2026 Tax Rate Calculation Worksheet Taxing Units Other Than School Districts or Water Districts

Form developed by: Texas Comptroller of Public Accounts, Property Tax Assistance Division

For additional copies, visit: comptroller.texas.gov/taxes/property-tax

50-856 • 5-26/15

Form 50-856

________________________________

Taxing Unit’s Website Address

________________________________

Phone (area code and number)

____________________________________________________________________________

Taxing Unit Name

____________________________________________________________________________

Taxing Unit’s Address, City, State, ZIP Code

2026 Tax Rate Calculation Worksheet

Taxing Units Other Than School Districts or Water Districts

ENERAL INFORMATION:

Tax Code Section 26.04(c) requires an officer or employee designated by the governing body to calculate the no-new-revenue (NNR) tax rate and

voter-approval tax rate for the taxing unit. These tax rates are expressed in dollars per $100 of taxable value calculated. The calculation process starts after the chief appraiser

delivers to the taxing unit the certified appraisal roll and the estimated values of properties under protest. The designated officer or employee shall certify that the officer or

employee has accurately calculated the tax rates and used values shown for the certified appraisal roll or certified estimate. The officer or employee submits the rates to the

governing body by Aug. 7 or as soon thereafter as practicable.

chool districts do not use this form, but instead use Comptroller Form 50-859 Tax Rate Calculation Worksheet, School District without Chapter 313 and JETI Agreements or

Comptroller Form 50-884 Tax Rate Calculation Worksheet, School District with Chapter 313 and JETI Agreements.

Water districts as defined under Water Code Section 49.001(1) do not use this form, but instead use Comptroller Form 50-858 Water District Voter-Approval Tax Rate Worksheet

for Low Tax Rate and Developing Districts or Comptroller Form 50-860 Developed Water District Voter-Approval Tax Rate Worksheet.

The Comptroller’s office provides this worksheet to assist taxing units in determining tax rates. The information provided in this worksheet is offered as technical assistance

and not legal advice. Taxing units should consult legal counsel for interpretations of law regarding tax rate preparation and adoption.

Taxing units must include a hyperlink to a document that evidences the accuracy of each entry in the worksheet other than an entry making a mathematical calculation.

Insert hyperlink:

Source

materials must contain data for all worksheets used, including supplemental worksheets.

SECTION 1: No-New-Revenue Tax Rate

The NNR tax rate enables the public to evaluate the relationship between taxes for the prior year and for the current year based on a tax rate that would produce the same amount

of taxes (no new taxes) if applied to the same properties that are taxed in both years. When appraisal values increase, the NNR tax rate should decrease.

The NNR tax rate for a county is the sum of the NNR tax rates calculated for each type of tax the county levies.

While uncommon, it is possible for a taxing unit to provide an exemption for only maintenance and operations taxes. In this case, the taxing unit will need to calculate the NNR tax

rate separately for the maintenance and operations tax and the debt tax, then add the two components together.

Line No-New-Revenue Tax Rate Worksheet Amount/Rate

1. Prior year total taxable value. Enter the amount of the prior year taxable value on the prior year tax roll today. Include any adjustments since

last year’s certification; exclude Tax Code Section 25.25(d) one-fourth and one-third over-appraisal corrections from these adjustments. Exclude

any property value subject to an appeal under Chapter 42 as of July 25 (will add undisputed value in Line 6). This total includes the taxable value

of homesteads with tax ceilings (will deduct in Line 2) and the captured value for tax increment financing (adjustment is made by deducting TIF

taxes, as reflected in Line 17).

$ _____________

2. Prior year tax ceilings. Counties, cities and junior college districts. Enter the prior year total taxable value of homesteads with tax ceilings.

These include the homesteads of homeowners age 65 or older or disabled. Other taxing units enter 0. If your taxing unit adopted the tax

ceiling provision last year or a prior year for homeowners age 65 or older or disabled, use this step.

$ _____________

3. Preliminary prior year adjusted taxable value. Subtract Line 2 from Line 1.

$ _____________

4. Prior year total adopted tax rate.

$ __________/$100

5. Prior year taxable value lost because court appeals of ARB decisions reduced the prior year’s appraised value.

A. Original prior year ARB values:.......................................................................

$ _____________

B. Prior year values resulting from final court decisions:................................................ - $ _____________

C. Prior year value loss. Subtract B from A.

$ _____________

Tex. Tax Code §§5.07(g)(4) and 26.04(d-1)

Tex. Tax Code §26.012(14)

Tex. Tax Code §26.012(13)

BLINN COLLEGE

(979) 830-4347

902 COLLEGE AVENUE, BRENHAM, 77833

www.blinn.edu

8,169,729,426

1,548,117,913

6,621,611,513

0.043800

24,078,770

20,025,970

4,052,800

2026 Tax Rate Calculation Worksheet – Taxing Units Other Than School Districts or Water Districts Form 50-856

For additional copies, visit: comptroller.texas.gov/taxes/property-tax Page 2

Line No-New-Revenue Tax Rate Worksheet Amount/Rate

6. Prior year taxable value subject to an appeal under Chapter 42, as of July 25.

A. Prior year ARB certified value: .......................................................................

$ _____________

B. Prior year disputed value:............................................................................ - $ _____________

C. Prior year undisputed value. Subtract B from A.

$ _____________

7. Prior year Chapter 42 related adjusted values. Add Line 5C and Line 6C.

$ _____________

8. Prior year taxable value, adjusted for actual and potential court-ordered adjustments. Add Line 3 and Line 7.

$ _____________

9. Prior year taxable value of property in territory the taxing unit deannexed after Jan. 1 of the prior year. Enter the prior year value

of property in deannexed territory.

$ _____________

10. Prior year taxable value lost because property first qualified for an exemption in the current year. If the taxing unit increased an

original exemption, use the difference between the original exempted amount and the increased exempted amount. Do not include value

lost due to freeport, goods-in-transit, temporary disaster exemptions. Note that lowering the amount or percentage of an existing

exemption in the current year does not create a new exemption or reduce taxable value.

A. Absolute exemptions. Use prior year market value: ....................................................

$ _____________

Partial exemptions. Current year exemption amount or current year percentage exemption

times prior year value: .................................................................................

$ _____________

Value loss. Add A and B.

$ _____________

11. Prior year taxable value lost because property first qualified for agricultural appraisal (1-d or 1-d-1), timber appraisal, recreational/

scenic appraisal or public access airport special appraisal in the current year. Use only properties that qualified for the first time in the

current year; do not use properties that qualified in the prior year.

Prior year market value:..............................................................................

$ _____________

Current year productivity or special appraised value: ................................................ - $ _____________

Value loss. Subtract B from A.

$ _____________

12. Total adjustments for lost value. Add Lines 9, 10C and 11C.

$ _____________

13. Prior year captured value of property in a TIF. Enter the total value of the prior year captured appraised value of property taxable by a

taxing unit in a tax increment financing zone for which the prior year taxes were deposited into the tax increment fund.

If the taxing unit

has no captured appraised value in line 18D, enter 0.

$ _____________

14. Prior year total value. Subtract Line 12 and Line 13 from Line 8.

$ _____________

15. Adjusted prior year total levy. Multiply Line 4 by Line 14 and divide by $100.

$ _____________

16. Taxes refunded for years preceding the prior tax year. Enter the amount of taxes refunded by the taxing unit for tax years preceding

the prior tax 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 include refunds for the prior tax year. This line applies only to tax years preceding the prior tax year.

$ _____________

17. Adjusted prior year levy with refunds. Add Lines 15 and 16.

$ _____________

Tex. Tax Code §26.012(13)

Tex. Tax Code §26.012(15)

Tex. Tax Code §26.03(c)

Tex. Tax Code §26.012(13)

Tex. Tax Code §26.012(13) and (15)

214,997

4,052,800

6,625,664,313

3,996,477

86,578,456

90,574,933

22,448,391

48,190

22,400,201

112,975,134

6,512,689,179

2,852,557

8,038

2,860,595

18. Total current year taxable value on the current year certified appraisal roll today. This value includes only certified values or certified

estimate of values and includes the total taxable value of homesteads with tax ceilings (will deduct in Line 20). These homesteads include

homeowners age 65 or older or disabled.

A. Certified values:...................................................................................... $ _____________

B. Counties: Include railroad rolling stock values certified by the Comptroller’s office: ....................... + $ _____________

C. Pollution control and energy storage system exemption: Deduct the value of property exempted

for the current tax year for the first time as pollution control or energy storage system property:........... -

$ _

____________

D. Tax increment financing: Deduct the current year captured appraised value of property taxable

by a taxing unit in a tax increment reinvestment zone for which the current year taxes will be deposited

into the tax increment fund. Do not include any new property value that will be included in Line 24 below.

Adjustments to

the taxable value must be calculated separately for each reinvestment zone using

Form 50-110.

Enter the total from Form 50-110 ..................................................... - $ _____________

E. Total current year value. Add A and B, then subtract C and D.

$ _____________

19. Total value of properties under protest or not included on certified appraisal roll.

A. Current year 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

of these values. Enter the total value under protest.

.................................................... $ _____________

B. Current year 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.

.............................. + $ _____________

C. Total value under protest or not certified. Add A and B.

$ _____________

20. Current year tax ceilings. Counties, cities and junior colleges enter current year total taxable value of homesteads with tax ceilings.

These include the homesteads of homeowners age 65 or older or disabled. Other taxing units enter 0. If your taxing unit adopted

the tax ceiling provision in the prior year or a previous year for homeowners age 65 or older or disabled, use this step.

$ _____________

21. Anticipated contested value. Affected taxing units enter the contested taxable value for all property that is subject to anticipated

substantial litigation.

An affected taxing unit is wholly or partly located in a county that has a population of less than 500,000

and is located on the Gulf of Mexico.

If completing this line, the taxing unit must include supporting documentation in Section 9.

Taxing units that are not affected, enter 0.

$ _____________

22. Current year total taxable value. Add Lines 18E and 19C, then subtract Lines 20 and 21.

$ _____________

23. Total current year taxable value of properties in territory annexed after Jan. 1, of the prior year. Include both real and personal property.

Enter the current year value of property in territory annexed.

$ _____________

24. Total current year taxable value of new improvements and new personal property located in new improvements. New means

the item was not on the appraisal roll in the prior year. An improvement is a building, structure, fixture or fence erected on or affixed to

land. New additions to existing 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, of the prior year and be located in a new improvement.

New improvements do include property on which a tax abatement agreement has expired for the current year.

$ _____________

Page 3

Tex. Tax Code §§26.012(6) and 26.04(c-2)

Tex. Tax Code §26.03(c)

Tex. Tax Code §26.03(e)

Tex. Tax Code §26.01(c) and (d)

Tex. Tax Code §26.01(c)

Tex. Tax Code §26.01(d)

Tex. Tax Code §26.012(6)(B)

Tex. Tax Code §§26.012(6)(C) and 26.012(1-b)

Tex. Tax Code §26.012(1-a)

Tex. Tax Code §26.04(d-3)

Tex. Tax Code §26.012(6)

Tex. Tax Code §26.012(17)

For additional copies, visit: comptroller.texas.gov/taxes/property-tax

2026 Tax Rate Calculation Worksheet – Taxing Units Other Than School Districts or Water Districts Form 50-856

No-New-Revenue Tax Rate Worksheet Amount/RateLine

8,343,793,437

113,953,789

1,566,371,769

6,891,375,457

184,781,731

2026 Tax Rate Calculation Worksheet – Taxing Units Other Than School Districts or Water Districts Form 50-856

For additional copies, visit: comptroller.texas.gov/taxes/property-tax Page 4

Line No-New-Revenue Tax Rate Worksheet Amount/Rate

25. Total adjustments to the current year taxable value. Add Lines 23 and 24.

$ _____________

26. Adjusted current year taxable value. Subtract Line 25 from Line 22.

$ _____________

27. Current year NNR tax rate. Divide Line 17 by Line 26 and multiply by $100.

$ __________/$100

28. COUNTIES ONLY. Add together the NNR tax rates for each type of tax the county levies. The total is the current year county NNR tax rate.

$ __________/$100

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 tax rate. The type of taxing unit will

determine the rate components that apply to a taxing units’ overall voter-approval tax rate.

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.

SECTION 2: Maintenance and Operations (M&O) and Debt Tax Rate Worksheet

This section calculates two components of the voter-approval tax rate:

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 minimum dollar amount required to be paid toward debt service for the current year.

This rate accounts for principal and interest on

bonds and other debt secured by property tax revenue.

Line M&O and Debt Tax Rate Worksheet Amount/Rate

29. Prior year M&O tax rate. Enter the prior year M&O tax rate.

$ __________/$100

30. Prior year taxable value, adjusted for actual and potential court-ordered adjustments. Enter the amount in Line 8 of the No-New-Revenue

Tax Rate Worksheet.

$ _____________

31. Total prior year M&O levy. Multiply Line 29 by Line 30 and divide by $100.

$ _____________

32. 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 (c) corrections and Tax Code Section 31.11 payment errors. Do not

include refunds for tax year 2025. This line applies only to tax years preceding the prior tax year............ +

_____________

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. ...................................................................................... –

_____________

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. .................................................................... +/-

$ _____________

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. ....................................................

$ _____________

E. Add Line 31 to 32D.

$ _____________

33. Adjusted current year taxable value. Enter the amount in Line 26 of the No-New-Revenue Tax Rate Worksheet.

$ _____________

34. Current year NNR M&O rate (unadjusted). Divide Line 32E by Line 33 and multiply by $100.

$ __________/$100

Tex. Tax Code §26.04(c)

Tex. Tax Code §26.04(d)

Tex. Tax Code §26.012(3)

184,781,731

6,706,593,726

0.042653

0.000000

0.043800

6,625,664,313

2,902,040

7,806

2,909,846

6,706,593,726

0.043387

2026 Tax Rate Calculation Worksheet – Taxing Units Other Than School Districts or Water Districts Form 50-856

For additional copies, visit: comptroller.texas.gov/taxes/property-tax Page 5

Line M&O and Debt Tax Rate Worksheet Amount/Rate

35. Rate adjustment for state criminal justice mandate.

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.

$ _____________

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. ................ –

_____________

C. Subtract B from A and divide by Line 33 and multiply by $100. ........................................... $ __________/$100

D. Enter the rate calculated in C. If not applicable, enter 0.

$ __________/$100

36. Rate adjustment for indigent health care expenditures.

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...................................................................................

$ _____________

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, 2024 and ending on June 30, 2025, less any state assistance received

for the same purpose................................................................................... –

_____________

Subtract B from A and divide by Line 33 and multiply by $100. ........................................... $ __________/$100

Enter the rate calculated in C. If not applicable, enter 0.

$ __________/$100

37. Rate adjustment for county indigent defense compensation.

Current year 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, of the prior

tax year and ending on June 30,of the current tax year, less any state grants received by the county

for the same purpose...................................................................................

$ _____________

Prior year 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, 2024 and

ending on June 30, 2025, less any state grants received by the county for the same purpose. ..............

$ _____________

Subtract B from A and divide by Line 33 and multiply by $100. ........................................... $ __________/$100

Multiply B by 0.05 and divide by Line 33 and multiply by $100............................................ $ __________/$100

Enter the lesser of C and D. If not applicable, enter 0.

$ __________/$100

38. Rate adjustment for county hospital expenditures.

Current year 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,

of the prior tax year and ending on June 30, of the current tax year. ......................................

$ _____________

Prior year 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, 2024 and

ending on June 30, 2025. ..............................................................................

$ _____________

Subtract B from A and divide by Line 33 and multiply by $100. ........................................... $ __________/$100

Multiply B by 0.08 and divide by Line 33 and multiply by $100............................................ $ __________/$100

Enter the lesser of C and D, if applicable. If not applicable, enter 0.

$ __________/$100

Tex. Tax Code §26.044

Tex. Tax Code §26.0441

Tex. Tax Code §26.0442

Tex. Tax Code §26.0443

0.000000

39. Rate adjustment for defunding municipality. This adjustment only applies to a municipality that is considered to be a defunding

municipality 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.

Amount appropriated for public safety in the prior year. Enter the amount of money appropriated for

public safety in the budget adopted by the municipality for the preceding fiscal year.

..................... $ _____________

B. Expenditures for public safety in the prior year. Enter the amount of money spent by the municipality

for public safety during the preceding fiscal year

........................................................ $ _____________

C. Subtract B from A and divide by Line 33 and multiply by $100 ........................................... $ __________/$100

D. Enter the rate calculated in C. If not applicable, enter 0.

$ __________/$100

40. Adjusted current year NNR M&O rate. Add Lines 34, 35D, 36D, 37E, and 38E. Subtract Line 39D.

$ __________/$100

41. Adjustment for prior year sales tax specifically to reduce property taxes. Cities, counties and hospital districts that collected

and spent additional sales tax on M&O expenses in the prior year should complete this line. These entities will deduct the sales tax

gain rate for the current year in Section 3. Other taxing units, enter zero.

A. Enter the amount of additional sales tax collected and spent on M&O expenses in the prior year, if any.

Counties must exclude any amount that was spent for economic development grants from the amount

of sales tax spent

...................................................................................... $ _____________

B. Divide Line 41A by Line 33 and multiply by $100 ........................................................ $ __________/$100

C. Add Line 41B to Line 40.

$ __________/$100

42. Current year voter-approval M&O rate. Enter the rate as calculated by the appropriate scenario below.

Special Taxing Unit. If the taxing unit qualifies as a special taxing unit, multiply Line 41C by 1.08.

- or -

Other Taxing Unit. If the taxing unit does not qualify as a special taxing unit, multiply Line 41C by 1.035.

$ __________/$100

D42. Disaster Line 42 (D42): Current year voter-approval M&O rate for taxing unit affected by disaster declaration.

If the taxing

unit is located in an area declared a disaster area and at least one person is granted an exemption under Tax Code Section 11.35 for

property located in the taxing unit, the governing body may direct the person calculating the voter-approval tax rate to calculate a

rate equal to the lesser of:

A. The voter-approval tax rate calculated in the manner provided for a special taxing unit.

Multiply line 41C by 1.08

............................................................................. $ __________/$100

- or -

B. The voter-approval M&O tax rate calculated in the manner provided for a taxing unit other than

a special taxing unit plus the disaster relief rate.

Complete Section 5 through Line 68 to complete D42(B).

a. Enter the disaster relief cost. ...................................................................... $ _____________

b. Disaster relief rate. Divide Line D42(B)(a) by Line 26 and multiply by 100 ............................ $ __________/$100

c. Add Line D42(B)(b) to Line 42....................................................................... $ __________/$100

d. Enter the current year unused increment rate from Line 68 ........................................ $ __________/$100

e Add Line D42(c) to Line D42(d)...................................................................... $ __________/$100

The taxing unit shall continue to calculate the voter-approval tax rate in this manner until the earlier of:

1) the first year in which total taxable value on the certified appraisal roll exceeds the total taxable value

of the tax year in which the disaster occurred; or

2) the third tax year after the tax year in which the disaster occurred.

C. Enter Line D42(A) if less than Line D42(B)(e). If Line D42(B)(e) is less than line D42(A), enter Line D42(B)(c).

If the taxing unit does not qualify, do not complete Disaster Line 42 (Line D42).

$ __________/$100

Tex. Tax Code §26.042

Tex. Tax Code §26.042(a-2)(1)

Tex. Tax Code §§26.042(a-1) and 26.042(a-2)(2)

Tex. Tax Code §26.042(a-2)

M&O and Debt Tax Rate Worksheet Amount/RateLine

Page 6For additional copies, visit: comptroller.texas.gov/taxes/property-tax

26 Tax Rate Calculation Worksheet – Taxing Units Other Than School Districts or Water Districts Form 50-856

0.000000

0.043387

0.000000

0.043387

0.046857

2026 Tax Rate Calculation Worksheet – Taxing Units Other Than School Districts or Water Districts Form 50-856

For additional copies, visit: Page 7 comptroller.texas.gov/taxes/property-tax

Line M&O and Debt Tax Rate Worksheet Amount/Rate

43. Total current year debt to be paid with property taxes and additional sales tax revenue. Debt means the interest and principal that will

be paid on debts that:

(1) are paid by property taxes;

(2) are secured by property taxes;

(3) are scheduled for payment over a period longer than one year; and

(4) are not classified in the taxing unit’s budget as M&O expenses.

A. Debt also includes contractual payments to other taxing units that have incurred debts on behalf of this taxing unit, if those debts

meet the four conditions above. Include only amounts that will be paid from property tax revenue. Do not include appraisal district

budget payments. If the governing body of a taxing unit authorized or agreed to authorize a bond, warrant, certificate of obligation,

or other evidence of indebtedness on or after Sept. 1, 2021, verify if it meets the amended definition of debt before including it here.

Enter debt amount ....................................................................................

$ _____________

B. Subtract unencumbered fund amount used to reduce total debt. ...................................... – $ _____________

C. Subtract certified amount spent from sales tax to reduce debt (enter zero if none) .................... – $ _____________

D. Subtract amount paid from other resources ............................................................ – $ _____________

E. Adjusted debt. Subtract B, C and D from A.

$ _____________

44. Certified prior year excess debt collections. Enter the amount certified by the collector.

$ _____________

45. Adjusted current year debt. Subtract Line 44 from Line 43E.

$ _____________

46. Current year anticipated collection rate.

A. Enter the current year anticipated collection rate certified by the collector.

.............................. ____________%

B. Enter the prior year actual collection rate. ............................................................... ____________%

C. Enter the 2024 actual collection rate. ................................................................... ____________%

D. Enter the 2023 actual collection rate. ................................................................... ____________%

E. If the anticipated collection rate in A is lower than actual collection rates in B, C and D, enter the lowest

collection rate from B, C and D. If the anticipated rate in A is higher than at least one of the rates in the

prior three years, enter the rate from A. Note that the rate can be greater than 100%.

____________%

47. Current year debt adjusted for collections. Divide Line 45 by Line 46E.

$ _____________

48. Current year total taxable value. Enter the amount on Line 22 of the No-New-Revenue Tax Rate Worksheet.

$ _____________

49. Current year debt rate. Divide Line 47 by Line 48 and multiply by $100.

$ __________/$100

50. Current year voter-approval M&O rate plus current year debt rate. Add Lines 42 and 49.

$ __________/$100

D50. Disaster Line 50 (D50): Current year voter-approval M&O and debt tax rate for taxing unit affected by disaster declaration.

Complete this

line if the taxing unit calculated the voter-approval M&O tax rate in the manner provided by Line D42.

Add Line D42(C) and 49.

$ __________/$100

51. COUNTIES ONLY. Add together the voter-approval M&O and debt tax rates for each type of tax the county levies. The total is the current year

county voter-approval M&O and debt tax rate.

$ __________/$100

Tex. Tax Code §26.012(7)

Tex. Tax Code §§26.012(10) and 26.04(b)

Tex. Tax Code §26.04(b))

Tex. Tax Code §26.04(h), (h-1) and (h-2)

95.65

97.08

97.31

95.65

6,891,375,457

0.000000

0.046857

0.000000

2026 Tax Rate Calculation Worksheet – Taxing Units Other Than School Districts or Water Districts Form 50-856

For additional copies, visit: comptroller.texas.gov/taxes/property-tax Page 8

SECTION 3: 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.

Line Additional Sales and Use Tax Worksheet Amount/Rate

52. 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.

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.

$ _____________

53. 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.

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 52 by the sales tax rate (.01, .005 or .0025, as applicable) and multiply the result by .95.

- or -

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.

$ _____________

54. Current year total taxable value. Enter the amount from Line 22 of the No-New-Revenue Tax Rate Worksheet.

$ _____________

55. Sales tax adjustment rate. Divide Line 53 by Line 54 and multiply by $100.

$ __________/$100

56. Current year NNR tax rate, unadjusted for sales tax.

Enter the rate from Line 27 or 28, as applicable, on the No-New-Revenue Tax

Rate Worksheet.

$ __________/$100

57. 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 55 from Line 56. Skip to Line 58 if you adopted the additional sales tax before November of the prior tax year.

$ __________/$100

58. Current year voter-approval tax rate, unadjusted for sales tax.

Enter the rate from Line 50, Line D50 (disaster) or Line 51 (counties)

as applicable, of the M&O and Debt Tax Rate Worksheet.

$ __________/$100

59. Current year voter-approval tax rate, adjusted for sales tax. Subtract Line 55 from Line 58.

$ __________/$100

SECTION 4: 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.

Line Adjustment for Pollution Control Requirements Worksheet Amount/Rate

60. 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.

$ _____________

61. Current year total taxable value. Enter the amount from Line 22 of the No-New-Revenue Tax Rate Worksheet.

$ _____________

62. Additional rate for pollution control. Divide Line 60 by Line 61 and multiply by $100.

$ __________/$100

63. Current year voter-approval tax rate, adjusted for pollution control. Add Line 62 to one of the following lines (as applicable): Line 50,

Line D50 (disaster), Line 51 (counties) or Line 59 (taxing units with the additional sales tax).

$ __________/$100

Tex. Tax Code §26.041(d)

Tex. Tax Code §26.041(i)

Tex. Tax Code §26.041(d)

Tex. Tax Code §26.04(c)

Tex. Tax Code §26.045(d)

Tex. Tax Code §26.045(i)

2026 Tax Rate Calculation Worksheet – Taxing Units Other Than School Districts or Water Districts Form 50-856

For additional copies, visit: comptroller.texas.gov/taxes/property-tax Page 9

SECTION 5: Unused Increment Rate

The unused increment rate is the rate equal to the sum of the prior 3 years Foregone Revenue Amounts divided by the current taxable value.

The Foregone Revenue Amount

for each year is equal to that year’s adopted tax rate subtracted from that year’s voter-approval tax rate adjusted to remove the unused increment rate multiplied by that year’s

current total value.

The difference between the adopted tax rate and adjusted voter-approval tax rate is considered zero in the following scenarios:

• a tax year in which a taxing unit affected by a disaster declaration calculates the tax rate under Tax Code Section 26.042;

• a tax year in which the municipality is a defunding municipality, as defined by Tax Code Section 26.0501(a);

• after Jan. 1, 2022, a tax year in which the comptroller determines that the county implemented a budget reduction or reallocation described by Local Government

Code Section 120.002(a) without the required voter approval.

This section should only be completed by a taxing unit that does not meet the definition of a special taxing unit.

Line Unused Increment Rate Worksheet Amount/Rate

64. Year 3 Foregone Revenue Amount. Subtract the 2025 unused increment rate and 2025 actual tax rate from the 2025 voter-approval

tax rate. Multiply the result by the 2025 current total value

A. Voter-approval tax rate (Line 69) .....................................................................................................

B. Unused increment rate (Line 68) .....................................................................................................

C. Subtract B from A ...................................................................................................................

D. Adopted Tax Rate ...................................................................................................................

E. Subtract D from C ...................................................................................................................

F. 2025 Total Taxable Value (Line 61) ....................................................................................................

G. Multiply E by F and divide the results by $100. If the number is less than zero, enter zero. ...............................................

$ __________/$100

$ _____________

65. Year 2 Foregone Revenue Amount. Subtract the 2024 unused increment rate and 2024 actual tax rate from the 2024 voter-approval

tax rate. Multiply the result by the 2024 current total value

Voter-approval tax rate (Line 68) .....................................................................................................

Unused increment rate (Line 67) .....................................................................................................

C. Subtract B from A ...................................................................................................................

D. Adopted Tax Rate ...................................................................................................................

E. Subtract D from C ...................................................................................................................

F. 2024 Total Taxable Value (Line 60) ....................................................................................................

G. Multiply E by F and divide the results by $100. If the number is less than zero, enter zero. ...............................................

$ __________/$100

$ _____________

66. Year 1 Foregone Revenue Amount. Subtract the 2023 unused increment rate and 2023 actual tax rate from the 2023 voter-approval

tax rate. Multiply the result by the 2023 current total value

A. Voter-approval tax rate (Line 67) .....................................................................................................

B. Unused increment rate (Line 66) .....................................................................................................

C. Subtract B from A ...................................................................................................................

D. Adopted Tax Rate ...................................................................................................................

E. Subtract D from C ...................................................................................................................

F. 2023 Total Taxable Value (Line 60) ....................................................................................................

G. Multiply E by F and divide the results by $100. If the number is less than zero, enter zero. ...............................................

$ __________/$100

$ _____________

67. Total Foregone Revenue Amount. Add Lines 64G, 65G and 66G

__________________

68. 2026 Unused Increment Rate. Divide Line 67 by Line 22 of the No-New-Revenue Rate Worksheet. Multiply the result by 100

$ __________/$100

69. Total 2026 voter-approval tax rate. Add Line 68 to one of the following lines (as applicable): Line 50, Line D50 (only if Line D42(B)

was used), Line 51 (counties), Line 59 (taxing units with additional sales tax) or Line 63 (taxing units with pollution)

$ __________/$100

Tex. Tax Code §26.013(b)

Tex. Tax Code §26.013(a)(1-a), (1-b), and (2)

Tex. Tax Code §§26.04(c)(2)(A) and 26.042(a)

Tex. Tax Code §26.0501(a) and (c)

Tex. Local Gov’t Code §120.007(d)

Tex. Local Gov’t Code §26.04(c)(2)(B)

2026 Tax Rate Calculation Worksheet – Taxing Units Other Than School Districts or Water Districts Form 50-856

For additional copies, visit: comptroller.texas.gov/taxes/property-tax Page 10

SECTION 6: De Minimis Rate

The de minimis rate is the rate equal to the sum of the no-new-revenue maintenance and operations rate, the rate that will raise $500,000, and the current debt rate for a taxing unit.

This section should only be completed by a taxing unit that is a municipality of less than 30,000 or a taxing unit that does not meet the definition of a special taxing unit.

Line De Minimis Rate Worksheet Amount/Rate

70. Adjusted current year NNR M&O tax rate. Enter the rate from Line 40 of the M&O and Debt Tax Rate Worksheet.

$ __________/$100

71. Current year total taxable value. Enter the amount on Line 22 of the No-New-Revenue Tax Rate Worksheet.

$ _____________

72. Rate necessary to impose $500,000 in taxes. Divide $500,000 by Line 71 and multiply by $100.

$ __________/$100

73. Current year debt rate. Enter the rate from Line 49 of the M&O and Debt Tax Rate Worksheet.

$ __________/$100

74. De minimis rate. Add Lines 70, 72 and 73.

$ __________/$100

SECTION 7: Adjustment for Emergency Revenue Rate

In the tax year after the end of the disaster calculation time period detailed in Tax Code Section 26.042(a), a taxing unit that calculated its voter-approval tax rate in the manner

provided for a special taxing unit due to a disaster must calculate its emergency revenue rate and reduce its voter-approval tax rate for that year.

This section will apply to a taxing unit other than a special taxing unit that:

• directed the designated officer or employee to calculate the voter-approval tax rate of the taxing unit in the manner provided for a special taxing unit in the prior year; and

• the current year is the first tax year in which the total taxable value of property taxable by the taxing unit as shown on the appraisal roll for the taxing unit submitted by the

assessor for the taxing unit to the governing body exceeds the total taxable value of property taxable by the taxing unit on January 1 of the tax year in which the disaster

occurred or the disaster occurred four years ago.

Note: This section does not apply if a taxing unit is continuing to calculate its voter-approval tax rate in the manner provided for a special taxing unit because it is still within the

disaster calculation time period detailed in Tax Code Section 26.042(a) because it has not met the conditions in Tax Code Section 26.042(a)(1) or (2).

Line Emergency Revenue Rate Worksheet Amount/Rate

75. 2025 adopted tax rate. Enter the rate in Line 4 of the No-New-Revenue Tax Rate Worksheet.

$ __________/$100

76. Adjusted 2025 voter-approval tax rate. Use the taxing unit’s Tax Rate Calculation Worksheets from the prior year(s) to complete this line.

If a disaster occurred in 2025 and the taxing unit calculated its 2025 voter-approval tax rate using a multiplier of 1.08 on Disaster Line 42 (D42)

of the 2025 worksheet due to a disaster, complete the applicable sections or lines of Form 50-856-a, Adjusted Voter-Approval Tax Rate for Taxing

Units in Disaster Area Calculation Worksheet.

- or -

If a disaster occurred prior to 2025 for which the taxing unit continued to calculate its voter-approval tax rate using a multiplier of 1.08 on

Disaster Line 42 (D42) in 2025, complete form 50-856-a, Adjusted Voter-Approval Tax Rate for Taxing Units in Disaster Area Calculation Worksheet to

recalculate the voter-approval tax rate the taxing unit would have calculated in 2025 if it had generated revenue based on an adopted tax rate

using a multiplier of 1.035 in the years following the disaster.

Enter the final adjusted 2025 voter-approval tax rate from the worksheet.

$ __________/$100

77. Increase in 2025 tax rate due to disaster. Subtract Line 76 from Line 75.

$ __________/$100

78. Adjusted 2025 taxable value. Enter the amount in Line 14 of the No-New-Revenue Tax Rate Worksheet.

$ _____________

79. Emergency revenue. Multiply Line 77 by Line 78 and divide by $100.

$ _____________

80. Adjusted current year taxable value. Enter the amount in Line 26 of the No-New-Revenue Tax Rate Worksheet.

$ _____________

81. Emergency revenue rate. Divide Line 79 by Line 80 and multiply by $100.

$ __________/$100

82. Current year voter-approval tax rate, adjusted for emergency revenue. Subtract Line 81 from one of the following lines (as applicable):

Line 50, Line D50 (disaster), Line 51 (counties), Line 59 (taxing units with the additional sales tax), Line 63 (taxing units with pollution control) or

Line 69 (taxing units with the unused increment rate).

$ __________/$100

Tex. Tax Code §26.012(8-a)

Tex. Tax Code §26.063(a)(1)

Tex. Tax Code §26.042(b)

Tex. Tax Code §26.042(c)

Tex. Tax Code §26.042(b)

2026 Tax Rate Calculation Worksheet – Taxing Units Other Than School Districts or Water Districts Form 50-856

For additional copies, visit: comptroller.texas.gov/taxes/property-tax Page 11

SECTION 8: Total Tax Rate

Indicate the applicable total tax rates as calculated above.

No-new-revenue tax rate. ................................................................................................................

As applicable, enter the current year NNR tax rate from: Line 27, Line 28 (counties), or Line 57 (adjusted for sales tax).

Indicate the line number used: ______

Voter-approval tax rate...................................................................................................................

As applicable, enter the current year voter-approval tax rate from: Line 50, Line D50 (disaster), Line 51 (counties), Line 59 (adjusted for sales tax),

Line 63 (adjusted for pollution control), Line 69 (adjusted for unused increment), or Line 82 (adjusted for emergency revenue).

Indicate the line number used: ______

De minimis rate. ..........................................................................................................................

If applicable, enter the current year de minimis rate from Line 74.

$ __________/$100

__________/$100

SECTION 9: Addendum

An affected taxing unit that enters an amount described by Tax Code Section 26.012(6)(C) in line 21 must include the following as an addendum:

Documentation that supports the exclusion of value under Tax Code Section 26.012(6)(C); and

2. Each statement submitted to the designated officer or employee by the property owner or entity as required by Tax Code Section 41.48(c)(2) for that tax year.

Insert hyperlinks to supporting documentation:

SECTION 10: Taxing Unit Representative Name and Signature

Enter the name of the person preparing the tax rate as authorized by the governing body of the taxing unit. By signing below, you certify that you are the designated officer or

employee of the taxing unit and have accurately calculated the tax rates using values that are the same as the values shown in the taxing unit’s certified appraisal roll or certified

estimate of taxable value, in accordance with requirements in the Tax Code.

____________________________________________________________

Printed Name of Taxing Unit Representative

____________________________________________________________ ________________________________________

Taxing Unit Representative Date

Tex. Tax Code §26.04(c-2) and (d-2)

0.042653

0.046857

Dyann White

07/29/2026