Page 72 - Trophy Club ORD 2023-15 Adoption FY23-24

TOWN OF TROPHY CLUB, TEXAS
Annual Program of Services

2023 Tax Rate Calculation Worksheet - Taxing Units Other Than School Districts or Water-Ois~t~ric=ts~------------------~F=or~m~S~0~-8~5~6-
~
Une ;· '.?•\•'. ,, Voter•ADDroval Tax Rate Worksheet Amount/Rate
36. Rate adjustment for county indigent defense compensation. 21
If not applicable or less than zero, enter 0.
A. 2023 indigent defense compensation expenditures. Enter the amount paid by a county to provide
appointed counsel for indigent individuals and fund the operations of a public defender's office under
Article 26.044, Code of Criminal Procedure for the period beginning on July 1, 2022 and ending on 0
June 30, 2023, less any state grants received by the county for the same purpose .... ... ........... ..... ... s
B. 2022 indigent defense compensation expenditures. Enter the amount paid by a county to provide
appointed counsel for indigent individuals and fund the operations of a public defender's office under
Article 26.044, Code of Criminal Procedure for the period beginning on July 1, 2021 and ending on
0
June 30, 2022, less any state grants received by the county for the same purpose ... ....................... $
C. Subtract B from A and divide by Line 32 and multiply by $100 ... ... ...... ... ..... .... ..... ..... .. ...... .. s 0 /$1 00
D. Multiply B by 0.05 and divide by Line 32 and multiply by S 100 ...... .. .. .. ... ... .. .. ... ...... .......... ... s 0 /$1 00
E. Enter the lesser of C and D. If not applicable, enter 0. 0
$ /$100
37. Rate adjustment for county hospital expenditures. "
If not applicable or less than zero, enter O.
A. 2023 eligible county hospital expenditures. Enter the amount paid by the county or municipality
to maintain and operate an eligible county hospital for the period beginning on July 1, 2022 and 0
ending on June 30, 2023 ...... .... ..... .. ............ ........ ....... ... ....... ... .... ....... ... ........ s
B. 2022 eligible county hospital expenditures. Enter the amount paid by the county or municipality
to maintain and operate an eligible county hospital for the period beginning on July 1, 2021 and 0
ending on June 30, 2022 ...... ...... .... .. .. ...... ..... ............... ..... .. .. ... ....... ....... .. .. .•. $
C. Subtract B from A and divide by Line 32 and multiply by $100 .. .. ... .. .... ......... ....... ... . ...... ... .. s 0 /$1 00
D. Multiply B by 0.08 and divide by Line 32 and multiply by $100 ..... .... .... ... .... .. ... .. .. ........... .. .. s 0 /$1 00
E. Enter the lesser of C and D, if applicable. If not applicable, enter 0. 0
s /$100
38. Rate adjustment for defunding municipality. This adjustment only applies to a municipality that is considered to be a defunding municipal-
ity for the current tax year under Chapter 109, Local Government Code. Chapter 109, Local Government Code only applies to municipalities with
a population of more than 250,000 and includes a written determination by the Office of the Governor. See Tax Code Section 26.0444 for more
information.
A. Amount appropriated for public safety in 2022. Enter the amount of money appropriated for public
safety in the budget adopted by the municipality for the preceding fiscal year ... ... ..... .... ............ . $ 0
B. Expenditures for public safety in 2022. Enter the amount of money spent by the municipality for public 0
safety during the preceding fiscal year ................ .... .... .. .. ... ..... ....... .. .. ... .. ... ..... ... .. . s
C. Subtract B from A and divide by Line 32 and multiply by $100 .... ... ..... .. . .. .. .•.... •..... •... .•. ... •. s 0 /$1 00
D. Enter the rate calculated in C. If not applicable, enter 0. 0
s /$100
39. Adjusted 2023 NNR M&O rate. Add Lines 33, 34D, 35D, 36E, and 37E. Subtract Line 38D. $ 0.293519
$100
40. Adjustment for 2022 sales tax specifically to reduce property taxes. Cities, counties and hospital districts that collected and spent addi-
tional sales tax on M&O expenses in 2022 should complete this line. These entities will deduct the sales tax gain rate for 2023 in Section 3. Other
taxing units, enter zero.
A. Enter the amount of additional sales tax collected and spent on M&O expenses in 2022, if any.
Counties must exclude any amount that was spent for economic development grants from the amount 0
of sales tax spent .. ..... ... ... ........... ...... ... .. ... ..... ......... ... .. ...... ... ... ............. .. .. $
B. Divide Line 40A by Line 32 and multiply by $100 ... ... .... . ... ... ....•..... .... ······ ········· ······ ···· $ 0 /$1 00
C. Add Line 40B to Line 39. $ 0.293519
/$100
41. 2023 voter-approval M&O rate. Enter the rate as calculated by the appropriate scenario below. $ 0.303792 /$1 00
Special Taxing Unit. If the taxing unit qualifies as a special taxing unit, multiply Line 40C by 1.08.
-or-
Other Taxing Unit. If the taxing unit does not qualify as a special taxing unit, multiply Line 40C by 1.035.
" Tex. Tax Code §26.0442
M Tex. Tax Code §26.0443
For additional copies, visit: comptroller.texas.gov/taxes/property-tax Page 5

FY24 Adopted Budget 62