2024 Tax Rate Calculation Worksheet Taxing Units Other Than School Districts or Water Districts  Form50-856  CITYOFMILLSAP K Millsap  Taxingu UnitN Name Po pox 51 Taxing Units Address, City, State, ZIPCode  94o 487 1444 Phone (areac coded andnumber) Millsaphk. Taxing Units Website Address calculate bodyt toc ther no-new-revenue (NNR) taxr rate and  lyokk  COM  GENERALI INFORMATION: Tax Code Sectionz 26.040c)r requires and officer ore employee designated! byt the governing! voter-approvalt taxr ratet fort thet taxing unit. These taxr rates are expressedi inc dollars per $1000 oft taxabley governing bodyk by Aug.7 7ora ass soon thereaftera as practicable. Schoold districts dor notu uset thisf form, but instead use Comptroller Form5 50-8597 Tax Rate Calculation Worksheet, 50-8847 Taxk Rate Calculation! Worksheet, Schooll Districtv with Chapter 313 Agreements. Water districts as defined under Water Codes Section4 49.001(1) dor not uset thisf form, buti instead use The Comptroller's officep providest thisv worksheett to assistt taxingu unitsi inc determiningt taxr rates. Thei information providedi int this worksheeti is legala advice. Taxingu units shouldo consulti legal counself fori interpretations oflawr regarding taxr ratep preparationa anda The! NNRI tax ratee enables thep publict toe evaluatet the relationshipl betweent taxest fort thep priory yeara andf fort the currenty oft taxes (no newt taxes)i ifappliedt tot thes same properties thata aret taxedi ink bothy years. When appraisal values Thel NNRt taxr ratef forac county ist the sumo oft the! NNRt taxr rates calculatedf fore eacht typec oft taxt the countyl levies. While uncommon, itisp possiblef fora at taxing unit toy provide ane exemptioni for onlyr maintenance: and operations taxes. Int this rates separately fort ther maintenance and operations tax andt the debt tax, then addt thet two components together. 1. Priory yeart total taxable value. Enter thea amounto oft thep priory yeart taxablev value ont thep priory year taxr rollt Include year's certification; excludeT Tax Code Sectionz 25.25(d) one-fourtha ando one-t -third over-appraisal corrections today. fromt thesea adjustments. any adjustments Excludea sincel last propertyy values subjectt toa ana appealu under Chapter 42a as ofJ July: 25( (willa addu undisputed valuei inLine 6). This totali includest thet taxablev any homesteads witht tax cellings (willo deductii inl Line 2)andt the captured valuef fort taxi increment financing 2. Priory yeart tax ceilings. Counties, cities andj junior college districts. Enter thep priory yeart totalt taxable value of homesteads with tax Thesei indudet thel homesteads ofh homeowners: age 65 or older ord disabled. Other taxingu units enter O.lfyourt unita provision lasty year orap prior yearf forh homeowners: age 650 ord older ord disabled, uset thiss step? 3. Preliminary priory yeara adjustedt taxabley value. SubtractLinez 2f from Line1 1.  deliverst tot the taxingu unit thec certifieda appraisal rolla andt the estimatedv values ofp properties under value The calculated. Thec calculation processs starts aftert the chief appraiser employee hasa accurately calculatedt thet taxr rates andu used values shownf fort the certified appraisal protest. roll ord certified designatedo officer The ore employees shall certifyt that the officero or  estimate. officer or employee submits ther rates tot the SchoolD District without Chapter 313A Agreements or Comptroller Form  Low Tax Rate and! Developing Districtso or Comptroller Form 50-860 Developed Water District Voter-Approval Comptroller Tax Form5 50-858V Water DistrictV Voter-Approval Tax Rate Worksheet for  Ratel Worksheet. adoption.  offereda ast technical assistance andr not  SECTION 1: No-New-Revenue Tax Rate  year based ona ataxi ratet that wouldp produce thes samea amount case, thet taxingu unit will need toc calculatet the NNRt tax  increase, thel NNRtaxr rates shouldo decrease.  Line  No-New-Revenue Tax Ratel Worksheet  Amount/Rate  ist made! (adjustmenti byo deductingl TIFt taxes,  valueof ceilings.  asn reflectedi inl Line 17).  29,144,632 4,873,334 24,271,298 0.280000  taxing adopted thet taxc ceiling  4. Priory year total adopted taxr rate.  /$100  5. Priory yeart taxable valuel losth because court appeals ofA ARB decisions reduced thep priory year'sa appraised value.  A. Original prior year ARBI values:.. B. Prior year values resultingf from final court decisions:. Priory year valuel loss. Subtract BfromA A3 A. Priory year ARB certified value:. B. Priory year disputed value:..  0  6. Priory yeart taxable values subjectt toa ana appeal under Chapter 42, asof] July25.    Priory year undisputed value. SubtractE Bi fromA A.+ 7. Priory year Chapter 42r related adjusted values. Addl Line 5Ca andl Line 6C.  0 0  'Tex Tax Code $26.012(14) 'Tex. Tax Codes $26.012(14) Tex.1 TaxCodes $26.012(13) *Tex.T TaxCodes $26.012(13)  Form developed by: Texas Comptroller ofPublicA Accounts, Propertyl Tax Assistance Division  Fora additional copies, Mastcomptolerteasgovtaxespropertytax  50-856-11-23/11    2024TaxR Rate Calculation Worksheet- -T Taxingl Units Other Than SchoolD Districtso or WaterD Districts  Form5 50-856 Amount/Rate 24,271,298  Line  No-New-Revenuel Tax Ratel Worksheet  8. Prior) year taxablev value, adjustedf fora actuala andp potential court-ordered: adjustments. Addl Line3andline7. 9. Priory yeart taxable value of propertyi int territory thet taxingu unit deannexed after Jan. 1,2024. Enter 10. Prior) year taxablev valuel lost because property first qualified fora ane exemptioni int the current year. Ifthet unit exemption, uset thec difference betweent the originale exempteda amount andt thei increasede exempted amount. Dor taxingu noti include increaseda valuel and original freeport, goods-in-transit, temporary disaster exemptions. Note that! lowering thea amount or percentage ofa ane Partiale exemptions. Currenty yeare exemption amount orc currenty year percentagee exemption  deannexed territory."  thep priory year value ofp propertyin  lost duet to  year does not create anewe exemption orr reducet taxabley value. A. Absolute exemptions. Usep priory year market value:.  existinge exemption int thec current  times priory year value:. Valuel loss. AddAa andB.  0 recreational/ appraisal, qualified for thef first time int the cur- 0  0  11. Priory yeart taxable valuel lost because propertyf first qualifiedf fora agricultural appraisal (1-dor1 1-d-1), timber scenica appraisal orp publica access airport speciala appraisali int the current year. Use only properties that  renty year; dor not usep proper-t tiest thato qualifiedi int the prior) year. A. Priory year market value.. B. Current) year productivity ors speciala appraised value:. Valuel loss. SubtractBfi from A.7  s 0 0 24,271,298 67,959 so 67,959  12. Totala adjustments forl lost value. Addl Lines 9,1 10Ca and1 11C. captureda appraisedy valuei inl line 18D, enter 0. 14. Priory year total value. Subtract Line 12a andl Line 13f from Line8 8. 15. Adjusted prior year totall levy. Multiply Line 4byl Line 14a and dividel by $100.  13. Priory year captured value ofp propertyi inal TIF.E Enter thet total value oft thep prior year captured appraised value ofp propertyt taxable! ingu unit inat taxi increment financingz zonet for whicht thep priory yeart taxes were depositedi into thet taxi incrementf fund. lfthet unit bya hasr tax- no  taxing  16. Taxesr refundedi fory years preceding the priort taxy year. Enter the amount oft taxes refundedb by thet taxingu unitf fort taxy years priort tax) year. Types ofr refunds include court decisions, Tax Code Section: 25.25(b)a and (C) corrections and Tax Code Section 31.11 precedingt the errors. Dor noti includer refundsf for the prior taxy year. This linea applies onlyt tot taxy years preceding the prior tax) year." 18. Total current yeart taxablev value ont thec current year certified appraisal roll today.T This valuei includes certified  payment  17. Adjustedp priory yearl levy with refunds and1 TIF adjustment. Addl Lines 15a and1 16.10.  mate ofv valuesa andi includes thet totalt taxabley value ofh homesteads with taxo ceilings (willo deducti inl Line 20). only Thesel homesteads values or certifiede esti-  owners age 650 ord older ord disabled." Certifiedv values:..  include! home- 29,742,559  Counties:! Include railroadi rollings stock values certified! byt the Comptroller's office:. Pollution controla ande energys storage systeme exemption: Deductt thev value ofp property exempted fort the currentt tax) yearf fort thef firstt timea asp pollution control ore energys storages systemp property:.. D. Taxi increment financing: Deduct thec current) yearc captureda appraised value ofp propertyt taxable byat taxing uniti inat taxi incrementf financingz zonef forv whicht the currenty year taxes willl bec deposited intot thet taxii increment fund. Dor noti includea any new property valuet that willb bei includedi inl Linez 23b below.' 12 E. Total current yearv value. Add/ Aa andB B,t thens subtractCandD.  29,742,559  'Tex.T TaxCodes $26.012(15) *Tex. TaxCodes $26.012(15) 'Tex.T Tax Codes 526.012(15). "Tex.T TaxCodes 526.03(0) "Tex.T Tax Code $26.012(13) "Tex. TaxCodes $26.012(13) "Tex.T TaxCodes 526.012, 26.04(c-2) "Tex.T TaxCodes 526.03(d  Fora additional copies, visit: comptrolertexasgovtaxespropertyltax  Page2    2024TaxR Rate Calculation! Worksheet- Taxingl Units Other Than SchoolD Districtso orv WaterD Districts 19. Totalv value ofp properties underp protest orr noti included ond certifieda appraisalr roll. 13 . Currenty yeart taxable value ofp properties underp protest. The chief appraiser certifies alisto ofp underA ARB, protest.1 Thel lists showst thea appraisal district'sv valuea andt thet taxpayer's claimedy value, properties still ora ane estimate oft thev value ifthet taxpayer wins. Fore eacho oft thep properties under protest, uset thel ifany, lowest Current year value of properties not under protest ori included on certified appraisalr roll. The chief appraiser givest taxingu unitsa alisto oft thoset taxable properties that the chief appraiserk knows about! but arer noti included int thez appraisal rollo certification. Thesey properties also arer not ont thel list ofp properties that ares stillu underp protest. Ont thisl list ofp properties, the chiefa appraiseri includes ther markety value, appraisedy valuea ande exemptionsf fort thep precedingy yeara andar reasonable estimate oft ther marketv value, appraised valuea ande exemptions fort thec currenty year. Uset thel lower market, appraised ort taxablev value (asa appropriate). Enter thet total value ofp property not ont the certifiedr roll. 15. Total value under protest orr noto certified., AddA Aa andB.  Form50-856 Amount/Rate  Line  No- New- Revenuel Tax Ratel Worksheet  ofthesev values. Enter thet total value under protest.' 1.  $0  0 5,320,424 24,422,135  20. Current) year tax ceilings. Counties, cities andj junior collegese enter current) yeart totalt taxabley value ofhomesteads include thel home- steads ofh homeowners age 650 ord older ord disabled. Other taxingu unitse enter 0. 21. Current year total taxable value.A Addl Lines 18Ea and1 19C. Subtract! Line 20.' 17 Enter the current year value ofp propertyi int territory annexed. 18  witht tax ceilings. These  visioni int thep priory year orap previous) yearf for homeowners age 650 oro older ord disabled, uset thiss step.6 Ifyourt taxing unita adopted thet tax ceilingp pro-  22. Total current year taxable valuec ofp properties int territory annexed after Jan.1 1,oft the priory year. Includeb both real 23. Total current yeart taxable value ofr newi improvements: andr new personal propertyl located inr newi improvements. item wasr noto ont the appraisal rolli int the priory year. Ani improvement isal building, structure, fixture fence additions toe existingi improvements may bei includedi ifthe appraisedv value canb bec determined. New orf erectedo ond ora affixedt tol land. New must! have been! broughti intot thet taxingu unit after. Jan. 1,oft the priory yeara andb bel locatedi inar newi improvement. personal propertyina Newi ar newi improvement property ony whicha at taxa abatement: agreement has expiredf fort thec currenty year.' 19 24. Totala adjustments tot thec current yeart taxable value. Addl Lines 22a and2 23. 25. Adjusted currenty year taxable value. Subtract Line: 24f from Line 21. 26. Currenty year NNRt taxi rate. Dividel Line 17byL Linez 25a andr multiply by $100.2 20  andy personal property. Newr means the improvements doir include  0 $ 24,422,135 0.278268  /$100 /$100  27. COUNTIES ONLY.A Addt togethert thel NNR tax rates fore eacht typec oftaxt the countyl levies. The totali is thec current) year county NNRI taxr rate.2  KCIONZVOter-Approal Tax Rate intot twos separate rates:  The voter-approval taxr ratei ist thel highest tax ratet thata taxing unit maya adopt without! holdinga ane electiont tos seek voter 1. Maintenance: and Operations (M&O)1 Tax Rate: Thel M&Op portion ist thet taxr ratet thati isn needed to raise the same amount oft taxes plus thea applicable percentagea allowed! by law.7 This ratea accounts fors such thingsa ass salaries, utilities and 2. Debt Rate:1 The debt ratei includes thec debts servicer necessaryt top payt thet taxingu unit's debtp payments int thec Thev voter-approval taxr ratef forac countyi ist thes sumo oft thev voter-approval taxi rates calculated fore each oft taxt thec  approval oft the rate.7 Thev voter-approval taxr ratei is split  that thet taxing unit leviedi int the prior year  day-to-day operations. This higher  ando other debts secured by propertyt taxr revenue.  comingy year. rate accounts for principal andi interest onb bonds  exceeds ther no-new-revenue taxr rate, but occasionally decreases inat taxing unit's debt servicev willo cause type the NNRt taxr countyl ratet tob levies.! beh Inr mosto thant casest thev the voter-approval taxr rate  voter-approval taxr rate.  Line  Voter-Approval" Taxi Ratel Worksheet  Amount/Rate 0.280000 /$100 24,271,298  28. Priory year M&O taxr rate. Entert thep prior) year! M&Ot taxr rate.  29. Priory year taxable value, adjusted fora actual andp potential court-ordered: adjustments. Enter the amounti inl Line 8oft the No-  Tax Ratel Worksheet. "Tex.T TaxCode $26.01(a and(d) "Tex.7 TaxCode 526.01() "Tex TaxCode 526.01ld) "Tex. TaxC Code 526.012(6)(B) "Tex. TaxC Codes $26.012(6) "Tex.1 TaxC Code 526.012(17) "Tex.T Taxc Codes 526.012(17) "Tex.T Tax Codes $26.040) "Tex.T Tax Code 526.04ld)  New-Revenue  Fora additional copies, visit:o comptroleritexasgovtaxespropertytax  Page3    20241 TaxF Rate Calculation Worksheet- -1 Taxing Units Otherl Thans SchoolD Districtso orWater Districts 30. Total priory year M&OI levy.N Multiply! Line2 28b byl Line2 29a ando dividel by$ $100 31. Adjusted priory yeark levyf for calculating! NNRI M&O rate.  Form50-856 Amount/Rate $_67,959  Line  Voter-Approval" Tax Ratel Worksheet  M&O1 taxes refundedf for years precedingt the priort taxy year. Enter thea amount of M&Ot taxes refundedi int thep preceding) yeari fort taxes! beforet thaty year. Types ofrefunds include court decisions, Tax Code Section: 25.25(b)a and (c) corrections: andT Tax Code Section3 31.11, paymente errors. Dor not includer refunds fort taxy year2 2023. Thisl line: applies onlyt tot taxy years preceding thep priort taxy year... Priory yeart taxesi inl TIF. Enter the: amount oft taxes paidi intot thet taxi increment fundf fora a reinvestment zonea asa agreedb byt thet taxing unit. Ifthet taxingu unit! hasr noc currenty year captured appraised valuei in Priory year transferredi function. Ifdiscontinuing: allo ofa department, function ora activitya and transferring ittoa anothert taxingu unit byv written contract, enter thea amount spent byt thet taxing unito discontinuing thef functioni int the1 12n months precedingt the month oft this calculation. Ifthe taxingu unit didr noto operate thist functionf fort this 12-monthp period, use thea amounts spenti int thel last fullf fiscaly year in whicht the taxing unit operatedt thef function. Thet taxingu unito discontinuing thef function wills subtract thisa amounti inD Dbelow.1 Thet taxingu unit receivingt thef function willa add this amounti in D. Priory year M&OI levya adjustments. Subtract Bf from A. Fort taxing unit with C subtractif  +$0 0  Line 18D, enter 0..  Db below. Other taxingu units enter 0.. discontinuingt functiona anda addit ifreceivingf function.. E. Addl Line 30to31D.  +-s0 $0  $67,959 24,422,135 0.278268 /$100  32. Adjusted current yeart taxable value. Enter thea amounti inl Line2 25ofthe/ No-New-Revenue' Tax Rate Worksheet. 33. Current year NNR M&O rate (unadjusted). Dividel Line 31EL byl Line 32a andr multiply by $100.  34. Rate adjustment for state criminal justice mandate.? 3  A. Current year state criminal justice mandate. Entert the amount spent! byac countyi int thep previous 12r months providing fort ther maintenance: and operation cost ofk keepingi inmatesi inc county-paidf facilities after have beens sentenced. Dor noti includea any stater reimbursement received! byt the countyf fort thes same they purpose. $0 B. Priory years state criminalj justicer mandate. Enter thea amount: spenth byac countyi int the1 12r months to thep previous 12n months providingf fort ther maintenance: and operation costo ofk keepingi inmatesii in priort county-paidf facilitiesa aftert they! haveb been sentenced. Dor noti include any stater reimbursement: received byt thec county fort thes same purpose. Enter zeroi ifthisi ist thet firstt time ther mandate applies... Subtract Bf from Aandd divideb by! Line 32a andi multiply! by $100.. Enter ther rate calculatedi inc CIfnota applicable, enter 0. 35. Rate adjustment fori indigent healtho caree expenditures. *  -$0 $_0.000000  /$100  /$100  A. Currenty yeari indigent health care expenditures. Enter thea amount paid byat taxingu unitp providing for the maintenance: ando operation costo ofp providingi indigent health caref fort the period beginning on B. Priory yeari indigent! healtho caree expenditures. Entert thea amount paidb bya taxing unit providingf for ther maintenance: ando operation cost ofp providingi indigenth health caref fort they period! beginning onJ July1 1,2022 ande endingo onJ June 30,2 2023, lessa anys state assistance received Subtract Bfrom Aa ando divideb byl Line 32a andr multiply by $100.. D. Entert ther rate calculated inc CIfnota applicable, enter 0.  July1 s0 1,oft thep priort taxy yeara ande ending onJ June: 30, oft the currentt taxy year, less anys state assistance receivedf fort thes same purpose.  fort thes same purpose...  -$0 $_0.000000 /$100  $_0.000000 /$100  Reservedf fore expansion) "Tex. TaxCodes $26.044 *Tex.T Tax Codes 526.0441  Fora additional copies, visit: comprolertesasgovtaespropertytax  Page4.    20241 Tax Rate Calculationl Worksheet-1 Taxingl Units Other Than School Districts or Water Districts  Form 50-856 Amount/Rate  Line  Voter-Approvall Tax Ratel Worksheet  36. Ratea adjustment for countyi indigent defense compensation.2s  A. Current yeari indigent defense compensation expenditures. Enter the amount paidb byac countyt top appointed counself fori indigenti individuals andf fundi the operations ofap public defender's office under provide Article 26.044, Code ofc Criminal Proceduret fort thep period beginning on. July1 1,ofthep priort taxy yeara ande June 30,oft the current taxy year, less any state grantsr received byt the countyf fort thes same purpose.. ending on $0 Priory yeari indigent defense compensation expenditures. Enter thea amount paidk byac county to provide appointedo counself fori indigenti individuals andf fund1 thec operations ofaj publico defender's office under Articlez 26.044, Codec of Criminal Procedure fort thep periodk beginningo onJ July 1, 2022 ande ending on June 30, 2023, less anys state grantsr received byt thec countyf fort thes same purpose... Subtract Bf from Aa and dividel by! Line 32a andr multiply by $100... MultiplyBb by 0.05 ando dividel byl Line3 32a andr multiplyb by $100... Entert thel lesser ofCandD. Ifnota applicable, enter 0. 37. Rate adjustment for county! hospital expenditures.* 26  $0 0.000000 0.000000  /$100 /$100  0.000000 /$100  A. Current yeare eligible county hospitale expenditures, Enter thea amount paid byt the county orr municipality tor maintaina ando operate ane eligiblec countyl hospitalf fort the periodk beginning onJ July1 1,ofthep prior taxy year and Prior year eligible countyl hospital expenditures. Enter thea amount paid! by thec county orr municipality ton maintaina ando operatea ane eligible county hospitalf fort the period! beginning onJ July 1,2022and  ending on. June 30, oft thec current taxy year.. ending onJ June 30,2 2023.  $0 $0 0.000000 0.000000  Subtract Bf from Aa and dividel byl Line 32a andr multiply! by $100.. Multiply Bby 0.08 and divideb byl Line 32a andi multiplyb by$100... Entert thel lesser ofCa and D, ifapplicable. Ifnota applicable, enter 0.  /$100 /$100  0.000000 /$100  38. Rate adjustment for defunding municipality. This adjustment only appliest toar municipalityt thati is considered tob bea ityf fort thec current taxy year under Chapter 109, Local Government Code. Chapter 109, Local Government Code onlya appliest adefundingr tor municipal- apopulation ofn more than 250,000a andi includesav written determination byt the Office oft the Governor. Seel Tax Code Section municipalities with A. Amount appropriatedi for publics safetyi int the priory year. Entert thea amount ofn moneya appropriatedf forp safetyi int the! budgeta adopted! byt ther municipality fort the precedingf fiscaly year. Expenditures! forp publics safetyi int the prior year. Enter the amount ofn moneys spenth by ther municipality forp public safety duringt thep precedingf fiscaly year. Subtract Bf from Aa ando dividel byl Line 32a andr multiplyb by $100. Enter ther rate calculatedi inc CIfnota applicable, enter 0.  information.  26.0444f for more public s0 $0 0.000000 /$100  0.000000 /$100 0.278268 /$100  39. Adjusted current year NNRI M&O rate. Addl Lines 33, 34D,3 35D, 36E, and 37E. Subtract Line 38D.  40. Adjustment for prior years sales taxs specificallyt tor reduce property taxes. Cities, counties and! hospital districts that collected additional salest tax on M&O expensesi int thep priory years should complete thisl line.7 These entities willo deductt the sales taxg A. Enter thea amount ofa additional salest tax collecteda ands spent onA M&O expensesi int the priory year, ifany. Counties muste exclude anya amountt that wass spentf fore economic development grantsf from thea amount  ands spent gainr ratef fort thec current $0 0.000000  year in Section3 3.Othert taxingu units, enterz zero. ofs sales taxs spent. B. Dividel Line 40Ab byl Line 32a andr multiplyb by $100. Addl Line 40B tol Line 39.  /$100  $0.278268 /$100 0.288007  41. Currenty year voter-approval M&O rate. Enter ther ratea aso calculated byt thez appropriate scenariol below. Special Taxing Unit. Ifthet taxing unit qualifies asa as specialt taxingu unit, multiplyl Line 40CH by1 1.08. Other Taxing! Unit. Ifthet taxing unit doest not qualify asa as specialt taxingu unit, multiplyl Line 40C by1 1.035.  /$100  -or-  "Tex. TaxCodes 526.0442 Tex.T TaxCodes 526.0443  Fora additional copies, visit: comptrolle.texasgowtexespropertytax  Page5    20247 TaxF Rate Calculation Worksheet- Taxingu Units Other Than SchoolD DistrictsorV Water Districts D41. Disaster Line 41 (D41): Current year voter-approval M&O ratet fort taxing unit affected disaster 1)thef first) yeari inv whicht totalt taxablev value ont thec certifieda appraisal rolle exceeds thet totalt taxabley value of Ifthet taxingu unit qualifies under thiss scenario, multiply Line 40C by1 1.08. 27 Ifthet taxingu unit does noto  Form5 50-856 Amount/Rate  Line  Voter-Approvall Tax Ratel Worksheet  edina ana area declareda adisaster areaa anda atl least one personi is granteda ane exemption under Tax byc Code Section declaration. Ifthet taxing uniti isl locat- taxingu unit, the governing! bodyr may direct thep person calculatingt thev voter-approval taxr ratet toc calculatei int ther 11.351 manner for propertyl locatedi in the taxing unit.7 Thet taxing unit shall continuet toc calculatet they voter-approval taxr ratei int this manner untilt thee earliero of providedi foras special  thet tax) yeari inv which thec disaster occurred, or 2)t thet thirdt taxy year aftert thet taxy yeari iny whicht the disaster occurred Disaster Line 41 (Line! D41). bey paido on debtst that: (1) arep paidk byp propertyt taxes, (2) ares securedb byp propertyt taxes,  qualify, dor noto complete  0.000000  /$100  42. Total currenty year debtt tol bey paid with propertyt taxes anda additional salest taxr revenue. Debtr means thei interest andy  principalt that will  (3) ares scheduledi forp payment over aperiodl longert than oney year, and (4) arer not dassifiedint thet taxingu unit's budgeta as M&O expenses.  A. Debt alsoi includes contractual payments toc othert taxingu units thath havei incurred debts on! behalfo oft thist taxing unit, meett thet four conditions above. Include onlya amounts that willl bep paidf from property tax revenue. Dor noti includea appraisalo ifthose district budget payments. Ifthe governing! body ofat taxingu unita authorizedo ora agreedt toa authorize abond, warrant, certificate othere evidence ofi indebtedness on ora after Sept.1 1,2021, verifyi ifitn meets the: amended definition ofd debt beforei including ofc obligation, ith here. 28 or  debts  Enter debta amount.  0  B. Subtract unencumberedi fund amount usedt tor reducet total debt. Subtract certifieda amount spent froms sales taxt tor reduce debt (enterz zeroi ifnone). D. Subtracta amount! paidf from otherr resources. Adjusted debt. SubtractB B,CandD Df from A.  0 s s  43. Certified priory year excess debt collections. Entert the amount certified byt thec collector. 29  44. Adjusted current year debt. Subtractl Line4 43f from! Line 42E. 45. Current year anticipatedo collection rate.  A. Enter the current yeara anticipated collection rate certified! byt the collector. 3.  100.00 93.69 97.30 95.33  Enter thep priory yeara actual collection rate.. Entert thez 2022 actuald collection rate., Entert the: 2021 actual collection rate..  Ifthea anticipatedo collection ratei inA Aisl lowert than actuald collection rates in B, Cand D, entert thel collection ratef from B,Ca and D.I Ifthe anticipatedr ratei inA Aish highert thana atl least one ofther rates lowest int the prior three years, entert ther ratei fromA A.N Notet that ther rate can! be greater than 10096.21  100.00 0 24,422,135 0.000000 0.288007 0.000000  46. Currenty yearc debta adjusted for collections. Dividel Line 44byL Line 45E. 48. Current yearc debt rate. Dividel Line 46byL Line 47a andi multiplyb by$ $100. 49. Current year voter-approval taxr rate. Addl Lines 41 and 48.  47. Currenty yeart totalt taxabley value. Enter thea amount on Line 21 oft the No-New- Revenue Tax Rate! Worksheet.  /$100 /$100 /$100  D49. Disaster Line 49( (D49): Currenty year voter-approval taxi ratei fort taxing unita affected! by disaster declaration. Complete this linei taxing unito calculatedt thev voter-approvalt taxr ratei int ther manner provided fora as specialt taxingu unit onl Line D41.  ifthe  Addl Line D41 and4 48. "Tex TaxCodes $26.042(a) "Tex.T TaxC Codes 526.01207) Tex.T Tax Codes 526.012/10)and2 26.04(b) *Tex.T TaxCode 526.04(b) "Tex.T TaxCode5 5526.040h), (h-1)and(h-2)  Fora additional copies, visit: comptrole.texasgovtexespropertytax  Page6    20241 TaxF Rate Calculation Worksheet- -Taxingl Units OtherT Than School DistrictsorV WaterDistricts 50. COUNTIES ONLY.A Addt togethert thev voter-approval taxr ratesf fore eacht typec oft taxt thec countyl levies. Thet totali ist Cities, counties and! hospital districtsr mayl levya salest taxs specifically tor reduce propertyt taxes. Local voters This sections should only bec completed! byac county, city orh hospital districtt thati isr requiredt toa  Form 50-856 Amount/Rate 0.000000 Taxes  Line altaxi rate.  Voter-Approvall Tax Ratel Worksheet  the currenty year county voter-approv-  /$100  SECTION3: NNR Tax Rateand Voter Approval Tax Rate Adjustments for Additionals Sales Tax tol Reduce Property  must NNRI revenue.  tax. Ifapproved, thet taxingu unitr must reducei its NNRa andy voter-approvalt taxi rates too offsett thee expected salest by taxi electionr approvei imposing or abolishing thea additionals sales  additional salest tax. Line  adjusti its taxr rate and/or voter-a approval taxr ratel becausei ita adoptedt the  Additional Sales andl Usel TaxV Worksheet  Amount/Rate 0  51. Taxables Sales. Fort taxingu units thata adoptedt thes salest taxi in November oft thep priort taxy year or Mayo oft the currentt taxy enter Comptroller's estimate oft taxables sales fort thep previousf four quarters. Estimates oft taxable sales bec obtained year, the  Allocation Historicals Summaryv webpage. mateds salest taxr revenue. 33 -or- Dor notr multiply! by. .95.  may!  throught the Comptroller's from year.Multiplyt thea amount on four previous quarters.  Taxing unitst that adoptedt thes sales taxb before November oft the priory year, enter0 0. 52. Estimated: sales taxr revenue. Counties exclude anya amount thati is orv willl bes spent fore economic Taxingu unitst that adopted thes salest taxi inN November oft thep prior taxy year orinA Mayo oft the current taxy Line5 51 byt thes salest taxi rate (01,. .0050 or. 0025, asa applicable): andr multiply ther result! by. 95." Taxingu units that adopted thes sales taxk before! November oft the priory year. Entert thes sales taxr revenuef fort thep 53. Current yeart totalt taxable value. Entert the amountf from Line 210 oft thel No-New-Revenue Tax Rate Worksheet.  development grantsf thea amount ofe esti-  0 24,422,135 0.000000 0.278268  54. Sales taxa adjustment rate. Dividel Line 52byL Line 53a andi multiply by $100.  /$100 /$100  55. Current year NNRt taxi rate, unadjustedi fors salest tax.E Enter ther ratef froml Line2 26or2 27, asa applicable, ont the No-New-Revenue) Tax  Worksheet.  Rate  56. Currenty year NNR taxr rate, adjustedi fors sales tax. 55. Skipt tol Line! 57ifyou  Taxingu units that adopted the sales taxi in Novembert thep prior taxy year ori inl Mayo oft the currentt taxy year. Subtract! Line 54f from Line 57. Currenty year voter-approval taxr rate, unadjustedf fors sales tax.E Enter the rate from Line 49, Line D49 (disaster) orl Line 50( (counties)  adoptedt thea additional sales tax before! November oft the priort taxy year. applicable, oft thel Voter-Approval Taxk Rate Worksheet.  0.278268 0.288007 0.288007  /$100 /$100 /$100  as  58. Currenty year voter-approval: taxr rate, adjustedi fors sales tax. Subtract Line 54f from! Line 57. SECTION 14:Voter-Approval Tax Rate Adjustment for Pollution Control  Ataxingu unitr may raisei itsr ratef for M&Of funds used toy payf fora af facility, device or methodf fort the controld ofa air, water orl land  installation, excavation, machinery, equipmento ord devicet thati is used, constructed, acquired ori installed wholly orp tor meetore pollution. This includes anyl land, structure, building, taxingu unit's expenses aret thoser necessaryt tor meet ther requirements ofa permiti issuedb byt thel Texas Commission onE partlyt Environmental exceedp pollution controlr requirements." The thet taxa assessorv witha acopy oft thel TCEQI letter ofd determination thats states thep portion oft the cost oft thei installationi forp pollution control. Quality (TCEQ). Thet taxingu unit must provide Thiss sections shouldo onlyb bec completed! byat taxingu unitt that uses! M&Of fundst top payf forafà facility, device orn methodf fort the controld ofair, water orl landp pollution. 59. Certified expenses from the Texas Commission on Environmental Quality (TCEQ). Enter thea amount certifiedi int thec determination letter  Line  Voter-Approval Rate Adjustmentf for Pollution Control Requirements Worksheet  Amount/Rate 0 24,422,135 0.000000  from TCEQ. Thet taxingu units shall provide itst taxa assessor-collector withac copy oft thel letter." 38 60. Current yeart total taxable value. Enter the amount from! Line 21 oft the/ No-New-Revenue Tax Ratel Worksheet. 61. Additional rate for pollutiono control. Dividel Line! 59byL Line 60a andi multiply! by$ $100.  /$100  "Tex. TaxCodes 526.041(d) "Tex.T Taxc Codes 526.0410 "Tex.T TaxCode $26.041(d) *Tex.T TaxCodes 526.0400) *Tex.T Tax Codes $26.040) "Tex. Tax Code $26.045(d) *Tex. Tax Codes 526.04500  Fora additional copies, visit: comptrolertexasgowtexespropertytax  Page7    20241 Tax Rate Calculationl Worksheet- -1 Taxingl Units Other Than SchoolD Districtso orv Water Districts  Form! 50-856 Amount/Rate $0.288007 /$100  Line  Voter-Approval! Rate Adjustment for Pollution Control Requirements' Worksheet  62. Currenty year voter-approvalt tax rate, adjusted for pollution control. Addl Line 61 too one oft thet followingl lines (asa applicable):  D49 (disaster), Line 50( (counties) orL Line 58 (taxing units witht thea additionals sales tax). sActoNsaterAppoalr Tax Rate Adjustment for UnusedIncrement Rate Theu unusedi increment ratei ist ther ratee equalt tot thes sumo oft thep prior years Foregone Revenue Amounts dividedb byt thec current taxable value. yearise equalt tot thaty yearsa adoptedt taxi rates subtractedf from thaty year's voter-approval taxr rate adjustedt tor removet the unusedi Thec differencel betweent the adoptedt taxr rate anda adjusted voter-approvalt taxr ratei is considered: zeroi int thef followings scenarios: ataxy yeari iny whichat taxing unit affected! byac disaster declaration calculates thet taxr rate under Tax Code Section2 26.042;+ at tax yeari inw whicht ther municipalityi isac defunding municipality, as defined! byl Tax Code Section: 26.0501(a);*or after. Jan.1 1,2022, at tax) yeari inv whicht the comptroller determines thatt thec countyi Section 120.002(a) without ther requiredy votera approval. 43 Individual components can ber negative, but the overall rate willl bet theg greatero ofz zeroc ort thec calculated rate. Thiss section: shouldo only be completed! byat taxingu unitt that does notr meett thec definition ofas specialt taxingu unit." *  Line 49, Line  Thel Foregone Revenue Amountf fore each  value. "Inay yearv wherea at taxingu unita adopts ar rate! bya applyinga any portion oft theu unusedi increment rate, the ofthe increment rater multiplied! byt thaty yearso current total  oft thec calculationf fort thaty year.  portiono unusedi incrementr ratet that was usedr must beb backedo out  implementedab budgetr reduction or reallocation described byl Local Government Code  Line  Unused Increment Ratel Worksheet  Amount/Rate $_0.313061 /$100 $_0.000000 /$100 $0.313061 /$100 $_0.280000 /$100 $0.033061 /$100 $_24.602.748 $_8.133 $_0.354874 $0.000000 /$100 $_0.354874 /$100 $_0.380000 /$100 $.-0.025126 /$100 $_19.467.242 $0 $0.332178 $0.000000 /$100 $.0.332178 /$100 $_0.380000 /$100 $.-0.047822 /$100 $0 $.16.747.803 $8.133 $0.033301 /$100 $0.321308 /$100  63. Year3 31 Foregone Revenue/ Amount. Subtractt the 2023 unused increment rate and 2023 actualt tax ratet from the2 2023  taxi rate. Multiply ther result byt the 2023 current totaly value A. Voter-approval tax rate (Line 67).. B. Unusedi increment rate (Line 66). C.S Subtract B1 from A.. D.A Adopted Tax Rate. E.S Subtract Df from C.. F.20231 Total Taxablel Value (Line 60). G.I MultiplyEbyFand dividet ther results by $100.. taxr rate. Muitiply ther result byt the: 2022 current totalv value A. Voter-approval taxr rate (Line 67).. B. Unusedi increment rate (Line 66). C.S Subtract B1 from A.. D.A Adopted Tax Rate. E.Subtract D1 from C.. F.20221 Totall Taxable Value (Line 60). G.I MultiplyEbyFa and dividet ther results by $100.. taxi rate. Multiply ther resulth byt the 2021 current total value A. Voter-approval taxr rate (Line 67).. B. Unused increment rate (Line 66). C. Subtract Bi from A.. D.A Adopted Tax Rate. E.S Subtract D1 from C. F20211 Total Taxable Value (Line 60). G.N MultiplyEbyF Fand dividet ther results by $100. 66. Total Foregone Revenue Amount. Addl Lines6 63G, 64Ga ande 65G  voter-approval  64. Year2 21 Foregone Revenue Amount. Subtract the: 2022 unusedi incrementi rate and 2022 actualt taxi ratet fromt the2 2022  voter-approval  /$100  65. Year 1F Foregone Revenue Amount. Subtract the 2021 unusedi increment rate and: 2021 actual taxr ratei from the 2021 voter-approval  /$100  /$100  67. 20241 Unused Increment Rate. Dividel Line6 66b byl Line 21 ofthe No- New-R Revenue Rate Worksheet. Multiplyt the result by 100 68. Total: 2024 voter-approval taxi rate, including the unused increment rate. Addl Line6 67t to one ofthef following! lines (as applicable): 49, Line 50( (counties), Line 58( (taxingu units with additional salest tax) or Line 62 (taxingu units with pollution)  Line4  "Tex.T TaxC Code $26.013(b) "Tex. TaxC Codes 526.013(a)(1-al). (1-b),a and(2) "Tex.T Tax Codes 5526.04(/2)A): and: 26.042/a) *Tex.T TaxCode 5526.0501(a)a and( "Tex.L LocalGovtCodes $120.007ld) *Tex. LocalG GovtCodes $120.007(d)  Fora additional copies, visit: comptrolertesasgovtaxespropertytax  Page8    20247 Tax Rate Calculation Worksheet- -1 Taxingl Units Otherl Thans SchoolD Districtsorw Water Districts This sections shouldo onlyb bec completed! byat taxingu unitt thatis isar municipalityo ofle lesst than 30,0000  Form 50-856  SECTION6: De Minimis Rate  Thec der minimis ratei ist ther rate equalt tot thes sum oft ther no-new-revenue maintenance: ando operations rate,t ther ratet that will raise $500,000, andt the  current debt ratef forataxingu unit.* 44  orat taxingu unit that does notr meett the definition ofas specialt taxingu unit.* 45  Line  De! Minimis Rate Worksheet  Amount/Rate 0.278268 24,422,135 2.047323 0.000000 2.325591  69. Adjusted current year NNRI M&Ot taxi rate. Enter ther ratef from Line 39oft thel Voter-Approval Tax Ratel Worksheet. 70. Currenty yeart totalt taxablev value. Enter thea amount onl Line: 210 ofthe No-N -New-Revenuel Tax Rate Worksheet. 71. Rater necessaryt toi impose $500,000 int taxes. Divide $500,000b by Line 70a andr multiply by $100. 72. Current year debt rate. Enter ther ratef from! Line 48 oft the Voter-Approval Taxk Ratel Worksheet.  /$100 /$100 /$100  73. Der minimis rate. Addl Lines 69,7 71a and7 72.  KctoN/Vater-Approal Tax Rate Adjustment for Emergency Revenue Rate Int thet taxy year aftert thee endo oft the disastero calculation timep periodo detailedi inT Tax Code Section 26.042(a),a a taxingu unitt that calculatedi Similarly, ifat taxingu unita adopteda lataxr ratet thate exceeded itsv voter-approval taxi rate, calculatedr normally, withouth Code Section 26.042(d), int thep priory year,i itr musta alsor reducel its voter-approval taxr ratef fort the currentt taxy year." holdinga ane  providedf foras specialt taxingu unito duet toad disasterr musto calculatei itse emergency revenue ratea andr reducei itsv voter-approvalt taxr ratei fort its thaty voter-approval taxr ratei int ther manner  year."s  election  tor respondt toad disaster, asa allowed! byT Tax  Thiss section willa applyt toat taxingu unit othert thana as specialt taxingu unit that:  directedt the designated officer ore employeet too calculate thev voter-approvalt taxi rate oft thet taxing uniti int ther mannerp providedf fora as special taxingu unit int thep priory year; and assessorf fort thet taxingu unit tot thec governing! bodye exceeds thet totalt taxable value ofp propertyt taxable! byt thet unit onJ appraisalr rollf fort thet taxingu unit submitted! byt the disaster calculation time periodo detailedi inT Tax Code Section 26.042(a) becausei ithasr notr met thec conditions inl Tax Code providedf Section foras 26.042(a)(1) special taxing unit becausei itiss stilly withint the  the current) yeari ist thef firstt taxy yeari inv which thet totalt taxablev value ofp propertyt taxableb byt thet taxing unit as showne ont thea Note: This sectiono does not applyi ifat taxingu uniti is continuing toc calculatei its voter-a approval taxr ratei int ther manner 74. 2023 adopted taxi rate. Entert ther ratei inl Line 4oft thel No-A New- Revenue Tax Rate Worksheet.  occurred ort thec disaster occurredf foury years holdinga ane electioni int thep priory year.  section willa ago.Thiss  taxingu January1 oft thet taxy yeari inv which the disaster  withouth Line  applyt toa at taxingu uniti inad disastera areat that adopteda at taxr rate thani its voter-approval  greater or (2).  taxr rate  Emergency! Revenuel Rate Worksheet  Amount/Rate 0.280000 /$100  75. Adjusted: 2023 voter-approval taxi rate. Uset thet taxing unit'sT Tax Rate Calculation! Worksheets from the prior yearls)t to completet thisl line. Ifac disaster occurred inz 2023 andt thei taxing unit calculatedi its 2023 voter-approvalt taxi rate usinga ar multiplier of1 1.08 onD Disaster Line4 41 (D41) ofthe2 2023 worksheet duet toad disaster, completet thea applicables sections orl lines ofForm5 50-856-a, Adjustedy Voter-Approval Taxk Ratel for Taxing Ifac disaster occurred priort toz 20231 forv whicht thet taxingu unit continuedt toc calculate its voter-approval taxr rate ar multiplier of1 Disaster Line 41 (D41)i inz 2023, complete form 50-856-a, Adjusted Voter-Approval Tax Rate for7 Taxingl Units in Disaster usinga AreaCalculationi 1.08on tor recalculatet the voterapprovalt taxr ratet thet taxingu unit would have calculatedi in2 2023i ifith had generated revenue based ona ana Worksheet rate usinga amultiplier of1.035i int they years following the disaster. SEntert thef finala adjusted: 2023 voter-approvalt taxr ratef fromt the adoptedt worksheet. tax Ifthet taxing unit adopteda ataxr rate abovet the 2023 voter-approval taxi rate without calculatinga adisastert taxr rate or ac disaster, nor recalculation is necessary. Enter thev voter-approval taxr rate fromt thep priory year's worksheet. 77. Adjusted: 2023 taxable value. Enter thea amount inl Line 140 oft thel No- New-R Revenue Tax Rate Worksheet. 79. Adjusted: 2023 taxable value. Enter the amounti inL Line: 250 ofthe! No-I New- Revenue Taxk Ratel Worksheet. 80. Emergency revenue rate. Dividel Line 78 byl Line 79a andr multiply! by $100.  Unitsi in Disaster Area Calculation Worksheet.  or- or-  0.000000  /$100  ane election holdinga due to  76. Increasei in2 20231 taxr rate duet toc disaster. Subtract! Line 75f from Line 74. 78. Emergency revenue. Multiplyl Line7 76byL Line 77a ando divideb by$ $100.  0.000000 24,271,298 24,422,135 0.000000  /$100  /$100  "Tex. Tax Codes 526.04(C)(2)B) "Tex.T Tax Codes 526.012(8-a) "Tex. Tax Code $26.063(a)(1) "Tex. Tax Codes $26.042(b) "Tex. Tax Codes 526.042lf) STex. Tax Code 5526.42l0) "Tex.T Tax Codes 5526.42(b)  Fora additional copies, visit: comptroler.tesasgowtaxespropertytax  Page9    20241 TaxF Rate Calculationl Worksheet- -Taxingl Units OtherT Thans Schooll Districts or Water Districts 81. Currenty year voter-approvalt taxr rate, adjustedf for emergency revenue. Subtractl Line 80f from one  Form5 50-856 Amount/Rate 0.321308 /$100  Line  Emergency Revenuel Ratel Worksheet  Line 49, Line! D49 (disaster), Line 50 (counties), Line 58 (taxingu units with thea additionals salest tax), Line 62 oft thef followingl lines (as applicable):  orl Line 68 (taxingu units witht the unusedi increment rate). SECTION 8:7 Totall Tax Rate Indicatet thea applicablet totalt taxr rates asc calculated above. No-new-revenue taxr rate. Indicatet thel liner number used: 26 Voter-approval taxr rate. Indicatet thel liner number used: 68 Der minimis rate..  (taxingu units with pollution control)  0.278268 0.321308 2.325591  Asa applicable, enter the currenty yearl NNR1 tax ratef from: Line 26, Line2 27 (counties), orl Line 56( (adjusted fors salest Asa applicable, enter thec current) year voter-approval taxr ratef from: Line 49, Line D49 (disaster), Line 50 (counties), Line Line 62( (adjusted forp pollution control), Line 68( (adjustedf foru unusedi increment), orl Line 81 (adjusted fore  /$100 /$100 /$100  tax).  58(adjustedf fors sales tax),  emergency revenue).  Ifapplicable, enter the current year der minimis ratei froml Line7 73. SECTION 19: Taxing Unit Representative Nameand Signature estimate oftaxablev value, ina accordance with requirements int thel Tax Code." 52  Entert ther name oft the person preparingt thet taxr rate asa authorized! byt the governing! bodyo ofthet taxing unit. Bys signing! below, you certifyt thaty employee oft thet taxingu unita and! have accurately calculated the taxr rates using valuest thata aret thes same ast thev values int  you: aret the designatedo officeror  showni thet taxingu unit's certified appraisal rollo ord certified  print, here sign, here * Taxingu UnitR  Askley Davis Printed! Name ofT Taxing UnitR Repredentative Lacf  8.5.20r4  Date  Tex. Tax Code $526044e2)and(d2)  Reset  Print Page 10  Fora additional copies, visit: omproleriexasgovraxespropertytax