Page 148 - CityofTrophyClubFY26Budget

2025 Tax Rate Calcula,tion Wodtiheet-laii;lrig Units Other'Than School Dinrlm or Wat« Diitricts FormS0-856
� --• -- -- - •
Une � - ,-Rate Worksheet· Amount/Rate
50. COUNTIES ONLY. Add together the voter-approval tax rates for each type of tax the county levies. The total is the current year county voter-approval
tax rate. $ 0.000000 / $100

SECTION 3: NNR Tax Rate and Voter Approval Tax Rate Adjustments for Additional Sales Tax to Reduce Property Taxes
Cities, counties and hospital districts may levy a sales tax specifically to reduce property taxes. local voters by election must approve imposing or abolishing the additional sales
tax. If approved, the taxing unit must reduce its NNR and voter-approval tax rates to offset the expected sales tax revenue.
This section should only be completed by a county, city or hospital district that is required to adjust its NNR tax rate and/or voter-approval tax rate because it adopted the
additional sales tax. - - -
1111 iii. _!fl"_ � • Amount/Rate -
51. Taxable Sales. For taxing units that adopted the sales tax in November of the prior tax year or May of the current tax year, enter the
Comptroller's estimate of taxable sales for the previous four quarters. 32 Estimates of taxable sales may be obtained through the Comptroller's
Allocation Historical Summary webpage.
Taxing units that adopted the sales tax before November of the prior year, enter 0. $ 0

52. Estimated sales tax revenue. Counties exclude any amount that is or will be spent for economic development grants from the amount of
estimated sales tax revenue. n
Taxing units that adopted the sales tax in November of the prior tax year or in May of the current tax year. Multiply the amount on
line 51 by the sales tax rate (.01, .005 or .0025, as applicable) and multiply the result by .95. 34
- o r -
Taxing units that adopted the sales tax before November of the prior year. Enter the sales tax revenue for the previous four quarters.
Do not multiply by .95. $ 0

53. Current year total taxable value. Enter the amount from line 21 of the No-New-Revenue Tax Rate Worksheet. $ 2,729,507,360

54. Sales tax adjustment rate. Divide line 52 by line 53 and multiply by $100. $ 0.000000 / $ 100

55. Current year NNR tax rate, unadjusted for sales tax." Enter the rate from Line 26 or 27, as applicable, on the No-New-Revenue Tax Rate
Worksheet. $ 0.393354 / $ 100

56. Current year NNR tax rate, adjusted for sales tax.
Taxing units that adopted the sales tax In November the prior tax year or in May of the current tax year. Subtract line 54 from line
55. Skip to Line 57 if you adopted the additional sales tax before November of the prior tax year. $ 0.393354 / $100

57. Current year voter-approval tax rate, unadjusted for sales tax.,. Enter the rate from line 49, Line D49 (disaster) or line 50 (counties) as
applicable, of the Voter-Approval Tax Rate Worksheet. $ 0.412864 / $ 100

58. Current year voter-approval tax rate, adjusted for sales tax. Subtract Line 54 from line 57. $ 0.412864 / $100

SECTION 4: Voter Approval Tax Rate Adjustment for Pollution Control
A taxing unit may raise its rate for M&O funds used to pay for a facility, device or method for the control of air, water or land pollution. This includes any land, structure, building,
installation, excavation, machinery, equipment or device that is used, constructed, acquired or installed wholly or partly to meet or exceed pollution control requirements. The
taxing unit's expenses are those necessary to meet the requirements of a permit issued by the Texas Commission on Environmental Quality (TCEQ). The taxing unit must provide
the tax assessor with a copy of the TCEQ letter of determination that states the portion of the cost of the installation for pollution control.
This section should only be completed by a taxing unit that uses M&O funds to pay for a facility, device or method for the control of air, water or land pollution.

Worksheet Amount/Rate
59. Certified expenses from the Texas Commission on Environmental Quality (TCEQ). Enter the amount certified in the determination letter
from TCEQ. "The taxing unit shall provide its tax assessor-collector with a copy of the letter. 38 $ 0

60. Current year total taxable value. Enter the amount from line 21 of the No-New-Revenue Tax Rate Worksheet. $ 2,729,507,360

61. Additional rate for pollution control. Divide line 59 by line 60 and multiply by $100. $ 0.000000 / $ 100

"Tex. Tax Code §26.041(d)
"T.._ Tax Code §26.041(1)
w Tex. Tax Code §26.041(d)
n T.._ Tax Code §26.04{c)
"Tex. Tax Code §26.04(<)
"Tox. Tax Code §26.045(d)
•Tex.Tax Code §26.045(i)
FY26 Adopted Budget 140 9/9/25
For additional copies, visit: comptroller.texas.gov/taxes/property-tax Pagel