Page 58 - Grapevine Budget FY21

Revenue and Other Financing Sources

General Government revenue is budgeted at $80 million, a decrease of $6 million (7%) from the
previous year. The decrease in budgeted revenue is primarily due to lower Sales and Use tax
collections, which are budgeted to decrease by $4 million from the prior year.

Ad Valorem Taxes, or property taxes, are levied each October 1 on the assessed value listed as of
the prior January 1 for all real and personal property located within the City. Assessed values
represent the appraised value less applicable exemptions authorized by the City Council.
Appraised values are established by the Tarrant Appraisal District (TAD) at 100% of estimated
market value. Taxes are due October 1, immediately following the January 1 lien date, and are
delinquent after the following January 13. Delinquent taxes are subject to a 15% penalty and 6%
interest according to Texas state law.

The certified net taxable value (NTV), which includes a projected minimum value for all properties
pending disposition before the Appraisal Review Board, totals $9,411,012,077 and is reflective of
all taxable property in the City as of January 1, 2020. This represents an increase of $125 million,
or (1.4%) from the 2019 tax roll.

The City has adopted a tax rate of $0.282601 per $100 valuation, which represents a decrease of
2.3% from the previous year. There are two components of the tax rate. The first component is for
maintenance and operations (M&O) while the second component relates to debt service interest
and sinking fund (I&S) requirements. Ad Valorem taxes for M&O are collected through the
General fund. The City has adopted a tax rate of $0.143476 for the General Fund, meaning 50.8%
of tax collections fund maintenance and operations. In comparison, last year’s M&O rate of
$0.130614 represented 45.2% of tax collections.

50