Laserfiche WebLink
2023 Tax Rate Calculation Worksheet -Taxing Units Other Than School Districts or Water Districts Form 50-856 <br />M.%/% ,./� ii,,, �// �� ✓ , / ii .i✓ i i /i i /i / iii r / /% <br />D41. Disaster Line 41 (D41):2023 voter -approval M&O rate for taxing unit affected by disaster declaration. If the taxing unit is located in an <br />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 <br />unit, the governing body may direct the person calculating the voter -approval tax rate to calculate in the manner provided for a special taxing <br />unit. The taxing unit shall continue to calculate the voter -approval tax rate in this manner until the earlier of <br />1) the first year in which total taxable value on the certified appraisal roll exceeds the total taxable value of <br />the tax year in which the disaster occurred, or <br />2) the third tax year after the tax year in which the disaster occurred <br />If the taxing unit qualifies under this scenario, multiply Line 40C by 1.08. 11 If the taxing unit does not qualify, do not complete <br />Disaster Line 41 (Line D41). $ n/a /$100 <br />42. Total 2023 debt to be paid with property taxes and additional sales tax revenue. Debt means the interest and principal that will be paid <br />on debts that: <br />(1) are paid by property taxes, <br />(2) are secured by property taxes, <br />(3) are scheduled for payment over a period longer than one year, and <br />(4) are not classified in the taxing unit's budget as M&O expenses. <br />A. Debt also includes contractual payments to other taxing units that have incurred debts on behalf of this taxing unit, if those debts <br />meet the four conditions above. Include only amounts that will be paid from property tax revenue. Do not include appraisal district <br />budget payments. If the governing body of a taxing unit authorized or agreed to authorize a bond, warrant, certificate of obligation, or <br />other evidence of indebtedness on or after Sept. 1, 2021, verify if it meets the amended definition of debt before including it here. za <br />Enter debt amount.................................................................................... $3,781,947 <br />B. Subtract unencumbered fund amount used to reduce total debt ..................................... . -$0 <br />C. Subtract certified amount spent from sales tax to reduce debt (enter zero if none) ................... . _$ 0 <br />D. Subtract amount paid from other resources............................................................. -$0 <br />E. Adjusted debt. Subtract B, C and D from A. <br />43. Certified 2022 excess debt collections. Enter the amount certified by the collector. 11 <br />44. Adjusted 2023 debt. Subtract Line 43 from Line 42E. <br />45. 2023 anticipated collection rate. <br />A. Enter the 2023 anticipated collection rate certified by the collector. 30 <br />B. Enter the 2022 actual collection rate ... .......................................................... <br />C. Enter the 2021 actual collection rate. . . ........... ............. r ....... .... ........... ......... <br />D. Enter the 2020 actual collection rate................................................................. <br />E. If the anticipated collection rate in A is lower than actual collection rates in B, C and D, enter the lowest <br />collection rate from B, C and D. If the anticipated rate in A is higher than at least one of the rates in the <br />prior three years, enter the rate from A. Note that the rate can be greater than 100%. 31 <br />46. 2023 debt adjusted for collections. Divide Line 44 by Line 45E. <br />47. 2023 total taxable value. Enter the amount on Line 21 of the No -New -Revenue Tax Rate Worksheet. <br />100.00 % <br />97.30 % <br />97.30 % <br />96.62 % <br />48. 2023 debt rate. Divide Line 46 by Line 47 and multiply by $100. <br />49. 2023 voter -approval tax rate. Add Lines 41 and 48. <br />D49. Disaster Line 49 (D49):2023 voter -approval tax rate for taxing unit affected by disaster declaration. Complete this line if the taxing <br />unit calculated the voter -approval tax rate in the manner provided for a special taxing unit on Line D41. <br />Add Line D41 and 48. <br />27 Tex. Tax Code §26.042(a) <br />'Tex. Tax Code §26.012(7) <br />'Tex. Tax Code §26.012(10) and 26.04(b) <br />w Tex. Tax Code §26.D4(b) <br />" Tex.Tax Code §926.Kh), (h-1) and (h-2) <br />$ 3,781,947 <br />$0 <br />$ 3,781,947 <br />100.00 % <br />$ 3,781,947 <br />$ 2,423,343,186 <br />$ .15606 /$100 <br />$ .47527 /$100 <br />$ n/a /$100 <br />