Page 70 - Trophy Club ORD 2023-15 Adoption FY23-24

TOWN OF TROPHY CLUB, TEXAS
Annual Program of Services

FormS0-856
'; ,<.-
Une , ,•,, .:~iJf::,,: ;, ,;~, ,.,.;., ;,:. ,. . ; .' ·~ ·. ,• No-New-Revenue Tax Rate Worksheet ' _. ' ·•··· ., .,. ' Amount/Rate
19. Total value of properties under protest or not included on certified appraisal roll. 13
A. 2023 taxable value of properties under protest. The chief appraiser certifies a list of properties still
under ARB protest. The list shows the appraisal district's value and the taxpayer's claimed value, if any,
or an estimate of the value if the taxpayer wins. For each of the properties under protest, use the lowest S 26,701 ,130
of these values. Enter the total value under protest. " · ... ... ... ... ... ..... .... .. .. ....... ..... ..... ... ...
B. 2023 value of properties not under protest or included on certified appraisal roll. The chief
appraiser gives taxing units a list of those taxable properties that the chief appraiser knows about but
are not included in the appraisal roll certification. These properties also are not on the list of properties
that are still under protest. On this list of properties, the chief appraiser includes the market value,
appraised value and exemptions for the preceding year and a reasonable estimate of the market value,
appraised value and exemptions for the current year. Use the lower market, appraised or taxable value
(as appropriate}. Enter the total value of property not on the certified roll. 15 • •••••• • •••••• ••• • • ••• •• •• • •• • + S 21 ,735
C. Total value under protest or not certified. Add A and B. S 26,722,865
20. 2023 tax ceilings. Counties, cities and junior colleges enter 2023 total taxable value of homesteads with tax ceilings. These include the home-
steads of homeowners age 65 or older or disabled. Other taxing units enter 0. If your taxing unit adopted the tax ceiling provision in 2022 or a
prior year for homeowners age 65 or older or disabled, use this step." S 507,819,477

21. 2023 total taxable value. Add Lines 18E and 19C. Subtract Line 20. 17 S 2,501 .446,099

22. Total 2023 taxable value of properties in territory annexed after Jan. 1, 2022. Include both real and personal property. Enter the 2023
value of property in territory annexed. 18 s 0
23. Total 2023 taxable value of new improvements and new personal property located in new improvements. New means the item was
not on the appraisal roll in 2022. An improvement is a building, structure, fixture or fence erected on or affixed to land. New additions to exist-
ing improvements may be included if the appraised value can be determined. New personal property in a new improvement must have been
brought into the taxing unit after Jan. 1, 2022 and be located in a new improvement. New improvements do include property on which a tax
abatement agreement has expired for 2023. 19 s 10,743,161
24. Total adjustments to the 2023 taxable value. Add Lines 22 and 23. 10,743,161
s
25. Adjusted 2023 taxable value. Subtract Line 24 from Line 21 . $ 2,490,702,938

26. 2023 NNR tax rate. Divide Line 17 by Line 25 and multiply by $100. 20 S 0.379140
/$100
27. COUNTIES ONLY. Add together the NNR tax rates for each type of tax the county levies. The total is the 2023 county NNR tax rate. " s $100

SECTION 2: Voter-Approval Tax Rate
The voter-approval tax rate is the highest tax rate that a taxing unit may adopt without holding an election to seek voter approval of the rate. The voter-approval tax rate is split
into two separate rates:
1. Maintenance and Operations (M&O} Tax Rate: The M&O portion is the tax rate that is needed to raise the same amount of taxes that the taxing unit levied in the prior year
plus the applicable percentage allowed by law. This rate accounts for such things as salaries, utilities and day-to-day operations.
2. Debt Rate: The debt rate includes the debt service necessary to pay the taxing unit's debt payments in the coming year. This rate accounts for principal and interest on bonds
and other debt secured by property tax revenue.
The voter-approval tax rate for a county is the sum of the voter-approval tax rates calculated for each type of tax the county levies. In most cases the voter-approval tax rate
exceeds the no-new-revenue tax rate, but occasionally decreases in a taxing unit's debt service will cause the NNR tax rate to be higher than the voter-approval tax rate.
Une roval Tax Rate Worksheet
28. 2022 M&O tax rate. Enter the 2022 M&O tax rate. S 0.335000
/$1 00
29. 2022 taxable value, adjusted for actual and potential court-ordered adjustments. Enter the amount in Line 8 of the No-New-Revenue Tax
Rate Worksheet. $ 2,197,234,067

" Tex. Tax Code §26.0l(c) and {d)
" Tex. Tax Code §26.01 {c)
" Tex. Tax Code §26.0l {d)
" Tex. Tax Code §26.012(6)1B)
" Tex. Tax Code §26.012(6)
" Tex. Tax Code §26.012(17)
" Tex. Tax Code §26.012(17)
~ Tex.Tax Code §26.04{c)
" Tex. Tax Code §26.04(dl
For additional copies, visit: comptroller.texas.gov/taxes/property-tax Page 3

FY24 Adopted Budget 60