{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":1,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":190,"n_cols":10,"rows_kept":190,"cut":false,"hidden":false,"merged":[[39,8,39,9],[41,8,41,9],[29,8,29,9],[30,8,30,9],[34,8,34,9],[36,8,36,9],[26,8,26,9],[25,8,25,9],[38,8,38,9],[2,8,2,9],[5,8,5,9],[6,8,6,9],[7,8,7,9],[8,8,8,9],[15,8,15,9],[16,8,16,9],[17,8,17,9],[18,8,18,9],[42,8,42,9],[19,8,19,9],[22,8,22,9],[37,8,37,9],[35,8,35,9],[23,8,23,9],[27,8,27,9],[28,8,28,9],[21,8,21,9],[31,8,31,9],[32,8,32,9],[33,8,33,9],[56,8,56,9],[58,8,58,9],[59,8,59,9],[62,8,62,9],[43,8,43,9],[45,8,45,9],[47,8,47,9],[50,8,50,9],[51,8,51,9],[49,8,49,9],[64,8,64,9],[75,8,75,9],[89,8,89,9],[170,0,170,2],[171,0,171,2],[103,7,103,8],[104,7,104,8],[105,7,105,8],[171,3,171,4],[169,8,169,9],[131,7,131,8],[81,8,81,9],[85,8,85,9],[167,2,167,3],[174,0,174,2],[177,0,177,2],[178,0,178,2],[177,3,177,4],[174,3,174,4],[172,3,172,4],[173,3,173,4],[172,0,172,2],[175,3,175,4],[175,0,175,2],[176,0,176,2],[178,3,178,4],[179,0,179,2],[171,7,171,9],[170,5,170,6],[172,7,172,9],[176,7,176,9],[172,5,172,6],[173,7,173,9],[173,5,173,6],[173,0,173,2],[171,5,171,6],[180,3,180,4],[177,5,177,6],[177,7,177,9],[178,7,178,9],[174,7,174,9],[174,5,174,6],[175,5,175,6],[176,5,176,6],[175,7,175,9],[179,3,179,4],[179,5,179,6],[179,7,179,9],[178,5,178,6],[176,3,176,4]]}
["2022 Brush Country GCD No New Revenue(Effective Tax Rate) and Voter Election Tax Rollover Worksheet"]
[null,null,null,null,null,null,null,null,"total"]
[1,"2021 total Taxable value",null,null,null,null,null,null,2275386179]
[]
[2,"2021 Tax Ceilings School Districts"]
[null,null,"2021 taxable value over 65 homestead w/tax ceiling",null,null,null,null,null,0]
[null,null,"2021 over 65 tax ceiling or actual tax(if available)",null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[3,"Preliminary 2021 Adjusted tax rate  subtract line 2 form 1",null,null,null,null,null,null,2275386179]
[null,null,null,null,null,null,null,"                --","                --"]
[4,"2021 adopted tax M & O Tax Rate",null,null,null,null,null,"                --",1.6E-2," /$100"]
[null,"2021 IRS Tax Rate",null,null,null,null,null,"                --"]
[null,"Total Rate",null,null,null,null,null,null,1.6E-2," /$100"]
[]
[5,"2021 value lost due to court appeals",null,null,null,null,null,"                --","                --"]
[null,"A.  original 2021 ARB Value",null,null,null,null,null,null,0]
[null,"B.  2021 value loss resulting from final court decisions",null,null,null,null,null,null,0]
[null,"C.  2021 Value loss subtract B from A",null,null,null,null,null,null,0]
[6,"2021 taxable value adjusted for court  reduction add 3 & 5c",null,null,null,null,null,null,2275386179]
[7,"2021 tax value lost through de-annex after Jan 1, 2021",null,null,null,null,null,null,0]
[8,"2021 tax value lost due to property exempt qualify in 2021",null,null,null,null,null,"                --","                --",0]
[null,"A.  absolute exemptions use 2021 market value",null,null,null,null,null,null,1130559]
[null,"B.  partial exemptions 2022 exemp or 2022% times 2021 value",null,null,null,null,null,null,4794578]
[null,"C.  value loss A + B",null,null,null,null,null,null,5925137]
[9,"2021 tax value lost due to first qualified for ag or special app",null,null,null,null,null,"                --","                --"]
[null,"a.  2021 Market value",null,null,null,null,null,null,10257532]
[null,"b.  2022 productivity or special appraisaed value",null,null,null,null,null,null,897814]
[null,"c.  Value lost subtract B from A",null,null,null,null,null,null,9359718]
[10,"Total adjustments for lost value add lines 7, 8C & 9C",null,null,null,null,null,null,15284855]
[11,"2021 adjusted taxable value  subtract line 10 from line 6",null,null,null,null,null,"                --",2260101324]
[12,"Adjusted 2021 taxes multiply line 4 by line 11 and divide by $100",null,null,null,null,null,"                --",361616]
[13,"enter refunded taxes for buget year for taxes preceding 2021",null,null,null,null,null,null,23]
[14,"Taxes in increment financing(TIF) for tax year 2021",null,null,null,null,null,null,0]
[15,"adjusted 2021 taxes with refund & TIF Adj add line 12&13-14",null,null,null,null,null,"                --",361639]
[16,"Total 2022 taxable value on the 2022 certified roll today",null,null,null,null,null,"                --","                --"]
[null,"A.  Certified Values",null,null,null,null,null,null,2352457913]
[null,"B.  Counties: Railroad Rolling Stock",null,null,null,null,null,null,0]
[null,"C.  Pollution Control Exemption",null,null,null,null,null,null,0]
[null,"D.  Tax Increment financing",null,null,null,null,null,null,0]
[null,"E.  Total 2022 value add A, thru D",null,null,null,null,null,null,2352457913]
[17,"Total Value of Properties under protest",null,null,null,null,null,"                --","                --"]
[null,"A.  2022 taxable value of properties under protest",null,null,null,null,null,null,43250200]
[null,"B.  2022 value of properties not under protest or included on app. Roll",null,null,null,null,null,null,0]
[" ","C.  Total Value under protest or not certified add A & B",null,null,null,null,null,null,43250200]
[18,"2022 Tax ceilings",null,null,null,null,null,"                --","                --"]
[null,"      2022 taxable value over 65 homestead w/tax ceiling",null,null,null,null,null,null,0]
[null,"      2022 over 65 tax ceiling or actual tax(if available)"]
[19,"2022 total taxable value add lines 16E &17C minus line 18",null,null,null,null,null,"                --",2395708113]
[20,"Total 2022 taxable value of properties in territory annexed after jan 1,2021",null,null,null,null,null,null,0]
[21,"total 2022 tax value of new improve & new personal  prop in new Improv",null,null,null,null,null,null,26332893]
[22,"total asjustments to the 2022 taxable value add lines20 & 21",null,null,null,null,null,null,26332893]
[23,"2022 adjusted taxable value subtract line 22 from line 19",null,null,null,null,null,"                --",2369375220]
[24,"2022 effective tax rate divide line 15 by line 23 times 100",null,null,null,null,null,null,1.5263000000000001E-2," /$100"]
[]
[]
[26," 2021 maintenance and operations (M&O) tax rate.",null,null,null,null,null,null,1.6E-2," /$100"]
[27," 2021 adjusted taxable value. Enter the amount from Line 11.",null,null,null,null,null,null,2260101324]
[28," 2021 M&O taxes."]
[null,"A. Multiply Line 26 by Line 27 and divide by $100.",null,null,null,null,null,null,361616]
[null,"B. Cities, counties and hospital districts with additional sales tax: Amount of additional",null,null,null,null,null,null,0]
[null," sales tax collected and spent on M&O expenses in 2021. Enter amount from full year's sales "]
[null,"tax revenue spent for M&O in 2021 fiscal year, if any. Other units enter 0. Counties exclude"]
[null,"C. Counties: Enter the amount for the state criminal justice mandate. If second or later year,",null,null,null,null,null,null,0]
[null," the amount is for increased cost above last year's amount. Other units enter \"0.\""]
[null,"D. Transferring function: If discontinuing all of a department, function or activity   ",null,null,null,null,null,null,0]
[null,"and transferring it to another unit by written contract, enter the amount spent by the unit"]
[null,"discontinuing the function in the 12 months preceding the month of this calculation. If the"]
[null,"unit did not operate this function for this 12-month period, use the amount spent in the last "]
[null,"full fiscal year in which the unit operated the function. The unit discontinuing the function"]
[null," will subtract this amount in H below. The unit receiving the function will add this amount in"]
[null," H below. Other units enter 0."]
[]
[null,"Enter a negative value if discontinuing a function, or enter a positive value if receiving "]
[null,"the function."]
[]
[null,"E. Taxes refunded for years preceding tax year 2021: Enter the amount of M&O taxes  ",null,null,null,null,null,null,23]
[null,"refunded during the last budget year for tax years preceding tax year 2021. Types of refunds "]
[null,"include court decisions, Section 25.25(b) and (c) corrections and Section 31.11 payment "]
[null,"errors. Do not include refunds for tax year 2021. This line applies only to tax years"]
[null,"preceding tax year 2021"]
[]
[null,"F. Enhanced indigent health care expenditures: Enter the increased amount for the  ",null,null,null,null,null,null,0]
[null,"current year's enhanced indigent health care expenditures above the preceding tax year's"]
[null,"enhanced indigent health care expenditures, less any state assistance."]
[]
[null,"G. Taxes in TIF: Enter the amount of taxes paid into the tax increment fund for a  .",null,null,null,null,null,null,0]
[null,"reinvestment zone as agreed by the taxing unit. If the unit has no 2022 captured appraised"]
[null,"value in Line 16D, enter 0"]
[]
[null,"H. Adjusted M&O Taxes. Add A, B, C, E and F. For unit with D, subtract if discontinuing ",null,null,null,null,null,null,361639]
[null,"function and add if receiving function. Subtract G."]
["2022 Property Tax Rates in Brush Country Groundwater Conservation District"]
[]
["This notice concerns the 2022 property tax rates for Brush Country Groundwater Conservation "]
["District. It presents information about three tax rates.  Last year's tax rate is the actual tax rate"]
["the taxing unit used to determine property taxes last year. This year's tax rate would"]
["impose the same total taxes as last year if you compare properties taxed in both years. This "]
["year's rollback tax rate is the highest tax rate the taxing unit can set before taxpayers start "]
["rollback procedures. In each case these rates are found by dividing the total amount of taxes by "]
["the tax base (the total value of taxable property) with adjustments as required by state law. The "]
["rates are given per $100 or property value."]
[]
[null,"Last year's tax rate:"]
[1,"Last year's operating taxes ",null,null,null,null,null,364084]
[2,"Last year's debt taxes ",null,null,null,null,null,0]
[3,"Last years total taxes",null,null,null,null,null,364084]
[4,"Last year's tax base ",null,null,null,null,null,null,2275525000]
[5,"Last year's total tax rate ",null,null,null,null,null,2.4500000000000001E-2,1.6E-2,"/$100"]
[]
[" ","This year's effective tax rate:"]
[6,"last year adjusted tax values",null,null,null,null,null,null,2260101324]
[7,"Last year's adjusted taxes",null,null,null,null,null,null,361639]
[null,"(after subtracting taxes on lost property)"]
[8,": This year's adjusted tax base ",null,null,null,null,null,null,2369375220]
[null,"(after subtracting value of new property"]
[9," =This year's effective tax rate",null,null,null,null,null,null,1.5263000000000001E-2,"/$100"]
[null,"(Maximum rate unless unit publishes notices and holds hearings) "]
[null,"This year's rollback tax rate:"]
[10,"Last years adjusted operating taxes",null,null,null,null,null,null,361639]
[null,"(after subtracting taxes on lost property and adjusting for any "]
[null,"transferred function, tax increment financing, state criminal justice "]
[null,"mandate, and/or enhanced indigent healthcare expenditures)"]
[11," -  This year's adjusted tax base",null,null,null,null,null,null,2369375220,"/$100"]
[12," -This year's effective operating rate",null,null,null,null,null,null,1.5263000000000001E-2,"/$100"]
[13," x 1.08 - this year's maximum operating rate",null,null,null,null,null,null,1.6483999999999999E-2,"/$100"]
[null," - This year's debt rate",null,null,null,null,null,null,0,"/$100"]
[14," = This year's total rollback rate",null,null,null,null,null,null,1.6483999999999999E-2,"/$100"]
[]
["Statement of Increase/Decrease"]
["If Brush Country Groundwater Conservation District adopts a 2022 tax rate equal to the "]
["effective tax rate of ",null,1.5263000000000001E-2,"per $100 value, taxes would increase compared to 2021 taxes "]
["by ",1572]
[]
["Schedule A - Unencumbered Fund Balance"]
["The following estimated balances will be left in the unit's property tax accounts at the end of "]
["the fiscal year. These balances are not encumbered by a corresponding debt obligation"]
["Type of Property Tax Fund Balance",null,null,null,"Balance"]
["General Fund ",null,null,null,574254]
[]
["Schedule B - 2022 Debt Service"]
["The unit plans to pay the following amounts for long-term debts that are secured by properly "]
["taxes. These amounts will be paid from property tax revenues (or additional sales tax revenues, "]
["if applicable)."]
[]
[null,null,"Principal or Contract",null,"interest to be","Other Amounts"]
["Description of Debt",null,"Payment to be Paid",null,"Paid from","to be Paid",null,"Total Payment"]
[null,null,"from Property Taxes",null,"Property Taxes"]
[null,"None",0,null,0,0,null,0,0]
[]
["Total required for 2022 debt service ",null,null,null,null,null,null,0]
[" - Amount (if any) paid from Schedule A ",null,null,null,null,null,null,0]
[" - Amount Of any) paid front other resources ",null,null,null,null,null,null,0]
[" - Excess collections last year ",null,null,null,null,null,null,0]
[" = Total to be paid from taxes in 2021 ",null,null,null,null,null,null,0]
[" - Amount added in anticipation that the unit will",null,null,null,null,null,null,0]
["collect only 100.00% of its taxes in 2022",null,null,null,null,null,null," "]
[" = Total debt levy ",null,null,null,null,null,null,0]
["Name of person preparing this notice:  Felix Saenz"]
["Title: General Manager","BCGCD Consultant"]
["Date Prepared:  8/27/2022"]
[]
[]
[null,null,"2022 GOVERNING BODY SUMMARY #1B8"]
[null,null,"Comparison of This Year's Tax Levy with Last Years Tax Levy"]
[null,null,null,"Does Not Include Frozen Levy"]
[null,null,"Brush Country Groundwater Conservation District"]
[]
[null,"Date:"]
[]
[null,"Last Year Tax Base 1,994,040,816",2275525000,null,"                                         Last Year's Tax Levy**",null,null,null,364084]
["Description of ",null,null,null,null,"This Years ",null,null,"Tax Levy Increase"]
["     Tax rate",null,null,"Tax per $100",null,"Tax Levy",null,"or decrease"]
["Last Year Tax Rate",null,null,1.6E-2,null,383313.29807999998,null,19229,1572,1572]
["2022 Effective tax rate(No New Revenue)",null,null,1.5263000000000001E-2,null,365657,null,1572,1572,1572]
["Notice & Hearing",null,null,1.5263000000000001E-2,null,365657,null,1572,1572,1572]
["Rollback Tax Rate(Voter Election Rate)",null,null,1.6483999999999999E-2,null,394909,null,30825,1572,1572]
[]
[]
[]
[]
[null,"2022 certified tax value =",null,2395708113]
["*These figures are provided as estimates of possible outcomes resulting from varying the tax rate."]
[" Please be aware that these are only estimates and should not be used alone in making budgetary decisions"]
["**Last year's tax levy is calculated using Texas Property Tax Code's definition of \"last year's levy\"."]
["****Tax levy increase is the difference between this year's tax levy and last year's tax levy."]
["Notice and Hearing Limit is the highest tax rate that may be adopted without notices and a public "]
[" hearing.  It is the lower of the rollback tax rate "]
[]
[]
[null,null,null,null,null,null,null,null,null,16]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}