{"text_format":"3","workbook":"xls","n_sheets":6,"sheets":["Tax Rate Summary over the years","Budget","Wges","Posted Tax Rate 2025","Posted Tax Rate 2024","Posted Tax Rates 2023"],"not_rendered":{"external_links":2,"defined_names":2,"comments":16},"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":86,"n_cols":12,"rows_kept":86,"merged":[[0,0,0,3],[4,9,5,9],[4,10,5,10],[39,7,42,7]],"flags":["formulas_cached_only"]}
["Brazoria County Dranage District Budget 2025/2026"]
["      Budget Item","Budget 24-25","Budget spent as of 8/6/2025","Final Budget 2025 - 2026"]
[]
["Advertising",{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"},null,"2025 Tax rate is per $ 100 Taxable value =",null,{"v":308.69,"d":"$308.69"},{"$nulls":3},0.104079]
["Auditor",{"v":12000,"d":"12,000.00"},{"v":5800,"d":"5,800.00"},{"v":15000,"d":"15,000.00"},{"$nulls":3},{"v":4007006202,"d":"$4,007,006,202.00"},null,"Increase in budget","Increase in  cost in tax"]
["Braz. County Assistance",{"v":5000,"d":"5,000.00"},{"v":1400,"d":"1,400.00"},{"v":2000,"d":"2,000.00"},null,"% increase    ","  Rate   ","Generated Tax Revenue"]
["Book Keeper",{"v":16000,"d":"16,000.00"},{"v":20131.25,"d":"20,131.25"},{"v":45000,"d":"45,000.00"},null,{"v":0,"d":"0.00%"},{"v":0.10478631318103127,"d":"0.104786"},{"v":4198794.068011066,"d":"$4,198,794.07"},{"v":308.69,"d":"$308.69"},0,0]
["Braz. County Appraisal ",{"v":15000,"d":"15,000.00"},{"v":18559.5,"d":"18,559.50"},{"v":20000,"d":"20,000.00"},null,{"v":0.01,"d":"1.00%"},{"v":0.10583417631284159,"d":"0.105834"},{"v":4240782.008691178,"d":"$4,240,782.01"},{"v":311.7769,"d":"$311.78"},{"v":41987.94068011176,"d":"$41,988"},{"v":3.086900000000014,"d":"$3.09"}]
["riprap, gravel",{"v":10000,"d":"10,000.00"},{"v":11568.66,"d":"11,568.66"},{"v":10000,"d":"10,000.00"},null,{"v":0.02,"d":"2.00%"},{"v":0.1068820394446519,"d":"0.106882"},{"v":4282769.949371288,"d":"$4,282,769.95"},{"v":314.8638,"d":"$314.86"},{"v":83975.88136022165,"d":"$83,976"},{"v":6.173800000000028,"d":"$6.17"}]
["Building Improvements ",{"v":150000,"d":"150,000.00"},{"v":271000,"d":"271,000.00"},{"v":150000,"d":"150,000.00"},null,{"v":0.03,"d":"3.00%"},{"v":0.10792990257646219,"d":"0.107930"},{"v":4324757.8900513975,"d":"$4,324,757.89"},{"v":317.9507,"d":"$317.95"},{"v":125963.82204033155,"d":"$125,964"},{"v":9.260699999999986,"d":"$9.26"}]
["Design of New Office Building",null,{"v":0,"d":"0.00"},{"v":55000,"d":"55,000.00"},null,{"v":0.035,"d":"3.50%"},{"v":0.10845383414236735,"d":"0.108454"},{"v":4345751.860391454,"d":"$4,345,751.86"},{"v":319.49415,"d":"$319.49"},{"v":146957.7923803879,"d":"$146,958"},{"v":10.804149999999993,"d":"$10.80"}]
["New Shop Slab Expansion(new office expansio))",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},null,{"v":0.04,"d":"4.00%"},{"v":0.10897776570827251,"d":"0.108978"},{"v":4366745.830731508,"d":"$4,366,745.83"},{"v":321.0376,"d":"$321.04"},{"v":167951.76272044238,"d":"$167,952"},{"v":12.3476,"d":"$12.35"}]
["Chemical Spraying",{"v":30000,"d":"30,000.00"},{"v":25277.45,"d":"25,277.45"},{"v":35000,"d":"35,000.00"},null,{"v":0.05,"d":"5.00%"},{"v":0.11002562884008284,"d":"0.110026"},{"v":4408733.77141162,"d":"$4,408,733.77"},{"v":324.1245,"d":"$324.12"},{"v":209939.70340055414,"d":"$209,940"},{"v":15.434500000000014,"d":"$15.43"}]
["Contingcey",{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},null,{"v":0.06,"d":"6.00%"},{"v":0.11107349197189313,"d":"0.111073"},{"v":4450721.71209173,"d":"$4,450,721.71"},{"v":327.2114,"d":"$327.21"},{"v":251927.64408066403,"d":"$251,928"},{"v":18.52140000000003,"d":"$18.52"}]
["Commish Expenses",{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},{"v":1500,"d":"1,500.00"},null,{"v":0.07,"d":"7.00%"},{"v":0.11212135510370345,"d":"0.112121"},{"v":4492709.652771841,"d":"$4,492,709.65"},{"v":330.29830000000004,"d":"$330.30"},{"v":293915.58476077486,"d":"$293,916"},{"v":21.608300000000042,"d":"$21.61"}]
["Commish Salary",{"v":43200,"d":"43,200.00"},{"v":43200,"d":"43,200.00"},{"v":43200,"d":"43,200.00"},null,{"v":0.08,"d":"8.00%"},{"v":0.11316921823551376,"d":"0.113169"},{"v":4534697.593451952,"d":"$4,534,697.59"},{"v":333.3852,"d":"$333.39"},{"v":335903.5254408857,"d":"$335,904"},{"v":24.6952,"d":"$24.70"}]
["Educational Classes ( CDL)",{"v":8000,"d":"8,000.00"},{"v":2474,"d":"2,474.00"},{"v":4000,"d":"4,000.00"}]
["Election 2025",0,{"v":0,"d":"0.00"},0,null,"Home Average Apprased Value =",null,{"v":294590,"d":"$294,590.00"}]
["Employee Insurance Credit Card",{"v":45600,"d":"45,600.00"},{"v":34800,"d":"34,800.00"},{"v":50400,"d":"50,400.00"},null,"2025 Drainage Distract tax =",null,{"v":308.69,"d":"$308.69"}]
["Employee Insurance",{"v":262828.56,"d":"262,828.56"},{"v":228616.36,"d":"228,616.36"},{"v":289672.2,"d":"289,672.20"}]
["Engineering District Work",{"v":14000,"d":"14,000.00"},{"v":0,"d":"0.00"},{"v":14000,"d":"14,000.00"}]
["Engineering New Projects & Plat Review",{"v":120000,"d":"120,000.00"},{"v":392440.23,"d":"392,440.23"},{"v":400000,"d":"400,000.00"}]
["Equipment",{"v":150000,"d":"150,000.00"},{"v":139408.63,"d":"139,408.63"},{"v":150000,"d":"150,000.00"}]
["Mowng Tractors (purchase)",{"v":173000,"d":"173,000.00"},{"v":175113.8,"d":"175,113.80"},{"v":18000,"d":"18,000.00"}]
["Equipment Upkeep",{"v":100000,"d":"100,000.00"},{"v":129090.11,"d":"129,090.11"},{"v":150000,"d":"150,000.00"}]
["Fence Mat. & Labor",{"v":10000,"d":"10,000.00"},{"v":1306.5,"d":"1,306.50"},{"v":5000,"d":"5,000.00"}]
["Fuel & Supplies",{"v":250000,"d":"250,000.00"},{"v":105086.49,"d":"105,086.49"},{"v":260000,"d":"260,000.00"}]
["Equipment Lease",{"v":130000,"d":"130,000.00"},{"v":115347.7,"d":"115,347.70"},{"v":100000,"d":"100,000.00"}]
["Insurance Build/Liability",{"v":65000,"d":"65,000.00"},{"v":69268.04,"d":"69,268.04"},{"v":75000,"d":"75,000.00"}]
["New Excavator",{"v":261273.99,"d":"261,273.99"},{"v":288553,"d":"288,553.00"},{"v":450000,"d":"450,000.00"}]
["Legal",{"v":18000,"d":"18,000.00"},{"v":6940,"d":"6,940.00"},{"v":18000,"d":"18,000.00"}]
["Office Supply & Expences",{"v":13000,"d":"13,000.00"},{"v":4825.13,"d":"4,825.13"},{"v":13000,"d":"13,000.00"}]
["Pipe ",{"v":40000,"d":"40,000.00"},{"v":6993.24,"d":"6,993.24"},{"v":30000,"d":"30,000.00"}]
["Comp & Vacation  Time Payout",{"v":30000,"d":"30,000.00"},{"v":61505.6,"d":"61,505.60"},{"v":70000,"d":"70,000.00"}]
["Payroll tax ",{"v":104468.88,"d":"104,468.88"},{"v":0,"d":"0.00"},{"v":103005.19,"d":"103,005.19"}]
["Retirement paid by DD5",{"v":47596.1,"d":"47,596.10"},{"v":88893.44,"d":"88,893.44"},{"v":120399.83,"d":"120,399.83"}]
["Phone",{"v":8000,"d":"8,000.00"},{"v":9192,"d":"9,192.00"},{"v":10000,"d":"10,000.00"}]
["Safety",{"v":8000,"d":"8,000.00"},{"v":5957.95,"d":"5,957.95"},{"v":12000,"d":"12,000.00"}]
["Salaries",{"v":1359888.69,"d":"1,359,888.69"},{"v":973145.52,"d":"973,145.52"},{"v":1340755.39,"d":"1,340,755.39"}]
["Security",{"v":5000,"d":"5,000.00"},361.98,{"v":350,"d":"350.00"},null,null,{"$error":"#DIV/0!"},"This is the percentage for insurance and wages of the District budget."]
["Shop Supplies",{"v":40000,"d":"40,000.00"},{"v":10738.71,"d":"10,738.71"},{"v":20000,"d":"20,000.00"}]
["Tax office Commissions",{"v":6000,"d":"6,000.00"},{"v":4795.84,"d":"4,795.84"},{"v":6000,"d":"6,000.00"}]
["Tools and Supplies",{"v":8000,"d":"8,000.00"},{"v":3353.45,"d":"3,353.45"},{"v":8000,"d":"8,000.00"}]
["chev, 2500",{"v":65000,"d":"65,000.00"},{"v":57000,"d":"57,000.00"},{"v":65000,"d":"65,000.00"}]
["Tires",{"v":20000,"d":"20,000.00"},{"v":7991.48,"d":"7,991.48"},{"v":15000,"d":"15,000.00"}]
["Utilities",{"v":18000,"d":"18,000.00"},{"v":9885.87,"d":"9,885.87"},{"v":15000,"d":"15,000.00"}]
["Uniforms",{"v":8000,"d":"8,000.00"},{"v":4763.43,"d":"4,763.43"},{"v":8000,"d":"8,000.00"}]
["Totals",{"v":3823856.2199999997,"d":"$3,823,856.22"},{"v":3334785.360000001,"d":"$3,334,785.36"},{"v":4344662.35,"d":"$4,344,662.35"}]
["Purchase of Land (from reservss)",null,0,{"v":200000,"d":"$200,000.00"}]
["Pipeline Permits",{"v":-8000,"d":"$(8,000.00)"},{"v":-38505,"d":"$(38,505.00)"},0]
["Intrest Income",{"v":-40000,"d":"$(40,000.00)"},{"v":-34000,"d":"$(34,000.00)"},{"v":-35000,"d":"$(35,000.00)"}]
["Other (sale of equipmet)",{"v":-60000,"d":"$(60,000.00)"},{"v":-68935,"d":"$(68,935.00)"},{"v":-20000,"d":"$(20,000.00)"}]
["Payment of Inspection Fees",null,{"v":-1000,"d":"$(1,000.00)"},{"v":-5000,"d":"$(5,000.00)"}]
["Payment of Plat Fees",{"v":-150000,"d":"$(150,000.00)"},{"v":-547689.43,"d":"$(547,689.43)"},{"v":-150000,"d":"$(150,000.00)"}]
["Final Budget  ",{"v":3565856.2199999997,"d":"$3,565,856.22"},{"v":2645655.9300000006,"d":"$2,645,655.93"},{"v":4134662.3499999996,"d":"$4,134,662.35"}]
["Tax Income",null,{"v":-3340057.88,"d":"($3,340,057.88)"}]
[]
[{"v":0.03,"d":"3%"},null,null,{"v":4345751.860391454,"d":"$4,345,751.86"}]
[{"$nulls":3},{"v":211089.5103914542,"d":"$211,089.51"}]
[]
[]
[]
[null,null,"Rate times number","Number of"]
["TML Medical Insurance 2024 Rates",null,"of Employees","Employees"]
["Employees Insurance",null,{"v":921.48,"d":"$921.48"},19]
["Family Insurance"," 1/2 of Employee",{"v":488.43,"d":"$488.43"},8,null,1330.1]
["Employees AD&D",null,{"v":4,"d":"$4.000"},19]
["Employees Life",null,{"v":17.8,"d":"$17.800"},19]
[]
[]
[]
["Texas County and District Retirement 2024 Rate"]
["Employer Contribution Rate",{"v":0.02,"d":"2.00%"}]
["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":46,"n_cols":119,"rows_kept":46,"merged":[[3,15,3,19]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"Brazoria County Drainage District #5"]
[{"$nulls":12},"Working Budget 2025-2026"]
[]
["Merrit raise 6 months =",{"$nulls":4},1,{"$nulls":4},17.8,4,{"$nulls":3},"Employer pays",{"$nulls":84},"Merrit rast 6 months =",{"$nulls":4},1]
["2020-2021 Saleries, Payroll tax & Retirement",{"$nulls":14},{"v":0.02,"d":"2.00%"},{"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","Credit 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",{"$nulls":4},"Health",null,{"v":0.02,"d":"0.0200"},{"v":0.062,"d":"0.0620"},0.0145,0.0027,{"$nulls":83},"$ / hr","merrit","COL"," @ 6 months","marret","$ / hr","hours",{"$nulls":4},"Health",null,{"$error":"#REF!"},0.062,0.0145,0.04929]
[null,null,"2024-2025",null,"2025-2026",2025,"Raise","2025-2026",null,"2025-2026",null,null,{"v":921.48,"d":"$921.48"},{"v":488.43,"d":"$488.43"},{"$nulls":88},2009,null,2011,2010,"rase",2010,null,2010]
["Adam Eversole","2014-08-18",{"v":67.31736,"d":"67.32"},{"v":0,"d":"0.00"},{"v":69.06761136,"d":"69.07"},{"v":0,"d":"0.00"},null,{"v":69.06761136,"d":"69.07"},2080,{"v":143660.6316288,"d":"143,660.63"},17.8,4,{"v":921.48,"d":"$921.48"},{"v":488.43,"d":"$488.43"},{"v":17180.52,"d":"17,180.52"},{"v":2873.212632576,"d":"2,873.21"},{"v":8906.9591609856,"d":"8,906.96"},{"v":2083.0791586176,"d":"2,083.08"},{"v":24.3,"d":"24.30"},2400,{"$nulls":80},"Billy Dean Norsworthy","2003-02-03",null,0,null,{"v":0,"d":"0.00"}]
["Cyndi Humphrey","2021-06-09",{"v":38.442,"d":"38.44"},{"v":0,"d":"0.00"},{"v":39.441492000000004,"d":"39.44"},{"v":0,"d":"0.00"},null,{"v":39.441492000000004,"d":"39.44"},2080,{"v":82038.30336,"d":"82,038.30"},17.8,4,{"v":921.48,"d":"$921.48"},{"v":0,"d":"$0.00"},{"v":11319.36,"d":"11,319.36"},{"v":1640.7660672000002,"d":"1,640.77"},{"v":5086.374808320001,"d":"5,086.37"},{"v":1189.55539872,"d":"1,189.56"},{"v":24.3,"d":"24.30"},2400,{"$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",{"v":39.474000000000004,"d":"39.47"},{"v":0,"d":"0.00"},{"v":40.500324000000006,"d":"40.50"},{"v":0,"d":"0.00"},null,{"v":40.500324000000006,"d":"40.50"},2080,{"v":84240.67392000002,"d":"84,240.67"},17.8,4,{"v":921.48,"d":"$921.48"},{"v":488.43,"d":"$488.43"},{"v":17180.52,"d":"17,180.52"},{"v":1684.8134784000003,"d":"1,684.81"},{"v":5222.921783040001,"d":"5,222.92"},{"v":1221.4897718400002,"d":"1,221.49"},{"v":24.3,"d":"24.30"},2400,{"$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",{"v":43.086,"d":"43.09"},{"v":0,"d":"0.00"},{"v":44.206236,"d":"44.21"},{"v":0,"d":"0.00"},null,{"v":44.206236,"d":"44.21"},2080,{"v":91948.97088,"d":"91,948.97"},17.8,4,{"v":921.48,"d":"$921.48"},{"v":488.43,"d":"$488.43"},{"v":17180.52,"d":"17,180.52"},{"v":1838.9794175999998,"d":"1,838.98"},{"v":5700.83619456,"d":"5,700.84"},{"v":1333.26007776,"d":"1,333.26"},{"v":24.3,"d":"24.30"},2400,{"$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",{"v":37.410000000000004,"d":"37.41"},{"v":0,"d":"0.00"},{"v":38.38266,"d":"38.38"},{"v":0,"d":"0.00"},null,{"v":38.38266,"d":"38.38"},2080,{"v":79835.93280000001,"d":"79,835.93"},17.8,4,{"v":921.48,"d":"$921.48"},{"v":0,"d":"$0.00"},{"v":11319.36,"d":"11,319.36"},{"v":1596.7186560000002,"d":"1,596.72"},{"v":4949.8278336,"d":"4,949.83"},{"v":1157.6210256000002,"d":"1,157.62"},{"v":24.3,"d":"24.30"},2400,{"$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"}]
["Scott Jakubec","2019-01-07",41.98,{"v":0,"d":"0.00"},{"v":43.07148,"d":"43.07"},{"v":0,"d":"0.00"},null,{"v":43.07148,"d":"43.07"},2080,{"v":89588.6784,"d":"89,588.68"},17.8,4,{"v":921.48,"d":"$921.48"},{"v":488.43,"d":"$488.43"},{"v":17180.52,"d":"17,180.52"},{"v":1791.773568,"d":"1,791.77"},{"v":5554.4980608000005,"d":"5,554.50"},{"v":1299.0358368000002,"d":"1,299.04"},{"v":24.3,"d":"24.30"},2400,{"$nulls":81}," "]
["Colt Lee Hough","2019-09-09",{"v":35.088,"d":"35.09"},{"v":0,"d":"0.00"},{"v":36.000288000000005,"d":"36.00"},{"v":0,"d":"0.00"},null,{"v":36.000288000000005,"d":"36.00"},2080,{"v":74880.59904000002,"d":"74,880.60"},17.8,4,{"v":921.48,"d":"$921.48"},{"v":0,"d":"$0.00"},{"v":11319.36,"d":"11,319.36"},{"v":1497.6119808000003,"d":"1,497.61"},{"v":4642.597140480001,"d":"4,642.60"},{"v":1085.7686860800002,"d":"1,085.77"},{"v":24.3,"d":"24.30"},2400,{"$nulls":89},{"v":201136,"d":"201,136.00"},{"$nulls":4},{"$error":"#REF!"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2131.2000000000003,"d":"2,131.20"}]
["George Volarik","2020-04-20",{"v":35.862,"d":"35.86"},{"v":0,"d":"0.00"},{"v":36.794412,"d":"36.79"},{"v":0,"d":"0.00"},null,{"v":36.794412,"d":"36.79"},2080,{"v":76532.37696000001,"d":"76,532.38"},17.8,4,{"v":921.48,"d":"$921.48"},{"v":488.43,"d":"$488.43"},{"v":17180.52,"d":"17,180.52"},{"v":1530.6475392000002,"d":"1,530.65"},{"v":4745.007371520001,"d":"4,745.01"},{"v":1109.7194659200002,"d":"1,109.72"},{"v":24.3,"d":"24.30"},2400,{"$nulls":80},"Cost of living increase",null,5,{"$nulls":3},{"v":0.5,"d":"0.50"},{"$error":"#REF!"}]
["Robert McCoun","2021-10-11",{"v":36.636,"d":"36.64"},{"v":0,"d":"0.00"},{"v":37.588536000000005,"d":"37.59"},{"v":0,"d":"0.00"},null,{"v":37.588536000000005,"d":"37.59"},2080,{"v":78184.15488000002,"d":"78,184.15"},17.8,4,{"v":921.48,"d":"$921.48"},{"v":0,"d":"$0.00"},{"v":11319.36,"d":"11,319.36"},{"v":1563.6830976000003,"d":"1,563.68"},{"v":4847.417602560001,"d":"4,847.42"},{"v":1133.6702457600004,"d":"1,133.67"},{"v":24.3,"d":"24.30"},2400,{"$nulls":80},"Total Wages",null,null,72792.82,null,null,0,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$nulls":6},"Payroll tax & Retirement =",null,{"$error":"#REF!"}]
["Hayden Wisnoski","2021-10-18",{"v":28.380000000000003,"d":"28.38"},{"v":0,"d":"0.00"},{"v":29.117880000000003,"d":"29.12"},{"v":0,"d":"0.00"},null,{"v":29.117880000000003,"d":"29.12"},2080,{"v":60565.19040000001,"d":"60,565.19"},17.8,4,{"v":921.48,"d":"$921.48"},{"v":0,"d":"$0.00"},{"v":11319.36,"d":"11,319.36"},{"v":1211.3038080000001,"d":"1,211.30"},{"v":3755.0418048000006,"d":"3,755.04"},{"v":878.1952608000001,"d":"878.20"},{"v":24.3,"d":"24.30"},2400,{"$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":31.992,"d":"31.99"},{"v":0,"d":"0.00"},{"v":32.823792000000005,"d":"32.82"},{"v":0,"d":"0.00"},null,{"v":32.823792000000005,"d":"32.82"},2080,{"v":68273.48736000001,"d":"68,273.49"},17.8,4,{"v":921.48,"d":"$921.48"},{"v":0,"d":"$0.00"},{"v":11319.36,"d":"11,319.36"},{"v":1365.4697472000003,"d":"1,365.47"},{"v":4232.956216320001,"d":"4,232.96"},{"v":989.9655667200002,"d":"989.97"},{"v":24.3,"d":"24.30"},2400,{"$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",{"v":41.14584,"d":"41.15"},{"v":0,"d":"0.00"},{"v":42.21563184,"d":"42.22"},{"v":0,"d":"0.00"},null,{"v":42.21563184,"d":"42.22"},2080,{"v":87808.5142272,"d":"87,808.51"},17.8,4,{"v":921.48,"d":"$921.48"},{"v":488.43,"d":"$488.43"},{"v":17180.52,"d":"17,180.52"},{"v":1756.170284544,"d":"1,756.17"},{"v":5444.1278820864,"d":"5,444.13"},{"v":1273.2234562944,"d":"1,273.22"},{"v":24.3,"d":"24.30"},2400,{"$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",{"v":31.218,"d":"31.22"},{"v":0,"d":"0.00"},{"v":32.029668,"d":"32.03"},{"v":0,"d":"0.00"},null,{"v":32.029668,"d":"32.03"},2080,{"v":66621.70944,"d":"66,621.71"},17.8,4,{"v":921.48,"d":"$921.48"},{"v":0,"d":"$0.00"},{"v":11319.36,"d":"11,319.36"},{"v":1332.4341888000001,"d":"1,332.43"},{"v":4130.54598528,"d":"4,130.55"},{"v":966.0147868800001,"d":"966.01"},{"v":24.3,"d":"24.30"},2400,{"$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":30.186,"d":"30.19"},{"v":0,"d":"0.00"},{"v":30.970836000000002,"d":"30.97"},{"v":0,"d":"0.00"},null,{"v":30.970836000000002,"d":"30.97"},2080,{"v":64419.33888,"d":"64,419.34"},17.8,4,{"v":921.48,"d":"$921.48"},{"v":0,"d":"$0.00"},{"v":11319.36,"d":"11,319.36"},{"v":1288.3867776000002,"d":"1,288.39"},{"v":3993.99901056,"d":"3,994.00"},{"v":934.08041376,"d":"934.08"},{"v":24.3,"d":"24.30"},2400,{"$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":25.026,"d":"25.03"},{"v":0,"d":"0.00"},{"v":25.676676,"d":"25.68"},{"v":0,"d":"0.00"},null,{"v":25.676676,"d":"25.68"},2080,{"v":53407.48608,"d":"53,407.49"},17.8,4,{"v":921.48,"d":"$921.48"},{"v":0,"d":"$0.00"},{"v":11319.36,"d":"11,319.36"},{"v":1068.1497216,"d":"1,068.15"},{"v":3311.26413696,"d":"3,311.26"},{"v":774.4085481600001,"d":"774.41"},{"v":24.3,"d":"24.30"},2400,{"$nulls":80},"Total Wages",null,null,72792.82,null,null,0,0,null,{"$error":"#REF!"},{"$nulls":6},"Payroll tax & Retirement =",null,{"$error":"#REF!"}]
["cody Wilson","2025-02-23",{"v":25.026,"d":"25.03"},{"v":0,"d":"0.00"},{"v":25.676676,"d":"25.68"},{"v":0,"d":"0.00"},null,{"v":25.676676,"d":"25.68"},2080,{"v":53407.48608,"d":"53,407.49"},17.8,4,{"v":921.48,"d":"$921.48"},{"v":0,"d":"$0.00"},{"v":11319.36,"d":"11,319.36"},{"v":1068.1497216,"d":"1,068.15"},{"v":3311.26413696,"d":"3,311.26"},{"v":774.4085481600001,"d":"774.41"},{"v":24.3,"d":"24.30"},2400,{"$nulls":80},"Total Wages",null,null,72792.82,null,null,0,0,null,{"$error":"#REF!"},{"$nulls":6},"Payroll tax & Retirement =",null,{"$error":"#REF!"}]
["Scott Guajarado","2025-06-23",{"v":25.026,"d":"25.03"},{"v":0,"d":"0.00"},{"v":25.676676,"d":"25.68"},{"v":0,"d":"0.00"},null,{"v":25.676676,"d":"25.68"},2080,{"v":53407.48608,"d":"53,407.49"},17.8,4,{"v":921.48,"d":"$921.48"},{"v":0,"d":"$0.00"},{"v":11319.36,"d":"11,319.36"},{"v":1068.1497216,"d":"1,068.15"},{"v":3311.26413696,"d":"3,311.26"},{"v":774.4085481600001,"d":"774.41"},{"v":24.3,"d":"24.30"},2400,{"$nulls":80},"Total Wages",null,null,72792.82,null,null,0,0,null,{"$error":"#REF!"},{"$nulls":6},"Payroll tax & Retirement =",null,{"$error":"#REF!"}]
["New",null,{"v":25.8,"d":"25.80"},{"v":0,"d":"0.00"},{"v":26.4708,"d":"26.47"},{"v":0,"d":"0.00"},null,{"v":26.4708,"d":"26.47"},2080,{"v":55059.264,"d":"55,059.26"},17.8,4,{"v":921.48,"d":"$921.48"},{"v":0,"d":"$0.00"},{"v":11319.36,"d":"11,319.36"},{"v":1101.1852800000001,"d":"1,101.19"},{"v":3413.674368,"d":"3,413.67"},{"v":798.3593280000001,"d":"798.36"},{"v":24.3,"d":"24.30"},2400,{"$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":25.8,"d":"25.80"},{"v":0,"d":"0.00"},{"v":26.4708,"d":"26.47"},{"v":0,"d":"0.00"},null,{"v":26.4708,"d":"26.47"},2080,{"v":55059.264,"d":"55,059.26"},17.8,4,{"v":921.48,"d":"$921.48"},{"v":0,"d":"$0.00"},{"v":11319.36,"d":"11,319.36"},{"v":1101.1852800000001,"d":"1,101.19"},{"v":3413.674368,"d":"3,413.67"},{"v":798.3593280000001,"d":"798.36"},{"v":24.3,"d":"24.30"},2400,{"$nulls":80},"Total Wages",null,null,72792.82,null,null,0,0,null,{"$error":"#REF!"},{"$nulls":6},"Payroll tax & Retirement =",null,{"$error":"#REF!"}]
["Cost of living increase",null,null,2.6,2.6,{"$nulls":5},{"v":338.2000000000001,"d":"$338.20"},{"v":76,"d":"$76.00"},{"v":17508.119999999995,"d":"$17,508.12"},{"v":2930.58,"d":"$2,930.58"},null,{"v":28378.790968320005,"d":"$28,378.79"},{"v":87974.25200179202,"d":"$87,974.25"},{"v":20574.623452032003,"d":"$20,574.62"},{"v":461.70000000000016,"d":"$461.70"},{"v":45600,"d":"$45,600.00"},{"$nulls":83},{"$error":"#REF!"},{"$nulls":5},0,null,null,222094]
[{"$nulls":109},{"$error":"#REF!"},null,null,216170]
["Total Wages",{"$nulls":4},{"v":0,"d":"0.00"},null,{"v":682.1824752000003,"d":"682.18"},null,{"v":1418939.5484159999,"d":"$1,418,939.55"},{"$nulls":4},{"v":250234.79999999993,"d":"$250,234.80"},{"v":28378.790968320005,"d":"28,378.79"},{"$nulls":3},{"v":109010.57545382401,"d":"$109,010.58"},{"$nulls":82},15.38,0.05,16.149,{"$nulls":7},5924]
[{"$nulls":104},{"v":0.7690000000000001,"d":"0.77"}]
["Commisioners Insurance"]
["Lee Walden",null,1200,{"$nulls":6},14400,null,null,{"v":921.48,"d":"$921.48"},0,{"$nulls":5},0]
["Kerry Osborn",null,1200,{"$nulls":6},14400,null,null,{"v":921.48,"d":"$921.48"},0,{"$nulls":5},0]
["Branson Middleton",null,1200,{"$nulls":6},14400,17.8,4,{"v":921.48,"d":"$921.48"},{"v":488.43,"d":"$488.43"},{"$nulls":5},2400]
[{"$nulls":12},{"v":2764.44,"d":"$2,764.44"},{"v":488.43,"d":"$488.43"},{"v":39034.44,"d":"$39,034.44"}]
[]
[{"$nulls":9},{"v":43200,"d":"$43,200.00"},{"v":356.0000000000001,"d":"$356.00"},{"v":80,"d":"$80.00"},null,null,{"v":289269.23999999993,"d":"$289,269.24"},{"$nulls":4},202610.575453824]
[]
[]
[]
[]
[]
[]
[{"$nulls":18},0.0592]

{"sheet":"Posted Tax Rate 2025","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"]}
["2025 BRAZORIA DRAINAGE DISTRICT NO. 5"]
[]
["Last Year\nM&O Tax Avg Residence Homestead","% Increase","Average Tax","Rate","2023 Taxable Value","Tax Revenue Generated"]
[{"v":308.69,"d":"$308.69"},{"v":0,"d":"0%"},{"v":308.69,"d":"$308.69"},{"v":0.10478631318103127,"d":"$0.104786"},{"v":4007006202,"d":"$4,007,006,202"},{"v":4198794.068011066,"d":"$4,198,794"},"NO TAX INCREASE"]
[{"v":308.69,"d":"$308.69"},{"v":0.01,"d":"1.0%"},{"v":311.7769,"d":"$311.78"},{"v":0.10583417631284159,"d":"$0.105834"},{"v":4007006202,"d":"$4,007,006,202"},{"v":4240782.008691178,"d":"$4,240,782"}]
[{"v":308.69,"d":"$308.69"},{"v":0.02,"d":"2.00%"},{"v":314.8638,"d":"$314.86"},{"v":0.1068820394446519,"d":"$0.106882"},{"v":4007006202,"d":"$4,007,006,202"},{"v":4282769.949371288,"d":"$4,282,770"}]
[{"v":308.69,"d":"$308.69"},{"v":0.03,"d":"3.00%"},{"v":317.9507,"d":"$317.95"},{"v":0.10792990257646219,"d":"$0.107930"},{"v":4007006202,"d":"$4,007,006,202"},{"v":4324757.8900513975,"d":"$4,324,758"}]
[{"v":308.69,"d":"$308.69"},{"v":0.035,"d":"3.50%"},{"v":319.49415,"d":"$319.49"},{"v":0.10845383414236735,"d":"$0.108454"},{"v":4007006202,"d":"$4,007,006,202"},{"v":4345751.860391454,"d":"$4,345,752"}]
[{"v":308.69,"d":"$308.69"},{"v":0.04,"d":"4.00%"},{"v":321.0376,"d":"$321.04"},{"v":0.10897776570827251,"d":"$0.108978"},{"v":4007006202,"d":"$4,007,006,202"},{"v":4366745.830731508,"d":"$4,366,746"}]
[{"v":308.69,"d":"$308.69"},{"v":0.05,"d":"5.00%"},{"v":324.1245,"d":"$324.12"},{"v":0.11002562884008284,"d":"$0.110026"},{"v":4007006202,"d":"$4,007,006,202"},{"v":4408733.77141162,"d":"$4,408,734"}]
[{"v":308.69,"d":"$308.69"},{"v":0.06,"d":"6.00%"},{"v":327.2114,"d":"$327.21"},{"v":0.11107349197189313,"d":"$0.111073"},{"v":4007006202,"d":"$4,007,006,202"},{"v":4450721.71209173,"d":"$4,450,722"}]
[{"v":308.69,"d":"$308.69"},{"v":0.07,"d":"7.00%"},{"v":330.29830000000004,"d":"$330.30"},{"v":0.11212135510370345,"d":"$0.112121"},{"v":4007006202,"d":"$4,007,006,202"},{"v":4492709.652771841,"d":"$4,492,710"}]
[{"v":308.69,"d":"$308.69"},{"v":0.08,"d":"8.00%"},{"v":333.3852,"d":"$333.39"},{"v":0.11316921823551376,"d":"$0.113169"},{"v":4007006202,"d":"$4,007,006,202"},{"v":4534697.593451952,"d":"$4,534,698"},"Tax Election Tax Rate"]
[{"$nulls":6},"You can adopt up to this rate without triggering an election."]
[]
[{"$nulls":3},"Last Year's Average Home Taxes:",{"v":308.69,"d":"$308.69"},null,"Line 5 "]
[{"$nulls":3},"This Year's Average Home Taxable Value:",{"v":294590,"d":"$294,590"},null,"Line 9"]
[]
[]
[{"$nulls":3},"2025 Revenue Required ","2025 Taxable Value","Rate to Generate Required Revenue"]
[null,null,"Enter Revenue Required HERE ----->",{"v":3001582,"d":"$3,001,582"},{"v":4007006202,"d":"$4,007,006,202.00"},{"v":0.07490834425217094,"d":"$0.074908"},"Be sure this rate does not exceed the Tax Election Tax Rate"]
[null,null,"2025 Tax Levy",{"v":3430582.4679717594,"d":"$3,430,582"}]
[null,null,"Difference",{"v":-429000.4679717594,"d":"$(429,000)"}]
[]
[]
[{"$nulls":3},"2024 Inforrmation"]
[{"$nulls":3},"2024 Value","2024 Tax Rate","2024 Tax Levy"]
[{"$nulls":3},{"v":3414464026,"d":"$3,414,464,026"},{"v":0.10047206360497644,"d":"$0.100472"},{"v":3430582.4679717594,"d":"$3,430,582"}]
[]
[]
[null,null,"Increase =",{"v":592542176,"d":"$592,542,176"}]

{"sheet":"Posted Tax Rate 2024","index":4,"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":0.10408240363316372,"d":"$0.104082"},{"v":3414464026,"d":"$3,414,464,026"},{"v":3553856.229450492,"d":"$3,553,856"}]
[{"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":3001582,"d":"$3,001,582"},{"v":3414464026,"d":"$3,414,464,026.00"},{"v":0.08790785251049531,"d":"$0.087908"},"Be sure this rate does not exceed the Tax Election Tax Rate"]
[null,null,"2032 Tax Levy",{"v":3001582,"d":"$3,001,582"}]
[null,null,"Difference",0]
[]
[]
[{"$nulls":3},"2023 Inforrmation"]
[{"$nulls":3},"2023 Value","2023 Tax Rate","2022 Tax Levy"]
[{"$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":5,"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"}]