition to the budget. If a majority of those taxing jurisdictions,
which are eligible to vote on the District's Board of Directors and Budget, veto the
budget, then the Appraisal District must resubmit a new budget to the Board and the
taxing jurisdictions within another thirty days for their review.

9.

The Board of Directors shall appoint a Budget Review Committee of two from its
membership to review the Proposed Budget with the DCAD staff and report its findings
and recommendations to the Board before budget adoption.

10.

Monthly financial reports on the budget status and trends will be prepared by the Finance
Office and presented to the Chief Appraiser. Copies of these monthly reports will be
delivered to each department head to assist in monitoring actual expenditures compared
to monthly budgeted, fiscal year budgeted, and year-to-date budgeted amounts for his/her
department.

11.

The Board of Directors may amend the approved budget at any time, but the Secretary of
the Board must deliver a written copy of a proposed amendment to the presiding officer
of the governing body of each taxing entity participating in the District not later than the
30th day before the date the Board acts on it. All budget amendments must be approved
by the Board of Directors in a regular or special called public meeting.

12.

The Proposed Budget estimates submitted on February 15 shall be a balanced budget


from the revenues anticipated.

13.

If the governing bodies of a majority of the taxing entities entitled to vote on the
appointment of the Board of Directors adopt resolutions disapproving the budget and file
them with the Secretary of the Board within 30 days after its adoption, the budget does
not take effect, and the Board of Directors shall adopt a new budget within 30 days of the
disapproval.

14.

If the total amount of the budget allocation payments made or due to be made by the
taxing entities participating in the Appraisal District exceeds the amount actually spent or
obligated to be spent during the fiscal year from which the payments were made, the
Board of Directors may refund to the taxing entities its proportionate share of the excess
funds not later than the 150th day after the end of the fiscal year for which the payments
were made. Approval of said action by Board of Directors must be a in a regular or
special called public meeting.

15.

The Board of Directors will consider the establishment of Restricted Reserve Funds from
any unspent surplus funds as deemed necessary. These Funds will be set up at the
direction of the Board and can only be disbursed by approval of the Board of Directors.

Dallas Central Appraisal District

29

Approved Budget

BUDGET REVENUES
1.

The Appraisal District will draw its revenue sources from local support as provided by
the taxing jurisdictions, based on an allocation formula as adopted by the taxing entities,
investment proceeds, and other income from allocations to certain taxing jurisdictions
lying outside Dallas County and from the sale of plats, copies, microfiche, magnetic
tapes, etc. and other services.

2.

The funding formula is based on each entity's levy and the total local support amount.
For cities inside Dallas County, each entity's allocation is based on their levy divided in
the total levy for Dallas County. The County, countywide special districts, and noncounty-wide special districts receive an even one-third of the total local support amount.
The Dallas County Community College District and the non-county-wide special districts
are calculated by dividing their levy into the levy of all of Dallas County and multiplying
that amount times the total local support amount. The balance of the one-third is divided
using the ratio of the Dallas County Hospital District and Dallas County to each other.
Finally, school districts receive the balance of the local support amount, allocating each
school district an amount using the same percentage as their levy to the total school
district levy. The previous year's levy will be used in allocating the current budget.

3.

The Appraisal District will publicly bid its depository contract every two years.

4.

Investment proceed schedules will be outlined in the depository contract by amount, rate,
and days.

5.

The Budget of the Appraisal District is formatted on a cash basis, with all current
expenditures paid for by current revenue resources.

6.

The Appraisal District will budget all known revenue sources in the budget and apply
these funds to the allocated local support amount to be paid by the taxing entities.

BUDGET EXPENDITURES
1.

The Budget will attempt to identify district functions and activities performed by the
Appraisal District and to allocate budget resources adequate to perform these functions
and activities.

2.

The Appraisal District will maintain an unallocated Restricted Reserve Fund, to provide
as an emergency reserve for use in the event of a calamity, unanticipated program
expenses, or for fiscal start-up costs.

3.

At year-end, it is up to the discretion of the Board of Directors to refund to the taxing


entities any cash surplus, or to carry the funds forward to the next budget year for start-up
costs or for designated purchases or programs. In the event of a total budget deficit, a
request for additional revenue will be taken to the Board of Directors for action. A copy
of this proposed budget amendment must be delivered to the presiding officer of the
governing body of each taxing unit participating in the District no later than 30 days
before action can be taken by the Board.

4.

The Board of Directors will authorize the Chief Appraiser to disburse appraisal district
funds by written check or draft up to five thousand dollars. Disbursements over the
amount of five thousand dollars must be co-signed with the Director of Administrations
signature and approval.

Dallas Central Appraisal District

30

Approved Budget

5.

The Board of Directors shall by resolution authorize the Chief Appraiser and the Director
of Administration to sign written check vouchers for disbursement of funds.

6.

The District will continue to integrate performance measurements and productivity


standards with the budget process where appropriate.

7.

Cost/benefit studies and salary surveys will be conducted, where appropriate and
applicable, on expenditures, current jobs, and capital equipment.

8.

At no time shall the number of permanent full time positions on the payroll exceed the
total number of positions authorized by the Board of Directors. The Board shall approve
increases in personnel staffing during the fiscal year.

9.

Overtime compensation is authorized by the departments and may only be expended for
specific tasks as approved in the current budget and by the Chief Appraiser.

10.

Position reclassifications, job grade changes, or departmental reorganizations will be


prepared and reviewed in October of each year by the Job Evaluation Committee of the
Appraisal District staff.

11.

The Chief Appraiser may institute a freeze during the fiscal year on hiring, promotions,
transfers and capital equipment purchases. Such action will not be used arbitrarily

and will be for exceptions in appropriate areas to comply with emergency needs.
12.

All items to be purchased by the District in the amount of $50,000 or more will be subject
to public bid or proposal, or purchased under the State of Texas General Services
Commission.

13.

There will be no transfer between line items or categories in the current budget by
department heads or directors.

14.

Any transfer of funds between budget categories shall be approved by the Board of
Directors at a public meeting.

BUDGET SURPLUS FUNDS


It is the policy of the Board of Directors of the Dallas Central Appraisal District that if the total
amount of payments made and/or due to be paid each year by the taxing units participating in a
given fiscal year exceeds the amount actually spent or obligated to be spent during such fiscal
year for which the payments were made, such excess amount shall, prior to or concurrent with the
end of such fiscal year, be automatically appropriated to the Capital Improvement Fund account
within the Appraisal District Budget and thereby obligated to be spent on the District Capital
Improvement Program, as approved by the Board of Directors. Should a Capital Improvement
Program not be provided or the surplus funds otherwise obligated, said surplus funds shall be
refunded to the entities in accordance with state law. It is further the policy of the Board of
Directors of the Dallas Central Appraisal District that the Capital Improvement Program of the
Appraisal District be submitted by the Executive Director/Chief Appraiser to the Board annually
for review and approval.
Under the budget surplus policy, funds can also be automatically appropriated to the Retirement

COLA Fund. Surplus funds will be obligated to be spent for lump sum payments into the
retirement fund for set a COLA percentage amount to offset rate payments to the
retirement fund through the Texas County and District Retirement System. These will be
dedicated funds approved by the Board of Directors annually.
Dallas Central Appraisal District

31

Approved Budget

FINANCIAL AUDIT
1.

At least once each year, the Board of Directors shall have prepared an audit of its affairs
by an independent certified public accountant or firm of independent certified public
accountants.

2.

A copy of the audit report will be delivered to each governing body of each taxing unit
eligible to vote on the appointment of the Board of Directors and a reasonable number of
copies will be available for inspection at the Appraisal District office.

3.

The Board of Directors will consider the appointment of an Audit Committee to review
and meet with the auditors concerning the audit report and report its findings to the full
Board. The Audit Committee will meet as necessary in compliance with regulations of
the Governmental Accounting and Standards Board.

4.

The Board of Directors will engage the services of an independent auditor by annual
contract on a year to year basis, anticipating that the firm selected will be engaged for and
limited to a four year period for purposes of continuity. The audit firm may serve as the
Districts financial auditors for the period of four years before changing firms, but may
not participate in the proposal process for a period of four years following service.

5.

The DCAD staff will prepare a Management Discussion and Analysis providing a
narrative overview of the financial activities and changes in the financial position of the
Dallas Central Appraisal District for each fiscal year ending. The report will be in
compliance with the Governmental Accounting Standards Board Statement No. 34 Basic
Financial Statements-and Managements Discussion and Analysis-for State and Local
Governments.

Dallas Central Appraisal District

32

Approved Budget

Dallas Central Appraisal District

INVESTMENT POLICY
I.

POLICY STATEMENT
It is the policy of the Dallas Central Appraisal District (the District) that the administration of
its funds and the investment of those funds shall be handled as its highest public trust.
Investments shall be made in a manner which will provide the maximum security of principal
invested through the limitations and diversification while meeting the daily cash flow needs of the
District and conforming to all applicable state statutes governing the investment of public funds.

II.

INVESTMENT SCOPE
The Dallas Central Appraisal District has established an investment policy in accordance with
Chapter 6 of the Texas Property Tax Code and Chapter 2256 of the Texas Government Code,
Public Funds Investment Act. This investment policy applies to the investment activities of the
District.
As required by Chapter 2256 of the Texas Government Code, the District hereby defines and
adopts its formal investment policy. The District shall administer all present and future funds in
accordance with the provisions of this policy to the extent permitted by law and the Districts
depository contracts. Any new funds created by the District will come under this Policy unless
specifically exempted by the Board of Directors and this policy.

III.

LEGAL LIMITATION, RESPONSIBILITES AND AUTHORITY


Specific investment parameters for the investment of public funds in Texas are found in the
Public Funds Investment Act, Chapter 2256, Texas Government Code, (the Act). The Public
Funds Collateral Act, Chapter 2257, Texas Government Code, specifies collateral requirements
for all public funds deposits. All investments will be made in accordance with these statutes.
The District shall make all of its investments in a manner that complies with all applicable law
and with its depository contracts.

IV.

INVESTMENT OBJECTIVES
A.
Standard of Care
The District shall exercise due care, caution, and good judgment in making its
investments. All investments shall consider the safety of capital, liquidity, diversification
and a reasonable return of interest income (yield) for the District.
Section 2256.006 of the Public Funds Investment Act provides that investments shall be
made with judgment and care, under prevailing circumstances, that a person of prudence,
discretion, and intelligence would exercise in the management of the persons own
affairs, not for speculation, but for investment, considering the probable safety of capital
and the probable income to be derived. Investments are to be chosen in a manner which
promotes diversity by market sector, credit and maturity. The choice of high-grade
government investments and high-grade money market investments is designed to assure

Dallas Central Appraisal District

33

Approved Budget

the marketability of those investments should liquidity needs arise. To match anticipated
cash flow requirements the maximum weighted average maturity of the overall portfolio
may not exceed three months. Investment of funds shall be governed by the following
investment objectives, in order of priority:
(1)
(2)
(3)
(4)

preservation and safety of principal;


liquidity;
diversification; and
yield

B.
Preservation and Safety of Principal
One of the primary objectives of this policy is the safety of principal. In no event shall an
investment and earned interest exceed the maximum amount insured by the Federal
Deposit Insurance Corporation combined with U. S. Government securities pledged as
collateral. All investments by the District shall be made in the name of the District, and
may not be combined with any funds, which are not assets of the District. Any
investments made through Repurchase Agreements are fully guaranteed as to principal
and interest by the U. S. Government or an agency thereof, or are collateralized mortgage
obligations directly issued by a Federal Agency or instrumentality of the United States.
C.
Liquidity
The District shall structure its investments in a manner, which will provide the liquidity
necessary to correspond with the cash flow needs of the District.
D.
Diversification
Diversification of the portfolio will include diversification by maturity and market sector
and will include the use of a number of broker/dealers for diversification and market
coverage if needed.
E.
Yield
The District shall invest its funds to earn the maximum interest rate allowed with the
constraints of safety, liquidity and convenience.

F.
Maturity
The investments of the District will be staggered in a way to achieve the highest return of
interest and provide for the necessary liquidity to meet the cash needs of the District. At
no time will the maturity date of any investment extend beyond the last day of the current
budget year in which the investment was made.

V.

DELEGATION OF INVESTMENT AUTHORITY


The Chief Appraiser and/or the Director of Administration acting on behalf of the District, is
designated as the Investment Officer of the District and is responsible for investment
management decisions and activities.
The Board of Directors may appoint one or more
employees to perform the activities of Investment Officer for the District under the direction of
the Chief Appraiser. In the absence of such appointment, the Chief Appraiser or the Director of
Administration will act as the Investment Officer for the District. Pursuant to Section 6.05(3),
Property Tax Code, this authority may be delegated to designated employees of the Dallas
Central Appraisal District. The Officer is responsible for the quality and capability of staff,
investments advisors, and consultants involved in the investment management and procedures.
All participants in the investment process shall seek to act responsibly as custodians of the public
trust. The Investment Officer shall develop and maintain written administrative procedures for
the operation of the Investment program, which are consistent with this Investment Policy. These
controls will be reviewed with the independent auditor of the District.

Dallas Central Appraisal District

34

Approved Budget

VI.

PRUDENCE
The standard of prudence to be used in the investment function shall be the prudent person
standard and shall be applied in the context of managing the overall portfolio. This standard
states: Investments shall be made with judgment and care, under circumstances then prevailing,
which persons of prudence, discretion, and intelligence exercise in the management of their own
affairs, not for speculation, but for investment, considering the probable safety of their capital as
well as the expected income to be derived. The Investment Officer and those delegated
investment authority under this Policy, when acting in accordance with the written procedures
and this Policy, shall be relieved of personal liability in the management of the portfolio provided
that deviations from expectations for a specific securitys credit risk or market price change or
portfolio shifts are reported in a timely manner and that appropriate action is taken to control
adverse market effects.

VII.

INVESTMENT INSTRUMENTS
To the extent an investment is an instrument or instruments, including principal and interest,
exceed the amount insured by the Federal Depository Insurance Corporation or other federal
agency, the excess must be collateralized by pledged securities. District funds may be invested in
the following instruments:
(1)
Certificates of Deposit issued by banks located in Dallas County. Payment of the
certificates must be insured in full by the Federal Depository Insurance Corporation
(FDIC) and/or collateralized by securities from a bank doing business in the State of
Texas and under the terms of the written depository agreement with that bank, not to
exceed one year to stated maturity. Authorized investments include obligations that are
fully guaranteed or issued by the Federal Deposit Insurance Corporation or by the explicit
full faith and credit of the U. S.
(2)
Money Market Account. The District may invest excess cash in the Districts
reserve account in an interest-bearing Money Market account. These reserves will be
transferred to the General Account as needed.
(3)
Obligations of the United States Government, its agencies and instrumentalities,
and government sponsoring enterprises, not to exceed one year to stated maturity,
excluding collateralized mortgage obligations.
(4)
AAA-rated, constant dollar Texas Local Government Investment Pools as
defined by the Public Funds Investment Act and approved by the Board of Directors.
`

(5)

No-load, AAA-rated, SEC registered money market funds.

(6)
FDIC insured brokered certificates of deposit securities from a bank in any US
state, delivered versus payment to the DCAD safekeeping agent, not to exceed one year
to maturity. Before purchase, the Investment Officer must verify the FDIC status of the
bank on www.2fdic.gov/idasp/main_bankfind.asp to insure that the bank is FDIC insured.

VIII.

AUTHORIZED FINANCIAL DEALERS AND INSTITUTIONS


All investments made by the District will be made through the Districts banking services
bank, a bank in Texas, or an approved broker/dealer.

Dallas Central Appraisal District

35

Approved Budget

IX.

DIVERSIFICATION AND MATURITY LIMITATIONS


It is the policy of the District to diversify its investment portfolio. Invested funds shall be
diversified to minimize risk or loss resulting from over-concentration of assets in a specific
maturity, specific issuer, or specific class of securities.

X.

SAFEKEEPING AND COLLATERALIZATION


The laws of the State and prudent treasury management require that all purchased securities be
bought on a delivery versus payment basis and be held in safekeeping by either the District, an
independent third party financial institution, or the Districts designated banking services
depository.
All securities pledged to the District for certificates of deposit or demand deposits shall be held
by an independent third party bank doing business in Texas. The safekeeping bank may not be
within the same holding company as the bank from which the securities are pledged.
Collateralization is required on all bank time and demand deposits over FDIC Insurance coverage
of $250,000. The District is not required to liquidate investments that were authorized investment
at the time of purchase. An authorized investment of a fully collateralized repurchase agreement
can be secured by a combination of cash and obligations.

XI.

PERFORMANCE AND REPORTING


The Investment Officer shall submit a quarterly report to the District Board containing sufficient
information to evaluate the performance the investment program.
The Investment Officer or investment adviser shall monitor, on no less than a weekly basis, the
credit rating on all authorized investments in the portfolio based upon independent information
from a nationally recognized rating agency. If any security falls below the minimum rating
required by Policy, the Investment Officer shall notify the Chief Financial Officer/Director of
Administration, the Chief Appraiser, and the Board of Directors of the loss of rating, conditions
affecting the rating and possible loss of principal with liquidation options available, within two
weeks after the loss of the required rating.

XII.

DEPOSITORIES
The District shall designate one banking institution through a competitive process as its central
banking services provider at least every two years. This institution will be used for normal
banking services.

XIII: TRAINING
The Districts designated Investment Officer shall: 1) attend at least one training session from an
independent source advising the Investment Officer as provided for in the investment policy of
the District and containing at least ten (10) hours of instruction relating to the Investments
Officers responsibilities within twelve (12) months after taking office; 2) attend an investment
training session at least once each state fiscal biennium and receive not less than ten (10) hours of
instruction relating to investment responsibilities from an independent source. The two-year
period in which an Investment Officer must take the required investment training begins on the
first day of the Districts fiscal year and consists of the two consecutive fiscal years after that
date.

Dallas Central Appraisal District

36

Approved Budget

XIII. INVESTMENT POLICY ADOPTION


The Districts Investment Policy shall be adopted annually by the Board with the adoption
of the annual budget. The Investment Policy will be incorporated and made a part of the
budget document.

XIV. GLOSSARY OF TERMS


(1) "Bond proceeds" means the proceeds from the sale of bonds, notes, and other
obligations issued by an entity, and reserves and funds maintained by an entity for debt
service purposes.
(2) "Book value" means the original acquisition cost of an investment plus or minus the
accrued amortization or accretion.
(3) "Funds" means public funds in the custody of a state agency or local government that:
(A) are not required by law to be deposited in the state treasury; and
(B) the investing entity has authority to invest.
(4) "Institution of higher education" has the meaning assigned by Section 61.003,
Education Code.
(5) "Investing entity" and "entity" mean an entity subject to this chapter and described by
Section 2256.003.
(6) "Investment pool" means an entity created under this code to invest public funds
jointly on behalf of the entities that participate in the pool and whose investment
objectives in order of priority are:
(A) preservation and safety of principal;
(B) liquidity; and
(C) yield.
(7) "Local government" means a municipality, a county, a school district, a district or
authority created under Section 52(b)(1) or (2), Article III, or Section 59, Article XVI,
Texas Constitution, a fresh water supply district, a hospital district, and any political
subdivision, authority, public corporation, body politic, or instrumentality of the State of
Texas, and any nonprofit corporation acting on behalf of any of those entities.
(8) "Market value" means the current face or par value of an investment multiplied by the
net selling price of the security as quoted by a recognized market pricing source quoted on
the valuation date.
(9) "Pooled fund group" means an internally created fund of an investing entity in which
one or more institutional accounts of the investing entity are invested.
(10) "Qualified representative" means a person who holds a position with a business
organization, who is authorized to act on behalf of the business organization, and who is
one of the following:
(A) for a business organization doing business that is regulated by or registered with
a securities commission, a person who is registered under the rules of the National
Association of Securities Dealers;
(B) for a state or federal bank, a savings bank, or a state or federal credit union, a
member of the loan committee for the bank or branch of the bank or a person
authorized by corporate resolution to act on behalf of and bind the banking
institution;
(C) for an investment pool, the person authorized by the elected official or board
with authority to administer the activities of the investment pool to sign the written
instrument on behalf of the investment pool; or
(D) for an investment management firm registered under the Investment Advisers
Act of 1940 (15 U.S.C. Section 80b-1 et seq.) or, if not subject to registration under
that Act, registered with the State Securities Board, a person who is an officer or
principal of the investment management firm.

Dallas Central Appraisal District

37

Approved Budget

(11) "School district" means a public school district.


(12) "Separately invested asset" means an account or fund of a state agency or local
government that is not invested in a pooled fund group.
(13) "State agency" means an office, department, commission, board, or other agency that is
part of any branch of state government, an institution of higher education, and any nonprofit
corporation acting on behalf of any of those entities.

Dallas Central Appraisal District

38

Approved Budget

COMMENTS
This document has been prepared to supply information to the entities of the Dallas Central Appraisal
District concerning its activities and resource requirements. This 2016/2017 Budget and Program Summary
is designed to link financial information directly to descriptive information of the District's activities, with the
objective of improving the method by which resource allocations are made for those activities.
The format utilized in this budget document implements many of the techniques utilized during the budget
preparation. The District's organization has been divided into "Budget Units" by Departments of Office of
the Chief Appraiser, Administrative Services, Legal Services, Appraisal Services, and Information
Technology. The Budget Unit is the basic unit by which cost analysis and program effectiveness are measured
and evaluated. Also found in this document are various financial summaries including revenue breakdowns
for the entities.
The District's intention is to expand and improve this budget format in the future so that more objective
decisions can be made on either increasing or decreasing activity levels.
The 2016/2017 Budget and Program Summary contains information concerning the activities of the Dallas
Central Appraisal District, the dollar amounts, personnel, and capital outlay services required to support
these activities. Several line item categories in this budget will show a zero balance. This is due to these items
being detailed out of a major category to reflect actual expenditures of the coming budget year. To assist the
reader in understanding the information shown for the District's departments, the following definitions are
offered.
PROGRAM
A narrative description is provided for each budget unit, which outlines the functions,
responsibilities, and activities of the unit.
GOALS AND OBJECTIVES
Goals and objectives have been established during the budget process to guide and direct budget
units in achieving their purpose.
HUMAN RESOURCES
Authorized employees have been established in each budget unit to perform the necessary tasks.
Employees are funded through the general operating expenses.
CONSOLIDATED BUDGET
The term "Consolidated Budget" means that the support budgets in the Office of the Chief
Appraiser Department (Chief Appraiser, Community Relations and Quality Control),
Administrative Services Department (Administration, Appraisal Review Board, Customer Service,
Finance/Purchasing, Human Resources, Appeals and Support, and Building Services) and the
Appraisal Services Department (Central, Residential, Business Personal Property, Commercial, and
Property Records/Exemptions), will be combined to present an overall budget for Office of Chief
Appraiser, Administrative Services, and Appraisal Services respectively. The Legal Services
Department and the Information Technology Department are the only budgets that are contained in
one budget. A detailed description of these budget activities is found in the appropriate sections of
the budget.
LEASEHOLD IMPROVEMENTS
Leasehold Improvements will include improvements to the building occupied by the Dallas Central
Appraisal District. Improvements will include such things as additional lighting and electrical
outlets, painting, carpeting, and minor renovations. The cost for all leasehold improvements is
included in this category.
CAPITAL EXPENDITURES
The Dallas Central Appraisal District capitalizes fixed assets according to a scheduled policy.
Capital expenditures will include major office equipment and furniture that will be depreciated for
accounting purposes. Funds for continued technology development and the Capital Improvements
Program will be included in this category as needed.

Dallas Central Appraisal District

39

Approved Budget

GLOSSARY
Account Code: A series of numbers used to identify and classify certain expenditures within an
organizational unit.
Accrual Accounting: The accrual basis of accounting matches revenues and related expenses based upon the
timing of underlying economic events, regardless of when monies are received or disbursed. Revenues are
recorded when they are earned, and expenses are recorded when they are incurred.
Activity Indicators: Indicators that provide the department the ability to identify their budget goals and
objectives and to measure their key activity results.
Appropriation: An authorization to make expenditures or incur obligations against the financial resources of
the District.
Budget: A financial plan for a specific period of time (fiscal period or fiscal year) that matches resources with
expenditures. The Dallas Central Appraisal District fiscal year runs from September 1st until the following
August 31st.
Budget Amendment: A change in the authorized level of funding (appropriations) for department or line
item object code. Only the Board of Directors upon recommendation from the Finance Department
authorizes these adjustments.
Capital Improvement Fund: Funds authorized by the Board of Directors from excess budget surplus funds
to be utilized solely for capital improvement building projects approved by the Board of Directors annually.
Contingency: Funds authorized by the Board of Directors for unanticipated expenses occurring during the
budget period or for anticipated programs or expenses to be funded.
Department: A major division or unit of the District that is responsible for a service operation or a group of
related operations within a functional area.
Disbursement: A payment for goods or services in cash or by check.
Encumbrance: An obligation of the District either through a purchase requisition, contract, or court order
for which funds have been set-aside for a future known expenditure.
Estimated Revenue: The amount of revenue that is projected to be received during the fiscal cycle.
Expenditure: The overflow of funds paid to obtain goods or services. Expenditures are booked when
voucher warrants are issued. Note: An encumbrance is not expenditure but an obligation to pay for when
funds are reserved or set aside for future payment.
Expense: Charges incurred for operations, maintenance, debt service and other goods and services, which
reduce available cash.
Fiscal Year: The period of time signifying the beginning and ending of an accounting period. The Dallas
Central Appraisal District fiscal year begins on September 1st and runs through August 31st.
Fixed Assets: Assets of long-term character that are intended to continue to be held and used over an
extended time period.
Fund: An independent fiscal and accounting entity with a self-balancing set of accounts recording cash
and/or other resources together with all related liabilities, obligations, reserves, and equities which are
segregated for the purpose of carrying on specific activities or government functions

Dallas Central Appraisal District

40

Approved Budget

Fund Balance: The excess of an entity's assets over its liabilities for the accounting period. State law
prohibits deficits and requires that any excess fund balance be refunded to the taxing entities.
General Fund: The main operating fund of the District.
Investment Proceeds: Earnings on all of the District's long and short-term investments held by the bank
depository.
Operating Budget: That portion of a budget that provides for the goods and services used in the daily
operation of the governmental unit.
Other Income: Revenue includes maintenance fees for non-taxing entities and receipts from the sale of
miscellaneous copies of appraisal tapes, documents, or services.
Performance Measures: Measures the achievement of the objectives listed in the Activity Indicators as well
as measuring the indicators of service demand, output, outcome, effectiveness and efficiency. Improvement
and refinement of these indictors will be an ongoing effort.
Program Budget: A budget that focuses upon goals and objectives of an agency or jurisdiction rather than
upon its organizational budget units or object class of expenditures.
Reserve: In technical terms a reserve account is used to indicate that a portion of fund equity is legally
restricted for a specific purpose or not available for appropriation and subsequent spending.
Restricted Reserve Fund: Funds authorized by the Board of Directors to be maintained for budget year
start-up costs or for anticipated programs to be approved by the Board. Obligated funds for certain projects
may also be authorized by the Board of Directors to continue that project until completed in the next fiscal
year.
Source of Revenue: Revenues are classified according to their source or point of origin.
Time Deposit: The investing of idle funds through a depository at a negotiated interest rate.
Unencumbered Balance: The amount of an appropriation that is neither expended nor obligated to be spent
(encumbered). It is essentially the amount of money still available for future use.

Dallas Central Appraisal District

41

Approved Budget

APPROPRIATIONS
Operating expenditure class totals and authorized personnel totals are shown for each budget unit. Major
classifications of a department's resources are shown which provide a general breakdown of the department's
total budget. The major classifications of resources are as follows:
SALARIES & WAGES - includes appropriations for employees' salaries. Also includes appropriations for
contract labor and overtime costs and incentive pay.
AUTO EXPENSE - includes appropriations for employees driving their personal vehicles for job purposes and
mileage costs for other employees.
SUPPLIES & MATERIALS - includes appropriations for such items as office supplies, printing costs, copy
machine expense, computer supplies, small office equipment and furniture, postage costs for mailings, software
costs and building supplies.
OPERATIONAL SERVICES - includes appropriations for telephone service and installation of any new phone
service. Also provides for increased service during the protest process.
MAINTENANCE OF STRUCTURES - includes appropriations for the maintenance and repair of the building
and cost overruns, as well as utility bills for electricity, water and sewer, janitorial services, garbage disposal, lawn
and grounds maintenance, security services, HVAC system maintenance, and elevator maintenance.
MAINTENANCE OF EQUIPMENT - includes appropriations for the maintenance and repair of office
equipment, copy machines, calculators, scanners, letter openers, postage machines, and computers. Also includes
maintenance agreements on all the computer equipment and software.
CONTRACTUAL SERVICE - includes appropriations for the building payments, copier system program, lease of
equipment and computer software, and GIS mapping expenses.
SUNDRY EXPENSES - includes appropriations for training and travel, dues and subscriptions costs, legal notices
and advertising expenses, maps and mapping expenses, Board of Directors and Appraisal Review Board expenses,
management development and recruitment expenses.
INSURANCE & BENEFITS - includes appropriations for employees' hospitalization insurance, medical claims
payments, retirement, worker's compensation, Medicare tax payments, unemployment compensation, general
comprehensive insurance, contents insurance, necessary bonds and personal liability insurance for Board
members, and salary continuation program.
PROFESSIONAL SERVICE - includes contracts for professional or outside services such as consultants, legal
and associated expenses, auditing and accounting fees, and the appraisal of autos. Also includes compensation
for professional fees for the Appraisal Review Board members.
CAPITAL EXPENDITURES - includes appropriations for leasehold improvements at the office building,
equipment for office and technology use for depreciation purposes, and furniture costs.
CONTINGENCY - includes appropriations held in reserve for unanticipated expenses occurring in the budget
period or for anticipated expenses to be determined at a later date.
TECHNOLOGY DEVELOPMENT - includes appropriations for technology development projects including
hardware and software costs associated with these projects. The major projects have been completed.
CAPITAL IMPROVEMENT FUND includes funds from budget surplus funds to be used solely for Capital
Improvement building projects approved by the Board of Directors annually.

Dallas Central Appraisal District

42

Approved Budget

Dallas Central
Appraisal District
POLICY STATEMENTS
EMPLOYMENT SELECTION:
It is the policy of the Dallas Central Appraisal District (DCAD) to select and employ the most qualified
individuals for each opening within the District. The District will employ individuals based on their
qualifications, and in no instance will restrict, or in any way discourage or deny employment or advancement
opportunities to any applicant or employee because of their age, race, color, sex, religion, disability, or ethnic
origin. The District shall utilize nondiscriminatory selection procedures, and monitor these procedures to
ensure full consideration is given to all applicants for employment. When tests are used as a part of the
selection process, only those tests, which do not conflict with state and federal guidelines on employee selection,
shall be utilized.
The District shall insure that all employees have the right to avail themselves of all employment benefits and
opportunities without regard to their race, color, sex, religion, disability or ethnic origin. The District shall
implement procedures so that any employee or applicant that feels they have been denied any opportunity as
stated in this policy may address such grievance to the management of the District.
AFFIRMATIVE ACTION ACTIVITY INDICATORS:
Year
DCAD
Targets

Total
EES

African
American

Hispanic

Asian

Others

Total
Min.

11.80%

8.60%

3.70%

1.00%

25.10%

White

Female

Male

43.00%

2009

100%
246

32.52%
80

12.60%
31

4.88%
12

0.00%
0

50.00%
123

50.00%
123

53.66%
132

46.34%
114

2010

100%
239

33.47%
80

12.97%
31

5.02%
12

0.00%
0

51.46%
123

48.54%
116

53.97%
129

46.26%
115

2011

100%
224

33.48%
75

15.18%
34

4.91%
11

0.00%

53.57%
120

46.43%
104

54.46%
122

45.54%
102

2012

100%
227

33.92%
77

14.54%
33

4.85%
11

0.00%
0

53.30%
121

46.70%
106

53.74%
122

46.26%
105

2013

100%
227

33.48%
78

15.42%
35

4.85%
11

0.00%
0

53.74%
122

46.26%
105

53.74%
122

46.26%
105

2014

100%
225

34.67%
76

16.44%
37

4.89%
11

0.00%
0

56.0%
126

44.00%
99

54.67%
123

45.33%
102

2015
(3rd
Quarter)

100%

33.45%

17.19%

5.39%

0.00%

56.10%

44.34%

54.75%

45.25%

221

74

38

12

124

98

121

100

Dallas Central Appraisal District

43

Approved Budget

PURCHASING POLICY:
The Dallas Central Appraisal District (DCAD) is wholly committed to developing, establishing, maintaining,
and enchancing minority involvement in the total procurement process. It is the policy of the DCAD to involve
qualified minority/women-owned businesses to the greatest extent feasible in the DCADs procurement of
goods, equipment, services, and projects. The DCAD, its contractors, their suppliers and subcontractors, and
vendors of goods, equipment services and professional services shall not discriminate on the basis of race, color,
religion, national origin, handicap, or sex in the award and/or performance of contracts. However, competition
and quality of work remain the ultimate tests in contractor, subcontractor, vendor, service, professional service,
and supplier utilization. All vendors, suppliers, professionals, and contractors doing business with or
anticipating doing business with DCAD shall support, encourage, and implement affirmative steps toward our
common goals of establishing equal opportunity for all.
All District purchasing shall be conducted strictly on the basis of economic and business merit to best promote
the interest of the entities served by the District. In an effort to avoid the violation or appearance of a violation
of this policy, it is prohibited for any employee, department head, or official to seek or accept, directly or
indirectly, from any individual doing or seeking to do business with the District, loans, services, payments,
entertainment, trips, or gifts of money in any amount.
PURCHASING ACTIVITY INDICATORS:

Bids Requested
Bids Awarded
MBE/WBE Awarded
Total Bid Awarded ($)

2010/2011
1
1
0
$268,755

2011/2012
1
1
0
$219,139

2012/2013
1
1
0
$0

2013/2014
1
1
0
$600,867

2014/2015
1
1
0
$89,999

The majority of bids requested by the DCAD are for professional services type bids due to the development of
technology; ie. Computer Assisted Mass Appraisal System design/requirements; coding and testing the design;
data mapping and modeling. Other bids are for specialty services including group health/medical insurance,
bank depository, maintenance on computer hardware and upgrades, major equipment and improvements to
the office building, and temporary resource services. The District participates in the State General Services
Commission purchasing program, State Purchasing and General Services Commission, where the State bids the
required items under a bulk contract and pricing is much lower. Most computer equipment (servers, disk
arrays) are purchased though this program from the DIR (Department of Information Resources).

Dallas Central Appraisal District

44

Approved Budget

EMPLOYEE BENEFITS SCHEDULE


HEALTH INSURANCE, LIFE AND DENTAL INSURANCE
The Dallas Central Appraisal District provides fully insured medical, disability, life and dental benefit plans
for all regular employees. The coverage is provided through United Healthcare, The Hartford Company,
Assurant Dental and American General Vision. An allowance for each regular employee is provided within
the budget for this coverage. Under the District's Flexible Benefits Plan, employees may select from a variety
of optional coverages with the cost borne by the employee, including all dependent coverage. DCAD
currently pays employee health insurance in the amount of $850.11 monthly; dental (DHMO/PPO) in the
amount of $13.04 monthly, and vision in the amount of $4.01 monthly.
RETIREMENT PROVISION
The Dallas Central Appraisal District participates in the Texas County and District Retirement System,
contributing an amount determined annually by the actuaries of the retirement plan, currently at 18.00% to
match a mandatory 7% deduction from each employees salary. Employees are fully vested in the program
after ten (10) years service. DCAD employees do not participate in the OASDI portion of Social Security.
WORKER'S COMPENSATION INSURANCE
All employees of the Dallas Central Appraisal District are covered by the District's worker's compensation
program through Texas Political Subdivision Worker's Compensation Joint Insurance Fund. The cost of this
coverage, $5.52 per $100.00 salary for building engineers, $1.02 per $100.00 salary for appraisal personnel,
and $.45 per $100.00 for all others, is provided entirely by the District.
UNEMPLOYMENT COMPENSATION
The District provides Unemployment Compensation Insurance for all employees of the District at a current
cost of 2.30% of the first $9,000.00 of salary for each employee. The program is administered through the
Texas Workforce Commission.
FEDERAL MEDICARE COVERAGE
All employees of the Dallas Central Appraisal District employed after March 31, 1986, participate in the
Medicare portion of the Federal Insurance Contribution Act (Social Security). Employees are required to
contribute to this program at the rate of 1.45% of wages paid. The District as required by federal law then
matches this contribution.
FEDERAL CREDIT UNION
The District offers each employee the opportunity to participate in the Texas Federal Credit Union
Association. It is a voluntary program for all employees and the District makes no financial contributions.
DEFERRED COMPENSATION
The District, through the National Association of Counties, participates in a Section 457 Deferred
Compensation program administered by the Public Employees Benefit Service Corporation (PEBSCO).
This program allows employees to save additional monies for retirement on a tax-deferred basis. The District
makes no financial contribution to this plan.

Dallas Central Appraisal District

45

Approved Budget

2016/2017
SALARY EXPENSE SCHEDULES
Grade *

Minimum Salary

Midpoint Salary

Maximum Salary

18

$29,925

$38,850

$47,145

19

$32,000

$40,080

$49,305

19A

$44,080

$55,100

$66,120

20

$34,000

$44,200

$54,400

20A

$46,130

$57,660

$69,190

21

$44,100

$55,125

$66,150

21A

$53,600

$69,600

$85,600

22

$49,920

$62,400

$74,880

22A

$69,972

$87,465

$104,950

23

$53,760

$67,200

$80,640

24

$64,450

$83,700

$101,600

24A

$73,150

$95,000

$115,200

25

$69,500

$90,200

$110,900

25A

$76,000

$98,700

$121,400

26

$94,752

$118,440

$142,128

26A

$83,000

$107,800

$132,600

27

$108,045

$140,280

$170,100

27A

$119,500

$149,390

$179,270

*The A next to a grade designates a special pay scale for Information Technology positions only.
AUTO EXPENSE SCHEDULE
Director/Chief Appraiser

$800.00 Monthly

Director of Administration, Appraisal, IT, Legal Services

$300.00 Monthly

Appraisal Managers, Assistant Managers

$200.00 Monthly

Appraisal Supervisors

$200.00 Monthly

Appraisers

$700.00 Monthly

Exemptions Appraisers

$700.00 Monthly

Administration Assistant, QC Manager, Legal Specialist,


Community Relations Officer

$200.00 Monthly

Dallas Central Appraisal District

46

Approved Budget

2016/2017
BENEFITS SCHEDULE

Grade *

EES

Health Benefits

18

44

$491,175.00

$22,860.00

$311,378.76

$5,508.78

19

30

$305,620.00

$14,224.00

$288,358.90

$4,180.08

19A

$21,830.00

$1,016.00

$20,221.20

$293.13

20

23

$229,215.00

$10,668.00

$209,539.04

$4,670.18

20A

$10,915.00

$508.00

$12,503.90

$304.98

21

46

$513,005.00

$23,876.00

$462,456.59

$14,293.30

21A

$32,745.00

$1,524.00

$46,314.43

$671.37

22

37

$425,685.00

$19,812.00

$416,828.45

$13,082.29

22A

$32,745.00

$1,524.00

$77,977.54

$1,130.36

23

N/A

N/A

N/A

24

16

$185,555.00

$8,636.00

$228,991.07

$3,319.48

24A

$21,830.00

$1,016.00

$21,832.06

$316.47

25

$76,405.00

$3,556.00

$139,116.11

$2,016.64

25A

$32,745.00

$1,524.00

$69,430.57

$1,006.48

26

$54,575.00

$2,540.00

$132,268.11

$1,917.37

26A

N/A

27

$32,745.00

27A

29

N/A

N/A

Group Benefits

N/A

N/A

TCDRS

Workers Comp

N/A

N/A

$1,524.00

$85,172.41

$1,234.67

$10,915.00

$508.00

$27,742.45

$402.15

$10,915.00

$508.00

$37,003.31

$536.40

*The A next to a grade designates a special pay scale for Information Technology positions only.

Dallas Central Appraisal District

47

Approved Budget

DALLAS CENTRAL APPRAISAL DISTRICT


2016/2017 APPROVED BUDGET
GENERAL SUMMARY
2014/2015
APPROVED

2015/2016
APPROVED

2016/2017
APPROVED

REVENUES:
ESTIMATED CASH ON HAND

$500,000

$500,000

$500,000

RESTRICTED RESERVE FUND

(500,000)

(500,000)

(500,000)

TRANSFER FUNDS FROM 2012/2013 BUDGET

430,000

22,339,832

23,437,340

24,231,932

10,000

10,000

10,000

230,000

230,000

230,000

$23,009,832

$23,677,340

$24,471,932

OFFICE OF CHIEF APPRAISER

$1,209,012

$800,447

$828,325

ADMINISTRATIVE SERVICES

3,745,608

4,179,509

4,491,128

LEGAL SERVICES

1,327,816

1,343,065

1,345,165

INFORMATION TECHNOLOGY

2,498,819

2,829,979

2,838,095

14,228,577

14,524,340

14,969,219

$23,009,832

$23,677,340

$24,471,932

LOCAL SUPPORT
INVESTMENT PROCEEDS/OTHER INCOME
SPECIAL ASSESSMENT INCOME:
APPRAISALS OUTSIDE DALLAS COUNTY
RENDITION FEES

TOTAL REVENUE BUDGETED

EXPENDITURES:

APPRAISAL SERVICES
CONTINGENCY
TOTAL EXPENDITURES BUDGETED

Dallas Central Appraisal District

48

Approved Budget

DALLAS CENTRAL APPRAISAL DISTRICT


2016/2017 APPROVED BUDGET
SUMMARY OF EXPENDITURES

OFF. OF CHIEF
APPRAISER
SALARIES & WAGES

ADMIN.

LEGAL SERV. APPRAISAL

INFO. TECH.

TOTAL

$546,057

$2,087,169

$252,418

$9,415,580

$1,434,800

$13,736,024

AUTO EXPENSES

17,300

7,278

6,000

853,362

3,675

$887,615

SUPPLIES & MATERIALS

11,140

171,847

5,676

389,500

211,982

$790,145

OPERATIONAL SERVICES

37,260

$37,260

MAINT. OF STRUCTURES

334,482

$334,482

MAINT. OF EQUIPMENT

2,700

30,267

350

281,243

$314,560

CONTRACTUAL SERVICES

3,448

258,651

1,320

21,388

309,010

$593,817

46,745

88,978

14,301

202,572

5,669

$358,265

170,935

934,771

83,950

4,021,967

463,831

$5,675,454

30,000

536,425

981,500

64,500

10,000

$1,622,425

4,000

117,885

$121,885

$828,325

$4,491,128

$1,345,165

$14,969,219

$2,838,095

$24,471,932

SUNDRY EXPENSES
INSURANCE & BENEFITS
PROFESSIONAL SERVICES
CAPITAL EXPENDITURES

GRAND TOTAL

Dallas Central Appraisal District

49

Approved Budget

DALLAS CENTRAL APPRAISAL DISTRICT


2016/2017
REVENUE SUMMARY
BUDGET ALLOCATION
2015
LEVY

MUNICIPALITIES

$1,358,955,114

25.7645%

$6,243,235

SCHOOL DISTRICTS

$2,597,788,344

40.9022%

9,911,386

COUNTY/COUNTY-WIDE/
NON-COUNTY-WIDE SPECIAL
DISTRICTS

$1,317,820,734

33.3333%

8,077,311

$5,274,564,192

100.0000%

$24,231,932

Dallas Central Appraisal District

50

2016/2017
ALLOCATION

Approved Budget

DALLAS CENTRAL APPRAISAL DISTRICT


2016/2017
REVENUE SUMMARY
BUDGET ALLOCATION

CITIES
Addison
Balch Springs
Carrollton
Cedar Hill
Cockrell Hill
Combine
Coppell
Dallas
DeSoto
Duncanville
Farmers Branch
Ferris
Garland
Glenn Heights
Grand Prairie
Grapevine
Highland Park
Hutchins
Irving
Lancaster
Lewisville
Mesquite
Ovilla
Richardson
Rowlett
Sachse
Seagoville
Sunnyvale
University Park
Wilmer
Wylie

Dallas Central Appraisal District

2015
LEVY

2016/2017
ALLOCATION

$23,381,489
5,744,135
33,235,688
20,563,382
1,009,851
34,292
35,270,514
754,945,419
24,207,677
13,802,543
27,357,059
79,372
78,589,133
2,535,180
35,712,880
501,225
11,688,187
2,520,813
125,692,368
15,485,766
330,700
39,355,035
161,469
48,241,439
24,314,410
7,526,177
3,513,096
3,772,687
17,675,905
1,541,547
165,676

0.4433%
0.1089%
0.6301%
0.3899%
0.0191%
0.0007%
0.6687%
14.3129%
0.4590%
0.2617%
0.5187%
0.0015%
1.4900%
0.0481%
0.6771%
0.0095%
0.2216%
0.0478%
2.3830%
0.2936%
0.0063%
0.7461%
0.0031%
0.9146%
0.4610%
0.1427%
0.0666%
0.0715%
0.3351%
0.0292%
0.0031%

$107,420
26,389
152,685
94,480
4,628
170
162,039
3,468,292
111,225
63,415
125,691
363
361,056
11,656
164,074
2,302
53,698
11,583
577,447
71,145
1,527
180,794
751
221,625
111,709
34,579
16,138
17,326
81,201
7,076
751

$1,358,955,114

25.7643%

$6,243,235

51

Approved Budget

DALLAS CENTRAL APPRAISAL DISTRICT


2016/2017
REVENUE SUMMARY
BUDGET ALLOCATION

SCHOOL DISTRICTS
Carrollton/Farmers Branch
Cedar Hill
Coppell
Dallas
DeSoto
Duncanville
Ferris
Garland
Grand Prairie
Grapevine/Colleyville
Highland Park
Irving
Lancaster
Mesquite
Richardson
Sunnyvale
Wilmer/Hutchins
Dallas County Schools

Dallas Central Appraisal District

2015
LEVY

2016/2017
ALLOCATION

$176,452,571
42,613,082
132,854,220
1,172,662,276
33,279,657
54,573,845
240,515
195,430,819
85,145,741
3,717,384
151,247,204
152,935,675
27,083,908
90,383,675
246,665,128
13,642,461
0
18,860,183

6.7924%
1.6404%
5.1141%
45.1408%
1.2811%
2.1008%
0.0093%
7.5230%
3.2776%
0.1431%
5.8222%
5.8871%
1.0426%
3.4793%
9.4952%
0.5252%
0.0000%
0.7260%

$673,222
162,582
506,881
4,474,079
126,972
208,217
918
745,631
324,858
14,183
577,056
583,498
103,334
344,842
941,106
52,050
0
71,957

$2,597,788,344

100.0000%

$9,911,386

52

Approved Budget

DALLAS CENTRAL APPRAISAL DISTRICT


2016/2017
REVENUE SUMMARY
BUDGET ALLOCATION

COUNTY/COUNTY-WIDE/
NON-COUNTY-WIDE
SPECIAL DISTRICTS
Dallas County
Dallas County Hospital District
Dallas Cty. Community College District
Dallas U.R.D.
Valwood Improvement Authority
Irving F.C.D. Section I
Irving F.C.D. Section III
Dallas F.C.D. #1
Denton Co. LID #1
Denton Co. RUD #1
Lancaster M.U.D. #1
Grand Prairie Metropolitan U.R.D.
Northwest F.C.D.

2015
LEVY

$458,491,052
541,734,854
244,621,285

$3,033,721
3,584,525
1,123,817

52,949,722
4,888,370
1,432,949
2,136,837
9,270,874
417,526
0
420,178
118,194
1,338,893

243,257
22,458
6,583
9,817
42,591
1,918
0
1,930
543
6,151

$1,317,820,734

Dallas Central Appraisal District

2016/2017
ALLOCATION

53

33.3333%

$8,077,311

Approved Budget

DALLAS CENTRAL APPRAISAL DISTRICT


2016/2017
REVENUE SUMMARY
SPECIAL ASSESSMENT INCOME

INVESTMENT PROCEEDS
Interest income from banking investments

$0

OTHER INCOME
Miscellaneous Income
(Sale of documents, appraisal tapes, microfiche, etc.)

$10,000

$230,000

RENDITION FEES
(Fees received for late filing of BPP renditions)

Dallas Central Appraisal District

54

Approved Budget

FINANCIAL RESERVES
RESTRICTED RESERVE FUND:
In 1987 the Board of Directors of the Dallas Central Appraisal District established a
Working Capital Fund of $450,000 using funds from excess District revenues from 1986.
This would include income from District investments, sales of services and supplies, and
allocations for appraisal outside Dallas County. The Board of Directors monitors use of this
reserve. These funds can be utilized for budget year start-up costs or for anticipated
programs to be approved by the Board. This is not a budgeted expenditure account and will
be replenished at the end of each year to the original amount. In the 1990-1991 budget year
this fund was changed to Restricted Reserve Fund with the funded amount limited to
$350,000 and the $100,000 difference refunded to the taxing entities in that year. In October
2008 the Board of Directors voted to increase the amount of the Restricted Reserve Fund
from $350,000 to $500,000. The increase of $150,000 in the 2009/2010 Budget came from
surplus funds from the 2007/2008 Budget.
2012/2013
Budget

2013/2014
Budget

2014/2015
Budget

2015/2016
Budget

$500,000

$500,000

$500,000

$500,000

CAPITAL IMPROVEMENT PROGRAM FUND:


In December 2004 the Board of Directors set up the Capital Improvement Program to fund
major capital improvement projects for the office building. Budget excess surplus funds
from each fiscal year will fund this program and will be reviewed by the Board of Directors
annually. Only the Board of Directors is authorized to expend funds from this program.
2012/2013
Budget

2013/2014
Budget

2014/2015
Budget

2015/2016
Budget

$431,636

$258,782

$50,000

$125,000

TECHNOLOGY FUND:
In the 2004/2005 Budget the Board of Directors budgeted the last of the Technology
Development funds for the proposed scanning project. The funds were not expended in that
budget year due to the fact that the programs could not be fully developed during the budget
year. The Board of Directors agreed to continue to fund this program to finish out the
technology programs that were not completed and to also offset the budget. These funds
can only be utilized for approved technology projects approved by the Board of Directors.
The BOD authorized and dedicated funds for new legislative updates for ARB equipment
and updated security issues in the building.
2012/2013
Budget

2013/2014
Budget

2014/2015
Budget

2015/2016
Budget

$-0-

$-0-

$-0-

$25,000

Dallas Central Appraisal District

55

Approved Budget

PAID TIME OFF RESERVE FUND:


In 2008 the Board of Directors adopted a Paid Time Off (PTO) program for its
employees. The Board established a restricted reserve fund to begin to address the
financial liability of the program as was recommended by the Districts auditors.
The Board of Directors voted in December 2009 to utilize surplus funds from the
2008/2009 Budget to begin to build a reserve fund for this program.
2012/2013
Budget

2013/2014
Budget

2014/2015
Budget

2015/2016
Budget

$50,000

$ 155,057

$ 50,000

$ 50,000

RETIREMENT FUND:
In 2009 the District experienced an increase in retirement fund through the Texas
County and District Retirement System (TCDRS). The Board of Directors voted in
October 2009 to utilize surplus funds from the 2008/2009 Budget to cover that
projected increase on retirement program for the district. This will be a one-time
allocation of these surplus funds.
2012/2013
Budget

2013/2014
Budget

2014/2015
Budget

2015/2016
Budget

$-0-

$-0-

$-0-

$-0-

HEALTH INSURANCE FUND:


In September of 2010 the District experienced an increase in its health insurance
premium renewal for 2011 which was more than expected and budgeted. The Board
of Directors voted in October of 2010 to allocate $140,000 of the 2009/2010 budget
surplus towards this unexpected and unbudgeted premium increase. Funds from
this program can only be dispersed for this specific purpose.

2012/2013
Budget

2013/2014
Budget

2014/2015
Budget

2015/2016
Budget

$-0-

$-0-

$-0-

$-0-

Dallas Central Appraisal District

56

Approved Budget

FUTURE MERIT PAY FUND:


In 2012 the Board of Directors established new restricted fund for a Future Merit
Pay Fund program for its employees. The Board established a restricted reserve
fund to address future merit pay for performance payments for its employees in
future budgets if warranted. These funds can only be released by the Board of
Directors on the approval of future budgets.
2012/2013
Budget

2013/2014
Budget

2014/2015
Budget

2015/2016
Budget

$430,000

$430,000

$ -0-

$ -0-

FUTURE COLA RETIREMENT FUND:


In 2014 the Board of Directors established new restricted fund for a Future COLA
Retirement Fund program for its employees. The Board established a restricted
reserve fund to address future payments in to this fund for flat rate COLA for the
retirement program with the Texas County and District Retirement program.
These funds will be dedicated from surplus funds if available and can only be
released by the Board of Directors on the approval of future budgets.
2012/2013
Budget

2013/2014
Budget

2014/2015
Budget

2015/2016
Budget

$-0-

$-0-

$ 382,000

$ 403,000

2016/2017
APPROVED BUDGET
RESTRICTED RESEVE FUNDS:
Working Capital Reserve Fund
Capital Improvement Reserve Fund
Paid Time Off Reserve Fund
Future COLA Retirement Fund

$ 500,000
261,568
829,841
403,000

TOTAL RESTRICTED RESERVE FUNDS:

$1,994,409

Dallas Central Appraisal District

57

Approved Budget

DEPARTMENT:
DIVISIONS:

OFFICE OF CHIEF APPRAISER


BOARD OF DIRECTORS
COMMUNITY RELATIONS OFFICE, QUALITY CONTROL

The Office of Chief Appraiser Department provides support services to the District's Board of Directors who
serves as the sixty one (61) member governing body and policy-makers for the District. There are six (6)
members of the Board of Directors. Five (5) members of the Board of Directors are appointed or elected by
the various taxing jurisdictions of Dallas County. The City of Dallas, the Dallas Independent School District
and Dallas County each have one representative appointed to the Board of Directors by their respective
governing bodies. Suburban cities and suburban school districts each have one representative elected to the
Board. In 1997 the Texas Legislature mandated that if the County Tax Assessor/Collector is not an
appointed or elected member to the Board of Directors then that position must be an ex officio member of the
Board, thus comprising the six (6) member Board of Directors. The Board of Directors establishes policy for
the District, reviews programs, awards contracts and approves the District's annual operating budget.
The Community Relations Officer acts as the vehicle by which on-going information between the District, the
general public and the taxing jurisdictions can be obtained.
Quality Control reports directly to the Chief Appraiser, but was established by the Board of Directors. The
purpose of the Division is to discover taxable property omitted from the appraisal roll; to conduct audits of
appraisal information for accuracy, completeness, and reliability; to review valuation procedures and
settlements; and to audit various procedures or applications.
GOALS/OBJECTIVES:
BOARD
To maximize the efficiency of the Districts services provided to the taxing jurisdictions through the
establishment of sound operational policies.
To adopt a balanced budget that adequately funds the Districts operations and ultimately addresses the
various needs of the taxing jurisdictions.
To provide measures to ensure that District services are delivered to the taxing entities in the most efficient
manner possible.
To develop and implement general policies that affects the operations of the Appraisal District under the
Property Tax Code.
COMMUNITY RELATIONS OFFICE
To develop and manage an effective communications program that serves to assist the general public as well
as the taxing jurisdictions through the dissemination of important information in a fair and accurate manner.
To properly and fairly address property owners inquiries via e-mail.
To interact with and offer assistance to Dallas Central Appraisal District management, departments and
divisions.
To provide speaking engagements on behalf of the Appraisal District to the general public and any groups or
organizations requesting such engagements.
To coordinate the DCADs education programs and set up required educational courses as needed for all
employees and to monitor the overall completion of the courses offered.

Dallas Central Appraisal District

58

Approved Budget

QUALITY CONTROL
To administer the quality control functions of Dallas CAD in a highly professional and proficient manner.
The primary functions include reconciliation, testing, reporting, research, and rebuttal.
To reconcile, analyze, and test preliminary certified and supplemental reports, including appraisal rolls,
estimated value reports, special exemption appraisal rolls, and ancillary reports.
To test and analyze programming changes made to the appraisal notices, appraisal reports, and computer
systems that would affect reporting.
To coordinate appraisal submissions to the Property Tax Assistance Division of the Comptroller of Public
Accounts and to appeal the adverse findings of the biennial Comptrollers Property Value Study.
To coordinate the preparation, review, and submission of documents of Dallas CAD for the biennial Methods
and Assistance Program(MAP) review by the Property Tax Assistance Division of the Comptroller of Public
Accounts,
To provide research and assistance for local taxing entities, state government agencies, other appraisal
districts, bond underwriting organizations, news organizations, the general public, and individual taxpayers.
To provide statistical analyses to document compliance with Uniform Standards of Professional Appraisal
Practice (USPAP).
To provide Dallas CAD management with unique, specially designed reports and analyses for a variety of
management and legislative purposes.
To provide technical and administrative support to Dallas CAD management, departments, and divisions.

OFFICE OF CHIEF APPRAISER


Personnel Schedules

POSITION/TITLE

NUMBER

GRADE

MONTHLY
SALARY/RANGE

MONTHLY
AUTO EXPENSE

Executive Director/Chief Appraiser

N/A

N/A

800

Community Relations Officer

26

7896-11844

200

Quality Control Manager

26

7896-11844

200

Development Analyst

24

5371-8467

200

Totals

Dallas Central Appraisal District

59

Approved Budget

OFFICE OF CHIEF APPRAISER


ACTIVITY INDICATORS:
2014/2015
ACTUAL

BOARD OF DIRECTORS:

2015/2016
ESTIMATE

Board Members

Adopt District Budget

Regular Meetings Held

Award Bids

Award Contracts

Approved Resolutions

Special Meetings/Public Hearings

Committee Meetings

2014/2015
ACTUAL

CHIEF APPRAISER:
Departments Supervised

2015/2016
ESTIMATE
5

61

61

228

228

Reappraisal Plan Prepared

Entity/Board Special Presentations

Certification of Appraisal Roll

12

12

819,627

827,680

$28.89

$28.61

Taxing Units Served


Employees Supervised

Supplemental Appraisal Roll


Accounts Valued
Parcel Cost

Dallas Central Appraisal District

60

Approved Budget

ACTIVITY INDICATORS:
2014/2015
ACTUAL

COMMUNITY RELATIONS:
Entity Meetings

2015/2016
ESTIMATE
2

Community Presentations

11

10

Budget Entity Presentations/Visits

50

50

4,300

3,500

29

30

Emails Received/Processed
Customer Service Surveys Processed

2014/2015
ACTUAL

QUALITY CONTROL
Special Projects (hours)

2015/2016
ESTIMATE

1,839

1,200

57

520

Reconcile Monthly Supplement (hours)

117

200

Administration & File Maintenance (hours)

244

450

Prepare PTAD Appeal (hours)

256

220

Test Appraisal Notices (hours)

59

160

Prelim. EVR, A/R Processing

116

80

Certification Processing (hours)

176

80

Management Functions

445

450

Non Production Factors

1,051

800

Interdepartmental Assistance (hours)

Dallas Central Appraisal District

61

Approved Budget

OPERATING BUDGET
CONSOLIDATED OFFICE OF CHIEF APPRAISER

Department
Resources
Expenditures
Staff

2014/2015
APPROVED

2014/2015
ACTUAL

$1,209,012
7

2015/2016
APPROVED

$1,261,628
7

$800,447
4

2016/2017
APPROVED
$828,325
4

BUDGET COMPARISON SUMMARY


Category
Salaries & Wages

2014/2015
APPROVED

2014/2015
ACTUAL

2015/2016
APPROVED

2016/2017
APPROVED

745,034

720,938

528,016

546,057

Auto Expenses

13,865

15,642

16,100

17,300

Supplies & Materials

20,216

37,734

9,869

11,140

Operational Services

Maintenance of Structures

Maintenance of Equipment

14,500

12,271

2,000

2,700

4,240

4,996

3,695

3,448

80,125

77,391

37,443

46,745

Insurance & Benefits

254,447

307,623

173,324

170,935

Professional Services

76,585

80,536

30,000

30,000

Capital Expenditures

4,499

$1,209,012

$1,261,628

$800,447

$828,325

Contractual Services
Sundry Expenses

TOTAL

Dallas Central Appraisal District

62

Approved Budget

CONSOLIDATED OFFICE OF CHIEF APPRAISER


BUDGET COMMENTS AND JUSTIFICATIONS
SALARIES AND WAGES
Budget funds are for four (4) full time positions in this Department. Funds are for
employees in the Chief Appraisers Office and Quality Control. Merit increases have been
budgeted in this fiscal year. Funds have been included this year under Employee Severance
for the paid time off program for any future resignations or retirements of unused time to
employees.
AUTO EXPENSE
Full Time auto expenses include set monthly amounts for the Director/Chief Appraiser, the
Community Relations Officer, and the Quality Control staff.
Other funds are used for mileage costs in the course of normal business activities at $.55 per
mile.
SUPPLIES AND MATERIALS
Office supplies are for perishable type items such as pens, pencils, writing pads, training
supplies, certificates, etc.
Copy Expense includes such items as copy paper, color paper and cover stock.
Postage expenses are for normal mailings of general correspondence. This category includes
meeting notice mailings to the taxing entities and for Federal Express and shipping the PVS
appeal and MAPs for the Quality Control Division.
Printing costs include the printing of envelopes and other election supplies and forms.
Computer Supplies include laser printer toner kits, CDs, DVDs, flash drives, and scanner
supplies. Also includes surge protectors and power backup in Quality Control.
Mapping Supplies category has been used for the supply purchases for the divisions.
Miscellaneous expenses are for unanticipated items not budgeted.
Office Equipment Expenses are any unanticipated items not budgeted but that may occur
through the year.
Software costs are for Quality Control for SPSS Neural Networks module.
OPERATIONAL SERVICES
Telephone expenses are budgeted in the Building Services budget.

Dallas Central Appraisal District

63

Approved Budget

CONSOLIDATED OFFICE OF CHIEF APPRAISER


BUDGET
2014/2015
APPROVED
A. SALARIES & WAGES
4001 Full Time
4002 Overtime
4004 Contract Labor
4006 Employee Severance
4007 Salary Continuation

B. AUTO EXPENSES
4106 Full Time
4107 Other

C. SUPPLIES & MATERIALS


4210 Office
4211 Copy Expense
4212 Postage & Freight
4213 Printing
4214 Computer Supplies
4215 Mapping Supplies
4216 Miscellaneous
4217 Office Equip. Exp.
4218 Janitorial Supplies
4219 Service Awards
4220 Software
4221 Building Supplies

D. OPERATIONAL SERVICES
4320 Telephone

Dallas Central Appraisal District

2014/2015
ACTUAL

2015/2016
APPROVED

2016/2017
APPROVED

704,884
150
0
10,000
30,000
745,034

708,162
0
0
0
12,776
720,938

518,016
0
0
10,000
0
528,016

536,057
0
0
10,000
0
546,057

13,200
665
13,865

15,574
68
15,642

15,600
500
16,100

16,800
500
17,300

4,800
1,484
1,358
2,417
2,462
0
1,360
0
0
5,035
1,300
0
20,216

2,414
517
212
1,083
1,113
0
440
0
0
6,437
25,518
0
37,734

3,000
747
1,330
1,400
1,792
0
500
0
0
0
1,100
0
9,869

3,200
800
2,250
1,350
1,940
0
500
0
0
0
1,100
0
11,140

0
0

0
0

0
0

0
0

64

Approved Budget

MAINTENANCE OF STRUCTURE
All building Maintenance items are budgeted under Building Services.
MAINTENANCE OF EQUIPMENT
Expenses include no maintenance agreements on any equipment.
Software maintenance expenses are for the SPSS Software base version plus 5 add-on
modules.
CONTRACTUAL SERVICES
Other is for subscription cost for the online service for the Legislative update.
DELIVERY SERVICES
Delivery Service is for the contractual agreement with a courier service for the delivery of
Board agenda packets and other services to the Board members, and for delivery of lawsuits
to the attorneys.
LEASE OF SOFTWARE
There are no funds budgeted for Lease of Software.

Dallas Central Appraisal District

65

Approved Budget

CONSOLIDATED OFFICE OF CHIEF APPRAISER


BUDGET
2014/2015
APPROVED
E. MAINTENANCE OF STRUCTURES
4430 Building
4431 Electricity
4432 Water
4434 Janitorial Service
4435 Pest Control
4436 Interior Maintenance
4437 Lawn/Grnds. Maint.
4438 Trash Disposal
4439 Elevator Maintenance
4440 Security Service
4441 HVAC System Maint.
4442 Electrical Inspect. Maint.

F. MAINTENANCE OF EQUIPMENT
4540 Equipment
4541 Copiers
4542 Typewriters
4543 Computer
4544 P/C Maintenance
4545 Terminal
4546 Software Maintenance

G. CONTRACTUAL SERVICES
4650 Lease of Building
4651 Copier System
4652 Lease of Equipment
4657 Other
4659 Janitorial
4660 Delivery Service
4661 Lease of Software

Dallas Central Appraisal District

2014/2015
ACTUAL

2015/2016
APPROVED

2016/2017
APPROVED

0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
14,500
14,500

0
0
0
0
0
0
12,271
12,271

0
0
0
0
0
0
2,000
2,000

0
0
0
0
0
0
2,700
2,700

0
0
0
3,200
0
1,040
0
4,240

0
0
1,695
3,300
0
0
0
4,996

0
0
0
3,200
0
495
0
3,695

0
0
0
3,200
0
248
0
3,448

66

Approved Budget

SUNDRY EXPENSE
Training costs include registration fees for seminars, conferences, and the payment of
education courses, the Property Tax Assistance Division (PTAD), IAAO and Texas A&M
Legal seminars, IAAO Conference, TAAD and TAAO Conferences, Property Tax Institute,
Texas School Assessors, Tip of Texas Conference, State Bar of Texas, TDCRS seminar, SPSS
courses and seminars.
Dues and Subscriptions include professional fees for the District as well as individual dues
such as International Association of Assessing Officers, Texas Association of
Assessing Officers, Metropolitan Jurisdictional Council, TDLR, CTA, ICTA, TAAO
local Chapter Dues for all appraisal employees, Texas School Assessors Association,
American Institute of CPA, Institute of Internal Auditors, Texas State Board of Public
Accountants, Texas Society of CPAs, American Certified Fraud Examiners, Institute of
Real Estate Management, Certified Government Finance Officer, and Government
Finance Officers Association of Texas. Subscription expenses include publications for
Dallas Business Journal, Wall Street Journal, Dallas Morning News, Marshall Valuation
Insights, SPSS manuals, and USPAP manuals.
Legal Notice/Advertising expenses are for the publishing of legal notices required by law.
Travel expenses are for anticipated costs related for travel to approved and budgeted
conferences, seminars, workshops, legislative, and other out of town trips and employee
recruitment trips. Conferences are listed above in the Training costs.
Business Promotion includes funds for attending luncheons and or other business related
functions.
Directors Expense are related costs for Board meeting expenses, for entity meetings and for
various meetings hosted by the District, and also includes Board appreciation plaques and
BOD photos.
Recruitment expenses have been moved to the Administrative Services budget.
INSURANCE AND BENEFITS
Group Medical provides funds for a fully funded insurance plan through United Healthcare.
The District has a fully insured medical plan that follows the PPO model with increased cost
sharing for the employees.
Funds are budgeted for employee Retirement benefits through the Texas County and
District Retirement System.
Funds are budgeted for the required programs of Workers Compensation benefits,
Unemployment Compensation, and Medicare Tax (FICA) payments, and for premium
insurance payments.
Public Officials Liability insurance covers the Board of Directors and management
positions. Employee dishonesty bonds are also included.
Group Benefits insurance provides for the premium payments to the Districts ancillary
benefit plans including Life, Accidental Death and Dismemberment, Long Term Disability
coverage, Flexible Spending Account Claims, Vision, and the Dental programs.
Employee Activities include costs for employee service award programs.

Dallas Central Appraisal District

67

Approved Budget

CONSOLIDATED OFFICE OF CHIEF APPRAISER


BUDGET
2014/2015
APPROVED
H. SUNDRY EXPENSE
4760 Training
4761 Dues & Subscriptions
4762 Legal Notice/Adv.
4763 Travel
4764 Business Promotion
4765 Maps & Mapping Exp.
4766 Directors Expenses
4767 ARB Expenses
4768 Library
4769 Management Development
4770 Recruitment

I. INSURANCE & BENEFITS


4870 Group Medical
4871 Retirement
4872 Workers Compensation
4873 Unemployment Comp.
4874 General Insurance
4875 Bonds
4876 Pub. Officials Liab.
4877 Group Benefits
4878 Employee Activities
4879 Medicare Tax
4880 Emp. Assistance Prog.
4881 Salary Cont. Program

Dallas Central Appraisal District

2014/2015
ACTUAL

2015/2016
APPROVED

2016/2017
APPROVED

44,590
8,760
2,000
18,644
600
0
1,865
0
0
800
2,866
80,125

45,622
11,752
518
16,749
121
0
1,866
0
0
0
762
77,391

4,740
7,705
0
22,008
600
0
2,390
0
0
0
0
37,443

8,090
8,390
0
27,275
600
0
2,390
0
0
0
0
46,745

72,828
137,111
1,835
1,890
0
0
14,000
4,420
15,715
6,648
0
0
254,447

66,753
199,567
2,128
63
0
0
13,063
4,231
15,233
6,586
0
0
307,623

43,580
101,399
1,835
1,890
0
0
17,000
3,039
0
4,581
0
0
173,324

43,526
99,514
1,568
1,110
0
0
17,000
3,034
0
5,183
0
0
170,935

68

Approved Budget

PROFESSIONAL SERVICES
Funds are for general counsel and opinions for the Districts special litigation,
administrative questions in the personnel areas such as employees grievances, legal
opinions, contract review or disputes, and for issues arising from other areas.
Consultant expenses are for projects for Chief Appraisers Office for surveys for Quality
Control.

CAPITAL EXPENDITURES
No funds have been included for any Capital Expenditures.

Dallas Central Appraisal District

69

Approved Budget

CONSOLIDATED OFFICE OF CHIEF APPRAISER


BUDGET
2014/2015
APPROVED
J. PROFESSIONAL SERVICES
4980 Legal Services
4981 Auditing
4982 Consultants
4984 Deed Services
4986 Appraisal of Autos
4987 State Office of Adm. Hearings
4990 ARB Comp. for Services
4992 Auxiliary Legal Expenses

Z. CAPITAL EXPENDITURES
9001 Leasehold Improvements
9002 Equipment
9003 Furniture

TOTAL

Dallas Central Appraisal District

2014/2015
ACTUAL

2015/2016
APPROVED

2016/2017
APPROVED

30,000
0
46,585
0
0
0
0
0
76,585

38,304
0
42,232
0
0
0
0
0
80,536

30,000
0
0
0
0
0
0
0
30,000

30,000
0
0
0
0
0
0
0
30,000

0
0
0
0

0
0
4,499
4,499

0
0
0
0

0
0
0
0

$1,209,012

$1,261,628

$800,447

$828,325

70

Approved Budget

CAPITAL EXPENDITURES SCHEDULE


CONSOLIDATED OFFICE OF CHIEF APPRAISER

Equipment
$ -0-

Furniture
$-0-

Dallas Central Appraisal District

71

Approved Budget

OFFICE OF CHIEF APPRAISER


BUDGET
2014/2015
APPROVED
A. SALARIES & WAGES
4001 Full Time
4002 Overtime
4004 Contract Labor
4006 Employee Severance
4007 Salary Continuation

B. AUTO EXPENSES
4106 Full Time
4107 Other

C. SUPPLIES & MATERIALS


4210 Office
4211 Copy Expense
4212 Postage & Freight
4213 Printing
4214 Computer Supplies
4215 Mapping Supplies
4216 Miscellaneous
4217 Office Equip. Exp.
4218 Janitorial Supplies
4219 Service Awards
4220 Software
4221 Building Supplies

D. OPERATIONAL SERVICES
4320 Telephone

E. MAINTENANCE OF STRUCTURES
4430 Building
4431 Electricity
4432 Water
4434 Janitorial Service
4435 Pest Control
4436 Interior Maintenance
4437 Lawn/Grnds. Maint.
4438 Trash Disposal
4439 Elevator Maintenance
4440 Security Service
4441 HVAC System Maint.

Dallas Central Appraisal District

2014/2015
ACTUAL

2015/2016
APPROVED

2016/2017
APPROVED

521,434
150
0
10,000
30,000
561,584

513,458
0
0
0
12,776
526,234

313,385
0
0
10,000
0
323,385

325,212
0
0
10,000
0
335,212

10,800
165
10,965

10,874
68
10,942

10,800
0
10,800

12,000
0
12,000

3,600
944
1,166
2,367
991
0
1,360
0
0
5,035
200
0
15,663

2,339
322
62
1,036
1,113
0
440
0
0
6,437
25,518
0
37,267

1,800
206
980
1,350
592
0
500
0
0
0
0
0
5,428

2,000
259
1,900
1,300
740
0
500
0
0
0
0
0
6,699

0
0

0
0

0
0

0
0

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

72

Approved Budget

OFFICE OF CHIEF APPRAISER


BUDGET
2014/2015
APPROVED
F. MAINTENANCE OF EQUIPMENT
4540 Equipment
4541 Copiers
4542 Typewriters
4543 Computer
4544 P/C Maintenance
4545 Terminal
4546 Software Maintenance

G. CONTRACTUAL SERVICES
4650 Lease of Building
4651 Copier System
4652 Lease of Equipment
4657 Other
4659 Janitorial
4660 Delivery Service
4661 Lease of Software

H. SUNDRY EXPENSE
4760 Training
4761 Dues & Subscriptions
4762 Legal Notice/Adv.
4763 Travel
4764 Business Promotion
4765 Maps & Mapping Exp.
4766 Directors Expenses
4767 ARB Expenses
4768 Library
4769 Management Development
4770 Recruitment

Dallas Central Appraisal District

2014/2015
ACTUAL

2015/2016
APPROVED

2016/2017
APPROVED

0
0
0
0
0
0
12,500
12,500

0
0
0
0
0
0
10,882
10,882

0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0

0
0
0
3,200
0
1,040
0
4,240

0
0
1,695
3,300
0
0
0
4,995

0
0
0
3,200
0
495
0
3,695

0
0
0
3,200
0
248
0
3,448

42,990
3,675
2,000
17,144
600
0
1,865
0
0
800
2,866
71,940

44,033
10,270
518
15,615
121
0
1,866
0
0
0
762
73,186

2,740
2,540
0
15,048
600
0
2,390
0
0
0
0
23,318

2,690
2,710
0
16,115
600
0
2,390
0
0
0
0
24,505

73

Approved Budget

OFFICE OF CHIEF APPRAISER


BUDGET
2014/2015
APPROVED
I. INSURANCE & BENEFITS
4870 Group Medical
4871 Retirement
4872 Workers Compensation
4873 Unemployment Comp.
4874 General Insurance
4875 Bonds
4876 Pub. Officials Liab.
4877 Group Benefits
4878 Employee Activities
4879 Medicare Tax
4880 Emp. Assistance Prog.
4881 Salary Cont. Program

J. PROFESSIONAL SERVICES
4980 Legal Services
4981 Auditing
4982 Consultants
4984 Deed Services
4986 Appraisal of Autos
4987 State Office of Adm. Hearings
4990 ARB Comp. for Services
4992 Auxiliary Legal Expenses

Z. CAPITAL EXPENDITURES
9001 Leasehold Improvements
9002 Equipment
9003 Furniture

TOTAL

Dallas Central Appraisal District

2014/2015
ACTUAL

2015/2016
APPROVED

2016/2017
APPROVED

52,020
101,632
1,354
1,350
0
0
14,000
3,149
15,715
3,953
0
0
193,173

48,341
159,445
1,386
45
0
0
13,063
3,252
15,233
3,711
0
0
244,475

21,790
61,607
1,354
1,350
0
0
17,000
1,604
0
1,544
0
0
106,249

21,763
60,698
1,054
570
0
0
17,000
1,641
0
1,987
0
0
104,713

30,000
0
46,585
0
0
0
0
0
76,585

38,304
0
42,232
0
0
0
0
0
80,536

30,000
0
0
0
0
0
0
0
30,000

30,000
0
0
0
0
0
0
0
30,000

0
0
0
0

0
0
4,499
4,499

0
0
0
0

0
0
0
0

$946,650

$993,015

$502,875

$516,577

74

Approved Budget

QUALITY CONTROL
BUDGET
2014/2015
APPROVED
A. SALARIES & WAGES
4001 Full Time
4002 Overtime
4004 Contract Labor
4006 Employee Severance
4007 Salary Continuation

B. AUTO EXPENSES
4106 Full Time
4107 Other

C. SUPPLIES & MATERIALS


4210 Office
4211 Copy Expense
4212 Postage & Freight
4213 Printing
4214 Computer Supplies
4215 Mapping Supplies
4216 Miscellaneous
4217 Office Equip. Exp.
4218 Janitorial Supplies
4219 Service Awards
4220 Software
4221 Building Supplies

D. OPERATIONAL SERVICES
4320 Telephone

E. MAINTENANCE OF STRUCTURES
4430 Building
4431 Electricity
4432 Water
4434 Janitorial Service
4435 Pest Control
4436 Interior Maintenance
4437 Lawn/Grnds. Maint.
4438 Trash Disposal
4439 Elevator Maintenance
4440 Security Service
4441 HVAC System Maint.

Dallas Central Appraisal District

2014/2015
ACTUAL

2015/2016
APPROVED

2016/2017
APPROVED

183,450
0
0
0
0
183,450

194,704
0
0
0
0
194,704

204,631
0
0
0
0
204,631

210,845
0
0
0
0
210,845

2,400
500
2,900

4,700
0
4,700

4,800
500
5,300

4,800
500
5,300

1,200
540
192
50
1,471
0
0
0
0
0
1,100
0
4,553

75
195
150
47
0
0
0
0
0
0
0
0
468

1,200
541
350
50
1,200
0
0
0
0
0
1,100
0
4,441

1,200
541
350
50
1,200
0
0
0
0
0
1,100
0
4,441

0
0

0
0

0
0

0
0

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

75

Approved Budget

QUALITY CONTROL
BUDGET
2014/2015
APPROVED
F. MAINTENANCE OF EQUIPMENT
4540 Equipment
4541 Copiers
4542 Typewriters
4543 Computer
4544 P/C Maintenance
4545 Terminal
4546 Software Maintenance

G. CONTRACTUAL SERVICES
4650 Lease of Building
4651 Copier System
4652 Lease of Equipment
4657 Other
4659 Janitorial
4660 Delivery Service
4661 Lease of Software

H. SUNDRY EXPENSE
4760 Training
4761 Dues & Subscriptions
4762 Legal Notice/Adv.
4763 Travel
4764 Business Promotion
4765 Maps & Mapping Exp.
4766 Directors Expenses
4767 ARB Expenses
4768 Library
4769 Management Development
4770 Recruitment

I. INSURANCE & BENEFITS


4870 Group Medical
4871 Retirement
4872 Workers Compensation
4873 Unemployment Comp.
4874 General Insurance
4875 Bonds
4876 Pub. Officials Liab.
4877 Group Benefits
4878 Employee Activities
4879 Medicare Tax
4880 Emp. Assistance Prog.
4881 Salary Cont. Program

Dallas Central Appraisal District

2014/2015
ACTUAL

2015/2016
APPROVED

2016/2017
APPROVED

0
0
0
0
0
0
2,000
2,000

0
0
0
0
0
0
1,389
1,389

0
0
0
0
0
0
2,000
2,000

0
0
0
0
0
0
2,700
2,700

0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0

1,600
5,085
0
1,500
0
0
0
0
0
0
0
8,185

1,589
1,482
0
1,134
0
0
0
0
0
0
0
4,205

2,000
5,165
0
6,960
0
0
0
0
0
0
0
14,125

5,400
5,680
0
11,160
0
0
0
0
0
0
0
22,240

20,808
35,479
481
540
0
0
0
1,271
0
2,695
0
0
61,274

18,413
40,122
742
18
0
0
0
979
0
2,875
0
0
63,148

21,790
39,792
481
540
0
0
0
1,435
0
3,037
0
0
67,075

21,763
38,816
514
540
0
0
0
1,393
0
3,196
0
0
66,222

76

Approved Budget

QUALITY CONTROL
BUDGET
2014/2015
APPROVED
J. PROFESSIONAL SERVICES
4980 Legal Services
4981 Auditing
4982 Consultants
4984 Deed Services
4986 Appraisal of Autos
4987 State Office of Adm. Hearings
4990 ARB Comp. for Services
4992 Auxiliary Legal Expenses

Z. CAPITAL EXPENDITURES
9001 Leasehold Improvements
9002 Equipment
9003 Furniture

TOTAL

Dallas Central Appraisal District

2014/2015
ACTUAL

2015/2016
APPROVED

2016/2017
APPROVED

0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0

0
0
0
0

0
0
0
0

0
0
0
0

0
0
0
0

$262,362

$268,613

$297,572

$311,748

77

Approved Budget

DEPARTMENT:
DIVISIONS:

ADMINISTRATIVE SERVICES/ADMINISTRATION, TAXPAYER LIAISON OFFICER


FINANCE/PURCHASING, HUMAN RESOURCES, CUSTOMER SERVICE, APPEALS
AND SUPPORT, BUILDING SERVICES, AND THE APPRAISAL REVIEW BOARD

Administrative Services includes the functions of Finance and Purchasing, Human Resources, Customer Service,
Appeals and Support, Building Services, and Appraisal Review Board (ARB) Divisions. There are thirty-four (34)
employees in Administrative Services. Administration is responsible for the overall supervision of all the
Divisions. Other duties include budget development and monitoring, administering policy and developing
manuals and training, overseeing the Methods and Assistance Program audit review, acting as the liaison
between the Appraisal District and the Appraisal Review Board, coordinating their activities, handling all open
record requests from the general public, and assisting in the processing of binding arbitration filings. The
Finance Division is responsible for sound financial management and control of District funds, provides accounting
services, purchasing, budget preparation, audit, support services on payroll, investments, and financial reporting.
Purchasing is responsible for the purchase of goods and services at the proper time in quantity, quality and price
consistent with the needs of all departments/divisions. Purchasing handles all bids to comply with applicable laws
and regulations to ensure equal access to all vendors, and is responsible for the disposal of all salvage and surplus
materials required by State law. Customer Service serves as the District's information and research center where
taxpayers can come to gather pertinent information or to pick up applicable forms to file. Appeals and Support is
responsible for the entire ARB system including receipt of protests, research, scheduling, hearing conduct, packet
verification, A of As (agency authorizations), building permits and the Districts record management system.
Human Resources is responsible for recruitment and employment, policy development, benefit plan design and
administration, employee relations, training and education, employee counseling and payroll administration.
Human Resources will also provide training courses for all employees. Building Services is responsible for the
general maintenance and upkeep of the District's facility and grounds, assuring a safe working environment for
District employees as well as the general public. The ARBs function is to hear appeals from property owners to
ensure that equal and uniform values are placed on all properties in relation to fair market value as reported by
the Appraisal District. There are up to one hundred twenty (120) Appraisal Review Board members appointed by
the Local Administrative District Judge of Dallas County. This office also serves as the Districts Taxpayer
Liaison Officer for the District.
GOALS/OBJECTIVES:
FINANCE
To interpret and analyze financial information, procedures and work standards to ensure compliance with all
applicable government laws , regulations and general accounting standards.
Prepare audits and supervises the distribution of all financial reports.
To provide payroll for all District employees through the administration of the Districts automated payroll
and direct deposit systems.
To assure compliance with all District financial polices and internal controls.
To maintain at all times a continuous supply of goods and services necessary to support the District.
To give consideration to the Districts interest while seeking to maintain ethical supplier relationships.
To provide a fair opportunity to compete for the Districts business through the purchasing public bid
procedures and programs.
To maintain a complete record of all purchase requisitions and purchase orders through the automated
Districts purchase order system.
CUSTOMER SERVICE
To ensure that all citizens of Dallas County receive prompt, courteous and professional customer service when
providing technical support with required forms, applications and notices.
To maintain archived records of all certified tax roll microfiche and process Open Records requests as requested.
To provide administrative support to other departments by as needed.

Dallas Central Appraisal District

78

Approved Budget

APPEALS AND SUPPORT


To develop comprehensive procedures for efficiently and accurately processing all protests filed during the
ARB and Supplemental processes.
To continue with extensive quality control checks to assure a continuous high quality work standard, resulting
in an accurate and timely certified tax roll.
To receive, update and scan all ARB forms, which include Notice of Protest, protest correspondence,
Appointment of Agents, Value Settlement Records, reschedule requests, property owner information,
documentation, affidavits, and withdrawals.
Assist and support other DCAD Departments with research, value in dispute accounts, updates and/or
scanning assistance as needed.
To continue to identify and distribute all new construction and miscellaneous construction permits from all
cities.
To maintain a thorough and accurate records management program.
To provide assistance to property owners in the timely processing and notification of 41.461 packets.
To provide assistance to tax consultants and property owners with procedures to sign on, file protests and
obtain information by using the online protest system.
To develop mail procedures for the timely processing, distribution and mailing of tax consultant Notices of
Appraised Value.
To provide the property owner with assistance when requested, which includes translation and any special
needs as described under the American Disability Act.
To provide assistance to property owners when requesting a reschedule. Ensure that each is treated
courteously and are rescheduled according to the guidelines established in the property tax code.
To become the point of contact with the property owner in processing and scanning their data and
information prior to the ARB hearing, and to professionally and courteously address property owners
questions and concerns regarding their protest and hearing.
HUMAN RESOURCES
To provide motivated, performance oriented employees while promoting the principles of Equal Employment
Opportunity in all phases of District operations including recruiting, promotion, compensation, benefits and other
programs.
To develop and utilize cost effective recruitment programs that allow the District to hire and retain a diverse
group of employees that are highly qualified and motivated to perform in their assigned position.
To maintain competitive compensation and benefit practices that supports the Districts employment and retention
objective.
To coordinate employee activities that aid in retention and promote a team environment that carries over to
their jobs.
To develop and/or implement effective training programs for all new technology programs and to increase the
competency of management personnel.
To maintain certifications and provide required education programs to all professional staff registered with the
Texas Department of Licensing and Regulation (TDLR).

Dallas Central Appraisal District

79

Approved Budget

BUILDING SERVICES
To achieve the highest operational quality standards for the facility as well as provide a safe, comfortable work
environment for employees and visitors on a daily basis.
To maintain a comprehensive preventive maintenance program as well as further utilization and improvement of
the routine work order system.
To develop, implement, and maintain the Capital Improvement Program for the District.
ARB
To ensure that all property subject to taxation has been appraised according to the guidelines established in the
property tax code concerning correctness and uniformity.
To ensure that property owners protests are heard in a fair, consistent and equitable manner.
To ensure ARB members attend all the required state training for new members and current members.
To examine, correct or approve the records of the Appraisal District.
To ensure that exemptions and special valuations are properly and appropriately granted.
TAXPAYER LIAISON OFFICER
To handle property owners inquiries and complaints and offer fair resolution on behalf of the District and the
Board of Directors
To administer the PTAD customer surveys and to compile all data for accurate submission to the State.
To provide clerical assistance to the Local Administrative District Judge in the processing of appointments to the
Appraisal Review Board of Dallas County.
COMMENTS:
The Administrative Services Department provides support services not only to the District's operating
departments, but also acts as liaison to the general public on a daily basis. The Department acts as the custodian
of all public records and adheres to all requests under the Public Information Act. The Administrative Services
Department also serves as liaison to the Appraisal Review Board by handling all of its correspondence,
preparation of its agenda, minutes, scheduling meetings and protest hearings, and notifying ARB members of
posted meetings and hearings. Administrative Services provides support in the ARB process by handling and
disposing of all protests filed within the system and will also handle and process residential and commercial
permits, process agency authorization filings, value settlement records, value in dispute accounts, supplemental
hearings, and maintain the records management system. Finally, the Department is responsible for the
coordination of the Methods and Assistance Program audit from the State Comptrollers Office, Property Tax
Assistance Division. This review occurs every other year and audits the Districts procedures, policies, and
methods in the areas of Governance, Taxpayer Assistance, Operating Procedures, and Appraisal Standards,
Procedures and Methodology. The Department also heads up the permanent Forms Committee which
standardizes all forms used by the District, all form letters, and all web based frequently asked questions. This
allows that all departments and divisions are in compliance with state law and are consistent and timely. The
Director of Administration also serves the District as the Taxpayer Liaison Officer (TLO). The TLO provides
public information and materials designed to assist property owners in understanding the appraisal process,
protest procedures, the procedure for filing comments and suggestions under Subsection (a) of this section or a
complaint under Section 6.04 (g), and other matters. Information concerning the process for submitting
comments and suggestions to the comptroller concerning an appraisal review board shall be provided at each
protest hearing. The TLO is responsible for receiving, and compiling a list of, comments and suggestions filed by
the chief appraiser, a property owner, or property owners agent concerning the matters listed in Section 5.103 (b)
or any other matter related to the fairness and efficiency of the appraisal review board established for the
appraisal district. The TLO shall report to the BOD at each meeting on the status of all comments and
suggestions filed with the officer under and all complaints filed with the board under Section 6.04 (g). The TLO
for an appraisal district will also deliver to the local administrative district judge (LADJ) any applications to serve
on the board that are submitted to the officer and shall perform other duties as requested by the LADJ.
The District also participates in the States General Service Commission Purchasing program for the purchase of
much of its technology equipment and also participates in the Texas Conference of Urban Counties Public Power

Dallas Central Appraisal District

80

Approved Budget

Pool (P3) program. The department provides a central focal point to standardize and coordinate qualify buying,
comply with all applicable laws and regulations, ensure equal access to bid opportunities by involving qualified
minority/women owned business, and to resolve procurement complaints and problems. Administrative Services
has been involved in the development of all online programs including the uFile Online Protest program, the
Rescheduling program, and the electronic communications delivery system (ENS) which allows property owners
and tax consultants to receive certain notices via email and. The notices include the Notice of Appraised Value;
Hearing Notifications; Final Orders Determining Protest; and Dismissal Letters.
The Department continues to be involved in ways that will produce the most accurate product in the most efficient
and cost effective manner.

ADMINISTRATIVE SERVICES DEPARTMENT


ACTIVITY INDICATORS:
2014/2015
ACTUAL

ADMINISTRATION:
Divisions Supervised

2015/2016
ESTIMATE
5

34

34

50

50

Management Plan Submitted

MAPS Reviews Submitted

Annual Report Submitted

698

725

20

Employees Supervised
Coordinate Budget Preparation
Budget Presentations to Taxing Entities

Open Records Requests


PTAD Customer Service Surveys Processed

2014/2015
ACTUAL

FINANCE/PURCHASING:
Lease/Contracts Negotiated

2015/2016
ESTIMATE
4

12

12

Available Funds Invested

100%

100%

Audit Suggestions Implemented

100%

100%

Direct Deposit Payroll Advices

5,390

5,400

1,271

1,400

Invoices Billed and Paid By Entities

244

244

Bank Depository Receipts Processed

502

510

24

24

Quarterly Payroll Reports Processed

Annual Payroll Reports Processed

12

10

Financial Statements

Payroll Checks Printed/Delivered (Non-Direct Deposit)


Accounts Payable Checks Issued

Direct Deposit Transfers(ACH Payroll Files)

Public Notices Processed

Dallas Central Appraisal District

81

Approved Budget

ACTIVITY INDICATORS:
2014/2015
ACTUAL

CUSTOMER SERVICE:

2015/2016
ESTIMATE

Telephone Calls

82,270

83,500

Walk-In Counter Activity

18,033

19,000

Media Center Assistance

928

940

Address Change Updates

517

600

Open Records Processed

53

60

Training Sessions Conducted

2014/2015
ACTUAL

APPEALS AND SUPPORT:

2015/2016
ESTIMATE

Protests Received/Flagged

48,886

50,000

Protests Received/Tax Consultants Online

47,386

50,000

Protests Received/Property Owner Online

7,498

8, 000

Protests Scheduled

109,269

110,000

A of As Processed

18,399

20,000

Permits Processed

28,608

30,000

ARB Packets Built

74,438

75,000

ARB Hearings/Verification

49,137

50,000

379,651

400,000

18,868

20,000

254

300

3,593

4,000

Protest Reschedules Online

371

400

Late Protests Filed/Correspondence

453

475

Documents Scanned
Appointment of Agent
41.461 Requests
Protest Reschedules

Dallas Central Appraisal District

82

Approved Budget

ACTIVITY INDICATORS:
2014/2015
ACTUAL

HUMAN RESOURCES:
Disciplinary Actions Reviewed

2015/2016
ESTIMATE
10

Internal Investigations

Personnel Review Board Hearings

96.9%

98.0%

7.5%

8.0%

350

390

Interviewing Rates (%)

14.0%

14.5%

Selection Rate (%)

22.4%

23.4.%

3.39

$8.00

$107.72

$125.00

4.55%

4.95%

Staffing Level
Promotions (% of EES)
Applications and Resumes Processed

Advertising Cost Per Applicant


Advertising Cost Per Hire
Turnover Rate (annual)

2014/2015
ACTUAL

TRAINING/EDUCATION:
TDLR/IAAO Classes Held
Appraisers attending Local TDLR Classes
Training/Employee Activities Sessions

21

22

351

375

2014/2015
ACTUAL

BUILDING SERVICES:
Office Building Maintained
Work Orders Completed
Vendor Contracts Supervised
Special Projects Completed
Paper Products Recycled (tons)

Dallas Central Appraisal District

2015/2016
ESTIMATE

83

2015/2016
ESTIMATE
1

455

475

16

16

12.5

12.0

Approved Budget

APPRAISAL REVIEW BOARD


OF DALLAS COUNTY
ACTIVITY INDICATORS:
2014/2015
ACTUAL

APPRAISAL REVIEW BOARD:

2015/2016
ESTIMATE

ARB Members

90

95

ARB Meetings

14

14

Hearing Days

40

40

Protests Filed

103,770

108,000

Protests Scheduled

109,269

110,000

Protests Heard

46,526

55,000

Hearing Packets Built

54,948

60,000

Number Telephone Calls

42,656

45,000

Number Walk-Ins

14,701

15,000

673

700

3,593

4,000

536,056

590,000

453

500

Protests Filed

3,475

5,000

Protests Scheduled

3,572

5,000

Hearings Held

1,095

1,700

Hearing Packets Built

2,669

3,500

Hearing Days

10

Panels Utilized

40

45

Reschedules

97

150

ARB Appeal Letters

237

360

41.411 Motions Processed

107

80

Non-Clerical Errors Processed

684

700

2,113

2,200

25.25 (h) Motions

25.25 (b) Motions

13

ARB Panels Utilized


Reschedules
Notices Mailed
Late Appeals Processed

SUPPLEMENTAL ARB:

Clerical Errors Processed

Dallas Central Appraisal District

84

Approved Budget

ACTIVITY INDICATORS:
ENS (ELECTRONIC NOTIFICATION SYSTEM)
MEASURES:

2014/2015
ACTUAL

Appraisal Notices Received

2015/2016
ESTIMATE

5,528

5,750

808

850

2,104

3,500

Tax Consultant Appraisal Notices Received

70,529

72,000

Tax Consultant Hearing Notices Received

74,743

8,000

Tax Consultant Orders/Dismissals Received

32,189

33,000

Hearing Notices Received


Orders/Dismissals Received

2014/2015
ACTUAL

UFILE/CONSULTANT ONLINE MEASURES:

2015/2016
ESTIMATE

Online Protests/Property Owners

7,498

8,000

Protests with Docs/Property Owners

5,202

5,800

Protests without Docs/Property Owners

2,296

2,500

Protests Settled/Property Owners

4,473

4,700

24

30

Tax Consultant Protests Received

78,974

80,000

Tax Consultant Online Protests Received

47,386

50,000

Tax Consultant Withdrawals Received

11,562

12,000

Protests Not Settled/Property Owners

Dallas Central Appraisal District

85

Approved Budget

ADMINISTRATIVE SERVICES DEPARTMENT


PERSONNEL SCHEDULE

POSITION/TITLE

NUMBER

GRADE

MONTHLY
SALARY/RANGE

MONTHLY
AUTO EXPENSE

Director Administration

27

9004-14175

300

Assistant Director of Administration

25

5792-9242

200

Finance Manager

25

5792-9242

Human Resource Generalist I

24

5371-8467

Appeals and Support Supervisor

22

4160-6240

Customer Service Supervisor

21

3675-5513

Finance Specialist II

21

3675-5513

Ex. Administrative Assistant

21

3675-5513

Finance Specialist I

20

2833-4533

Human Resource Generalist I

20

2833-4533

Sr. Building Maintenance Engineer

21

3675-5513

Building Maintenance Technician

18

2494-3929

Customer Service Representatives

19

2667-4109

Appeals & Support Team Leaders

19

2667-4109

Administrative Assistant

19

2667-4109

Appeals & Support Specialist

18

2494-3929

Receptionist/PBX Operator

18

2494-3929

Total

34

Dallas Central Appraisal District

86

Approved Budget

OPERATING BUDGET
CONSOLIDATED ADMINISTRATIVE SERVICES

Department
Resources
Expenditures
Staff

2014/2015
APPROVED

2014/2015
ACTUAL

$3,745,608
32

$4,352,635
32

2015/2016
APPROVED
$4,179,509
34

2016/2017
APPROVED
$4,491,128
34

BUDGET COMPARISON SUMMARY


Category
Salaries & Wages

2014/2015
APPROVED

2014/2015
ACTUAL

2015/2016
APPROVED

2016/2017
APPROVED

1,670,312

1,634,403

1,842,008

2,087,169

5,913

5,527

6,078

7,278

Supplies & Materials

171,354

106,665

167,641

171,847

Operational Services

75,000

115,166

68,500

37,260

Maintenance of Structures

352,928

322,970

363,333

334,482

Maintenance of Equipment

10,670

1,865

20,690

30,267

205,279

213,317

252,861

258,651

33,965

33,726

84,932

88,978

Insurance & Benefits

821,617

825,070

901,111

934,771

Professional Services

380,570

430,343

472,355

536,425

Capital Expenditures

18,000

663,584

4,000

$3,745,608

$4,352,635

$4,179,509

$4,491,128

Auto Expenses

Contractual Services
Sundry Expenses

TOTAL

Dallas Central Appraisal District

87

Approved Budget

DALLAS CENTRAL
APPRAISAL DISTRICT

Dallas Central Appraisal District

88

Approved Budget

CONSOLIDATED ADMINISTRATIVE SERVICES


BUDGET COMMENTS AND JUSTIFICATIONS
SALARIES AND WAGES
Budgeted funds are for salary costs for thirty-four (34) full time positions in this Department. Merit
increases have been budgeted in this fiscal year. Funds have also been added for anticipated Overtime
expenses for the ARB extended hours program and in Appeals and Support, Human Resources, and
building maintenance. Funds are included for Contract Labor for off duty security personnel during
ARB Hearings and for temporary clerical personnel during the summer ARB process. Funds for
Employee Severance for the paid time off program for any future resignations or retirements of unused
time to employees are also included. Salary Continuation Funds have been budget in this category for all
DCAD Departmental employees. This is a better reflection of the monetary commitments paid to
employees under the Salary Continuation program for the short-term disability program.
AUTO EXPENSE
Full Time auto expense includes set monthly amount for the Director of Administration and Assistant
Director of Administration. Other funds are used for mileage costs in the course of normal business
activities at $.55 per mile.
SUPPLIES AND MATERIALS
Office supplies are for perishable type items such as pens, pencils, writing pads, binders, vendor folders,
etc. for all divisions including costs to operate the ARB process.
Copy Expense includes items such as copy paper, labels, colored inserts and tabs, and cartridges.
Postage expenses are for the normal mailings of general correspondence. The largest percent of cost is
attributed to the ARB and Appeals and Support budgets, which includes the mailing of the Hearing
Notifications, Final Orders Determining Protests, which must be mailed by certified mail, consultant
listings, withdrawal notices, and supplemental hearing notices for motions filed under Section 25.25. The
category also includes meeting notice mailings for the ARB, billing statements and accounts payable
vouchers, mailing of the Districts Budgets, Management Plans, Audit Reports, Annual Reports, and
other publications to the entities.
Printing costs include the printing of the Preliminary and Final Budgets, Budget Handbook,
Management Plans, MAPs Booklet, Annual Report, ARB Manuals, ARB property owner pamphlets and
mailer forms in Spanish, Property Rights and Remedies, ARB Procedures, office envelopes, accounts
payable stock, bid tabs and covers, certified mail envelopes, and stationery. HR forms, applications, and
supplies for ID Cards are included.
Computer Supplies include printer toner, inkjet and laser cartridges, diskettes, color toner cartridges,
color printer and plotter toner kits, HP Photosmart, and recordable CDs and jewel mailing cases.
Miscellaneous Expenses and Office Equipment Expenses are for unanticipated items not budgeted.
Janitorial Supplies include costs for disposable paper goods and products, cleaning supplies and
materials for the office building not provided under the janitorial contract such as deodorizers/sprays,
soap, and sanitizers.
Service Awards are for the purchase of employee plaques to recognize tenured employees with five, ten,
fifteen, twenty and twenty-five years of service with the District, for recognition of any retiring
employees, and recognition of outstanding employees.
Software costs are Performance Evaluation Scoring Units in Human Resources.
Building Supplies are daily supplies such as trash bags, paint, carpet shampoo, door locks, light bulbs,
plumbing supplies, paint, fluorescent tubes, wet vac, drill batteries and walkie talkie batteries, etc. used in

building maintenance.
Dallas Central Appraisal District

89

Approved Budget

CONSOLIDATED ADMINISTRATIVE SERVICES


BUDGET
2014/2015
APPROVED
A. SALARIES & WAGES
4001 Full Time
4002 Overtime
4004 Contract Labor
4006 Employee Severance
4007 Salary Continuation

B. AUTO EXPENSES
4106 Full Time
4107 Other

C. SUPPLIES & MATERIALS


4210 Office
4211 Copy Expense
4212 Postage & Freight
4213 Printing
4214 Computer Supplies
4215 Mapping Supplies
4216 Miscellaneous
4217 Office Equip. Exp.
4218 Janitorial Supplies
4219 Service Awards
4220 Software
4221 Building Supplies

D. OPERATIONAL SERVICES
4320 Telephone

Dallas Central Appraisal District

2014/2015
ACTUAL

2015/2016
APPROVED

2016/2017
APPROVED

1,568,511
24,855
66,946
10,000
0
1,670,312

1,553,271
17,173
63,959
0
0
1,634,403

1,712,278
21,070
68,660
10,000
30,000
1,842,008

1,878,928
25,965
142,276
10,000
30,000
2,087,169

4,800
1,113
5,913

4,800
727
5,527

4,800
1,278
6,078

6,000
1,278
7,278

15,550
5,446
86,459
34,514
3,380
2,380
0
2,000
15,000
625
0
6,000
171,354

13,255
4,420
56,274
10,107
828
0
164
727
15,596
0
0
5,294
106,665

16,650
6,569
83,842
20,357
3,138
0
660
1,000
15,500
13,725
200
6,000
167,641

17,550
7,407
86,118
20,465
2,887
0
660
500
16,065
13,995
200
6,000
171,847

75,000
75,000

115,166
115,166

68,500
68,500

37,260
37,260

90

Approved Budget

OPERATIONAL SERVICES
Telephone expense includes the normal costs of the District's internal communication system for local
and long distance service. This category accommodates the Districts entire Communication Systems
lease for all departments/divisions in the building office.
MAINTENANCE OF STRUCTURE
Funds are budgeted for building facility expenses. Building maintenance includes anticipated repair
costs related to air conditioning and mechanical equipment, burglar alarm repairs, replacement
batteries, carpet cleaning, upholstery cleaning, plumbing supplies, landscaping, window washing, security
access cards, electrical repairs, parking lot restripping and sidewalk repairs, gate repairs, lawn
sprinklers, HVAC, elevator reader replacement, tree trimming, and flooring and furniture repair. Also
included are maintenance and inspections and permits for the fire alarm system and sprinklers, fire
extinguishers, and elevator inspection and licensing. Also includes city water backflow inspection.
Electrical expenses include the electrical service charges related to the operation of the office building
including the computer room operation with Reliant Energy under the P3 program.
Water/sewer charges are estimated costs for water and sewer services with the City of Dallas.
The costs associated with this category are for outside vendor contracts for the following services:
Janitorial Service is the largest item in this category, Pest Control, Interior Maintenance, Lawn and
Grounds Maintenance, Trash Disposal, Elevator Maintenance, Security Services, HVAC System, and
Electrical Inspection Maintenance. All services are actual costs as per bids/quotes under contractual
arrangements from various vendors.
The HVAC System Maintenance is for all the chillers, air handlers, compressors, and heating system.
Electrical Inspection Maintenance is for two quarterly inspections and one yearly inspection of all
electrical wiring and systems in the building.
MAINTENANCE OF EQUIPMENT
Equipment expenses include maintenance agreements or repair costs on the paper shredder, GBC
machine, letter openers, folding machines, and audio equipment and projectors in the ARB hearing
rooms. Also in this category is the maintenance contract expense related to the telephone system lease.
Software Maintenance is for Sage ABRA software for payroll functions in the Human Resources Division
and for the new IRIS (Immediate Response Information System). Lease of Software the lease on the
Human Resources Sage/Abra payroll and performance evaluation systems.
P/C Maintenance and Terminal Expenses for terminals and personal computers in the Administrative
Services Department are budgeted in the Information Technology Department budget. All maintenance
and repairs are handled by the Information Technology Services Department.
CONTRACTUAL SERVICES
Copier System costs relates to an internal contract for a cost per copy system for the entire District's
operation. This includes costs for nineteen copiers that serve as copiers, scanners, and printers
throughout the office building with additional copiers supplied during the ARB process.
Lease of Equipment expenses will be for the scanners used during the ARB process when budgeted. Also
included are costs for on-site shredding of documents approved for destruction. The payment for the
digital photo (still imagery) project is included in the Department budget. This is a new seven year lease
until the project is paid off. The project was financed through Government Capital, Inc.
Other is for a contractual agreement with the Deaf Action Center to provide sign interpretation upon
request. Also included in this category are the ARB telephone recordings for the Automatic Call
Distribution center. These recordings are done by a local recording company.

Dallas Central Appraisal District

91

Approved Budget

CONSOLIDATED ADMINISTRATIVE SERVICES


BUDGET
2014/2015
APPROVED
E. MAINTENANCE OF STRUCTURES
4430 Building
4431 Electricity
4432 Water
4434 Janitorial Service
4435 Pest Control
4436 Interior Maintenance
4437 Lawn/Grnds. Maint.
4438 Trash Disposal
4439 Elevator Maintenance
4440 Security Service
4441 HVAC System Maint.
4442 Electrical Inspect. Maint.

F. MAINTENANCE OF EQUIPMENT
4540 Equipment
4541 Copiers
4542 Typewriters
4543 Computer
4544 P/C Maintenance
4545 Terminal
4546 Software Maintenance

G. CONTRACTUAL SERVICES
4650 Lease of Building
4651 Copier System
4652 Lease of Equipment
4657 Other
4659 Janitorial
4660 Delivery Service
4661 Lease of Software

Dallas Central Appraisal District

2014/2015
ACTUAL

2015/2016
APPROVED

2016/2017
APPROVED

46,400
187,344
20,976
40,302
1,099
3,969
9,937
3,979
11,603
1,095
19,224
7,000
352,928

55,801
156,419
19,678
38,400
817
3,720
9,314
3,372
11,134
983
18,762
4,569
322,970

56,400
189,123
23,323
40,302
1,108
3,969
10,000
3,704
11,603
1,096
19,705
3,000
363,333

53,150
161,472
21,646
39,977
1,008
3,969
9,875
3,704
12,190
1,107
23,384
3,000
334,482

10,670
0
0
0
0
0
0
10,670

1,865
0
0
0
0
0
0
1,865

8,343
0
0
0
0
0
12,347
20,690

17,912
0
0
0
0
0
12,355
30,267

0
73,969
128,060
3,250
0
0
0
205,279

0
82,089
128,627
2,600
0
0
0
213,317

0
84,000
165,611
3,250
0
0
0
252,861

0
90,000
165,791
2,860
0
0
0
258,651

92

Approved Budget

SUNDRY EXPENSE
Training costs include registration fees for seminars and conferences for the Texas Association of
Appraisal Districts, the Tax Institute, International Association of Assessing Officers, IAAO CAMA/GIS
seminar, Texas Association of Assessing Officers, ARB training, and local conferences for staff. Also
included are mandatory training fees for all ARB members through the State Comptrollers Property Tax
Assistance Division and for Customer Service Training Seminars. Funds are included for Dallas HR
Managers Association meetings, State SHRM conference, TCDRS Leaders Conference, TAAO
Instruction for TDLR courses, and training for Human Resources are budgeted. All textbooks for the
TDLR/PTAD courses and exams are included. Fees are budgeted for Management training, TDLR
exams, employee tuition reimbursements, and employee educational grants.
Dues include professional fees for the District as well as individual dues such as the International
Association of Assessing Officers, Texas Association of Appraisal Districts, Texas Association of
Assessing Officers, TAAD IAAO Chapter of Texas, TDLR renewals, Government Municipal Finance
Officers Association, American Society of Public Administration, Texas School Assessors Association,
Society of Human Resource Managers, Dallas Human Resources Management Association, and National
Association of Colleges and Employers, the General Services Commission, and the Texas Department of
Licensing and Regulation. Subscription expenses include publications from Internet Magazines, PC
World, Dallas Weekly, Coles Directory, Workforce Magazine, and Texas Labor Report.
Legal Notice/Advertisement expenses are for the publishing of public bid notices, Request for Proposals,
and legal notices required by law for exemptions and business personal property renditions. Funds
increased in this category as all notices for the District will be funded in this category. Funds also include
the required publishing of the District Budget Summary and the Notification of Protest Procedures and
the new Electronic Notification System which is the delivery of notices to property owners, and job
advertisements for public employment and fees for Internet advertising for job announcements. Labor
posters are also included.
Travel expenses are for anticipated costs related to traveling to approved and budgeted conferences,
seminars, workshops and other out of town trips.
ARB Expenses are costs associated with ARB monthly Board meetings and orientation sessions. Funds
also include other ARB activities dealing with the hearing process and service awards for ARB members
including appreciation and recognition plaques for outgoing ARB members.
INSURANCE AND BENEFITS
Group Medical provides funds for a fully funded insurance plan through United Healthcare. The
District has a fully insured medical plan that follows the PPO model with increased cost sharing for our
employees.
Retirement benefit funds are budgeted through the Texas County and District Retirement System.
Funds are budgeted for the required programs of Workers Compensation benefits, Unemployment
Compensation, and Medicare Tax (FICA) payments.
General Insurance Costs are for the building contents, computer/electronic equipment, boiler coverage,
general liability and commercial liability, and non-owner auto liability and hired non-auto liability.
Bonds include expenses for employee dishonesty bonds and notary bonds and fees. Fees for notaries and
notary recertifications are included.
Group Benefits insurance provides for the premium payments to the Districts ancillary benefit plans
including Life, Accidental Death and Dismemberment, Long Term Disability coverage, Flexible Spending
Account Claims, Vision and the Dental programs.
Employee activities funds are to promote employee retention and maintain high employee morale by
recognizing employee milestones, holiday celebrations, employee related bereavements, ARB
member recognition, and company sponsored events.

Dallas Central Appraisal District

93

Approved Budget

CONSOLIDATED ADMINISTRATIVE SERVICES


BUDGET
2014/2015
APPROVED
H. SUNDRY EXPENSE
4760 Training
4761 Dues & Subscriptions
4762 Legal Notice/Adv.
4763 Travel
4764 Business Promotion
4765 Maps & Mapping Exp.
4766 Directors Expenses
4767 ARB Expenses
4768 Library
4769 Management Development
4770 Recruitment

I. INSURANCE & BENEFITS


4870 Group Medical
4871 Retirement
4872 Workers Compensation
4873 Unemployment Comp.
4874 General Insurance
4875 Bonds
4876 Pub. Officials Liab.
4877 Group Benefits
4878 Employee Activities
4879 Medicare Tax
4880 Emp. Assistance Prog.
4881 Salary Cont. Program

Dallas Central Appraisal District

2014/2015
ACTUAL

2015/2016
APPROVED

2016/2017
APPROVED

11,580
2,855
5,317
10,213
0
0
0
4,000
0
0
0
33,965

7,475
3,476
12,743
7,071
82
0
0
2,879
0
0
0
33,726

51,390
5,610
9,113
6,878
0
0
0
3,275
0
5,800
2,866
84,932

51,400
5,355
17,350
8,484
0
0
0
3,023
0
500
2,866
88,978

332,928
305,090
6,757
9,180
136,900
292
0
14,229
0
16,241
0
0
821,617

323,777
333,886
6,891
735
126,874
639
0
13,004
0
19,263
0
0
825,070

370,423
330,219
6,757
9,180
133,600
342
0
15,940
15,715
18,935
0
0
901,111

380,849
343,744
7,399
10,260
133,600
342
0
20,427
15,775
22,375
0
0
934,771

94

Approved Budget

Other costs include employee service award programs, health benefits fair, retirement receptions and
luncheons, employee incentives, recognitions, and appreciations..
Recruitment expenses are budgeted for employee background checks, degree verifications, driving record
checks, criminal verifications, for employee testing materials used in Human Resources for prospective
employees, and costs for participation in employee job fairs.

PROFESSIONAL SERVICES
Funds are for general legal counsel and opinions for the Appraisal Review Board.
Auditing expenses are for the annual independent outside audit of the District's financial operations and
extra accounting services as needed.
Consultant expenses are for salary surveys including Mercer Information Technology Survey, Dallas
Human Resources Wage Access Survey, Mercer Texas Benchmark Survey, CompData Executive
Management Survey, and Survey Monkey. This category also includes commission fees paid to the
consulting firm of Mercer, Inc. for the handling of the Districts group medical insurance programs.
ARB Compensation fees are for services rendered by the members of the Appraisal Review Board.
There are up to ninety-five (95) members who serve on the ARB hearing panels to arbitrate property
owner protests. Costs have been provided for 40 days of summer hearings and 10 days of supplemental
hearings. Funds are included for ARB training and orientation sessions as well as all supplemental ARB
hearings throughout the year.
CAPITAL EXPENDITURES
Leasehold Improvements include the ongoing projects designed for the interior and exterior of the office
building. Other Capital Improvement items will be budgeted for the Capital Improvement Program.
Equipment expense is for new projectors in the Community/Board room.
Furniture expenses were not requested in this budget.
Capital Improvement Program is a category set up to fund capital improvement projects to the building
facility. Funds will be authorized by the Board of Directors from excess surplus funds from each fiscal
year for these projects and approved annually. No funds will appear in this category but expenses will be
tracked from year to year as the program is funded.

Dallas Central Appraisal District

95

Approved Budget

CONSOLIDATED ADMINISTRATIVE SERVICES


BUDGET
2014/2015
APPROVED
J. PROFESSIONAL SERVICES
4980 Legal Services
4981 Auditing
4982 Consultants
4984 Deed Services
4986 Appraisal of Autos
4987 State Office of Adm. Hearings
4990 ARB Comp. for Services
4992 Auxiliary Legal Expenses

Z. CAPITAL EXPENDITURES
9001 Leasehold Improvements
9002 Equipment
9003 Furniture

9006 Capital Imp. Program


TOTAL

Dallas Central Appraisal District

2014/2015
ACTUAL

2015/2016
APPROVED

2016/2017
APPROVED

1,500
12,000
0
0
0
0
367,070
0
380,570

2,434
10,500
3,750
0
0
0
413,659
0
430,343

4,000
11,500
46,585
0
0
0
410,270
0
472,355

8,000
11,500
49,585
0
0
0
467,340
0
536,425

8,000
10,000
0
18,000

18,587
7,836
0
26,423

0
0
0
0

0
4,000
0
4,000

637,161

$3,745,608

$4,352,635

$4,179,509

$4,491,128

96

Approved Budget

CAPITAL EXPENDITURE SCHEDULE


CONSOLIDATED ADMINISTRATIVE SERVICES

Equipment
(2) Projectors

$ 4,000

Furniture

$ -0-

Dallas Central Appraisal District

97

Approved Budget

ADMINISTRATION
BUDGET
2014/2015
APPROVED
A. SALARIES & WAGES
4001 Full Time
4002 Overtime
4004 Contract Labor
4006 Employee Severance
4007 Salary Continuation

B. AUTO EXPENSES
4106 Full Time
4107 Other

C. SUPPLIES & MATERIALS


4210 Office
4211 Copy Expense
4212 Postage & Freight
4213 Printing
4214 Computer Supplies
4215 Mapping Supplies
4216 Miscellaneous
4217 Office Equip. Exp.
4218 Janitorial Supplies
4219 Service Awards
4220 Software
4221 Building Supplies

D. OPERATIONAL SERVICES
4320 Telephone

E. MAINTENANCE OF STRUCTURES
4430 Building
4431 Electricity
4432 Water
4434 Janitorial Service
4435 Pest Control
4436 Interior Maintenance
4437 Lawn/Grnds. Maint.
4438 Trash Disposal
4439 Elevator Maintenance
4440 Security Service
4441 HVAC System Maint.

Dallas Central Appraisal District

2014/2015
ACTUAL

2015/2016
APPROVED

2016/2017
APPROVED

933,270
3,120
0
10,000
0
946,390

926,438
2,548
0
0
0
928,986

1,078,250
3,070
0
10,000
30,000
1,121,320

1,244,074
3,010
76,816
10,000
30,000
1,363,900

4,800
128
4,928

4,800
0
4,800

4,800
293
5,093

6,000
293
6,293

4,500
3,395
5,342
15,972
2,304
56
0
2,000
0
0
0
0
33,569

3,371
1,573
7,854
8,218
828
0
164
727
0
0
0
0
22,735

6,900
3,732
5,907
10,165
2,145
0
660
1,000
0
12,875
200
0
43,584

6,300
4,069
5,883
11,093
2,145
0
660
500
0
13,045
200
0
43,895

0
0

0
0

0
0

0
0

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

98

Approved Budget

ADMINISTRATION
BUDGET
2014/2015
APPROVED
F. MAINTENANCE OF EQUIPMENT
4540 Equipment
4541 Copiers
4542 Typewriters
4543 Computer
4544 P/C Maintenance
4545 Terminal
4546 Software Maintenance

G. CONTRACTUAL SERVICES
4650 Lease of Building
4651 Copier System
4652 Lease of Equipment
4657 Other
4659 Janitorial
4660 Delivery Service
4661 Lease of Software

H. SUNDRY EXPENSE
4760 Training
4761 Dues & Subscriptions
4762 Legal Notice/Adv.
4763 Travel
4764 Business Promotion
4765 Maps & Mapping Exp.
4766 Directors Expenses
4767 ARB Expenses
4768 Library
4769 Management Development
4770 Recruitment

Dallas Central Appraisal District

2014/2015
ACTUAL

2015/2016
APPROVED

2016/2017
APPROVED

0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0

0
0
0
0
0
0
12,347
12,347

0
0
0
0
0
0
12,355
12,355

0
0
127,260
0
0
0
0
127,260

0
0
128,627
0
0
0
0
128,627

0
0
163,811
0
0
0
0
163,811

0
0
163,811
0
0
0
0
163,811

3,280
2,855
4,647
10,213
0
0
0
0
0
0
0
20,995

1,750
3,476
12,743
7,071
82
0
0
0
0
0
0
25,122

44,290
5,610
8,505
6,878
0
0
0
0
0
5,800
2,866
73,949

44,000
5,355
17,350
8,484
0
0
0
0
0
500
2,866
78,555

99

Approved Budget

ADMINISTRATION
BUDGET
2014/2015
APPROVED
I. INSURANCE & BENEFITS
4870 Group Medical
4871 Retirement
4872 Workers Compensation
4873 Unemployment Comp.
4874 General Insurance
4875 Bonds
4876 Pub. Officials Liab.
4877 Group Benefits
4878 Employee Activities
4879 Medicare Tax
4880 Emp. Assistance Prog.
4881 Salary Cont. Program

J. PROFESSIONAL SERVICES
4980 Legal Services
4981 Auditing
4982 Consultants
4984 Deed Services
4986 Appraisal of Autos
4987 State Office of Adm. Hearings
4990 ARB Comp. for Services
4992 Auxiliary Legal Expenses

Z. CAPITAL EXPENDITURES
9001 Leasehold Improvements
9002 Equipment
9003 Furniture

TOTAL

Dallas Central Appraisal District

2014/2015
ACTUAL

2015/2016
APPROVED

2016/2017
APPROVED

176,868
179,673
2,502
4,590
0
150
0
7,938
0
8,141
0
0
379,862

174,505
197,937
2,437
153
0
639
0
7,857
0
8,457
0
0
391,986

207,001
206,334
2,502
4,590
0
200
0
9,420
15,715
10,208
0
0
455,970

217,628
225,339
2,644
5,940
0
200
0
14,214
15,775
12,504
0
0
494,244

0
12,000
0
0
0
0
0
0
12,000

0
10,500
0
0
0
0
0
0
10,500

0
11,500
46,585
0
0
0
0
0
58,085

5,000
11,500
49,585
0
0
0
0
0
66,085

0
10,000
0
10,000

0
7,836
0
7,836

0
0
0
0

0
0
0
0

$1,535,004

$1,520,593

$1,934,159

$2,229,138

100

Approved Budget

APPEALS AND SUPPORT


BUDGET
2014/2015
APPROVED
A. SALARIES & WAGES
4001 Full Time
4002 Overtime
4004 Contract Labor
4006 Employee Severance
4007 Salary Continuation

B. AUTO EXPENSES
4106 Full Time
4107 Other

C. SUPPLIES & MATERIALS


4210 Office
4211 Copy Expense
4212 Postage & Freight
4213 Printing
4214 Computer Supplies
4215 Mapping Supplies
4216 Miscellaneous
4217 Office Equip. Exp.
4218 Janitorial Supplies
4219 Service Awards
4220 Software
4221 Building Supplies

D. OPERATIONAL SERVICES
4320 Telephone

E. MAINTENANCE OF STRUCTURES
4430 Building
4431 Electricity
4432 Water
4434 Janitorial Service
4435 Pest Control
4436 Interior Maintenance
4437 Lawn/Grnds. Maint.
4438 Trash Disposal
4439 Elevator Maintenance
4440 Security Service
4441 HVAC System Maint.
4442 Electrical Inspect. Maint.

Dallas Central Appraisal District

2014/2015
ACTUAL

2015/2016
APPROVED

2016/2017
APPROVED

546,136
12,235
32,280
0
0
590,651

536,225
1,782
32,015
0
0
570,022

542,829
8,000
32,960
0
0
583,789

540,525
12,955
32,960
0
0
586,440

0
0
0

0
0
0

0
0
0

0
0
0

5,000
623
50
6,192
826
224
0
0
0
0
0
0
12,915

2,439
1,691
0
0
0
0
0
0
0
0
0
0
4,129

5,000
648
50
6,192
743
0
0
0
0
0
0
0
12,633

5,000
1,408
50
7,172
742
0
0
0
0
0
0
0
14,372

0
0

0
0

0
0

0
0

0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0

101

Approved Budget

APPEALS AND SUPPORT


BUDGET
2014/2015
APPROVED
F. MAINTENANCE OF EQUIPMENT
4540 Equipment
4541 Copiers
4542 Typewriters
4543 Computer
4544 P/C Maintenance
4545 Terminal
4546 Software Maintenance

G. CONTRACTUAL SERVICES
4650 Lease of Building
4651 Copier System
4652 Lease of Equipment
4657 Other
4659 Janitorial
4660 Delivery Service
4661 Lease of Software

H. SUNDRY EXPENSE
4760 Training
4761 Dues & Subscriptions
4762 Legal Notice/Adv.
4763 Travel
4764 Business Promotion
4765 Maps & Mapping Exp.
4766 Directors Expenses
4767 ARB Expenses
4768 Library
4769 Management Development
4770 Recruitment

Dallas Central Appraisal District

2014/2015
ACTUAL

2015/2016
APPROVED

2016/2017
APPROVED

1,305
0
0
0
0
0
0
1,305

0
0
0
0
0
0
0
0

1,305
0
0
0
0
0
0
1,305

0
0
0
0
0
0
0
0

0
0
800
0
0
0
0
800

0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

102

Approved Budget

APPEALS AND SUPPORT


BUDGET
2014/2015
APPROVED
I. INSURANCE & BENEFITS
4870 Group Medical
4871 Retirement
4872 Workers Compensation
4873 Unemployment Comp.
4874 General Insurance
4875 Bonds
4876 Pub. Officials Liab.
4877 Group Benefits
4878 Employee Activities
4879 Medicare Tax
4880 Emp. Assistance Prog.
4881 Salary Cont. Program

J. PROFESSIONAL SERVICES
4980 Legal Services
4981 Auditing
4982 Consultants
4984 Deed Services
4986 Appraisal of Autos
4987 State Office of Adm. Hearings
4990 ARB Comp. for Services
4992 Auxiliary Legal Expenses

Z. CAPITAL EXPENDITURES
9001 Leasehold Improvements
9002 Equipment
9003 Furniture

TOTAL

Dallas Central Appraisal District

2014/2015
ACTUAL

2015/2016
APPROVED

2016/2017
APPROVED

135,252
106,593
1,528
4,050
0
142
0
5,433
0
6,670
0
0
259,668

129,256
114,469
1,561
496
0
0
0
4,327
0
9,321
0
0
259,430

141,632
104,657
1,528
4,050
0
142
0
5,616
0
7,260
0
0
264,885

141,458
99,626
1,474
3,780
0
142
0
5,340
0
8,213
0
0
260,033

0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0

0
0
0
0

0
0
0
0

0
0
0
0

0
0
0
0

$865,339

$833,582

$862,612

$860,845

103

Approved Budget

BUILDING SERVICES
BUDGET
2014/2015
APPROVED
A. SALARIES & WAGES
4001 Full Time
4002 Overtime
4004 Contract Labor
4006 Employee Severance
4007 Salary Continuation

B. AUTO EXPENSES
4106 Full Time
4107 Other

C. SUPPLIES & MATERIALS


4210 Office
4211 Copy Expense
4212 Postage & Freight
4213 Printing
4214 Computer Supplies
4215 Mapping Supplies
4216 Miscellaneous
4217 Office Equip. Exp.
4218 Janitorial Supplies
4219 Service Awards
4220 Software
4221 Building Supplies

D. OPERATIONAL SERVICES
4320 Telephone

E. MAINTENANCE OF STRUCTURES
4430 Building
4431 Electricity
4432 Water
4434 Janitorial Service
4435 Pest Control
4436 Interior Maintenance
4437 Lawn/Grnds. Maint.
4438 Trash Disposal
4439 Elevator Maintenance
4440 Security Service
4441 HVAC System Maint.
4442 Electrical Inspect. Maint.

Dallas Central Appraisal District

2014/2015
ACTUAL

2015/2016
APPROVED

2016/2017
APPROVED

89,105
9,500
0
0
0
98,605

90,608
12,843
0
0
0
103,451

91,199
10,000
0
0
0
101,199

94,329
10,000
0
0
0
104,329

0
985
985

0
727
727

0
985
985

0
985
985

250
50
0
0
0
0
0
0
15,000
0
0
6,000
21,300

365
0
2
0
0
0
0
0
15,596
0
0
5,294
21,258

250
50
0
0
0
0
0
0
15,500
0
0
6,000
21,800

250
50
0
0
0
0
0
0
16,065
0
0
6,000
22,365

75,000
75,000

115,166
115,166

68,500
68,500

37,260
37,260

46,400
187,344
20,976
40,302
1,099
3,969
9,937
3,979
11,603
1,095
19,224
7,000
352,928

55,801
156,419
19,678
38,400
817
3,720
9,314
3,372
11,134
983
18,762
4,569
322,970

56,400
189,123
23,323
40,302
1,108
3,969
10,000
3,704
11,603
1,096
19,705
3,000
363,333

53,150
161,472
21,646
39,977
1,008
3,969
9,875
3,704
12,190
1,107
23,384
3,000
334,482

104

Approved Budget

BUILDING SERVICES
BUDGET
2014/2015
APPROVED
F. MAINTENANCE OF EQUIPMENT
4540 Equipment
4541 Copiers
4542 Typewriters
4543 Computer
4544 P/C Maintenance
4545 Terminal
4546 Software Maintenance

G. CONTRACTUAL SERVICES
4650 Lease of Building
4651 Copier System
4652 Lease of Equipment
4657 Other
4659 Janitorial
4660 Delivery Service
4661 Lease of Software

H. SUNDRY EXPENSE
4760 Training
4761 Dues & Subscriptions
4762 Legal Notice/Adv.
4763 Travel
4764 Business Promotion
4765 Maps & Mapping Exp.
4766 Directors Expenses
4767 ARB Expenses
4768 Library
4769 Management Development
4770 Recruitment

I. INSURANCE & BENEFITS


4870 Group Medical
4871 Retirement
4872 Workers Compensation
4873 Unemployment Comp.
4874 General Insurance
4875 Bonds
4876 Pub. Officials Liab.
4877 Group Benefits
4878 Employee Activities
4879 Medicare Tax
4880 Emp. Assistance Prog.
4881 Salary Cont. Program

Dallas Central Appraisal District

2014/2015
ACTUAL

2015/2016
APPROVED

2016/2017
APPROVED

9,365
0
0
0
0
0
0
9,365

1,865
0
0
0
0
0
0
1,865

7,038
0
0
0
0
0
0
7,038

17,912
0
0
0
0
0
0
17,912

0
73,969
0
0
0
0
0
73,969

0
82,089
0
0
0
0
0
82,089

0
84,000
1,800
0
0
0
0
85,800

0
90,000
1,980
0
0
0
0
91,980

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

20,808
18,824
2,727
540
136,900
0
0
858
0
1,430
0
0
182,087

20,016
21,480
2,893
86
126,874
0
0
819
0
1,486
0
0
173,653

21,790
19,228
2,727
540
133,600
0
0
904
0
1,467
0
0
180,256

21,763
18,779
3,281
540
133,600
0
0
873
0
1,658
0
0
180,494

105

Approved Budget

BUILDING SERVICES
BUDGET
2014/2015
APPROVED
J. PROFESSIONAL SERVICES
4980 Legal Services
4981 Auditing
4982 Consultants
4984 Deed Services
4986 Appraisal of Autos
4987 State Office of Adm. Hearings
4990 ARB Comp. for Services
4992 Auxiliary Legal Expenses

Z. CAPITAL EXPENDITURES
9001 Leasehold Improvements
9002 Equipment
9003 Furniture

9006 Capital Imp. Program


TOTAL

Dallas Central Appraisal District

2014/2015
ACTUAL

2015/2016
APPROVED

2016/2017
APPROVED

0
0
0
0
0
0
0
0
0

0
0
3,750
0
0
0
0
0
3,750

0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0

8,000
0
0
8,000

18,587
0
0
18,587

0
0
0
0

0
4,000
0
4,000

637,161

$822,239

$1,480,677

$828,911

$793,807

106

Approved Budget

DALLAS CENTRAL
APPRAISAL DISTRICT

Dallas Central Appraisal District

107

Approved Budget

APPRAISAL REVIEW BOARD


BUDGET
2014/2015
APPROVED
A. SALARIES & WAGES
4001 Full Time
4002 Overtime
4004 Contract Labor
4006 Employee Severance
4007 Salary Continuation

B. AUTO EXPENSES
4106 Full Time
4107 Other

C. SUPPLIES & MATERIALS


4210 Office
4211 Copy Expense
4212 Postage & Freight
4213 Printing
4214 Computer Supplies
4215 Mapping Supplies
4216 Miscellaneous
4217 Office Equip. Exp.
4218 Janitorial Supplies
4219 Service Awards
4220 Software
4221 Building Supplies

D. OPERATIONAL SERVICES
4320 Telephone

E. MAINTENANCE OF STRUCTURES
4430 Building
4431 Electricity
4432 Water
4434 Janitorial Service
4435 Pest Control
4436 Interior Maintenance
4437 Lawn/Grnds. Maint.
4438 Trash Disposal
4439 Elevator Maintenance
4440 Security Service
4441 HVAC System Maint.

Dallas Central Appraisal District

2014/2015
ACTUAL

2015/2016
APPROVED

2016/2017
APPROVED

0
0
34,666
0
0
34,666

0
0
31,944
0
0
31,944

0
0
35,700
0
0
35,700

0
0
32,500
0
0
32,500

0
0
0

0
0
0

0
0
0

0
0
0

5,800
1,378
81,067
12,350
250
2,100
0
0
0
625
0
0
103,570

7,080
1,156
48,418
1,889
0
0
0
0
0
0
0
0
58,543

4,500
2,139
77,885
4,000
250
0
0
0
0
850
0
0
89,624

6,000
1,880
80,185
2,200
0
0
0
0
0
950
0
0
91,215

0
0

0
0

0
0

0
0

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

108

Approved Budget

APPRAISAL REVIEW BOARD


BUDGET
2014/2015
APPROVED
F. MAINTENANCE OF EQUIPMENT
4540 Equipment
4541 Copiers
4542 Typewriters
4543 Computer
4544 P/C Maintenance
4545 Terminal
4546 Software Maintenance

G. CONTRACTUAL SERVICES
4650 Lease of Building
4651 Copier System
4652 Lease of Equipment
4657 Other
4659 Janitorial
4660 Delivery Service
4661 Lease of Software

H. SUNDRY EXPENSE
4760 Training
4761 Dues & Subscriptions
4762 Legal Notice/Adv.
4763 Travel
4764 Business Promotion
4765 Maps & Mapping Exp.
4766 Directors Expenses
4767 ARB Expenses
4768 Library
4769 Management Development
4770 Recruitment

Dallas Central Appraisal District

2014/2015
ACTUAL

2015/2016
APPROVED

2016/2017
APPROVED

0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0

0
0
0
3,250
0
0
0
3,250

0
0
0
2,600
0
0
0
2,600

0
0
0
3,250
0
0
0
3,250

0
0
0
2,860
0
0
0
2,860

8,300
0
670
0
0
0
0
4,000
0
0
0
12,970

5,725
0
0
0
0
0
0
2,879
0
0
0
8,604

7,100
0
608
0
0
0
0
3,275
0
0
0
10,983

7,400
0
0
0
0
0
0
3,023
0
0
0
10,423

109

Approved Budget

APPRAISAL REVIEW BOARD


BUDGET
2014/2015
APPROVED
I. INSURANCE & BENEFITS
4870 Group Medical
4871 Retirement
4872 Workers Compensation
4873 Unemployment Comp.
4874 General Insurance
4875 Bonds
4876 Pub. Officials Liab.
4877 Group Benefits
4878 Employee Activities
4879 Medicare Tax
4880 Emp. Assistance Prog.
4881 Salary Cont. Program

J. PROFESSIONAL SERVICES
4980 Legal Services
4981 Auditing
4982 Consultants
4984 Deed Services
4986 Appraisal of Autos
4987 State Office of Adm. Hearings
4990 ARB Comp. for Services
4992 Auxiliary Legal Expenses

Z. CAPITAL EXPENDITURES
9001 Leasehold Improvements
9002 Equipment
9003 Furniture

TOTAL

Dallas Central Appraisal District

2014/2015
ACTUAL

2015/2016
APPROVED

2016/2017
APPROVED

0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0

1,500
0
0
0
0
0
367,070
0
368,570

2,434
0
0
0
0
0
413,659
0
416,093

4,000
0
0
0
0
0
410,270
0
414,270

3,000
0
0
0
0
0
467,340
0
470,340

0
0
0
0

0
0
0
0

0
0
0
0

0
0
0
0

$523,026

$517,783

$553,827

$607,338

110

Approved Budget

DALLAS CENTRAL
APPRAISAL DISTRICT

Dallas Central Appraisal District

111

Approved Budget

DEPARTMENT:
DIVISIONS:

LEGAL SERVICES
LEGAL SERVICES

The Legal Services Budget was established to handle all of the litigation filed against the Appraisal District. The
Department will also handle all of the binding arbitration requests filed with the District and any filed with SOAH (State
Office of Administrative Hearings) which was an option created by the 83rd Legislative session. The Department is
responsible for three (3) employees, Director of Legal Services, one Litigation Specialist, and an Administrative Assistant.
The Legal Services Department acts as the Districts representative in handling and coordinating all litigation filed against
the Appraisal District. The Department will review all litigation filed against the Appraisal District by reviewing each
case, answering interrogatories, giving depositions, and helping prepare the defense for upcoming court appearances. The
Department will handle all arbitration cases filed and all SOAH hearings filed against the Appraisal District. The
Department monitors all legal costs. The Department schedules and attends all settlement conferences with opposing
attorneys and makes settlement offers where appropriate. Staff representatives also attend all mediation and coordinate
binding arbitration conferences and SOAH hearings.
GOALS/OBJECTIVES:
LEGAL SERVICES
To coordinate the litigation filed against the Appraisal District and to oversee the activities of the law firms representing
the District.
To coordinate the binding arbitration process and represent the Appraisal District in settlement negotiations.
To coordinate all SOAH hearings and represent the Appraisal District in these proceedings.
OBJECTIVES:
LEGAL SERVICES
To control, monitor, and contain the litigation against the Appraisal District and to provide a cost containment program
to effectively manage the costs associated with that litigation.
To settle eighty percent (80%) of all litigation filed during the year and one hundred percent (100%) of all binding
arbitration requests filed.
To accurately defend all arbitration and SOAH (State Office of Administrative Hearings) filings against the Appraisal
District.

LEGAL SERVICES DEPARTMENT


ACTIVITY INDICATORS:
2014/2015
ACTUAL
1

2015/2016
ESTIMATE
1

1,185

1,300

Lawsuits Actives

237

260

Binding Arbitrations Filed

143

160

Settlement Conferences Attended

95

95

Binding Arbitration Hearings Attended

70

85

LEGAL SERVICES:
Divisions Supervised
Number of Employees
Lawsuits Filed

SOAH Hearings Attended

Dallas Central Appraisal District

112

Approved Budget

LEGAL SERVICES DEPARTMENT

PERSONNEL SCHEDULE

POSITION/TITLE

NUMBER

GRADE

MONTHLY
MONTHLY
SALARY/RANGE AUTO EXPENSE

Director Legal Services

27

9004-14175

300

Litigation Specialist

24

5371-8467

200

Ex. Administrative Assistant

21

3675-5513

TOTAL

Dallas Central Appraisal District

113

Approved Budget

OPERATING BUDGET
LEGAL SERVICES

Department
Resources
Expenditures
Staff

2014/2015
APPROVED

2014/2015
ACTUAL

$1,327,816
3

2015/2016
APPROVED

$1,200,285
3

$1,343,065
3

2016/2017
APPROVED
$1,345,165
3

BUDGET COMPARISON SUMMARY


Category
Salaries & Wages

2014/2015
APPROVED

2014/2015
ACTUAL

2015/2016
APPROVED

2016/2017
APPROVED

256,788

219,680

244,568

252,418

Auto Expenses

4,800

4,500

4,800

6,000

Supplies & Materials

4,180

5,992

4,125

5,676

Operational Services

Maintenance of Structures

Maintenance of Equipment

960

1,311

960

1,320

Sundry Expenses

11,276

14,716

11,662

14,301

Insurance & Benefits

85,686

67,924

84,950

83,950

Professional Services

964,126

886,162

992,000

981,500

Capital Expenditures

$1,327,816

$1,200,285

$1,343,065

$1,345,165

Contractual Services

TOTAL

Dallas Central Appraisal District

114

Approved Budget

LEGAL SERVICES
BUDGET COMMENTS AND JUSTIFICATIONS

SALARIES AND WAGES


Budgeted funds are for salary costs for three (3) full time positions in this Department. Merit increases have
been budgeted in this fiscal year. Funds have been included under Employee Severance for the paid time off
program for any future resignations or retirements of unused time to employees.
AUTO EXPENSE
Full Time Auto expenses include set monthly amounts for the Director of Legal Services and the Legal
Specialists. Other funds are used for mileage costs in the course of normal business activities at $.55 per mile.

SUPPLIES AND MATERIALS


Office supplies are for perishable type items such as pens, pencils, writing pads, desk calendars, etc.
Copy Expense includes items such as copy paper and other paper supplies. Also included are additional copies
for the three attorney firms who represent the Appraisal District.
Postage expenses are for the normal mailings of general correspondence and applications. Funds are included
for the binding arbitration activity.
Printing costs include printing of business cards and window office envelopes.
Computer Supplies include PC diskettes, toner cartridges, printer, fax toner, and supplies for the laser printers.
Office Equipment Expenses were not budgeted in this fiscal year.
OPERATIONAL SERVICES
Telephone expenses are budgeted in the Building Services budget.

MAINTENANCE OF STRUCTURE
Funds are budgeted for building facility expenses in the Building Services Budget.

Dallas Central Appraisal District

115

Approved Budget

LEGAL SERVICES
BUDGET
2014/2015
APPROVED
A. SALARIES & WAGES
4001 Full Time
4002 Overtime
4004 Contract Labor
4006 Employee Severance
4007 Salary Continuation

B. AUTO EXPENSES
4106 Full Time
4107 Other

C. SUPPLIES & MATERIALS


4210 Office
4211 Copy Expense
4212 Postage & Freight
4213 Printing
4214 Computer Supplies
4215 Mapping Supplies
4216 Miscellaneous
4217 Office Equip. Exp.
4218 Janitorial Supplies
4219 Service Awards
4220 Software
4221 Building Supplies

D. OPERATIONAL SERVICES
4320 Telephone

E. MAINTENANCE OF STRUCTURES
4430 Building
4431 Electricity
4432 Water
4434 Janitorial Service
4435 Pest Control
4436 Interior Maintenance
4437 Lawn/Grnds. Maint.
4438 Trash Disposal
4439 Elevator Maintenance
4440 Security Service
4441 HVAC System Maint.

Dallas Central Appraisal District

2014/2015
ACTUAL

2015/2016
APPROVED

2016/2017
APPROVED

246,788
0
0
10,000
0
256,788

219,680
0
0
0
0
219,680

234,568
0
0
10,000
0
244,568

242,418
0
0
10,000
0
252,418

4,800
0
4,800

4,500
0
4,500

4,800
0
4,800

6,000
0
6,000

2,390
500
470
100
720
0
0
0
0
0
0
0
4,180

4,002
0
7
49
547
0
0
1,386
0
0
0
0
5,992

3,500
500
0
50
75
0
0
0
0
0
0
0
4,125

4,056
500
470
100
550
0
0
0
0
0
0
0
5,676

0
0

0
0

0
0

0
0

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

116

Approved Budget

MAINTENANCE OF EQUIPMENT
Equipment Maintenance costs was not budgeted in this fiscal year.
Copier Expense costs was not budgeted in this fiscal year.
Typewriter Expense costs was not budgeted in this fiscal year.

CONTRACTUAL SERVICES
Lease of Equipment expense is for the iPad Data Connect used in the settlement process of mediation and
arbitration.
SUNDRY EXPENSE
Training costs include registration fees for seminars and conferences. Fees include conferences for the
International Association of Assessing Officers annual conference and IAAO Legal Seminar, Texas Association
of Assessing Officers, Texas Association of Appraisal Districts, State Comptrollers Property Tax Institute, the
Texas A & M Legal Conference, and the State Bar Property Tax Seminar.
Dues include professional fees for management personnel through the Texas Department of Licensing and
Regulation. Also included are dues for the International Association of Assessing Officers, Texas Association of
Assessing Officers, and Institute of Certified Tax Administrators.
Legal Notice/Advertisement expenses are for the required publishing of public notices, and legal notices required
by law.
Travel expenses are for anticipated costs related to traveling to approved and budgeted conferences, seminars,
and workshops and out of town trips, as well as the legislative sessions for appraisal personal. Travel is for the
Director and the Legal Specialists.

Dallas Central Appraisal District

117

Approved Budget

LEGAL SERVICES
BUDGET
2014/2015
APPROVED
F. MAINTENANCE OF EQUIPMENT
4540 Equipment
4541 Copiers
4542 Typewriters
4543 Computer
4544 P/C Maintenance
4545 Terminal
4546 Software Maintenance

G. CONTRACTUAL SERVICES
4650 Lease of Building
4651 Copier System
4652 Lease of Equipment
4657 Other
4659 Janitorial
4660 Delivery Service
4661 Lease of Software

H. SUNDRY EXPENSE
4760 Training
4761 Dues & Subscriptions
4762 Legal Notice/Adv.
4763 Travel
4764 Business Promotion
4765 Maps & Mapping Exp.
4766 Directors Expenses
4767 ARB Expenses
4768 Library
4769 Management Development
4770 Recruitment

Dallas Central Appraisal District

2014/2015
ACTUAL

2015/2016
APPROVED

2016/2017
APPROVED

0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0

0
0
960
0
0
0
0
960

0
0
1,311
0
0
0
0
1,311

0
0
960
0
0
0
0
960

0
0
1,320
0
0
0
0
1,320

2,815
480
0
7,981
0
0
0
0
0
0
0
11,276

3,744
583
0
10,390
0
0
0
0
0
0
0
14,716

3,055
735
0
7,872
0
0
0
0
0
0
0
11,662

3,600
735
0
9,966
0
0
0
0
0
0
0
14,301

118

Approved Budget

INSURANCE AND BENEFITS


Group Medical provides funds for a fully funded insurance plan through United Healthcare. The District has a
fully insured medical plan that follows the PPO model with increased cost sharing for our employees. In order
to segregate the costs of the medical plan from the other insured coverage, medical plan expenses only will be
captured under Group Benefits.
Funds are budgeted for employee Retirement benefits through the Texas County and District Retirement
System.
Funds are budgeted for the required programs of Workers Compensation benefits, Unemployment
Compensation, and Medicare Tax (FICA) payments.
Bonds include expenses for employee bonds and notary fees.
Group Benefits insurance provides for the premium payments to the Districts ancillary benefit plans including
Life, Accidental Death and Dismemberment, Long Term Disability coverage, Flexible Spending Account Claims,
Vision and the Dental programs.
Employee activities funds are to promote employee retention and maintain high employee morale by recognizing
employee milestones, holiday celebrations, employee related bereavements, ARB member recognition, and
company sponsored events. Other costs include employee service award programs, health benefits fair,
retirement receptions and luncheons, employee incentives, recognitions, and appreciations.
PROFESSIONAL SERVICES
Legal Service expenses include the costs to retain legal counsel to advise and defend lawsuits filed by property
owners on property values reported by the District and rulings by the Appraisal Review Board. Lawsuits are
filed against the District and assigned to legal counsel to defend. Other funds are for special litigation cases over
the contract agreement for legal services and for binding arbitration case expenses. No increase in fees for these
services in this years budget.
No funds are budgeted for Auditing Services in this department.
Consultant costs are budgeted for fee appraisals used in the defense of lawsuits, expert testimony, litigation
consultants, and for third party auditing costs of certain books and records of businesses used in lawsuit defense.
Auxiliary Legal Expenses are charges for outside legal activities associated with litigation, such as copy expense,
telephone expense, mediation services, court filing fees, depositions, etc. and loss of attorney fees from court
cases. Funds also include any special consultant fees for defending lawsuit activity.
SOAH Hearing fees are for the anticipated costs arising from property owners filing with SOAH (State Office of
Administrative Hearings) against the Appraisal District. These expenses could be significant due to the fee
structure and awards under the SOAH regulations.
Binding Arbitration Expenses have been budgeted for anticipated costs arising from property owners filing for
binding arbitration. These expenses would be for the payment of the arbitrator. Expenses are expected to
increase due to expansion of the arbitration process created during the 84th Legislative Session.
CAPITAL EXPENDITURES
No funds have been budgeted this fiscal year for Equipment or Furniture expenses.

Dallas Central Appraisal District

119

Approved Budget

LEGAL SERVICES
BUDGET
2014/2015
APPROVED
I. INSURANCE & BENEFITS
4870 Group Medical
4871 Retirement
4872 Workers Compensation
4873 Unemployment Comp.
4874 General Insurance
4875 Bonds
4876 Pub. Officials Liab.
4877 Group Benefits
4878 Employee Activities
4879 Medicare Tax
4880 Emp. Assistance Program
4881 Salary Cont. Program

J. PROFESSIONAL SERVICES
4980 Legal Services
4981 Auditing
4982 Consultants
4984 Deed Services
4986 Appraisal of Autos
4987 State Office of Adm. Hearings
4990 ARB Comp. for Services
4992 Auxiliary Legal Expenses
4995 Arbitration Expense

Z. CAPITAL EXPENDITURES
9001 Leasehold Improvements
9002 Equipment
9003 Furniture

TOTAL

Dallas Central Appraisal District

2014/2015
ACTUAL

2015/2016
APPROVED

2016/2017
APPROVED

31,212
47,570
708
810
0
0
0
1,773
0
3,613
0
0
85,686

25,871
37,087
547
27
0
0
0
1,338
0
3,054
0
0
67,924

32,684
45,480
708
810
0
0
0
1,797
0
3,471
0
0
84,950

32,644
44,499
598
810
0
0
0
1,745
0
3,654
0
0
83,950

840,000
0
60,000
0
0
10,500
0
50,000
3,626
964,126

838,603
0
5,500
0
0
0
0
33,059
9,000
886,162

840,000
0
50,000
0
0
10,500
0
75,000
16,500
992,000

840,000
0
60,000
0
0
13,500
0
50,000
18,000
981,500

0
0
0
0

0
0
0
0

0
0
0
0

0
0
0
0

$1,327,816

$1,200,285

$1,343,065

$1,345,165

120

Approved Budget

CAPITAL EXPENDITURE SCHEDULE


CONSOLIDATED LEGAL SERVICES

Equipment
$ -0-

Furniture

Dallas Central Appraisal District

$ -0-

121

Approved Budget

DEPARTMENT: INFORMATION TECHNOLOGY


DIVISIONS: SYSTEMS/NETWORK, APPLICATIONS, DESKTOP SUPPORT, GIS
The Information Technology department is responsible for providing information technology to the Dallas
Central Appraisal District (DCAD) personnel and the entities that DCAD serves. There are sixteen (16)
employees assigned to the Department. Services are: 1) Computer Systems Support which includes
Networking and Computer Server Support; 2) Applications Support; 3) Desktop Support; and 3) GIS
programming. The Information Technology goal is to provide these services with the highest quality at the
lowest possible cost, resulting in total customer satisfaction.
DEPARTMENT GOALS/OBJECTIVES:
1.

Continue to enhance and maintain the DCAD MARS appraisal application as required by the users
and to support Texas legislative changes.

2.

Enhance the appraisal and ARB applications as a result of Lessons Learned.

3.

Continue to monitor and maintain the existing internal and external network connections and
hardware, protecting DCAD Data and Electronic Assets with enhanced security and performance
monitoring systems.

4.

Continue with the analysis of afterhours processing in order to accomplish two objectives:
a.

The integration of batch processes into normal MARS functionality where applicable in
order to give the user the ability to print and/or view data, letters and reports on demand.
b. The conversion of existing COBOL batch jobs to SQL Server Transact SQL and Crystal
Reports.
c. The elimination of unnecessary reports and/or jobs.
5.

Maintain an accurate GIS parcel ownership map to support MARS and Web applications. Support
coverages, including abstracts, political boundaries, neighborhoods, market areas, roads with
address ranges, freeways, contours, flood plains, hydrology, etc.

6.

Increase integration of GIS functionality into existing MARS and Web Systems.

7.

Continue to enhance online Web Systems to support new legislation and increased taxpayer and tax
agent functionality.

ACTIVITY INDICATORS:

INFORMATION TECHNOLOGY DEPARTMENT


2014/2015
ACTUALS

2015/2016
ESTIMATES

Divisions Supervised

Total Number of Employees

15

15

MARS Logs Received

161

150

MARS Logs Completed

123

110

User Work Orders

591

550

INFORMATION TECHNOLOGY

Dallas Central Appraisal District

122

Approved Budget

INFORMATION TECHNOLOGY DEPARTMENT


PERSONNEL SCHEDULE
(Salary Schedule B)

Number

Grade

Monthly
Salary/Range

Director of Information Technology

27

9485-14228

Applications Manager

25

6333-10117

Senior Applications Project Leader

25

6333-10117

Computer Systems Manager

25

6333-10117

Database Administrator/Web Administrator

24

6096-9600

Assistant Computer Systems Manager

24

6096-9600

Sr. Programmer Analyst

22

5831-8746

Programmer Analyst II

21

4467-7133

GIS Administrator

21

4467-7133

Desktop Support Supervisor

22

5831-8746

GIS Developer

20

3661-5492

Desktop Support Specialists

19

3498-5247

Total

16

Dallas Central Appraisal District

123

Position/Title

Monthly
Auto
Expense
300

Approved Budget

OPERATING BUDGET
INFORMATION TECHNOLOGY

Department
Resources
Expenditures
Staff

2014/2015
APPROVED

2014/2015
ACTUAL

$2,498,819
15

2015/2016
APPROVED

$2,548,628
15

$2,829,979
16

2016/2017
APPROVED
$2,838,095
16

BUDGET COMPARISON SUMMARY


Category
Salaries & Wages

2014/2015
APPROVED

2014/2015
ACTUAL

2015/2016
APPROVED

2016/2017
APPROVED

1,313,556

1,319,400

1,471,982

1,434,800

2,510

2,410

2,510

3,675

Supplies & Materials

110,836

108,529

183,005

211,982

Operational Services

Maintenance of Structures

Maintenance of Equipment

234,812

260,557

247,442

281,243

Contractual Services

274,260

288,645

301,170

309,010

5,895

1,364

6,169

5,669

Insurance & Benefits

440,850

444,897

491,731

463,831

Professional Services

15,000

7,653

12,000

10,000

Capital Expenditures

101,100

115,173

113,970

117,885

$2,498,819

$2,548,628

$2,829,979

$2,838,095

Auto Expenses

Sundry Expensees

TOTAL

Dallas Central Appraisal District

124

Approved Budget

INFORMATION TECHNOLOGY
BUDGET COMMENTS AND JUSTIFICATIONS

SALARIES AND WAGES


Full time salaries are for sixteen (16) full time positions. Merit increases have been budgeted in this
fiscal year. Funds have been included this year under Employee Severance for the paid time off
program for any future resignations or retirements of unused time to employees.
AUTO EXPENSE
Funds are budgeted to cover expenses for personnel who travel to local sites for customer service and
visiting remote terminal locations, as well as PC's for repair and/or pickup of parts for in-house
repairs. Costs are paid at $.55 per mile for this travel. Cost includes auto expense for travel by IT
staff employees. Funds do include an allowance for the Director of IT.
SUPPLIES AND MATERIALS
Office expenses are for normal perishable supplies and materials including such items as pens,
pencils, writing pads, staples, calendars, batteries, etc.
Copy Expense is costs for copy paper for the office copier and paper for the laser printers and fax
machines.
Postage and Freight consists primarily of the costs for the mailing of general correspondence and the
freight charges on the shipping of forms and supplies to the computer operations room. Funds are
also for hardware and software freight charges.
Printing costs include costs for internal office forms, envelopes, business cards, and stationary.
Computer Supplies include the cost of paper, batteries, ink jet cartridges, print heads, laser printer
toner cartridges, cleaners, DVD-RW, Avery Labels, and computer related supplies such as
keyboards, mice, cables, surge protectors, media labels and cleaning tapes. Technical network
supplies such as power cabling supplies, data line drops, connectors, Ethernet cables, printer
supplies, LTO-4 tapes, and multi-mode fiber optic cables are included. iPad replacement supplies
are included.
Software costs include software for upgrading remaining servers to Microsoft Server 2012,
converting four Xenservers (Citrix System Servers) to Hyper-V for performance reasons, Upgrade
Microsoft Exchange Mail Server and User CAL licenses, upgrading of ESRI (GIS) Systems, and
upgrading Microsoft Office from 2007 version to the current version.
OPERATIONAL SERVICES
Telephone costs are budgeted in the Building Services budget.
MAINTENANCE OF STRUCTURE
Funds have been consolidated in the Building Services budget.

Dallas Central Appraisal District

125

Approved Budget

INFORMATION TECHNOLOGY
BUDGET
2014/2015
APPROVED
A. SALARIES & WAGES
4001 Full Time
4002 Overtime
4004 Contract Labor
4006 Employee Severance
4007 Salary Continuation

B. AUTO EXPENSES
4106 Full Time
4107 Other

C. SUPPLIES & MATERIALS


4210 Office
4211 Copy Expense
4212 Postage & Freight
4213 Printing
4214 Computer Supplies
4215 Mapping Supplies
4216 Miscellaneous
4217 Office Equip. Exp.
4218 Janitorial Supplies
4219 Service Awards
4220 Software
4221 Building Supplies

D. OPERATIONAL SERVICES
4320 Telephone

E. MAINTENANCE OF STRUCTURES
4430 Building
4431 Electricity
4432 Water
4434 Janitorial Service
4435 Pest Control
4436 Interior Maintenance
4437 Lawn/Grnds. Maint.
4438 Trash Disposal
4439 Elevator Maintenance
4440 Security Service
4441 HVAC System Maint.

Dallas Central Appraisal District

2014/2015
ACTUAL

2015/2016
APPROVED

2016/2017
APPROVED

1,303,556
0
0
10,000
0
1,313,556

1,319,400
0
0
0
0
1,319,400

1,461,982
0
0
10,000
0
1,471,982

1,424,800
0
0
10,000
0
1,434,800

2,400
110
2,510

2,400
10
2,410

2,400
110
2,510

3,600
75
3,675

1,650
500
1,670
150
42,212
0
0
700
0
0
63,954
0
110,836

1,527
365
570
0
39,666
0
0
1,913
0
0
64,487
0
108,529

1,650
480
1,410
150
48,309
0
0
0
0
0
131,006
0
183,005

1,650
480
1,370
150
48,102
0
0
0
0
0
160,230
0
211,982

0
0

0
0

0
0

0
0

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

126

Approved Budget

MAINTENANCE OF EQUIPMENT
Equipment expenses are associated with maintenance agreements on the Power Distribution Unit,
the Uninterruptible Power Source (UPS) and Power Distribution Unit and batteries for backup UPS
system.
PC Maintenance is for Dell servers/disks/network maintenance including 9 Dell R/820/R720/620
Rack Servers, 10 Dell R910/R710/R610 Rack servers, 4 De1l 1950/2950, 7 Dell MD1220/MD3620F
Disks, 5 Dell MD3000.1000/1120 Disks, 26 Dell 6224F/6248/2748/5424 Network Switches, Dell PV114
LTO4 Tape Autoloader, 4 Dell LTP-4 drives, Dell TL4000 tape library, 2 Network Avocent KVM
Systems, Cisco MDS9148, Dot Hill 3330-3130, and NetApp FA2240/DS2260 Disks. Funds are
included for AeroHive WiFi maintenance, Server/Disk Hardware upgrades, and replacement parts
for PCs and iPads, PCs, monitors, printers, and maintenance for the PCs and iPads.
Software Maintenance includes maintenance for Net Express Application and Professional, Idera
SQL Safe, Firebox XTM545 Live Security Gold and Subscription, Symantec Backup Executive 2012,
Symantec Central Administration, Exchange Agent and Active Dir agent, McAfee Total Protection
for Endpoint, McAfee Move for Citrix, DigiCert Certification for Websites, AppAssure Software,
XenDesktop 5.6-NetScaler, AirWatch Support, Ghost Imaging, Elixir form system desktop font,
Code 1 Plus Postal Software Plus Postal Database, Adobe Acrobat Professional, Visual Studio with
MSDN SA, Network Instruments Observer, Toad from SQL Server, Vizant ECS/GECS Job
Scheduler, System Center SA, and Solar Winds NPM+APM. GIS Software Maintenance is for
ArcGIS primary licenses, ArcGIS Spatial Analyst Desktop Primary, ArcGIS 3D Analyst Desktop
Primary, ArcGIS for Desktop Advanced Primary, ArcGIS for Desktop Advanced Secondary, 2
ArcGIS Development Network, ESRI StreetMap for ArcGIS, and ArcGIS Server Standard
Enterprise.
CONTRACTUAL SERVICES
Lease of Equipment includes the cost for lease payments on Time Warner 100 MB Internet Services
and Broadband wireless access, Verizon Broadband Wireless for iPads, 34 Officer Scanners, and
Konica BIZHUB Production printer.
Other category is used for the off-site storage for back-up tapes and files of all the appraisal records
and programs utilized in the appraisal of property for refile/retrieval, collection/delivery, and ad hoc
retrievals. Cost is included for an offsite backup/disaster site online server. Funds are included for
the offsite printing of the Notices of Appraised Value, Homestead Applications, and the BPP
Renditions.
GIS Mapping service includes funds for the digital rectified orthophoto of Dallas County.

Dallas Central Appraisal District

127

Approved Budget

INFORMATION TECHNOLOGY
BUDGET
2014/2015
APPROVED
F. MAINTENANCE OF EQUIPMENT
4540 Equipment
4541 Copiers
4542 Typewriters
4543 Computer
4544 P/C Maintenance
4545 Terminal
4546 Software Maintenance

G. CONTRACTUAL SERVICES
4650 Lease of Building
4651 Copier System
4652 Lease of Equipment
4657 Other
4659 Janitorial
4660 Delivery Service
4661 Lease of Software
4662 GIS Mapping Service

Dallas Central Appraisal District

2014/2015
ACTUAL

2015/2016
APPROVED

2016/2017
APPROVED

12,330
0
0
0
99,662
0
122,820
234,812

7,268
0
0
0
124,283
0
129,006
260,557

12,650
0
0
0
107,894
0
126,898
247,442

12,650
0
0
0
129,994
0
138,599
281,243

0
0
200,530
39,730
0
0
0
34,000
274,260

0
0
191,016
63,920
0
0
0
33,710
288,645

0
0
202,320
64,850
0
0
0
34,000
301,170

0
0
202,320
72,690
0
0
0
34,000
309,010

128

Approved Budget

SUNDRY EXPENSE
Training costs include materials for Windows 10 User Training, New Microsoft Office Training,
classes for GIS Training, GIS User Group conference and IAAO GIS Technology conference.
Dues and Subscriptions are for professional fees for the iOS Developer Enterprise, GIS User Group,
GIS South User Group, GITA (GIS), IAAO, and TAAO. Subscription costs are for MSDN
Magazine, Network Solutions Address Renewal, and Experts Exchange.
Library expenses include LAN Tech Reference Books, Desktop Support reference books and
manuals, and Application reference manuals.
INSURANCE AND BENEFITS
Group Medical provides funds for a fully funded insurance plan through United Healthcare. The
District has a fully insured medical plan that follows the PPO model with increased cost sharing for
our employees.
Funds are budgeted for employee retirement benefits through the Texas County and District
Retirement System.
Funds are budgeted for the required programs of workers compensation benefits, unemployment
compensation, and Medicare Tax (FICA) payments.
Bonds include expenses for employee bonds and notary fees.
Group Benefits insurance provides for the premium payments to the Districts ancillary benefit plans
including Life, Accidental Death and Dismemberment, Long Term Disability coverage, Flexible
Spending Account Claims, Vision and the Dental programs.
Employee activities funds are to promote employee retention and maintain high employee morale by
recognizing employee milestones, holiday celebrations, employee related bereavements, ARB
member recognition, and company sponsored events. Other costs include employee service award
programs, health benefits fair, retirement receptions and luncheons, employee incentives,
recognitions, and appreciations.

Dallas Central Appraisal District

129

Approved Budget

INFORMATION TECHNOLOGY
BUDGET
2014/2015
APPROVED
H. SUNDRY EXPENSE
4760 Training
4761 Dues & Subscriptions
4762 Legal Notice/Adv.
4763 Travel
4764 Business Promotion
4765 Maps & Mapping Exp.
4766 Directors Expenses
4767 ARB Expenses
4768 Library
4769 Management Development
4770 Recruitment

I. INSURANCE & BENEFITS


4870 Group Medical
4871 Retirement
4872 Workers Compensation
4873 Unemployment Comp.
4874 General Insurance
4875 Bonds
4876 Pub. Officials Liab.
4877 Group Benefits
4878 Employee Activities
4879 Medicare Tax
4880 Emp. Assistance Prog.
4881 Salary Cont. Program

Dallas Central Appraisal District

2014/2015
ACTUAL

2015/2016
APPROVED

2016/2017
APPROVED

3,685
1,510
0
0
0
0
0
0
700
0
0
5,895

525
839
0
0
0
0
0
0
0
0
0
1,364

3,685
1,984
0
0
0
0
0
0
500
0
0
6,169

3,685
1,984
0
0
0
0
0
0
0
0
0
5,669

156,060
249,307
3,185
4,320
0
0
0
9,042
0
18,936
0
0
440,850

137,371
279,559
0
135
0
0
0
9,247
0
18,586
0
0
444,897

174,316
278,233
3,185
4,320
0
0
0
10,443
0
21,234
0
0
491,731

168,322
256,896
3,418
4,590
0
0
0
9,876
0
20,729
0
0
463,831

130

Approved Budget

PROFESSIONAL SERVICES
Consultant Expenses include funds for Citrix and LAN support on an as needed basis.
CAPITAL EXPENDITURES
Equipment expenses are budgeted for capital items needed in the operation of the Information
Technology Department. Funds are budgeted for 3 Dell R730 servers, 1 Dell MD1220 Disk
Subsystem, 4 Dell N4028 Switches, 1 NetApp Disk Subsystem, and new security Firewall.
TECHNOLOGY DEVELOPMENT
No funds are budgeted in this category this fiscal year. Any surplus funds authorized by the Board
of Directors will be expensed and tracked in this category in the budget.

Dallas Central Appraisal District

131

Approved Budget

INFORMATION TECHNOLOGY
BUDGET
2014/2015
APPROVED
J. PROFESSIONAL SERVICES
4980 Legal Services
4981 Auditing
4982 Consultants
4984 Deed Services
4986 Appraisal of Autos
4987 State Office of Adm. Hearings
4990 ARB Comp. for Services
4992 Auxiliary Legal Expenses

Z. CAPITAL EXPENDITURES
9001 Leasehold Improvements
9002 Equipment
9003 Furniture

9005 Technology Development


TOTAL

Dallas Central Appraisal District

2014/2015
ACTUAL

2015/2016
APPROVED

2016/2017
APPROVED

0
0
15,000
0
0
0
0
0
15,000

0
0
7,653
0
0
0
0
0
7,653

0
0
12,000
0
0
0
0
0
12,000

0
0
10,000
0
0
0
0
0
10,000

0
101,100
0
101,100

0
115,173
0
115,173

0
113,970
0
113,970

0
117,885
0
117,885

$2,498,819

$2,548,628

$2,829,979

$2,838,095

132

Approved Budget

CAPITAL EXPENDITURES SCHEDULE


INFORMATION TECHNOLOGY

Equipment
(3)
(2)
(4)

Dell R730
MD 1220 Disk Array
Dell N2048 Switches
NetApp Disks
Firewall

$ 55,500
13,600
10,500
15,785
22,500

Total

$117,885

Furniture

Dallas Central Appraisal District

$ -0-

133

Approved Budget

DEPARTMENT:
DIVISIONS:

APPRAISAL SERVICES
CENTRAL OFFICE, RESIDENTIAL, BUSINESS PERSONAL
COMMERCIAL, PROPERTY RECORDS/EXEMPTIONS

PROPERTY,

The responsibilities of the Appraisal Services Department are to discover, list, and value all properties within the
Dallas Central Appraisal District, to follow professional appraisal standards, to provide accurate, fair, and
expedient resolutions to values in dispute and to prepare and provide all taxing agencies of Dallas County with
2016/2017 appraisal rolls and other required reports. Other responsibilities of this department are to forecast and
plan for current and future years' reappraisal efforts including measuring and value all new construction. The
Appraisal Services Department also includes the Property Records/Exemption Division which is responsible for
maintaining and updating ownership, legal and mailing address changes, land splits, new additions, new
condominiums, and prorations to ensure that all changes are documented, processed, and updated correctly. The
Property Records/Exemptions (PRE) Division is also responsible for all exemptions on properties in Dallas County
including maintaining Abatements, Historic and Tax Increment Financing Districts and processing ISD tax freeze
transfers and Over 65 tax deferrals. The Property Records/Exemptions Division distributes all incoming and
outgoing District mail. This includes operating the Office Services Center, which acts as the Districts mail and
reproduction center as well as being responsible for assuring that all pertinent data is properly distributed to the
taxing jurisdictions that utilize this material.
There are a total of one hundred seventy-one (171) employees in the Appraisal Services Department.
GOALS:

To provide accurate and equitable property values for 2016/2017.


To provide a fair and expedient informal and formal appraisal review process for disputed properties.
To meet the requirements of Texas Property Tax Code including any legislative changes.
To conduct accurate and timely research and update the appraisal records for proper ownership and
address changes; to process land splits, new additions, condominiums, and prorations; to set up effective
and efficient internal procedures to properly track all changes to the appraisal records; to process and
distribute all District mail in a efficient and timely manner.
To assure accurate qualification for partial exemptions; to coordinate the processing of partial exemptions
with the Customer Service Division; to process all total exemptions to be granted or denied; to process all
agricultural use and open-space land applications; to process Over 65 tax deferrals; to process ISD tax
freeze transfers and to monitor accounts with this special valuation including Abatements, Historic and Tax
Increment Financing (TIF) Districts. To maintain a digital map that represents all property accounts within
DCADs jurisdictional boundaries.
To continue to improve the quality and performance of the various functions within the Appraisal Services
Department including annually auditing various total exempt accounts, partial exempt accounts and
agricultural accounts.

OBJECTIVES:
New Construction Permits: The Residential and Commercial Divisions will continue to identify and appraise all new
construction and miscellaneous construction permits received from the cities.
Residential Reappraisal: The Reappraisal effort will be directed toward the areas of greatest need, as identified by
the UTD Ratio Study and in-house ratio studies. This includes single-family, townhome, condominium, multi-family
and mobile home accounts. Values will be programmatically adjusted in neighborhoods targeted for reappraisal.
Commercial Reappraisal: The Commercial Division will reappraise at least 33% of all improved commercial
accounts with a property inspection, income analysis and appropriate property value adjustment as warranted. In
addition, 33% of all land accounts, whether vacant or improved, will be reappraised. This includes review and
update of vacant land sales and improved property sales data. The significant properties within the large major
property types - office, retail, industrial, and apartments are also reviewed annually. Commercial will also handle
railroad valuations. For 2016/2017, DCAD mineral valuations will be completed by an outside appraisal firm.
Business Personal Property (BPP) Reappraisal: The BPP Division will confirm the ownership on all accounts and
reappraise all BPP accounts annually with 1/3rd targeted for field review. In addition, new accounts are
added, deletions made and rendition forms processed.

Special Accounts: The BPP Division will review all leased equipment accounts, aircraft, automobile, pipelines,
and utility accounts each year. The BPP Division will process all applications for Freeport Exemption, Goods
in Transit Exemption, Interstate Allocation exemptions and will review the value on billboards, aircrafts,
utilities, pipelines, leased equipment companies and telecommunication companies.

Dallas Central Appraisal District

134

Approved Budget

Special Inventory: The BPP Division will continue auditing financial records, reviewing annual declarations and
monthly statements of vehicle, motorcycle, boat & trailer, heavy equipment and manufactured housing dealers.
Property Records/Exemptions: Process all ownership changes to within 14 days from County Clerk file date and
keep all drafting work current. Implement an equitable program for the exemption of certain classes of property
and agricultural use and open-space land valuation of properties used for qualified agricultural purposes. Maintain
all Abatements, Historic and Tax Increment Financing (TIF) Districts as well as process ISD tax freeze transfers
and over 65 tax deferrals. Quality control and audit the various exemption types. Process and distribute all outgoing
and incoming District mail accurately and timely.
Geographical Information System (GIS) group within the Property Records Exemption Division will develop and
maintain a digital map that represents all property accounts within DCADs jurisdictional boundaries as well as
maintain a data link between the parcel map and associated account data collected by the Appraisal Divisions and
maintained by Information Technology.
Appraisal Services: To continue with extensive quality control mechanisms to assure a continuous high quality work
product.
Central Appraisal: Central Appraisal will continue to forecast and plan for current and future reappraisal efforts
while monitoring the daily activities of each division to insure the timely completion of all tasks. This includes
updating the annual Mass Appraisal Report, the bi-annual Reappraisal Plan, and the Appraisal Services
Management Plan. These management tools have been set in place to also insure favorable results from the Property
Tax Assistance Division (PTAD) biennial Property Value Study. For 2016/2017, a comprehensive Appraisal
Manual review and update will been undertaken within each Division to insure continued compliance with the
PTAD Method and Assistance Program (MAP).
COMMENTS:
One of the DCAD goals each year is to reduce errors and the changes to the certified tax roll. The Appraisal District
will make a major effort at every level to achieve this goal which will provide the tax agencies with an improved
appraisal roll and will allow them to collect the funds necessary to provide the public services required of their
agencies. The Appraisal Department continues to use MARS for the Appraisal and ARB cycles. Imaging and
document scanning is now fully implemented allowing the electronic storage of all documents. Expanding our
Website to allow online filing of BPP Renditions and electronic filing of Tax Consultant protests has been successful
and will continue to be enhanced to improve our overall operational efficiencies. The uFile Online Protest System
was implemented in 2010 for Residential properties and was enhanced to include Commercial and Business Personal
Property properties for 2011. Current Website functionality also allows taxpayers to access appraised values and
sales data during the Appraisal Review Board process for accounts scheduled for an ARB Hearing. The Homestead
Exemption Application process was be expanded to include online filings for homeowners via the DCAD website for
2011 and was redesigned for 2012 and 2014 based on the new homestead requirements pass in the 82nd and 83Rd
Texas legislative sessions. An Electronics Notification System has been designed and implemented in 2012 allowing
taxpayers and tax consultants to received appraisal notice, hearing notice, ARB dismissal letters and ARB Orders
electronically if they sign up for the program.
For tax year 2014, Information Technology developed and implemented iPad technology for all appraisal staff
members allowing appraisers to access MARS and other desktop applications directly from the field.
The Residential Division uses MARS and its broad functionality: iPad (mobile computing), GIS, Digital
Photography, Divisional Reporting, Reappraisal Analysis, Equity Analysis, etc. to improve the appraisal product.
An Online Residential Protest and Settlement program was successfully deployed in 2010 and continues to be used
allowing home owners to file protest on-line and for many homeowners to receive a settlement offer on-line from
DCAD. The Residential MARS Modules will continue to be developed and enhanced in 2016/2017 as needed.
The Commercial Division uses MARS and its broad functionality: iPad (mobile computing), GIS, Digital
Photography, Divisional Reporting, Reappraisal Analysis, Equity Analysis, Income and Expense Analysis etc. to
improve the appraisal product. The Commercial Division developed and implemented an uFile On-line Protest
System for 2011. The Commercial MARS Modules will continue to be developed and enhanced in 2016/2017 as
needed.
The Business Personal Property Division (BPP) uses MARS and its broad functionality: iPad (mobile computing),
GIS, Digital Photography, and Divisional Reporting - to improve the appraisal product. The BPP Division senior
appraiser staff will appraise all accounts with a value greater than $10 million at least once every two years. Due to

Dallas Central Appraisal District

135

Approved Budget

the mobile nature of Business Personal Property, it is subject to a number of supplemental protests under Chapter
25 of the Property Tax Code. BPP normally has one to two days of hearings per month after certification. Changes
in the rendition filing laws three years ago continues to result in an increase in the number of renditions received.
The additional renditions increase the staff workload, but help improve the quality of the BPP appraisal records and
roll. BPP implemented the web-based Online Rendition processing system for 2007 that resulted in the electronic
filing of approximately 7,600 renditions in the first year, 9,900 in 2008, 12,000 in 2009, 14,200 in 2010, 15,010 in
2011, 15,098 in 2012, 16,539 in 2013, 16,780 in 2014, and 17,150 in 2015. The Online Rendition processing system
will continue to streamline the rendition process and will be enhanced as needed. The BPP Division developed and
implemented an uFile Online Protest System for 2011. The BPP MARS Modules will continue to be developed and
enhanced in 2016/2017 as needed.
The Property Records/Exemption Division continues to process all deeds filed at the county and all exemptions
received annually. Property Records/Exemptions now scans all exemptions and documents received; thus,
eliminating the need to physically file and store them. For 2016/2017 Property Records/Exemptions will continue to
undertake various partial exemption related audits as well as continue an annual audit of various total exemptions.
Property Records/Exemptions has successfully implemented a MARS Deed Project Module allowing us to directly
access deeds from the County Clerks website. The Homestead Exemption Application process was redesigned for
2012 and 2013 to meet the new homestead requirements. In 2012, DCS and IT successfully migrated its
Geographical Information System platform to ESRI Arcmap 10.1 and for 2014 will migrate to 10.2. Effective
September 1, 2014, the DCS group will be referred to as the Geographic Information Systems (GIS) group. The
PRE MARS Modules will continue to be developed and enhanced in 2016/2017 as needed.
For 2016/2017, Central Appraisal will focus on insuring continued compliance with the biennial Property Tax
Assistance Division (PTAD) Method and Assistance Program (MAP) Review and Property Value Study (PVS).

Dallas Central Appraisal District

136

Approved Budget

DALLAS CENTRAL
APPRAISAL DISTRICT

Dallas Central Appraisal District

137

Approved Budget

APPRAISAL SERVICES
ACTIVITY INDICATORS:
2014/2015
ACTUAL

RESIDENTIAL:

2015/2016
ESTIMATE

Permits

31,040

34,375

Conventional Revaluation

55,764

64,000

Programmatic Revaluation

298,526

240,000

2014/2015
ACTUAL

COMMERCIAL:
Permits
Revaluation

2015/2016
ESTIMATE

4,590

5,075

24,063

27,131

2014/2015
ACTUAL

BUSINESS PERSONAL PROPERTY:


Accounts Reviewed
Freeport
Leased Equipment

2015/2016
ESTIMATE

102,610

103,620

1,412

1,448

13,427

14,701

570

569

Aircraft

2014/2015
ACTUAL

PRINTING REQUIREMENTS:

2015/2016
ESTIMATE

BPP Renditions

88,056

87,512

Notices Produced:

536,056

596,056

Full Notices
Tax Consultant Notices

Dallas Central Appraisal District

138

462,591

522,056

73,465

74,000

Approved Budget

ACTIVITY INDICATORS:
2014/2015
ACTUAL

APPRAISAL PR/EXEMPTIONS:
Ag Reval (Accounts)

2015/2016
ESTIMATE
999

950

1,167

1,100

40

100

New Additions

1,585

1,450

Splits

1,404

1,450

104

250

Field Inspections Partials/Totals


Historic Sites

Abatements

2014/2015
ACTUAL

CLERICAL:

2015/2016
ESTIMATE

Customer Service Calls/Walk-ins

27,537

27,500

Deeds

73,481

70,000

Homestead Exemption Applications

66,255

67,000

3,700

2,500

10,483

21,000

347,754

355,000

Audit Process

18,004

25,000

Tax Deferrals

688

700

TE Prorations

415

500

1,647

1,500

AFC Process
Mailing Address Change
Scanning Documents

Transfer Over-65 Tax Ceiling

Dallas Central Appraisal District

139

Approved Budget

APPRAISAL SERVICES DEPARTMENT


PERSONNEL SCHEDULE

POSITION/TITLE

NUMBER

GRADE

MONTHLY
SALARY/RANGE

MONTHLY
AUTO
EXPENSE

Director of Appraisal

27

9004-14175

300

Appraisal Division Managers

26

7896-11844

200

Appraisal Div. Assist. Managers

25

5791-9242

200

Appraisal Supervisors

12

24

5371-8467

200

Senior Staff Appraisers/


Territorial Appraisers

33

22

4120-6240

700

Appraiser, Staff Appraisers

56

20-21

2833-5512

700

Special Inventory (SI) Appraiser

21

3675-5512

700

Administrative Assistants

19

2667-4109

BPP SI Appraisal Assistant/Team


Leader

19

2667-4109

11

18

2494-3929

Property Records/Exemptions
(PRE) Manager

26

7896-11844

200

PRE Assistant Manager

25

5791-9242

200

PRE Appraisal Supervisor

24

5371-8467

200

PRE Administrative Supervisor

22

4160-6240

PRE Senior Staff Appraiser

22

4160-6240

700

PRE Staff Appraiser

21

3675-5512

700

PRE Appraisal Assistants

18

2494-3929

PRE Administrative Assistant

19

2667-4109

PRE Team Leaders

19

2667-4109

PRE Senior Researcher

18

2494-3929

Appraisal Assistants

Dallas Central Appraisal District

140

Approved Budget

PRE Research Specialists

12

18

2494-3929

18

2494-3929

PRE Receptionist
GIS Supervisor
GIS Specialists II

22

4160-6240

20

2833-4533

GIS Specialists

19

2667-4109

Totals

171

Dallas Central Appraisal District

141

Approved Budget

OPERATING BUDGET
CONSOLIDATED APPRAISAL SERVICES

Department
Resources
Expenditures
Staff

2014/2015
APPROVED

2014/2015
ACTUAL

$14,228,577
171

2015/2016
APPROVED

$13,920,445
171

$14,524,340
171

2016/2017
APPROVED
$14,969,219
171

BUDGET COMPARISON SUMMARY


Category
Salaries & Wages

2014/2015
APPROVED

2014/2015
ACTUAL

2015/2016
APPROVED

2016/2017
APPROVED

8,994,703

8,730,859

9,145,154

9,415,580

Auto Expenses

738,052

710,376

738,052

853,362

Supplies & Materials

309,835

355,894

332,937

389,500

Operational Services

Maintenance of Structures

Maintenance of Equipment

163

350

350

14,800

20,936

20,812

21,388

164,443

150,471

183,850

202,572

Insurance & Benefits

3,942,081

3,887,409

4,038,685

4,021,967

Professional Services

64,500

64,500

64,500

64,500

Capital Expenditures

$14,228,577

$13,920,445

$14,524,340

$14,969,219

Contractual Services
Sundry Expensees

TOTAL

Dallas Central Appraisal District

142

Approved Budget

CONSOLIDATED APPRAISAL SERVICES


BUDGET COMMENTS AND JUSTIFICATIONS
SALARIES AND WAGES
Full Time salary costs are for all Appraisal personnel in all divisions. The costs include salaries for one
hundred seventy-one (171) full time positions. Merit increases have been included for all personnel.
Employee Severance for the paid time off program for any future resignations or retirements of unused
time to employees is also included
Majority of overtime expenses include costs of anticipated work for appraisal assistants during ARB
process extended hours for informal and formal hearings as any overtime needed to process homestead
applications prior to notification mailings. Funds are for clerical support.
Contract Labor costs are associated with personnel for business personal property verification program
and the leased equipment project from an outside vendor.
AUTO EXPENSE
Funds are budgeted for set monthly auto expenses for management personnel and for all appraisal staff
personnel. Auto allowances for Appraisal Management is $200.00 per month and for appraisal personnel
$700.00 per month. All other auto costs are paid at $.55 per mile for business related travel. Costs also
include parking permits at the County Records Building while researching and copying deeds as well
picking up mail from post office.
SUPPLIES AND MATERIALS
Office expenses are for normal perishable type items including pens, pencils, writing pads, calendars,
batteries, etc. Costs include drafter supplies as well.
Copy expense includes copy paper, color paper, fax machine paper, toner, developer, and drums for fax
machines, microfiche readers, vellum and roll bond paper, toner and developer for the K6800 Engineer
Copier and for the 605 microfilm reader/printers. Costs also include expenses forded copies and the
Copy Center.
Postage expense includes the mailing of general correspondence, all Notices of Appraised Value (long
form), Notice of Value Schedules to tax consultants, leased/agent notices, leased equipment letters,
Business Personal Property Rendition forms, mobile home mailouts, Freeport denial certified letters,
special inventory audit certified letters and forms, and Notices of Protest forms. Postage was
consolidated in Central Appraisal for all appraisal divisions to better track and monitor the expenditure.
Funds have been included for mailing service fees on the major mailing projects. PRE is attributed for
the mailing of exemption applications and notices, Ag applications and rollbacks, homestead postcards,
sales questionnaires, surveys for Special Audit, and lawsuit certified letters on litigation. PRE funds are
included for special mailings and for mailing returned appraisal notices and exemption denial letters, and
for a Mailing Service on the mailing of exemption applications.
Printing expenses include office stationary, envelopes, business cards, and door hangers. The bulk of the
expense is for printed window envelopes for the major appraisal mailings for Notices of Appraised Value
and Business Personal Property Rendition forms. Costs are included for street index and vehicle
schedule printing.
Computer supplies include diskettes, CDs, fusers, tapes, LaserJet toner, inkjet cartridges, print heads,
and compact disks. Drafting supplies include HP Laserjet 1022, HP 4250 cartridges, Xerox 7300
cartridges, imaging units, transfer belts and fusers.
Office Equipment Expense includes items to be purchased in each division that are not considered capital
outlay items to be depreciated. All items have been consolidated in the Central Appraisal budget.
OPERATIONAL SERVICES
Telephone expenses are budgeted in the Building Services budget.

Dallas Central Appraisal District

143

Approved Budget

CONSOLIDATED APPRAISAL SERVICES


BUDGET
2014/2015
APPROVED
A. SALARIES & WAGES
4001 Full Time
4002 Overtime
4004 Contract Labor
4006 Employee Severance
4007 Salary Continuation

B. AUTO EXPENSES
4106 Full Time
4107 Other

C. SUPPLIES & MATERIALS


4210 Office
4211 Copy Expense
4212 Postage & Freight
4213 Printing
4214 Computer Supplies
4215 Mapping Supplies
4216 Miscellaneous
4217 Office Equip. Exp.
4218 Janitorial Supplies
4219 Service Awards
4220 Software
4221 Building Supplies

D. OPERATIONAL SERVICES
4320 Telephone

Dallas Central Appraisal District

2014/2015
ACTUAL

2015/2016
APPROVED

2016/2017
APPROVED

8,939,078
16,725
28,900
10,000
0
8,994,703

8,690,540
14,119
26,200
0
0
8,730,859

9,083,070
18,424
33,660
10,000
0
9,145,154

9,349,767
21,821
33,992
10,000
0
9,415,580

736,800
1,252
738,052

709,420
956
710,376

736,800
1,252
738,052

852,000
1,362
853,362

12,424
10,753
236,386
19,544
23,928
0
0
6,800
0
0
0
0
309,835

9,478
6,841
302,146
18,408
11,447
0
0
7,574
0
0
0
0
355,894

11,749
10,644
264,487
21,107
19,950
0
0
5,000
0
0
0
0
332,937

10,957
9,621
320,954
22,465
20,503
0
0
5,000
0
0
0
0
389,500

0
0

0
0

0
0

0
0

144

Approved Budget

MAINTENANCE OF STRUCTURE
Expenses and related funds are budgeted in the Building Services budget.
MAINTENANCE OF EQUIPMENT
Equipment maintenance includes replacement of date stamps and letter openers.
CONTRACTUAL SERVICES
Lease of Equipment expenses include costs for document shredding, five post office box rentals used
during the ARB process and for BPP filings of renditions, Freeport, and special inventory forms. Also
included are the meter rentals on the postage equipment.
SUNDRY EXPENSE
Funds are budgeted for training costs associated with the appraisal personnel. Funds include an
extensive education program for appraisers with requirements for educational courses that are mandated
by the Texas Department of Licensing and Regulation (TDLR). Funds are also included for registration
fees for seminars and conferences for the professional management staff to Appraisal Institutes,
International Association of Assessing Officers (IAAO), IAAO GIS Seminar, Texas Association of
Assessing Officers (TAAO), Railroad and Utility Conference, IAAO Auditing and BPP Course, MPF
Seminars, Advanced Mass Appraisal, USPAP Seminar, local seminars on Apartment, Industrial, Market
Outlook, Office and Hotel, Local Retail and Realshare Office. Funds for Appraisal courses for Senior
and Supervisors are also included.
Dues are for professional and organizations for appraisal personnel. All mandated state dues through
the Texas Department of Licensing and Regulation (TDLR) for each appraiser are included as well as
other professional dues to the International Association of Assessing Officers, Texas Association of
Assessing Officers, TAAD/IAAO Texas Chapter, Society of Real Estate Appraisers, MLS and Appraisal
Institute, Real Estate Brokers Licenses, North Texas Commercial Association of Realtors, and Dallas
Board of Realtors. Two brokers licenses are also included. Other subscription expenses include Texas
Health & Human Services (death records), LexisNexis, Coles Directory, and Public Data.
Subscription costs are for all appraisal related publications and documents including, but not limited to,
ALN Apartment Listing Network, Blacks Industrial Guide, BOMA Expense Exchange Report, Coles
Directory, CoStar Comps and Properties, Cushman & Wakefield Marketbeat, DFW Realsmart,
Directory of Major Malls, IREM Apartment Income & Expense Analysis, Office Income and Expense
Analysis, Shopping Center Income and Expense Analysis, Federal Assisted Apartment Income and
Expense Analysis, Korpacz RE Investor Survey, Marshall Swift Updates, M/PF Apartment Guide,
National RE Investor, PKF Trends in Hotel Industry, RERC Real Estate Report, Shopping Center
Digest, Texas Hotel Performance Factbook, ULI Dollars & Cents of Shopping Center Digest, Texas Hotel
Performance Factbook, Valuation Insights & Perspectives, Cars of Particular Interest, New Card Cost
Guide, NADA Older Car and Used Cars, Truck Blue Book, Commercial Vehicle Valuation, Aircraft Blue
Book, Synergy Technology, Ibbotson & Association, Value Line, Aircraft CD Rom, Dun & Bradstreet,
Postal Zip Code Book, Wright Review Texas Business Report, Exceptional Homes, Great Properties,
Pinnacle, D Homes, and MLS. Also included are online subscriber fees for the Greater Dallas Realtors,
Grand Prairie Board of Realtors, Irving Board of Realtors, CoStar Comp, Real Capital Analytics, and
Loopnet Online Access.
Travel expenses cover the costs to attend certain designated and approved conferences, seminars,
workshops, advisory meetings, and educational courses by appraisal management and GIS personnel.
Legal Notices/Advertising costs are related to require published notices for Business Personal Property
Renditions have been moved to Administration for budget purposes. Business Promotions are for the
semi-annual Agricultural Advisory Committee meeting.

Dallas Central Appraisal District

145

Approved Budget

CONSOLIDATED APPRAISAL SERVICES


BUDGET
2014/2015
APPROVED
E. MAINTENANCE OF STRUCTURES
4430 Building
4431 Electricity
4432 Water
4434 Janitorial Service
4435 Pest Control
4436 Interior Maintenance
4437 Lawn/Grnds. Maint.
4438 Trash Disposal
4439 Elevator Maintenance
4440 Security Service
4441 HVAC System Maint.

F. MAINTENANCE OF EQUIPMENT
4540 Equipment
4541 Copiers
4542 Typewriters
4543 Computer
4544 P/C Maintenance
4545 Terminal
4546 Software Maintenance

G. CONTRACTUAL SERVICES
4650 Lease of Building
4651 Copier System
4652 Lease of Equipment
4657 Other
4659 Janitorial
4660 Delivery Service
4661 Lease of Software

Dallas Central Appraisal District

2014/2015
ACTUAL

2015/2016
APPROVED

2016/2017
APPROVED

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

163
0
0
0
0
0
0
163

0
0
0
0
0
0
0
0

350
0
0
0
0
0
0
350

350
0
0
0
0
0
0
350

0
0
14,800
0
0
0
0

0
0
20,936
0
0
0
0

0
0
20,812
0
0
0
0

0
0
21,388
0
0
0
0

14,800

20,936

20,812

21,388

146

Approved Budget

INSURANCE & BENEFITS


Group Medical provides funds for a fully funded insurance plan through United Healthcare. In 2004 the
District returned to a fully insured medical plan that follows the PPO model with increased cost sharing
for our employees
Funds are budgeted for employee retirement benefits through the Texas County and District Retirement
System.
Funds are budgeted for the required programs of workers compensation benefits, unemployment
compensation, and Medicare Tax (FICA) payments.
Bonds include expenses for employee bonds and notary fees.
Group Benefits insurance provides for the premium payments to the Districts ancillary benefit plans
including Life, Accidental Death and Dismemberment, Long Term Disability coverage, Flexible Spending
Account Claims, and the Dental programs.
Employee activities funds are to promote employee retention and maintain high employee morale by
recognizing employee milestones, holiday celebrations, employee related bereavements, ARB member
recognition, and company sponsored events. Other costs include employee service award programs,
health benefits fair, retirement receptions and luncheons, employee incentives, recognitions, and
appreciations.

Dallas Central Appraisal District

147

Approved Budget

CONSOLIDATED APPRAISAL SERVICES


BUDGET
2014/2015
APPROVED
H. SUNDRY EXPENSE
4760 Training
4761 Dues & Subscriptions
4762 Legal Notice/Adv.
4763 Travel
4764 Business Promotion
4765 Maps & Mapping Exp.
4766 Directors Expenses
4767 ARB Expenses
4768 Library
4769 Management Development
4770 Recruitment

I. INSURANCE & BENEFITS


4870 Group Medical
4871 Retirement
4872 Workers Compensation
4873 Unemployment Comp.
4874 General Insurance
4875 Bonds
4876 Pub. Officials Liab.
4877 Group Benefits
4878 Employee Activities
4879 Medicare Tax
4880 Emp. Assistance Prog.
4881 Salary Cont. Program

Dallas Central Appraisal District

2014/2015
ACTUAL

2015/2016
APPROVED

2016/2017
APPROVED

17,920
124,473
9,500
12,550
0
0
0
0
0
0
0
164,443

14,356
122,559
6,972
6,546
39
0
0
0
0
0
0
150,471

16,693
124,507
7,575
35,015
60
0
0
0
0
0
0
183,850

16,758
143,041
12,134
30,579
60
0
0
0
0
0
0
202,572

1,789,485
1,851,692
42,372
49,140
0
0
0
79,238
0
130,154
0
0
3,942,081

1,670,483
1,982,552
36,136
2,990
0
0
0
72,474
0
122,773
0
0
3,887,409

1,863,007
1,869,276
42,372
49,140
0
0
0
83,021
0
131,869
0
0
4,038,685

1,860,722
1,840,030
41,904
49,950
0
0
0
80,401
0
148,960
0
0
4,021,967

148

Approved Budget

PROFESSIONAL SERVICES
Consultant costs include the residential ratio study from the University of Texas at Dallas (Bruton
Center). This study is utilized in targeting Residential Neighborhoods for reappraisal.
Consultant costs also include an outside contract for Mineral valuations.
CAPITAL EXPENDITURES
No funds have been budgeted for Capital Expenditures.

Dallas Central Appraisal District

149

Approved Budget

CONSOLIDATED APPRAISAL SERVICES


BUDGET
2014/2015
APPROVED
J. PROFESSIONAL SERVICES
4980 Legal Services
4981 Auditing
4982 Consultants
4984 Deed Services
4986 Appraisal of Autos
4987 State Office of Adm. Hearings
4990 ARB Comp. for Services
4992 Auxiliary Legal Expenses

Z. CAPITAL EXPENDITURES
9001 Leasehold Improvements
9002 Equipment
9003 Furniture

TOTAL

Dallas Central Appraisal District

2014/2015
ACTUAL

2015/2016
APPROVED

2016/2017
APPROVED

0
0
40,000
0
24,500
0
0
0
64,500

0
0
40,000
0
24,500
0
0
0
64,500

0
0
40,000
0
24,500
0
0
0
64,500

0
0
40,000
0
24,500
0
0
0
64,500

0
0
0
0

0
0
0
0

0
0
0
0

0
0
0
0

$14,228,577

$13,920,445

$14,524,340

$14,969,219

150

Approved Budget

CAPITAL EXPENDITURE SCHEDULE


CONSOLIDATED APPRAISAL SERVICES

Equipment

$ -0-

Furniture
$ -0-

Dallas Central Appraisal District

151

Approved Budget

CENTRAL OFFICE
BUDGET
2014/2015
APPROVED
A. SALARIES & WAGES
4001 Full Time
4002 Overtime
4004 Contract Labor
4006 Employee Severance
4007 Salary Continuation

B. AUTO EXPENSES
4106 Full Time
4107 Other

C. SUPPLIES & MATERIALS


4210 Office
4211 Copy Expense
4212 Postage & Freight
4213 Printing
4214 Computer Supplies
4215 Mapping Supplies
4216 Miscellaneous
4217 Office Equip. Exp.
4218 Janitorial Supplies
4219 Service Awards
4220 Software
4221 Building Supplies

D. OPERATIONAL SERVICES
4320 Telephone

E. MAINTENANCE OF STRUCTURES
4430 Building
4431 Electricity
4432 Water
4434 Janitorial Service
4435 Pest Control
4436 Interior Maintenance
4437 Lawn/Grnds. Maint.
4438 Trash Disposal
4439 Elevator Maintenance
4440 Security Service
4441 HVAC System Maint.

Dallas Central Appraisal District

2014/2015
ACTUAL

2015/2016
APPROVED

2016/2017
APPROVED

133,324
0
0
10,000
0
143,324

134,441
0
0
0
0
134,441

138,474
0
0
10,000
0
148,474

143,314
0
0
10,000
0
153,314

2,400
0
2,400

2,400
0
2,400

2,400
0
2,400

3,600
0
3,600

50
0
195,590
725
725
0
0
6,800
0
0
0
0
203,890

7
0
261,084
0
130
0
0
7,574
0
0
0
0
268,795

150
0
225,582
0
0
0
0
5,000
0
0
0
0
230,732

100
0
272,697
0
130
0
0
5,000
0
0
0
0
277,927

0
0

0
0

0
0

0
0

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

152

Approved Budget

CENTRAL OFFICE
BUDGET
2014/2015
APPROVED
F. MAINTENANCE OF EQUIPMENT
4540 Equipment
4541 Copiers
4542 Typewriters
4543 Computer
4544 P/C Maintenance
4545 Terminal
4546 Software Maintenance

G. CONTRACTUAL SERVICES
4650 Lease of Building
4651 Copier System
4652 Lease of Equipment
4657 Other
4659 Janitorial
4660 Delivery Service
4661 Lease of Software

H. SUNDRY EXPENSE
4760 Training
4761 Dues & Subscriptions
4762 Legal Notice/Adv.
4763 Travel
4764 Business Promotion
4765 Maps & Mapping Exp.
4766 Directors Expenses
4767 ARB Expenses
4768 Library
4769 Management Development
4770 Recruitment

Dallas Central Appraisal District

2014/2015
ACTUAL

2015/2016
APPROVED

2016/2017
APPROVED

0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0

350
0
0
0
0
0
0
350

350
0
0
0
0
0
0
350

0
0
0
0
0
0
0
0

0
0
4,406
0
0
0
0
4,406

0
0
4,456
0
0
0
0
4,456

0
0
4,900
0
0
0
0
4,900

2,090
345
9,500
5,072
0
0
0
0
0
0
0
17,007

1,290
345
6,972
3,560
39
0
0
0
0
0
0
12,206

2,020
335
7,575
8,265
0
0
0
0
0
0
0
18,195

2,100
345
7,800
8,307
0
0
0
0
0
0
0
18,552

153

Approved Budget

CENTRAL OFFICE
BUDGET
2014/2015
APPROVED
I. INSURANCE & BENEFITS
4870 Group Medical
4871 Retirement
4872 Workers Compensation
4873 Unemployment Comp.
4874 General Insurance
4875 Bonds
4876 Pub. Officials Liab.
4877 Group Benefits
4878 Employee Activities
4879 Medicare Tax
4880 Emp. Assistance Prog.
4881 Salary Cont. Program

J. PROFESSIONAL SERVICES
4980 Legal Services
4981 Auditing
4982 Consultants
4984 Deed Services
4986 Appraisal of Autos
4987 State Office of Adm. Hearings
4990 ARB Comp. for Services
4992 Auxiliary Legal Expenses

Z. CAPITAL EXPENDITURES
9001 Leasehold Improvements
9002 Equipment
9003 Furniture

TOTAL

Dallas Central Appraisal District

2014/2015
ACTUAL

2015/2016
APPROVED

2016/2017
APPROVED

10,404
25,910
345
270
0
0
0
743
0
0
0
0
37,672

10,008
28,511
353
9
0
0
0
1,967
0
0
0
0
40,849

10,895
26,766
345
270
0
0
0
800
0
0
0
0
39,076

10,882
26,228
354
270
0
0
0
900
0
0
0
0
38,634

0
0
40,000
0
0
0
0
0
40,000

0
0
40,000
0
0
0
0
0
40,000

0
0
40,000
0
0
0
0
0
40,000

0
0
40,000
0
0
0
0
0
40,000

0
0
0
0

0
0
0
0

0
0
0
0

0
0
0
0

$444,293

$503,097

$483,683

$537,277

154

Approved Budget

RESIDENTIAL
BUDGET
2014/2015
APPROVED
A. SALARIES & WAGES
4001 Full Time
4002 Overtime
4004 Contract Labor
4006 Employee Severance
4007 Salary Continuation

B. AUTO EXPENSES
4106 Full Time
4107 Other

C. SUPPLIES & MATERIALS


4210 Office
4211 Copy Expense
4212 Postage & Freight
4213 Printing
4214 Computer Supplies
4215 Mapping Supplies
4216 Miscellaneous
4217 Office Equip. Exp.
4218 Janitorial Supplies
4219 Service Awards
4220 Software
4221 Building Supplies

D. OPERATIONAL SERVICES
4320 Telephone

E. MAINTENANCE OF STRUCTURES
4430 Building
4431 Electricity
4432 Water
4434 Janitorial Service
4435 Pest Control
4436 Interior Maintenance
4437 Lawn/Grnds. Maint.
4438 Trash Disposal
4439 Elevator Maintenance
4440 Security Service
4441 HVAC System Maint.

Dallas Central Appraisal District

2014/2015
ACTUAL

2015/2016
APPROVED

2016/2017
APPROVED

2,739,282
1,538
0
0
0
2,740,820

2,614,097
0
0
0
0
2,614,097

2,754,075
1,538
0
0
0
2,755,613

2,835,633
1,414
0
0
0
2,837,047

295,200
0
295,200

284,170
0
284,170

295,200
0
295,200

342,000
0
342,000

2,556
2,928
0
7,910
3,652
0
0
0
0
0
0
0
17,046

2,019
1,860
0
9,333
1,279
0
0
0
0
0
0
0
14,491

2,815
3,008
0
8,309
3,760
0
0
0
0
0
0
0
17,892

2,541
2,630
0
9,449
3,760
0
0
0
0
0
0
0
18,380

0
0

0
0

0
0

0
0

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

155

Approved Budget

RESIDENTIAL
BUDGET
2014/2015
APPROVED
F. MAINTENANCE OF EQUIPMENT
4540 Equipment
4541 Copiers
4542 Typewriters
4543 Computer
4544 P/C Maintenance
4545 Terminal
4546 Software Maintenance

G. CONTRACTUAL SERVICES
4650 Lease of Building
4651 Copier System
4652 Lease of Equipment
4657 Other
4659 Janitorial
4660 Delivery Service
4661 Lease of Software

H. SUNDRY EXPENSE
4760 Training
4761 Dues & Subscriptions
4762 Legal Notice/Adv.
4763 Travel
4764 Business Promotion
4765 Maps & Mapping Exp.
4766 Directors Expenses
4767 ARB Expenses
4768 Library
4769 Management Development
4770 Recruitment

Dallas Central Appraisal District

2014/2015
ACTUAL

2015/2016
APPROVED

2016/2017
APPROVED

0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0

0
0
380
0
0
0
0
380

0
0
406
0
0
0
0
406

0
0
406
0
0
0
0
406

0
0
406
0
0
0
0
406

3,120
11,115
0
100
0
0
0
0
0
0
0
14,335

3,613
11,247
0
0
0
0
0
0
0
0
0
14,860

3,330
10,657
0
7,128
0
0
0
0
0
0
0
21,115

2,820
12,013
0
3,295
0
0
0
0
0
0
0
18,128

156

Approved Budget

RESIDENTIAL
BUDGET
2014/2015
APPROVED
I. INSURANCE & BENEFITS
4870 Group Medical
4871 Retirement
4872 Workers Compensation
4873 Unemployment Comp.
4874 General Insurance
4875 Bonds
4876 Pub. Officials Liab.
4877 Group Benefits
4878 Employee Activities
4879 Medicare Tax
4880 Emp. Assistance Prog.
4881 Salary Cont. Program

J. PROFESSIONAL SERVICES
4980 Legal Services
4981 Auditing
4982 Consultants
4984 Deed Services
4986 Appraisal of Autos
4987 State Office of Adm. Hearings
4990 ARB Comp. for Services
4992 Auxiliary Legal Expenses

Z. CAPITAL EXPENDITURES
9001 Leasehold Improvements
9002 Equipment
9003 Furniture

TOTAL

Dallas Central Appraisal District

2014/2015
ACTUAL

2015/2016
APPROVED

2016/2017
APPROVED

520,199
580,951
14,603
14,040
0
0
0
23,682
0
40,292
0
0
1,193,767

469,070
609,772
14,540
1,435
0
0
0
21,523
0
37,529
0
0
1,153,870

533,844
579,654
14,603
14,040
0
0
0
24,541
0
40,236
0
0
1,206,918

533,189
572,229
14,596
14,310
0
0
0
23,752
0
47,222
0
0
1,205,298

0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0

0
0
0
0

0
0
0
0

0
0
0
0

0
0
0
0

$4,261,548

$4,081,893

$4,297,144

$4,421,259

157

Approved Budget

BUSINESS PERSONAL PROPERTY


BUDGET
2014/2015
APPROVED
A. SALARIES & WAGES
4001 Full Time
4002 Overtime
4004 Contract Labor
4006 Employee Severance
4007 Salary Continuation

B. AUTO EXPENSES
4106 Full Time
4107 Other

C. SUPPLIES & MATERIALS


4210 Office
4211 Copy Expense
4212 Postage & Freight
4213 Printing
4214 Computer Supplies
4215 Mapping Supplies
4216 Miscellaneous
4217 Office Equip. Exp.
4218 Janitorial Supplies
4219 Service Awards
4220 Software
4221 Building Supplies

D. OPERATIONAL SERVICES
4320 Telephone

E. MAINTENANCE OF STRUCTURES
4430 Building
4431 Electricity
4432 Water
4434 Janitorial Service
4435 Pest Control
4436 Interior Maintenance
4437 Lawn/Grnds. Maint.
4438 Trash Disposal
4439 Elevator Maintenance
4440 Security Service
4441 HVAC System Maint.

Dallas Central Appraisal District

2014/2015
ACTUAL

2015/2016
APPROVED

2016/2017
APPROVED

2,361,508
6,132
28,900
0
0
2,396,540

2,263,004
5,152
26,200
0
0
2,294,356

2,387,950
5,000
33,660
0
0
2,426,610

2,448,874
6,549
33,992
0
0
2,489,415

237,600
0
237,600

227,565
0
227,565

237,600
0
237,600

274,800
0
274,800

4,211
2,156
0
4,834
3,536
0
0
0
0
0
0
0
14,737

2,451
1,357
0
4,505
1,546
0
0
0
0
0
0
0
9,860

3,177
2,156
0
5,918
1,740
0
0
0
0
0
0
0
12,991

2,819
1,815
0
4,855
1,980
0
0
0
0
0
0
0
11,469

0
0

0
0

0
0

0
0

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

158

Approved Budget

BUSINESS PERSONAL PROPERTY


BUDGET
2014/2015
APPROVED
F. MAINTENANCE OF EQUIPMENT
4540 Equipment
4541 Copiers
4542 Typewriters
4543 Computer
4544 P/C Maintenance
4545 Terminal
4546 Software Maintenance

G. CONTRACTUAL SERVICES
4650 Lease of Building
4651 Copier System
4652 Lease of Equipment
4657 Other
4659 Janitorial
4660 Delivery Service
4661 Lease of Software

H. SUNDRY EXPENSE
4760 Training
4761 Dues & Subscriptions
4762 Legal Notice/Adv.
4763 Travel
4764 Business Promotion
4765 Maps & Mapping Exp.
4766 Directors Expenses
4767 ARB Expenses
4768 Library
4769 Management Development
4770 Recruitment

Dallas Central Appraisal District

2014/2015
ACTUAL

2015/2016
APPROVED

2016/2017
APPROVED

0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0

0
0
760
0
0
0
0
760

0
0
822
0
0
0
0
822

0
0
812
0
0
0
0
812

0
0
812
0
0
0
0
812

2,805
9,665
0
5,038
0
0
0
0
0
0
0
17,508

2,303
13,074
0
2,767
0
0
0
0
0
0
0
18,144

1,560
8,962
0
5,548
0
0
0
0
0
0
0
16,070

1,695
15,988
0
6,689
0
0
0
0
0
0
0
24,372

159

Approved Budget

BUSINESS PERSONAL PROPERTY


BUDGET
2014/2015
APPROVED
I. INSURANCE & BENEFITS
4870 Group Medical
4871 Retirement
4872 Workers Compensation
4873 Unemployment Comp.
4874 General Insurance
4875 Bonds
4876 Pub. Officials Liab.
4877 Group Benefits
4878 Employee Activities
4879 Medicare Tax
4880 Emp. Assistance Prog.
4881 Salary Cont. Program

J. PROFESSIONAL SERVICES
4980 Legal Services
4981 Auditing
4982 Consultants
4984 Deed Services
4986 Appraisal of Autos
4987 State Office of Adm. Hearings
4990 ARB Comp. for Services
4992 Auxiliary Legal Expenses

Z. CAPITAL EXPENDITURES
9001 Leasehold Improvements
9002 Equipment
9003 Furniture

TOTAL

Dallas Central Appraisal District

2014/2015
ACTUAL

2015/2016
APPROVED

2016/2017
APPROVED

468,179
497,340
11,944
12,150
0
0
0
20,859
0
36,630
0
0
1,047,102

432,805
529,710
6,444
615
0
0
0
19,247
0
34,252
0
0
1,023,072

490,265
499,805
11,944
12,150
0
0
0
21,872
0
36,997
0
0
1,073,033

489,664
491,440
12,127
12,960
0
0
0
21,106
0
42,626
0
0
1,069,923

0
0
0
0
24,500
0
0
0
24,500

0
0
0
0
24,500
0
0
0
24,500

0
0
0
0
24,500
0
0
0
24,500

0
0
0
0
24,500
0
0
0
24,500

0
0
0
0

0
0
0
0

0
0
0
0

0
0
0
0

$3,738,747

$3,598,318

$3,791,616

$3,895,291

160

Approved Budget

COMMERCIAL
BUDGET
2014/2015
APPROVED
A. SALARIES & WAGES
4001 Full Time
4002 Overtime
4004 Contract Labor
4006 Employee Severance
4007 Salary Continuation

B. AUTO EXPENSES
4106 Full Time
4107 Other

C. SUPPLIES & MATERIALS


4210 Office
4211 Copy Expense
4212 Postage & Freight
4213 Printing
4214 Computer Supplies
4215 Mapping Supplies
4216 Miscellaneous
4217 Office Equip. Exp.
4218 Janitorial Supplies
4219 Service Awards
4220 Software
4221 Building Supplies

D. OPERATIONAL SERVICES
4320 Telephone

E. MAINTENANCE OF STRUCTURES
4430 Building
4431 Electricity
4432 Water
4434 Janitorial Service
4435 Pest Control
4436 Interior Maintenance
4437 Lawn/Grnds. Maint.
4438 Trash Disposal
4439 Elevator Maintenance
4440 Security Service
4441 HVAC System Maint.

Dallas Central Appraisal District

2014/2015
ACTUAL

2015/2016
APPROVED

2016/2017
APPROVED

1,667,683
2,683
0
0
0
1,670,366

1,658,863
3,350
0
0
0
1,662,212

1,708,608
2,886
0
0
0
1,711,494

1,772,002
4,170
0
0
0
1,776,172

158,400
0
158,400

152,380
0
152,380

158,400
0
158,400

182,400
0
182,400

1,210
2,658
0
1,396
5,848
0
0
0
0
0
0
0
11,112

780
1,045
0
571
3,124
0
0
0
0
0
0
0
5,520

1,210
2,462
0
1,460
5,325
0
0
0
0
0
0
0
10,457

1,100
2,146
0
1,460
5,508
0
0
0
0
0
0
0
10,214

0
0

0
0

0
0

0
0

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

161

Approved Budget

COMMERCIAL
BUDGET
2014/2015
APPROVED
F. MAINTENANCE OF EQUIPMENT
4540 Equipment
4541 Copiers
4542 Typewriters
4543 Computer
4544 P/C Maintenance
4545 Terminal
4546 Software Maintenance

G. CONTRACTUAL SERVICES
4650 Lease of Building
4651 Copier System
4652 Lease of Equipment
4657 Other
4659 Janitorial
4660 Delivery Service
4661 Lease of Software

H. SUNDRY EXPENSE
4760 Training
4761 Dues & Subscriptions
4762 Legal Notice/Adv.
4763 Travel
4764 Business Promotion
4765 Maps & Mapping Exp.
4766 Directors Expenses
4767 ARB Expenses
4768 Library
4769 Management Development
4770 Recruitment

Dallas Central Appraisal District

2014/2015
ACTUAL

2015/2016
APPROVED

2016/2017
APPROVED

0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0

0
0
380
0
0
0
0
380

0
0
406
0
0
0
0
406

0
0
406
0
0
0
0
406

0
0
406
0
0
0
0
406

4,695
88,438
0
100
0
0
0
0
0
0
0
93,233

4,690
82,823
0
0
0
0
0
0
0
0
0
87,513

6,050
88,500
0
6,965
0
0
0
0
0
0
0
101,515

4,965
98,782
0
2,616
0
0
0
0
0
0
0
106,363

162

Approved Budget

COMMERCIAL
BUDGET
2014/2015
APPROVED
I. INSURANCE & BENEFITS
4870 Group Medical
4871 Retirement
4872 Workers Compensation
4873 Unemployment Comp.
4874 General Insurance
4875 Bonds
4876 Pub. Officials Liab.
4877 Group Benefits
4878 Employee Activities
4879 Medicare Tax
4880 Emp. Assistance Prog.
4881 Salary Cont. Program

J. PROFESSIONAL SERVICES
4980 Legal Services
4981 Auditing
4982 Consultants
4984 Deed Services
4986 Appraisal of Autos
4987 State Office of Adm. Hearings
4990 ARB Comp. for Services

Z. CAPITAL EXPENDITURES
9001 Leasehold Improvements
9002 Equipment
9003 Furniture

TOTAL

Dallas Central Appraisal District

2014/2015
ACTUAL

2015/2016
APPROVED

2016/2017
APPROVED

312,120
349,111
9,258
9,180
0
0
0
14,301
0
22,973
0
0
716,943

303,935
376,005
8,441
285
0
0
0
13,262
0
22,048
0
0
723,976

326,843
355,280
9,258
9,180
0
0
0
15,135
0
23,517
0
0
739,213

326,442
352,543
8,415
8,910
0
0
0
14,705
0
27,741
0
0
738,756

0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0

0
0
0
0

0
0
0
0

0
0
0
0

0
0
0
0

$2,650,434

$2,632,008

$2,721,485

$2,814,311

163

Approved Budget

PROPERTY RECORDS/EXEMPTIONS
BUDGET
2014/2015
APPROVED
A. SALARIES & WAGES
4001 Full Time
4002 Overtime
4004 Contract Labor
4006 Employee Severance
4007 Salary Continuation

B. AUTO EXPENSES
4106 Full Time
4107 Other

C. SUPPLIES & MATERIALS


4210 Office
4211 Copy Expense
4212 Postage & Freight
4213 Printing
4214 Computer Supplies
4215 Mapping Supplies
4216 Miscellaneous
4217 Office Equip. Exp.
4218 Janitorial Supplies
4219 Service Awards
4220 Software
4221 Building Supplies

D. OPERATIONAL SERVICES
4320 Telephone

E. MAINTENANCE OF STRUCTURES
4430 Building
4431 Electricity
4432 Water
4434 Janitorial Service
4435 Pest Control
4436 Interior Maintenance
4437 Lawn/Grnds. Maint.
4438 Trash Disposal
4439 Elevator Maintenance
4440 Security Service
4441 HVAC System Maint.

Dallas Central Appraisal District

2014/2015
ACTUAL

2015/2016
APPROVED

2016/2017
APPROVED

2,037,281
6,372
0
0
0
2,043,653

2,020,135
5,618
0
0
0
2,025,754

2,093,963
9,000
0
0
0
2,102,963

2,149,944
9,688
0
0
0
2,159,632

43,200
1,252
44,452

42,905
956
43,861

43,200
1,252
44,452

49,200
1,362
50,562

4,397
3,011
40,796
4,679
10,167
0
0
0
0
0
0
0
63,050

4,221
2,579
41,062
3,999
5,367
0
0
0
0
0
0
0
57,228

4,397
3,018
38,905
5,420
9,125
0
0
0
0
0
0
0
60,865

4,397
3,030
48,257
6,701
9,125
0
0
0
0
0
0
0
71,510

0
0

0
0

0
0

0
0

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

164

Approved Budget

PROPERTY RECORDS/EXEMPTIONS
BUDGET
2014/2015
APPROVED
F. MAINTENANCE OF EQUIPMENT
4540 Equipment
4541 Copiers
4542 Typewriters
4543 Computer
4544 P/C Maintenance
4545 Terminal
4546 Software Maintenance

G. CONTRACTUAL SERVICES
4650 Lease of Building
4651 Copier System
4652 Lease of Equipment
4657 Other
4659 Janitorial
4660 Delivery Service
4661 Lease of Software
4662 GIS Mapping Service

H. SUNDRY EXPENSE
4760 Training
4761 Dues & Subscriptions
4762 Legal Notice/Adv.
4763 Travel
4764 Business Promotion
4765 Maps & Mapping Exp.
4766 Directors Expenses
4767 ARB Expenses
4768 Library
4769 Management Development
4770 Recruitment

I. INSURANCE & BENEFITS


4870 Group Medical
4871 Retirement
4872 Workers Compensation
4873 Unemployment Comp.
4874 General Insurance
4875 Bonds
4876 Pub. Officials Liab.
4877 Group Benefits
4878 Employee Activities
4879 Medicare Tax
4880 Emp. Assistance Prog.
4881 Salary Cont. Program

Dallas Central Appraisal District

2014/2015
ACTUAL

2015/2016
APPROVED

2016/2017
APPROVED

163
0
0
0
0
0
0
163

0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0

0
0
13,280
0
0
0
0
0
13,280

0
0
14,896
0
0
0
0
0
14,896

0
0
14,732
0
0
0
0
0
14,732

0
0
14,864
0
0
0
0
0
14,864

5,210
14,910
0
2,240
0
0
0
0
0
0
0
22,360

2,460
15,070
0
218
0
0
0
0
0
0
0
17,748

3,733
16,053
0
7,109
60
0
0
0
0
0
0
26,955

5,178
15,913
4,334
9,672
60
0
0
0
0
0
0
35,157

478,583
398,380
6,222
13,500
0
0
0
19,653
0
30,259
0
0
946,597

454,666
438,554
6,357
646
0
0
0
16,476
0
28,944
0
0
945,642

501,160
407,771
6,222
13,500
0
0
0
20,673
0
31,119
0
0
980,445

500,545
397,590
6,412
13,500
0
0
0
19,938
0
31,371
0
0
969,356

165

Approved Budget

PROPERTY RECORDS/EXEMPTIONS
BUDGET
2014/2015
APPROVED
J. PROFESSIONAL SERVICES
4980 Legal Services
4981 Auditing
4982 Consultants
4984 Deed Services
4986 Appraisal of Autos
4987 State Office of Adm. Hearings
4990 ARB Comp. for Services
4992 Auxiliary Legal Expenses

Z. CAPITAL EXPENDITURES
9001 Leasehold Improvements
9002 Equipment
9003 Furniture

TOTAL

Dallas Central Appraisal District

2014/2015
ACTUAL

2015/2016
APPROVED

2016/2017
APPROVED

0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0

0
0
0
0

0
0
0
0

0
0
0
0

0
0
0
0

$3,133,555

$3,105,129

$3,230,412

$3,301,081

166

Approved Budget

DALLAS CENTRAL
APPRAISAL DISTRICT

Dallas Central Appraisal District

167

Approved Budget

You might also like