Page 145 - CityofTrophyClubFY26Budget

202S Tax fGlte Calculation Woruhut-Tulng Unlu Other Tha11 S(hDOl D1Sb'icts or Water DlillkU FormS0-8S6
.
�
Une r . $ -- - Rate Worksheet #& Amount/Rate
30. Total prior year M&O levy. Multiply Line 28 by Line 29and divide by $100. $ 8,182,709

31. Adjusted prior year levy for calculating NNR M&O rate.
A. M&O taxes refunded for years preceding the prior tax year. 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 (cl corrections and Tax Code Section 31.11 payment errors. Do not
.
include refunds for tax year 2024. This line applies only to tax years preceding the prior tax year . .......... + $ 37,590
B. Prior year 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 current year captured appraised value in
Line 18D, enter 0 ....................................................................................... -$ 87,711
c. Prior year 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. Prior year M&O levy adjustments. Subtract B from A. For taxing unit with C, subtract if
discontinuing function and add if receiving function ..................................................... $ -50,121
E. Add Line 30 to 31D. $ 8,13 2,588

32. Adjusted current year taxable value. Enter the amount in Line 25 of the No-New-Revenue Tax Rate Worksheet. $ 2,717,299,013

33. Current year NNR M&O rate (unadjusted). Divide Line 31E by Line 32 and multiply by $100. $ 0.299289 / $ 100
34. Rate adjustment for state criminal justice mandate. 21
A. Current year 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
have been sentenced. Do not include any state reimbursement received by the county for the same purpose. $ 0
B. Prior year 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
by the county for the same purpose. Enter zero if this is the first time the mandate applies ................. -$ 0
c. Subtract Bfrom A and divide by Line 32 and multiply by $100 ............................................ $ 0.000000 / $ 100

D. Enter the rate calculated in C. If not applicable, enter 0. $ 0.000000 / $ 100

35. Rate adjustment for Indigent health care expenditures. • 1
A. Current year 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 1, of the prior tax year and ending on June 30, of the current tax year, less any state assistance received
for the same purpose .. ................................................................................. $ 0
B. Prior year 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 1, 2023 and ending on June 30, 2024, less any state assistance received
for the same purpose ................................................................................... -$ 0
C. Subtract B from A and divide by Line 32 and multiply by $100 ............................................ $ 0.000000 / $ 100

D. Enter the rate calculated in C. If not applicable, enter 0. $ 0.000000 / $ 100

u [Re<fM!d for expaloo]
u Tex. Tax Code §26.044
M Tex. Tax Code §26.0441 137 9/9/25
FY26 Adopted Budget
For additional copies, visit: comptroller.t exas.gov/taxes/property-tax Page 4