Page 71 - Trophy Club ORD 2023-15 Adoption FY23-24

TOWN OF TROPHY CLUB, TEXAS
Annual Program of Services

I Districts orWa= e_r Di:.:.t,.,_r'-'ic=---------------------Fo~riim~s..,o_-8=56
-
:::c
Une • Voter~~pproval Tax Rate Worksheet
30. Total 2022 M&O levy. Multiply Line 28 by Line 29 and divide by $100 $ 7,360,734

31 . Adjusted 2022 levy for calculating NNR M&O rate.
A. M&O taxes refunded for years preceding tax year 2022. Enter the amount of M&O taxes
refunded in the preceding year for taxes before that year. Types of refunds include court decisions,
Tax Code Section 25.25(b) and (c) corrections and Tax Code Section 31.11 payment errors. Do not 13,119
include refunds for tax year 2022. This line applies only to tax years preceding tax year 2022 . ..........•... +$ ______ _
B. 2022 taxes in TIF. Enter the amount of taxes paid into the tax increment fund for a reinvestment
zone as agreed by the taxing unit. If the taxing unit has no 2023 captured appraised value in
-$ 63,144
Line 18D, enter 0 .... ........ .... ....... .. ....... ... .... ... .. ......... ... ... .... ..... .. ...... .. . ... .... . -------
C. 2022 transferred function. If discontinuing all of a department, function or activity and
transferring it to another taxing unit by written contract, enter the amount spent by the taxing
unit discontinuing the function in the 12 months preceding the month of this calculation. If the
taxing unit did not operate this function for this 12-month period, use the amount spent in the last
full fiscal year in which the taxing unit operated the function. The taxing unit discontinuing the function
will subtract this amount in D below. The taxing unit receiving the function will add this amount in
D below. Other taxing units enter 0 .................... .... ................ ... .. .. .......... ......... .. . +/- $ 0
-------
D. 2022 M&O levy adjustments. Subtract B from A. For taxing unit with C, subtract if
$ -50,025
discontinuing function and add if receiving function ... .. ..... ........ .. ..... ... ............. ........ ... .
E. Add Line 30 to 31 D. $ 7,310,709
32. Adjusted 2023 taxable value. Enter the amount in Line 25 of the No-New-Revenue Tax Rate Worksheet. $ 2,490,702,938

33. 2023 NNR M&O rate (unadjusted). Divide Line 31 Eby Line 32 and multiply by $ 100. $ 0.293519
/$100
34. Rate adjustment for state criminal justice mandate. 23
If not applicable or less than zero, enter 0.
A. 2023 state criminal justice mandate. Enter the amount spent by a county in the previous 12 months
providing for the maintenance and operation cost of keeping inmates in county-paid facilities after they 0
have been sentenced. Do not include any state reimbursement received by the county for the same purpose. $ ______ _
B. 2022 state criminal justice mandate. Enter the amount spent by a county in the 12 months prior to
the previous 12 months providing for the maintenance and operation cost of keeping inmates in
county-paid facilities after they have been sentenced. Do not include any state reimbursement received 0
by the county for the same purpose. Enter zero if this is the first time the mandate applies ... .. ... ..... .. . . -$ ______ _
0
~
C. Subtract B from A and divide by Line 32 and multiply by$ 100 ...... ... .......... .. ..... .... .. .. ...... ... . s _____ /$100
0
D. Enter the rate calculated in C. If not applicable, enter 0. s ______ ,s,oo
35. Rate adjustment for indigent health care expenditures. "
If not applicable or less than zero, enter 0.
A. 2023 indigent health care expenditures. Enter the amount paid by a taxing unit providing for the
maintenance and operation cost of providing indigent health care for the period beginning on
0
July l, 2022 and ending on June 30, 2023, less any state assistance received for the same purpose. . . . . • . . . $ ______ _
B. 2022 indigent health care expenditures. Enter the amount paid by a taxing unit providing for
the maintenance and operation cost of providing indigent health care for the period beginning
on July l, 2021 and ending on June 30, 2022, less any state assistance received 0
for the same purpose ...... ...... ... .. ..... ...................................... ...................... . - $ ______ _
0
C. Subtract B from A and divide by Line 32 and multiply by S 100 ... ... .. •... .. •. ....•.... .. .... ... .. •. ... ... s_____ _,1s1 00
0
D. Enter the rate calculated in C. If not applicable, enter 0. s _____ _,s100

n [Reserved for expansion]
u Tex. Tax Code §26.044
1 ' Tex. Tax Code §26.0441
For additional copies, visit: comptroller.texas.gov/taxes/property-tax Page4

FY24 Adopted Budget 61