{"text_format":"3","workbook":"xls","n_sheets":5,"sheets":["Tax Rate Summary over the years","Budget","Wges","Posted Tax Rate 2024","Posted Tax Rates 2023"],"not_rendered":{"external_links":2,"defined_names":2,"comments":12},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Tax Rate Summary over the years","index":0,"n_rows":18,"n_cols":8,"rows_kept":18,"flags":["formulas_cached_only"]}
["Summary over the years",{"$nulls":6},"Appraised"]
[null,null,"Tax Rate","Percent Raised",null,"Tax Revenue","Taxable value","value of house"]
["2005 Tax rate was ",null,0.221958,null,"per 100",{"v":677564,"d":"677,564.00"}]
["2006 Tax rate was ",null,0.213406,null,"per 100",{"v":745612,"d":"745,612.00"}]
["2007 Tax rate was",null,0.145758,null,"per 100",{"v":1049278.37,"d":"1,049,278.37"}]
["2008 Tax Rate was",null,0.186897,null,"per 100",{"v":909684.43,"d":"909,684.43"}]
["2009 Tax Rate was",null,0.189727,null,"per 100",{"v":976334.08,"d":"976,334.08"},null,{"v":89012,"d":"89,012"}]
["2010 Tax Rate was",null,0.189098,{"v":0,"d":"0%"},"per 100",{"v":979692.24,"d":"979,692.24"},{"v":518086515,"d":"518,086,515"},{"v":89308,"d":"89,308"}]
["2011 Tax Rate was",null,0.188304,{"v":0,"d":"0%"},"per 100",{"v":1008771.45,"d":"1,008,771.45"},{"v":535715699,"d":"535,715,699"},{"v":112106,"d":"112,106"}]
["2012 Tax Rate was",null,0.193966,{"v":0.05,"d":"5%"},"per 100",{"v":1036837.51,"d":"1,036,837.51"},{"v":535545155,"d":"535,545,155"},{"v":114275,"d":"114,275"}]
["2013 Tax Rate was",null,0.193194,{"v":0.03,"d":"3%"},"per 100",{"v":1110405.37,"d":"1,110,405.37"},null,{"v":118171,"d":"118,171"}]
["2014 Tax Rate was",null,0.179233,null,"per 100",{"v":1245291.12,"d":"1,245,291.12"}]
["2015 Tax Rate was",null,0.171667,null,"per 100",{"v":1271105.37,"d":"1,271,105.37"},{"v":666573171,"d":"666,573,171"}]
["2016 Tax Rate was",null,0.156283,{"v":0.04,"d":"4%"},"per 100",{"v":1313145.14,"d":"1,313,145.14"},{"v":840235274,"d":"840,235,274"},{"v":126404,"d":"126,404"}]
[2017,"Tax Rate was",0.150131,{"v":0.03,"d":"3%"},"per 100",{"v":1445807.41,"d":"1,445,807.41"},{"v":963032231,"d":"963,032,231"},{"v":135533,"d":"135,533"}]
[2018,"Tax Rate was",0.154637,{"v":0.03,"d":"3%"},"per 100",{"v":1583638.81,"d":"1,583,638.81"},null,{"v":139793,"d":"139,793"}]
[2019,"Tax Rate was",0.151131,{"v":0.04,"d":"4%"},"per 100",{"v":1810891,"d":"1,810,891.00"},{"v":1198226064,"d":"1,198,226,064"},{"v":155286,"d":"155,286"}]
[2020,"Tax Rate was",null,null,"per 100",null,{"v":1433389576,"d":"1,433,389,576"},{"v":165244,"d":"165,244"}]

{"sheet":"Budget","index":1,"n_rows":85,"n_cols":12,"rows_kept":85,"merged":[[0,0,0,3],[3,5,4,6],[4,9,5,9],[4,10,5,10],[39,7,42,7]],"flags":["formulas_cached_only"]}
["Brazoria County Dranage District Budget 2024/2025",{"$nulls":4},"adp[ted budget, 8,19,2024"]
["      Budget Item","Budget 23-24","Budget spent as of 8/12/2024","Final Budget 2024 - 2025"]
[]
["Advertising",{"v":1000,"d":"1,000.00"},{"v":1410.88,"d":"1,410.88"},{"v":1000,"d":"1,000.00"},null,"2024 Tax rate is per $ 100 Taxable value =",{"$nulls":5},0.104079]
["Auditor",{"v":10000,"d":"10,000.00"},{"v":9125,"d":"9,125.00"},{"v":12000,"d":"12,000.00"},{"$nulls":3},{"v":3414464026,"d":"$3,414,464,026.00"},null,"Increase in budget","Increase in  coat"]
["Braz. County Assistance",{"v":5000,"d":"5,000.00"},{"v":1400,"d":"1,400.00"},{"v":5000,"d":"5,000.00"},null,"% increase    ","  Rate   ","Generated Tax Revenue"]
["Book Keeper",{"v":6000,"d":"6,000.00"},{"v":4800,"d":"4,800.00"},{"v":16000,"d":"16,000.00"},null,{"v":0,"d":"0.00%"},{"v":0.10056270882431279,"d":"0.100563"},{"v":3433677.5163772875,"d":"$3,433,677.52"},{"v":298.27,"d":"$298.27"},"-",0]
["Braz. County Appraisal ",{"v":17000,"d":"17,000.00"},{"v":9237,"d":"9,237.00"},{"v":15000,"d":"15,000.00"},null,{"v":0.01,"d":"1.00%"},{"v":0.10156833591255593,"d":"0.101568"},{"v":3468014.291541061,"d":"$3,468,014.29"},{"v":301.2527,"d":"$301.25"},{"v":34336.77516377345,"d":"$34,336.78"},{"v":2.9827000000000226,"d":"$2.98"}]
["riprap, gravel",{"v":10000,"d":"10,000.00"},{"v":38429.4,"d":"38,429.40"},{"v":10000,"d":"10,000.00"},null,{"v":0.02,"d":"2.00%"},{"v":0.10257396300079903,"d":"0.102574"},{"v":3502351.066704833,"d":"$3,502,351.07"},{"v":304.23539999999997,"d":"$304.24"},{"v":68673.5503275455,"d":"$68,673.55"},{"v":5.965399999999988,"d":"$5.97"}]
["Building Improvements ",{"v":75000,"d":"75,000.00"},{"v":23210.46,"d":"23,210.46"},{"v":150000,"d":"150,000.00"},null,{"v":0.03,"d":"3.00%"},{"v":0.10357959008904219,"d":"0.103580"},{"v":3536687.841868607,"d":"$3,536,687.84"},{"v":307.2181,"d":"$307.22"},{"v":103010.32549131941,"d":"$103,010.33"},{"v":8.94810000000001,"d":"$8.95"}]
["New Shop Slab Expansion(new office expansio))",{"v":50000,"d":"50,000.00"},null,{"v":50000,"d":"50,000.00"},null,{"v":0.035,"d":"3.50%"},0.104079,{"v":3553740.01362054,"d":"$3,553,740.01"},{"v":308.70944999999995,"d":"$308.71"},{"v":120062.49724325258,"d":"$120,062.50"},{"v":10.439449999999965,"d":"$10.44"}]
["Chemical Spraying",{"v":30000,"d":"30,000.00"},{"v":27553.55,"d":"27,553.55"},{"v":30000,"d":"30,000.00"},null,{"v":0.04,"d":"4.00%"},{"v":0.10458521717728532,"d":"0.104585"},{"v":3571024.6170323803,"d":"$3,571,024.62"},{"v":310.2008,"d":"$310.20"},{"v":137347.10065509286,"d":"$137,347.10"},{"v":11.930800000000033,"d":"$11.93"}]
["Contingcey",{"v":100000,"d":"100,000.00"},null,{"v":100000,"d":"100,000.00"},null,{"v":0.05,"d":"5.00%"},{"v":0.10559084426552844,"d":"0.105591"},{"v":3605361.3921961524,"d":"$3,605,361.39"},{"v":313.1835,"d":"$313.18"},{"v":171683.8758188649,"d":"$171,683.88"},{"v":14.913499999999999,"d":"$14.91"}]
["Commish Expenses",{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},{"v":3000,"d":"3,000.00"},null,{"v":0.06,"d":"6.00%"},{"v":0.10659647135377157,"d":"0.106596"},{"v":3639698.1673599253,"d":"$3,639,698.17"},{"v":316.1662,"d":"$316.17"},{"v":206020.6509826379,"d":"$206,020.65"},{"v":17.89620000000002,"d":"$17.90"}]
["Commish Salary",{"v":43200,"d":"43,200.00"},{"v":43200,"d":"43,200.00"},{"v":43200,"d":"43,200.00"},null,{"v":0.07,"d":"7.00%"},{"v":0.1076020984420147,"d":"0.107602"},{"v":3674034.9425236983,"d":"$3,674,034.94"},{"v":319.1489,"d":"$319.15"},{"v":240357.42614641087,"d":"$240,357.43"},{"v":20.878900000000044,"d":"$20.88"}]
["Educational Classes ( CDL)",{"v":3000,"d":"3,000.00"},{"v":70,"d":"70.00"},{"v":8000,"d":"8,000.00"},null,{"v":0.08,"d":"8.00%"},{"v":0.10860672553025781,"d":"0.108607"},{"v":3708337.5730472105,"d":"$3,708,337.57"},{"v":322.1316,"d":"$322.13"},{"v":274660.056669923,"d":"$274,660.06"},{"v":23.86160000000001,"d":"$23.86"}]
["Election 2024",0,{"v":0,"d":"0.00"},0]
["Employee Insurance Credit Card",null,{"v":43200,"d":"43,200.00"},{"v":45600,"d":"45,600.00"},null,"Home Average Apprased Value =",null,{"v":296601,"d":"$296,601.00"}]
["Employee Insurance",{"v":171008.59,"d":"171,008.59"},null,{"v":262828.5600000001,"d":"262,828.56"},null,"2023 Drainage Distract tax =",null,{"v":298.27,"d":"$298.27"}]
["Engineering District Work",{"v":14000,"d":"14,000.00"},{"v":5508.46,"d":"5,508.46"},{"v":14000,"d":"14,000.00"}]
["Engineering New Projects & Plat Review",{"v":120000,"d":"120,000.00"},{"v":24001,"d":"24,001.00"},{"v":120000,"d":"120,000.00"}]
["Equipment",{"v":150000,"d":"150,000.00"},{"v":118112.61,"d":"118,112.61"},{"v":150000,"d":"150,000.00"}]
["Mowng Tractors (purchase)",0,null,{"v":173000,"d":"173,000.00"}]
["Equipment Upkeep",{"v":100000,"d":"100,000.00"},{"v":63410,"d":"63,410.00"},{"v":100000,"d":"100,000.00"}]
["Fence Mat. & Labor",{"v":10000,"d":"10,000.00"},{"v":9128.79,"d":"9,128.79"},{"v":10000,"d":"10,000.00"}]
["Fuel & Supplies",{"v":250000,"d":"250,000.00"},{"v":114086,"d":"114,086.00"},{"v":250000,"d":"250,000.00"}]
["Equipment Lease",{"v":100000,"d":"100,000.00"},{"v":125207.96,"d":"125,207.96"},{"v":130000,"d":"130,000.00"}]
["Insurance Build/Liability",{"v":55000,"d":"55,000.00"},{"v":52828.86,"d":"52,828.86"},{"v":65000,"d":"65,000.00"}]
["New Excavator",null,null,{"v":261157.77,"d":"261,157.77"}]
["Legal",{"v":18000,"d":"18,000.00"},{"v":11120,"d":"11,120.00"},{"v":18000,"d":"18,000.00"}]
["Office Supply & Expences",{"v":2500,"d":"2,500.00"},{"v":9046,"d":"9,046.00"},{"v":13000,"d":"13,000.00"}]
["Pipe ",{"v":40000,"d":"40,000.00"},{"v":24712.54,"d":"24,712.54"},{"v":40000,"d":"40,000.00"}]
["Comp & Vacation  Time Payout",{"v":20000,"d":"20,000.00"},null,{"v":30000,"d":"30,000.00"}]
["Payroll tax ",{"v":94554.122,"d":"94,554.12"},null,{"v":104468.8848768,"d":"104,468.88"}]
["Retirement",{"v":40020.55,"d":"40,020.55"},null,{"v":47596.104192000006,"d":"47,596.10"}]
["Phone",{"v":8000,"d":"8,000.00"},null,{"v":8000,"d":"8,000.00"}]
["Safety",{"v":8000,"d":"8,000.00"},null,{"v":8000,"d":"8,000.00"}]
["Salaries",{"v":1231401.6,"d":"1,231,401.60"},{"v":940771.31,"d":"940,771.31"},{"v":1359888.6911999998,"d":"1,359,888.69"}]
["Security",{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"}]
["Shop Supplies",{"v":10000,"d":"10,000.00"},{"v":10738.71,"d":"10,738.71"},{"v":40000,"d":"40,000.00"},null,null,{"$error":"#DIV/0!"},"This is the percentage for insurance and wages of the District budget."]
["Tax office Commissions",{"v":4500,"d":"4,500.00"},{"v":4795.84,"d":"4,795.84"},{"v":6000,"d":"6,000.00"}]
["Tools and Supplies",{"v":4000,"d":"4,000.00"},{"v":3353.45,"d":"3,353.45"},{"v":8000,"d":"8,000.00"}]
["chev, 2500",{"v":125000,"d":"125,000.00"},null,{"v":65000,"d":"65,000.00"}]
["Tires",{"v":10000,"d":"10,000.00"},null,{"v":20000,"d":"20,000.00"}]
["Utilities",{"v":18000,"d":"18,000.00"},{"v":11926,"d":"11,926.00"},{"v":18000,"d":"18,000.00"}]
["Uniforms",{"v":8000,"d":"8,000.00"},{"v":9636.51,"d":"9,636.51"},{"v":8000,"d":"8,000.00"}]
["Totals",{"v":2970184.8619999997,"d":"$2,970,184.86"},{"v":1740020.3299999998,"d":"$1,740,020.33"},{"v":3823740.0102687995,"d":"$3,823,740.01"}]
["Purchase of Land (from reservss)",null,null,{"v":200000,"d":"$200,000.00"}]
["Pipeline Permits",{"v":-8000,"d":"$(8,000.00)"},{"v":-12000,"d":"$(12,000.00)"},0]
["Intrest Income",{"v":-40000,"d":"$(40,000.00)"},{"v":-34000,"d":"$(34,000.00)"},{"v":-35000,"d":"$(35,000.00)"}]
["Other (sale of equipmet)",{"v":-60000,"d":"$(60,000.00)"},{"v":-93000,"d":"$(93,000.00)"},{"v":-10000,"d":"$(10,000.00)"}]
["Payment of Inspection Fees",null,null,{"v":-75000,"d":"$(75,000.00)"}]
["Payment of Plat Fees",{"v":-150000,"d":"$(150,000.00)"},{"v":-123200,"d":"$(123,200.00)"},{"v":-150000,"d":"$(150,000.00)"}]
["Final Budget  ",{"v":2712184.8619999997,"d":"$2,712,184.86"},{"v":1477820.3299999998,"d":"$1,477,820.33"},{"v":3553740.0102687995,"d":"$3,553,740.01"}]
["Tax Income"]
[]
[{"v":0.03,"d":"3%"},null,null,{"v":3553740.01362054,"d":"$3,553,740.01"}]
[{"$nulls":3},{"v":0.003351740539073944,"d":"$0.00"}]
[]
[]
[]
[null,null,"Rate times number","Number of"]
["TML Medical Insurance 2024 Rates",null,"of Employees","Employees"]
["Employees Insurance",null,{"v":869.32,"d":"$869.32"},19]
["Family Insurance"," 1/2 of Emploee",{"v":460.77999999999986,"d":"$460.78"},8]
["Employees AD&D",null,{"v":0.04,"d":"$0.040"},19,null,1330.1]
["Employees Life",null,{"v":0.194,"d":"$0.194"},19]
[]
[]
[]
["Texas County and District Retirement 2024 Rate"]
["Employer Contribution Rate",{"v":0.035,"d":"3.50%"}]
["Employee Deposit Rate",{"v":0.07,"d":"7.00%"}]
[]
["Social Security 2024 Rate"]
["Employer Rate",{"v":0.062,"d":"6.20%"}]
["Employee Rate",{"v":0.062,"d":"6.20%"}]
[]
["Medicare 2024 Rate"]
["Employer Rate",{"v":0.0145,"d":"1.45%"}]
["Employee Rate",{"v":0.0145,"d":"1.45%"}]
[]
["Texas Work Force Commision"]
["Employer Rate",{"v":0.0027,"d":"0.27%"}]
["Employee Rate",{"v":0,"d":"0.00%"}]

{"sheet":"Wges","index":2,"n_rows":45,"n_cols":119,"rows_kept":45,"flags":["formulas_cached_only"]}
[{"$nulls":12},"Brazoria County Drainage District #5"]
[{"$nulls":12},"Working Budget 2015-2016"]
[]
["Merrit raise 6 months =",{"$nulls":4},1,{"$nulls":4},19.4,4,{"$nulls":88},"Merrit rast 6 months =",{"$nulls":4},1]
["2020-2021 Saleries, Payroll tax & Retirement",{"$nulls":14},{"v":0.035,"d":"3.50%"},{"v":0.062,"d":"6.20%"},{"v":0.0145,"d":"1.45%"},{"v":0.0027,"d":"0.27%"},{"$nulls":81},"2012 Saleries, Payroll tax & Retirement"]
[null,null,"Hourly","First of ","Rate","Merrit","Months","Hourly","yearly","Total",null,"Insurance per month",null,null,"insurance","Retirement",null,"Taxes",{"$nulls":84},"Hourly","First of ","Rate","Merrit","Months","Hourly","yearly","Total",null,"Insurance per month",null,null,"insurance","Retirement",null,"Taxes"]
[null,null,"rate","Year ","after","Raise","of","rate","work","Wages","Life","AD&D","Health","1/2 Family ","per year","per year","SSE","ME","TWFC","Crecit Card",{"$nulls":82},"rate","Year ","after","Rast","of","rate","work","Wages","Life","AD&D","Health","1/2 Fammily","per year",{"$error":"#REF!"},"SSE","ME","TWFC"]
[null,null,"$ / hr","merrit","COL"," @ 6 months","marret","$ / hr","hours",{"$nulls":4},"Health",null,{"v":0.035,"d":"0.0350"},{"v":0.062,"d":"0.0620"},0.0145,0.0027,{"$nulls":83},"$ / hr","merrit","COL"," @ 6 months","marret","$ / hr","hours",{"$nulls":4},"Health",null,{"$error":"#REF!"},0.062,0.0145,0.04929]
[null,null,"2023-2024",null,"2023-2024",2024,"Raise","2023-2024",null,"2023-2024",null,null,{"v":869.32,"d":"$869.32"},{"v":460.77999999999986,"d":"$460.78"},{"$nulls":88},2009,null,2011,2010,"rase",2010,null,2010]
["Adam Eversole","2014-08-18",61.73,{"v":3.5,"d":"3.50"},{"v":67.31736,"d":"67.32"},{"v":0,"d":"0.00"},null,{"v":67.31736,"d":"67.32"},2080,{"v":140020.1088,"d":"140,020.11"},19.4,4,{"v":869.32,"d":"$869.32"},{"v":460.77999999999986,"d":"$460.78"},{"v":16242,"d":"16,242.00"},{"v":4900.703808,"d":"4,900.70"},{"v":8681.2467456,"d":"8,681.25"},{"v":2030.2915776,"d":"2,030.29"},{"v":24.3,"d":"24.30"},2400,{"$nulls":80},"Billy Dean Norsworthy","2003-02-03",null,0,null,{"v":0,"d":"0.00"}]
["Cyndi Humphrey","2021-06-09",35.25,{"v":2,"d":"2.00"},{"v":38.442,"d":"38.44"},{"v":0,"d":"0.00"},null,{"v":38.442,"d":"38.44"},2080,{"v":79959.36,"d":"79,959.36"},19.4,4,{"v":869.32,"d":"$869.32"},{"v":0,"d":"$0.00"},{"v":10712.64,"d":"10,712.64"},{"v":2798.5776,"d":"2,798.58"},{"v":4957.48032,"d":"4,957.48"},{"v":1159.41072,"d":"1,159.41"},{"v":24.3,"d":"24.30"},2400,{"$nulls":80},"Mellinda Bahr","2001-10-01",{"v":29.150000000000002,"d":"29.15"},0,{"v":29.150000000000002,"d":"29.15"},{"v":0,"d":"0.00"},6,{"v":29.150000000000002,"d":"29.15"},2080,{"v":60632.00000000001,"d":"60,632.00"},22,4,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":312,"d":"312.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":532.8000000000001,"d":"532.80"}]
["Saul Guarjardo","2004-01-03",37.25,{"v":1,"d":"1.00"},{"v":39.474000000000004,"d":"39.47"},{"v":0,"d":"0.00"},null,{"v":39.474000000000004,"d":"39.47"},2080,{"v":82105.92000000001,"d":"82,105.92"},19.4,4,{"v":869.32,"d":"$869.32"},{"v":460.77999999999986,"d":"$460.78"},{"v":16242,"d":"16,242.00"},{"v":2873.7072000000007,"d":"2,873.71"},{"v":5090.567040000001,"d":"5,090.57"},{"v":1190.5358400000002,"d":"1,190.54"},{"v":24.3,"d":"24.30"},2400,{"$nulls":80},"Saul Guarjardo","2004-01-03",{"v":23,"d":"23.00"},0,{"v":23,"d":"23.00"},{"v":0,"d":"0.00"},6,{"v":23,"d":"23.00"},2080,{"v":47840,"d":"47,840.00"},22,4,{"$error":"#REF!"},{"v":215.51,"d":"$215.51"},{"$error":"#REF!"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":532.8000000000001,"d":"532.80"}]
["Weldon Nanson","2017-05-22",40.25,{"v":1.5,"d":"1.50"},{"v":43.086,"d":"43.09"},{"v":0,"d":"0.00"},null,{"v":43.086,"d":"43.09"},2080,{"v":89618.87999999999,"d":"89,618.88"},19.4,4,{"v":869.32,"d":"$869.32"},{"v":460.77999999999986,"d":"$460.78"},{"v":16242,"d":"16,242.00"},{"v":3136.6608,"d":"3,136.66"},{"v":5556.370559999999,"d":"5,556.37"},{"v":1299.4737599999999,"d":"1,299.47"},{"v":24.3,"d":"24.30"},2400,{"$nulls":80},"Walter Stehle","2008-07-14",21.55,0,21.55,{"v":0,"d":"0.00"},6,21.55,2080,{"v":44824,"d":"44,824.00"},22,4,{"$error":"#REF!"},{"v":0,"d":"$0.00"},{"$error":"#REF!"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":532.8000000000001,"d":"532.80"}]
["Darren Champion","2018-08-01",35.25,{"v":1,"d":"1.00"},{"v":37.410000000000004,"d":"37.41"},{"v":0,"d":"0.00"},null,{"v":37.410000000000004,"d":"37.41"},2080,{"v":77812.8,"d":"77,812.80"},19.4,4,{"v":869.32,"d":"$869.32"},{"v":0,"d":"$0.00"},{"v":10712.64,"d":"10,712.64"},{"v":2723.4480000000003,"d":"2,723.45"},{"v":4824.3936,"d":"4,824.39"},{"v":1128.2856000000002,"d":"1,128.29"},{"v":24.3,"d":"24.30"},2400,{"$nulls":80},"Benny Perez","2011-06-20",{"v":23,"d":"23.00"},0,{"v":23,"d":"23.00"},{"v":0,"d":"0.00"},6,{"v":23,"d":"23.00"},2080,{"v":47840,"d":"47,840.00"},22,4,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":532.8000000000001,"d":"532.80"}]
["Brandon Schuelke","2018-08-13",36.75,{"v":1,"d":"1.00"},{"v":38.958,"d":"38.96"},{"v":0,"d":"0.00"},null,{"v":38.958,"d":"38.96"},2080,{"v":81032.64,"d":"81,032.64"},19.4,4,{"v":869.32,"d":"$869.32"},{"v":0,"d":"$0.00"},{"v":10712.64,"d":"10,712.64"},{"v":2836.1424,"d":"2,836.14"},{"v":5024.02368,"d":"5,024.02"},{"v":1174.9732800000002,"d":"1,174.97"},{"v":24.3,"d":"24.30"},2400,{"$nulls":80},"Billy Creppon","2009-10-20",{"v":27,"d":"27.00"},0,{"v":27,"d":"27.00"},{"v":0,"d":"0.00"},6,{"v":27,"d":"27.00"},2080,{"v":56160,"d":"56,160.00"},22,4,{"$error":"#REF!"},{"v":0,"d":"$0.00"},{"$error":"#REF!"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":532.8000000000001,"d":"532.80"}]
["Scott Jakubec","2019-01-07",40.67,{"v":0,"d":"0.00"},{"v":41.97144,"d":"41.97"},{"v":0,"d":"0.00"},null,{"v":41.97144,"d":"41.97"},2080,{"v":87300.5952,"d":"87,300.60"},19.4,4,{"v":869.32,"d":"$869.32"},{"v":460.77999999999986,"d":"$460.78"},{"v":16242,"d":"16,242.00"},{"v":3055.520832,"d":"3,055.52"},{"v":5412.6369024,"d":"5,412.64"},{"v":1265.8586304,"d":"1,265.86"},{"v":24.3,"d":"24.30"},2400,{"$nulls":81}," "]
["Colt Lee Hough","2019-09-09",{"v":34,"d":"34.00"},{"v":0,"d":"0.00"},{"v":35.088,"d":"35.09"},{"v":0,"d":"0.00"},null,{"v":35.088,"d":"35.09"},2080,{"v":72983.04000000001,"d":"72,983.04"},19.4,4,{"v":869.32,"d":"$869.32"},{"v":0,"d":"$0.00"},{"v":10712.64,"d":"10,712.64"},{"v":2554.4064000000003,"d":"2,554.41"},{"v":4524.948480000001,"d":"4,524.95"},{"v":1058.2540800000002,"d":"1,058.25"},{"v":24.3,"d":"24.30"},2400,{"$nulls":89},{"v":257296,"d":"257,296.00"},{"$nulls":4},{"$error":"#REF!"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2664.0000000000005,"d":"2,664.00"}]
["George Volarik","2020-04-20",33.25,{"v":1.5,"d":"1.50"},{"v":35.862,"d":"35.86"},{"v":0,"d":"0.00"},null,{"v":35.862,"d":"35.86"},2080,{"v":74592.96,"d":"74,592.96"},19.4,4,{"v":869.32,"d":"$869.32"},{"v":460.77999999999986,"d":"$460.78"},{"v":16242,"d":"16,242.00"},{"v":2610.7536000000005,"d":"2,610.75"},{"v":4624.76352,"d":"4,624.76"},{"v":1081.5979200000002,"d":"1,081.60"},{"v":24.3,"d":"24.30"},2400,{"$nulls":80},"Cost of living increase",null,5,{"$nulls":3},{"v":0.5,"d":"0.50"},{"$error":"#REF!"}]
["Robert McCoun","2021-10-11",{"v":35.5,"d":"35.50"},{"v":0,"d":"0.00"},{"v":36.636,"d":"36.64"},{"v":0,"d":"0.00"},null,{"v":36.636,"d":"36.64"},2080,{"v":76202.88,"d":"76,202.88"},19.4,4,{"v":869.32,"d":"$869.32"},{"v":0,"d":"$0.00"},{"v":10712.64,"d":"10,712.64"},{"v":2667.1008000000006,"d":"2,667.10"},{"v":4724.57856,"d":"4,724.58"},{"v":1104.9417600000002,"d":"1,104.94"},{"v":24.3,"d":"24.30"},2400,{"$nulls":80},"Total Wages",null,null,72792.82,null,null,0,{"$error":"#REF!"},null,56160,{"$nulls":6},"Payroll tax & Retirement =",null,{"v":532.8000000000001,"d":"532.80"}]
["Hayden Wisnoski","2021-10-18",{"v":27.5,"d":"27.50"},{"v":0,"d":"0.00"},{"v":28.380000000000003,"d":"28.38"},{"v":0,"d":"0.00"},null,{"v":28.380000000000003,"d":"28.38"},2080,{"v":59030.40000000001,"d":"59,030.40"},19.4,4,{"v":869.32,"d":"$869.32"},{"v":0,"d":"$0.00"},{"v":10712.64,"d":"10,712.64"},{"v":2066.0640000000003,"d":"2,066.06"},{"v":3659.8848000000007,"d":"3,659.88"},{"v":855.9408000000002,"d":"855.94"},{"v":24.3,"d":"24.30"},2400,{"$nulls":80},"Total Wages",null,null,72792.82,null,null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$nulls":6},"Payroll tax & Retirement =",null,{"v":0,"d":"0.00"}]
["Tony Champion","2021-10-18",{"v":29,"d":"29.00"},{"v":2,"d":"2.00"},{"v":31.992,"d":"31.99"},{"v":0,"d":"0.00"},null,{"v":31.992,"d":"31.99"},2080,{"v":66543.36,"d":"66,543.36"},19.4,4,{"v":869.32,"d":"$869.32"},{"v":0,"d":"$0.00"},{"v":10712.64,"d":"10,712.64"},{"v":2329.0176,"d":"2,329.02"},{"v":4125.68832,"d":"4,125.69"},{"v":964.87872,"d":"964.88"},{"v":24.3,"d":"24.30"},2400,{"$nulls":80},"Total Wages",null,null,72792.82,null,null,0,0,null,{"$error":"#REF!"},{"$nulls":6},"Payroll tax & Retirement =",null,{"$error":"#REF!"}]
["William Eversole","2022-02-07",38.37,{"v":1.5,"d":"1.50"},{"v":41.14584,"d":"41.15"},{"v":0,"d":"0.00"},null,{"v":41.14584,"d":"41.15"},2080,{"v":85583.3472,"d":"85,583.35"},19.4,4,{"v":869.32,"d":"$869.32"},{"v":460.77999999999986,"d":"$460.78"},{"v":16242,"d":"16,242.00"},{"v":2995.4171520000004,"d":"2,995.42"},{"v":5306.1675264000005,"d":"5,306.17"},{"v":1240.9585344000002,"d":"1,240.96"},{"v":24.3,"d":"24.30"},2400,{"$nulls":80},"Total Wages",null,null,72792.82,null,null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$nulls":6},"Payroll tax & Retirement =",null,{"v":0,"d":"0.00"}]
["Michael Jakubec","2022-02-22",30.25,{"v":0,"d":"0.00"},{"v":31.218,"d":"31.22"},{"v":0,"d":"0.00"},null,{"v":31.218,"d":"31.22"},2080,{"v":64933.44,"d":"64,933.44"},19.4,4,{"v":869.32,"d":"$869.32"},{"v":0,"d":"$0.00"},{"v":10712.64,"d":"10,712.64"},{"v":2272.6704000000004,"d":"2,272.67"},{"v":4025.8732800000002,"d":"4,025.87"},{"v":941.53488,"d":"941.53"},{"v":24.3,"d":"24.30"},2400,{"$nulls":80},"Total Wages",null,null,72792.82,null,null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$nulls":6},"Payroll tax & Retirement =",null,{"$error":"#REF!"}]
["Kyle Walthour","2022-09-06",{"v":27,"d":"27.00"},2.25,{"v":30.186,"d":"30.19"},{"v":0,"d":"0.00"},null,{"v":30.186,"d":"30.19"},2080,{"v":62786.88,"d":"62,786.88"},19.4,4,{"v":869.32,"d":"$869.32"},{"v":0,"d":"$0.00"},{"v":10712.64,"d":"10,712.64"},{"v":2197.5408,"d":"2,197.54"},{"v":3892.78656,"d":"3,892.79"},{"v":910.40976,"d":"910.41"},{"v":24.3,"d":"24.30"},2400,{"$nulls":80},"Total Wages",null,null,72792.82,null,null,0,0,null,{"$error":"#REF!"},{"$nulls":6},"Payroll tax & Retirement =",null,{"$error":"#REF!"}]
["Mark, McElveen","2024-04-22",{"v":22,"d":"22.00"},2.25,{"v":25.026,"d":"25.03"},{"v":0,"d":"0.00"},null,{"v":25.026,"d":"25.03"},2080,{"v":52054.08,"d":"52,054.08"},19.4,4,{"v":869.32,"d":"$869.32"},{"v":0,"d":"$0.00"},{"v":10712.64,"d":"10,712.64"},{"v":1821.8928000000003,"d":"1,821.89"},{"v":3227.35296,"d":"3,227.35"},{"v":754.78416,"d":"754.78"},{"v":24.3,"d":"24.30"},2400,{"$nulls":80},"Total Wages",null,null,72792.82,null,null,0,0,null,{"$error":"#REF!"},{"$nulls":6},"Payroll tax & Retirement =",null,{"$error":"#REF!"}]
["New",null,{"v":25,"d":"25.00"},{"v":0,"d":"0.00"},{"v":25.8,"d":"25.80"},{"v":0,"d":"0.00"},null,{"v":25.8,"d":"25.80"},2080,{"v":53664,"d":"53,664.00"},19.4,4,{"v":869.32,"d":"$869.32"},{"v":0,"d":"$0.00"},{"v":10712.64,"d":"10,712.64"},{"v":1878.2400000000002,"d":"1,878.24"},{"v":3327.168,"d":"3,327.17"},{"v":778.128,"d":"778.13"},{"v":24.3,"d":"24.30"},2400,{"$nulls":80},"Total Wages",null,null,72792.82,null,null,0,0,null,{"$error":"#REF!"},{"$nulls":6},"Payroll tax & Retirement =",null,{"$error":"#REF!"}]
["New",null,{"v":25,"d":"25.00"},{"v":0,"d":"0.00"},{"v":25.8,"d":"25.80"},{"v":0,"d":"0.00"},null,{"v":25.8,"d":"25.80"},2080,{"v":53664,"d":"53,664.00"},19.4,4,{"v":869.32,"d":"$869.32"},{"v":0,"d":"$0.00"},{"v":10712.64,"d":"10,712.64"},{"v":1878.2400000000002,"d":"1,878.24"},{"v":3327.168,"d":"3,327.17"},{"v":778.128,"d":"778.13"},{"v":24.3,"d":"24.30"},2400,{"$nulls":80},"Total Wages",null,null,72792.82,null,null,0,0,null,{"$error":"#REF!"},{"$nulls":6},"Payroll tax & Retirement =",null,{"$error":"#REF!"}]
["Cost of living increase",null,null,3.2,3.2,{"$nulls":5},{"v":349.19999999999993,"d":"$349.20"},{"v":72,"d":"$72.00"},{"v":15647.759999999997,"d":"$15,647.76"},{"v":2764.679999999999,"d":"$2,764.68"},null,{"v":47596.104192000006,"d":"$47,596.10"},{"v":84313.09885440001,"d":"$84,313.10"},{"v":19718.386022400002,"d":"$19,718.39"},{"v":437.40000000000015,"d":"$437.40"},{"$nulls":84},{"$error":"#REF!"},{"$nulls":5},0,null,null,222094]
[{"$nulls":109},{"$error":"#REF!"},null,null,216170]
["Total Wages",{"$nulls":4},{"v":0,"d":"0.00"},null,{"v":653.79264,"d":"653.79"},null,{"v":1359888.6911999998,"d":"$1,359,888.69"},{"$nulls":4},{"v":226003.6800000001,"d":"$226,003.68"},{"v":47596.104192000006,"d":"47,596.10"},null,null,{"v":104468.8848768,"d":"$104,468.88"},{"$nulls":83},15.38,0.05,16.149,{"$nulls":7},5924]
[{"$nulls":104},{"v":0.7690000000000001,"d":"0.77"}]
["Commisioners Insurance"]
["Lee Walden",{"$nulls":11},{"v":869.32,"d":"$869.32"},0,{"$nulls":5},0]
["Kerry Osborn",{"$nulls":11},{"v":869.32,"d":"$869.32"},0,{"$nulls":5},0]
["Branson Middleton",{"$nulls":11},{"v":869.32,"d":"$869.32"},{"v":460.77999999999986,"d":"$460.78"},{"$nulls":5},2400]
[{"$nulls":12},{"v":2607.96,"d":"$2,607.96"},{"v":460.77999999999986,"d":"$460.78"},{"v":36824.88,"d":"$36,824.88"}]
[]
[{"$nulls":14},{"v":262828.5600000001,"d":"$262,828.56"},{"$nulls":4},45600]
[]
[]
[]
[]
[]
[]
[{"$nulls":18},0.0592]

{"sheet":"Posted Tax Rate 2024","index":3,"n_rows":31,"n_cols":7,"rows_kept":31,"merged":[[0,0,0,6],[13,1,13,2],[25,3,25,5]],"flags":["formulas_cached_only"]}
["2024 BRAZORIA DRAINAGE DISTRICT NO. 5"]
[]
["Last Year\nM&O Tax Avg Residence Homestead","% Increase","Average Tax","Rate","2023 Taxable Value","Tax Revenue Generated"]
[{"v":298.27,"d":"$298.27"},{"v":0,"d":"0%"},{"v":298.27,"d":"$298.27"},{"v":0.10056270882431279,"d":"$0.100563"},{"v":3414464026,"d":"$3,414,464,026"},{"v":3433677.5163772875,"d":"$3,433,678"},"NO TAX INCREASE"]
[{"v":298.27,"d":"$298.27"},{"v":0.01,"d":"1.0%"},{"v":301.2527,"d":"$301.25"},{"v":0.10156833591255593,"d":"$0.101568"},{"v":3414464026,"d":"$3,414,464,026"},{"v":3468014.291541061,"d":"$3,468,014"}]
[{"v":298.27,"d":"$298.27"},{"v":0.02,"d":"2.00%"},{"v":304.23539999999997,"d":"$304.24"},{"v":0.10257396300079903,"d":"$0.102574"},{"v":3414464026,"d":"$3,414,464,026"},{"v":3502351.066704833,"d":"$3,502,351"}]
[{"v":298.27,"d":"$298.27"},{"v":0.03,"d":"3.00%"},{"v":307.2181,"d":"$307.22"},{"v":0.10357959008904219,"d":"$0.103580"},{"v":3414464026,"d":"$3,414,464,026"},{"v":3536687.841868607,"d":"$3,536,688"}]
[{"v":298.27,"d":"$298.27"},{"v":0.035,"d":"3.50%"},{"v":308.70944999999995,"d":"$308.71"},{"v":0.104079,"d":"$0.104079"},{"v":3414464026,"d":"$3,414,464,026"},{"v":3553740.01362054,"d":"$3,553,740"}]
[{"v":298.27,"d":"$298.27"},{"v":0.04,"d":"4.00%"},{"v":310.2008,"d":"$310.20"},{"v":0.10458521717728532,"d":"$0.104585"},{"v":3414464026,"d":"$3,414,464,026"},{"v":3571024.6170323803,"d":"$3,571,025"}]
[{"v":298.27,"d":"$298.27"},{"v":0.05,"d":"5.00%"},{"v":313.1835,"d":"$313.18"},{"v":0.10559084426552844,"d":"$0.105591"},{"v":3414464026,"d":"$3,414,464,026"},{"v":3605361.3921961524,"d":"$3,605,361"}]
[{"v":298.27,"d":"$298.27"},{"v":0.06,"d":"6.00%"},{"v":316.1662,"d":"$316.17"},{"v":0.10659647135377157,"d":"$0.106596"},{"v":3414464026,"d":"$3,414,464,026"},{"v":3639698.1673599253,"d":"$3,639,698"}]
[{"v":298.27,"d":"$298.27"},{"v":0.07,"d":"7.00%"},{"v":319.1489,"d":"$319.15"},{"v":0.1076020984420147,"d":"$0.107602"},{"v":3414464026,"d":"$3,414,464,026"},{"v":3674034.9425236983,"d":"$3,674,035"}]
[{"v":298.27,"d":"$298.27"},{"v":0.08,"d":"8.00%"},{"v":322.1316,"d":"$322.13"},{"v":0.10860672553025781,"d":"$0.108607"},{"v":3414464026,"d":"$3,414,464,026"},{"v":3708337.5730472105,"d":"$3,708,338"},"Tax Election Tax Rate"]
[{"$nulls":6},"You can adopt up to this rate without triggering an election."]
[]
[{"$nulls":3},"Last Year's Average Home Taxes:",{"v":298.27,"d":"$298.27"},null,"Line 5 "]
[{"$nulls":3},"This Year's Average Home Taxable Value:",{"v":296601,"d":"$296,601"},null,"Line 9"]
[]
[]
[{"$nulls":3},"2024 Revenue Required ","2024 Taxable Value","Rate to Generate Required Revenue"]
[null,null,"Enter Revenue Required HERE ----->",{"v":3553740,"d":"$3,553,740"},{"v":3414464026,"d":"$3,414,464,026.00"},{"v":0.10407899960109288,"d":"$0.104079"},"Be sure this rate does not exceed the Tax Election Tax Rate"]
[null,null,"2032 Tax Levy",{"v":3001582,"d":"$3,001,582"}]
[null,null,"Difference",{"v":552158,"d":"$552,158"}]
[]
[]
[{"$nulls":3},"2022 Inforrmation"]
[{"$nulls":3},"2023 Value","2022 Tax Rate","2022 Tax Levy"]
[{"$nulls":3},{"v":2987479198,"d":"$2,987,479,198"},{"v":0.10047206360497644,"d":"$0.100472"},{"v":3001582,"d":"$3,001,582"}]
[]
[]
[null,null,"Increase =",{"v":426984828,"d":"$426,984,828"}]

{"sheet":"Posted Tax Rates 2023","index":4,"n_rows":30,"n_cols":7,"rows_kept":30,"merged":[[0,0,0,6],[12,1,12,2],[24,3,24,5]],"flags":["formulas_cached_only"]}
["2023 BRAZORIA DRAINAGE DISTRICT NO. 5"]
[]
["Last Year\nM&O Tax Avg Residence Homestead","% Increase","Average Tax","Rate","2023 Taxable Value","Tax Revenue Generated"]
[{"v":298.27,"d":"$298.27"},{"v":0,"d":"0%"},{"v":298.27,"d":"$298.27"},{"v":0.10056270882431279,"d":"$0.100563"},{"v":2987479198,"d":"$2,987,479,198"},{"v":3004290.007071655,"d":"$3,004,290"},"NO TAX INCREASE"]
[{"v":298.27,"d":"$298.27"},{"v":0.01,"d":"1.0%"},{"v":301.2527,"d":"$301.25"},{"v":0.10156833591255593,"d":"$0.101568"},{"v":2987479198,"d":"$2,987,479,198"},{"v":3034332.9071423723,"d":"$3,034,333"}]
[{"v":298.27,"d":"$298.27"},{"v":0.02,"d":"2.00%"},{"v":304.23539999999997,"d":"$304.24"},{"v":0.10257396300079903,"d":"$0.102574"},{"v":2987479198,"d":"$2,987,479,198"},{"v":3064375.8072130876,"d":"$3,064,376"}]
[{"v":298.27,"d":"$298.27"},{"v":0.03,"d":"3.00%"},{"v":307.2181,"d":"$307.22"},{"v":0.10357959008904219,"d":"$0.103580"},{"v":2987479198,"d":"$2,987,479,198"},{"v":3094418.707283805,"d":"$3,094,419"}]
[{"v":298.27,"d":"$298.27"},{"v":0.04,"d":"4.00%"},{"v":310.2008,"d":"$310.20"},{"v":0.10458521717728532,"d":"$0.104585"},{"v":2987479198,"d":"$2,987,479,198"},{"v":3124461.6073545218,"d":"$3,124,462"}]
[{"v":298.27,"d":"$298.27"},{"v":0.05,"d":"5.00%"},{"v":313.1835,"d":"$313.18"},{"v":0.10559084426552844,"d":"$0.105591"},{"v":2987479198,"d":"$2,987,479,198"},{"v":3154504.507425238,"d":"$3,154,505"}]
[{"v":298.27,"d":"$298.27"},{"v":0.06,"d":"6.00%"},{"v":316.1662,"d":"$316.17"},{"v":0.10659647135377157,"d":"$0.106596"},{"v":2987479198,"d":"$2,987,479,198"},{"v":3184547.4074959545,"d":"$3,184,547"}]
[{"v":298.27,"d":"$298.27"},{"v":0.07,"d":"7.00%"},{"v":319.1489,"d":"$319.15"},{"v":0.1076020984420147,"d":"$0.107602"},{"v":2987479198,"d":"$2,987,479,198"},{"v":3214590.307566671,"d":"$3,214,590"}]
[{"v":298.27,"d":"$298.27"},{"v":0.08,"d":"8.00%"},{"v":322.1316,"d":"$322.13"},{"v":0.10860672553025781,"d":"$0.108607"},{"v":2987479198,"d":"$2,987,479,198"},{"v":3244603.332845407,"d":"$3,244,603"},"Tax Election Tax Rate"]
[{"$nulls":6},"You can adopt up to this rate without triggering an election."]
[]
[{"$nulls":3},"Last Year's Average Home Taxes:",{"v":298.27,"d":"$298.27"},null,"Line 5 "]
[{"$nulls":3},"This Year's Average Home Taxable Value:",{"v":296601,"d":"$296,601"},null,"Line 9"]
[]
[]
[{"$nulls":3},"2023 Revenue Required ","2023 Taxable Value","Rate to Generate Required Revenue"]
[null,null,"Enter Revenue Required HERE ----->",{"v":3001582,"d":"$3,001,582"},{"v":2987479198,"d":"$2,987,479,198"},0.10047206360497644,"Be sure this rate does not exceed the Tax Election Tax Rate"]
[null,null,"2022 Tax Levy",{"v":2708054.59190721,"d":"$2,708,055"}]
[null,null,"Difference",{"v":293527.4080927898,"d":"$293,527"}]
[]
[]
[{"$nulls":3},"2022 Inforrmation"]
[{"$nulls":3},"2022 Value","2022 Tax Rate","2022 Tax Levy"]
[{"$nulls":3},{"v":2186542371,"d":"$2,186,542,371"},{"v":0.123851,"d":"$0.123851"},{"v":2708054.59190721,"d":"$2,708,055"}]
[]
[]
[{"$nulls":3},{"v":800936827,"d":"$800,936,827"}]