^{TNT-856 7-21/8}
2021 Tax Rate Calculation Worksheet
City of Bowie




No-New-Revenue Tax Rate The NNR tax rate enables the public to evaluate the relationship between taxes for the prior year and for the current year based on a tax rate that would produce the same amount of taxes (no new taxes) if applied to the same properties that are taxed in both years. When appraisal values increase, the NNR tax rate should decrease. The NNR tax rate for a county is the sum of the NNR tax rates calculated for each type of tax the county levies. While uncommon, it is possible for a taxing unit to provide an exemption for only maintenance and operations taxes. In this case, the taxing unit will need to calculate the NNR tax rate separately for the maintenance and operations tax and the debt tax, then add the two components together.

2020 total taxable value. Enter the amount of 2020 taxable value on the 2020 tax roll today. Include any adjustments since last year's certification; exclude Tax Code Section 25.25(d) one-fourth and one-third over-appraisal corrections from these adjustments. Exclude any property value subject to an appeal under Chapter 42 as of July 25 (will add undisputed value in Line 6). This total includes the taxable value of homesteads with tax ceilings (will deduct in Line 2) and the captured value for tax increment financing (adjustment is made by deducting TIF taxes, as reflected in Line 17).¹

$328,391,220

2020 tax ceilings. Counties, Cities and Junior College Districts. Enter 2020 total taxable value of homesteads with tax ceilings. These include the homesteads of homeowners age 65 or older or disabled. Other units enter "0" If your taxing units adopted the tax ceiling provision in 2020 or prior year for homeowners age 65 or older or disabled, use this step.²

Preliminary 2020 adjusted taxable value. Subtract line 2 from line 1.

$328,391,220

2020 total adopted tax rate.

$0.544700/$100

2020 taxable value lost because court appeals of ARB decisions reduced 2020 appraised value.
A.	Original 2020 ARB values:	$0
B.	2020 values resulting from final court decisions:	- $0
C.	2020 value loss. Subtract B from A.³

2020 taxable value subject to an appeal under Chapter 42, as of July 25.
A.	2020 ARB certified value:	$0
B.	2020 dispuated value:	- $0
C.	2020 undisputed value. Subtract B from A.⁴

2020 Chapter 42 related adjusted values. Add Line 5C and Line 6C.

2020 taxable value, adjusted for actual and potential court-ordered adjustments.
Add line 3 and line 7.

$328,391,220

2020 taxable value of property in territory the taxing unit deannexed after January 1, 2020. Enter the 2020 value of property in deannexed territory.⁵

10.

2020 taxable value lost because property first qualified for an exemption in 2021. If the taxing unit increased an original exemption, use the difference between the original exempted amount and the increased exempted amount. Do not include value lost due to freeport, goods-in-transit, temporary disaster exemptions. Note that lowering the amount or percentage of an existing exemption in 2021 does not create a new exemption or reduce taxable value.
A.	Absolute exemptions. Use 2020 market value:	$73,685
B.	Partial exemptions. 2021 exemption amount or 2021 percentage exemption times 2020 value:	+ $633,421
C.	Value loss. Add A and B.⁶

$707,106

11.

2020 taxable value lost because property first qualified for agricultural appraisal (1-d or 1-d-1), timber appraisal, recreational/scenic appraisal or public access airport special appraisal in 2021. Use only those properties that first qualified in 2021; do not use properties that qualified in 2020.
A.	2020 market value:	$0
B.	2021 productivity or special appraised value:	- $0
C.	Value loss. Subtract B from A.⁷

12.

Total adjustments for lost value. Add lines 9, 10C and 11C.

$707,106

13.

2020 captured value of property in a TIF. Enter the total value of 2020 captured appraised value of property taxable by a taxing unit in a tax increment financing zone for which 2020 taxes were deposited into the tax increment fund.⁸ If the taxing unit has no captured appraised value in line 18D, enter 0.

14.

Adjusted 2020 taxable value. Subtract line 12 and Line 13 from line 8.

$327,684,114

15.

Adjusted 2020 total levy. Multiply line 4 by line 14 and divide by $100.

$1,784,895

16.

Taxes refunded for years preceding tax year 2020. Enter the amount of taxes refunded by the taxing unit for tax years preceding tax year 2020. Types of refunds include court decisions, Tax Code § 25.25(b) and (c) corrections and Tax Code § 31.11 payment errors. Do not include refunds for tax year 2020. This line applies only to tax years preceding tax year 2020.⁹

$454

17.

Adjusted 2020 levy with refunds and TIF adjustment. Add Lines 15 and 16. ¹⁰

$1,785,349

18.

Total 2021 taxable value on the 2021 certified appraisal roll today. This value includes only certified values or certified estimate of values and includes the total taxable value of homesteads with tax ceilings (will deduct in line 20). These homesteads includes homeowners age 65 or older or disabled.¹¹
A.	Certified values:	$349,997,975
B.	Counties: Include railroad rolling stock values certified by the Comptroller's office:	+ $0
C.	Pollution control and energy storage system exemption: Deduct the value of property exempted for the current tax year for the first time as pollution control or energy storage system property:	- $0
D.	Tax increment financing: Deduct the 2021 captured appraised value of property taxable by a taxing unit in a tax increment financing zone for which the 2021 taxes will be deposited into the tax increment fund. Do not include any new property value that will be included in line 23 below.¹²	- $0
E.	Total 2021 value. Add A and B, then subtract C and D.

$349,997,975

19.

Total value of properties under protest or not included on certified appraisal roll.¹³
A.	2021 taxable value of properties under protest. The chief appraiser certifies a list of properties still under ARB protest. The list shows the appraisal district's value and the taxpayer's claimed value, if any or an estimate of the value if the taxpayer wins. For each of the properties under protest, use the lowest of these values. Enter the total value under protest.¹⁴	$0
B.	2021 value of properties not under protest or included on certified appraisal roll. The chief appraiser gives taxing units a list of those taxable properties that the chief appraiser knows about but are not included at appraisal roll certification. These properties also are not on the list of properties that are still under protest. On this list of properties, the chief appraiser includes the market value, appraised value and exemptions for the preceding year and a reasonable estimate of the market value, appraised value and exemptions for the current year. Use the lower market, appraised or taxable value (as appropriate). Enter the total value of property not on the certified roll.¹⁵	+ $0

2021 Tax Rate Calculation Worksheet

City of Bowie

No-New-Revenue Tax Rate (concluded)

19.
(cont.)

Total value under protest or not certified. Add A and B.

20.

2021 tax ceilings. Counties, cities and junior colleges enter 2021 total taxable value of homesteads with tax ceilings. These include the homesteads of homeowners age 65 or older or disabled. Other taxing units enter "0". If your taxing units adopted the tax ceiling provision in 2020 or a prior year for homeowners age 65 or older or disabled, use this step.¹⁶

21.

2021 total taxable value. Add lines 18E and 19C. Subtract line 20.¹⁷

$349,997,975

22.

Total 2021 taxable value of properties in territory annexed after January 1, 2020. Include both real and personal property. Enter the 2021 value of property in territory annexed.¹⁸

23.

Total 2021 taxable value of new improvements and new personal property located in new improvements. New means the item was not on the appraisal roll in 2020. An improvement is a building, structure, fixture or fence erected on or affixed to land. New additions to existing improvements may be included if the appraised value can be determined. New personal property in a new improvement must have been brought into the taxing unit after January 1, 2020 and be located in a new improvement. New improvements do include property on which a tax abatement agreement has expired for 2021.¹⁹

$4,203,260

24.

Total adjustments to the 2021 taxable value. Add lines 22 and 23.

$4,203,260

25.

Adjusted 2021 taxable value. Subtract line 24 from line 21.

$345,794,715

26.

2021 NNR tax rate. Divide line 17 by line 25 and multiply by $100.²⁰

$0.5163/$100

27.

COUNTIES ONLY. Add together the NNR tax rates for each type of tax the county levies. The total is the 2021 county NNR tax rate.²¹

$/$100

2021 Tax Rate Calculation Worksheet

City of Bowie

Voter-Approval Tax Rate

The voter-approval tax rate is the highest tax rate that a taxing unit may adopt without holding an election to seek voter approval of the rate. The voter-approval tax rate is split into two separate rates:

1. Maintenance and Operations (M&O) Tax Rate: The M&O portion is the tax rate that is needed to raise the same amount of taxes that the taxing unit levied in the prior year plus the applicable percentage allowed by law. This rate accounts for such things as salaries, utilities and day-to-day operations.

2. Debt Rate: The debt rate includes the debt service necessary to pay the taxing unit's debt payments in the coming year. This rate accounts for principal and interest on bonds and other debt secured by property tax revenue.

The voter-approval tax rate for a county is the sum of the voter-approval tax rates calculated for each type of tax the county levies. In most cases the voter-approval tax rate exceeds the no-new-revenue tax rate, but occasionally decreases in a taxing unit's debt service will cause the NNR tax rate to be higher than the voter-approval tax rate.

28.

2020 M&O tax rate. Enter the 2020 M&O tax rate.

$0.5447/$100

29.

2020 taxable value, adjusted for actual and potential court-ordered adjustments. Enter the amount in line 8 of the No-New-Revenue Tax Rate Worksheet.

$328,391,220

30.

Total 2020 M&O levy. Multiply line 28 by line 29 and divide by $100.

$1,788,746

31.

Adjusted 2020 levy for calculating NNR M&O taxes.
A.	M&O taxes refunded for years preceding tax year 2020: Enter the amount of M&O taxes refunded in the preceding year for taxes before that year. Types of refunds include court decisions, Tax Code Section 25.25(b) and (c) corrections and Tax Code Section 31.11 payment errors. Do not include refunds for tax year 2020. This line applies only to tax years preceding tax year 2020.	+ $0
B.	2020 taxes in TIF.: Enter the amount of taxes paid into the tax increment fund for a reinvestment zone as agreed by the taxing unit. If the taxing unit has no 2021 captured appraised value in Line 18D, enter 0.	- $0

2021 Tax Rate Calculation Worksheet

City of Bowie

Voter-Approval Tax Rate (continued)

31.
(cont.)

C.	2020 transferred function.: If discontinuing all of a department, function or activity and transferring it to another taxing unit by written contract, enter the amount spent by the taxing unit discontinuing the function in the 12 months preceding the month of this calculation. If the taxing unit did not operate this function for this 12-month period, use the amount spent in the last full fiscal year in which the taxing unit operated the function. The taxing unit discontinuing the function will subtract this amount in E below. The taxing unit receiving the function will add this amount in E below. Other taxing units enter 0.	+/- $0
D.	2020 M&O levy adjustments.: Subtract B from A. For taxing unit with C, subtract if discontinuing function and add if receiving function.	$0
E.	Add line 30 to 31D.

$1,788,746

32.

Adjusted 2021 taxable value.
Enter the amount in line 25 of the No-New-Revenue Tax Rate Worksheet.

$345,794,715

33.

2021 NNR M&O rate. (unadjusted)
Divide line 31E by line 32 and multiply by $100.

$0.5172/$100

34.

Rate adjustment for state criminal justice mandate.²³

A.	2021 state criminal justice mandate. Enter the amount spent by a county in the previous 12 months providing for the maintenance and operation cost of keeping inmates in county-paid facilities after they have been sentenced. Do not include any state reimbursement received by the county for the same purpose.	$0
B.	2020 criminal justice mandate. Enter the amount spent by a county in the 12 months prior to the previous 12 months providing for the maintenance and operation cost of keeping inmates in county-paid facilities after they have been sentenced. Do not include any state reimbursement received by the county for the same purpose. Enter zero if this is the first time the mandate applies.	$0
C.	Subtract B from A and divide by line 32 and multiply by $100.	$0/$100
D.	Enter the rate calculated in C. If not applicable, enter 0.

$0/$100

2021 Tax Rate Calculation Worksheet

City of Bowie

Voter-Approval Tax Rate (continued)

35.

Rate adjustment for indigent health care expenditures.²⁴

A.	2021 indigent health care expenditures. Enter the amount paid by a taxing unit providing for the maintenance and operation cost of providing indigent health care for the period beginning on July 1, 2020 and ending on June 30, 2021, less any state assistance received for the same purpose.	$0
B.	2020 indigent health care expenditures. Enter the amount paid by a taxing unit providing for the maintenance and operation cost of providing indigent health care for the period beginning on July 1, 2019 and ending on June 30, 2020, less any state assistance received for the same purpose.	$0
C.	Subtract B from A and divide by line 32 and multiply by $100.	$0/$100
D.	Enter the rate calculated in C. If not applicable, enter 0.

$0/$100

36.

Rate adjustment for county indigent defense compensation.²⁵

A.	2021 indigent defense compensation expenditures. Enter the amount paid by a county to provide appointed counsel for indigent individuals for the period beginning on July 1, 2020 and ending on June 30, 2021, less any state grants received by the county for the same purpose.	$0
B.	2020 indigent defense compensation expenditures. Enter the amount paid by a county to provide appointed counsel for indigent individuals for the period beginning on July 1, 2019 and ending on June 30, 2020, less any state grants received by the county for the same purpose.	$0
C.	Subtract B from A and divide by line 32 and multiply by $100.	$0/$100
D.	Multiply B by 0.05 and divide by line 32 and multiply by $100.	$0/$100
E.	Enter the lessor of C and D. If not applicable, enter 0.

$0/$100

2021 Tax Rate Calculation Worksheet

City of Bowie

Voter-Approval Tax Rate (continued)

37.

Rate adjustment for county hospital expenditures.²⁶

A.	2021 eligible county hospital expenditures. Enter the amount paid by the county or municipality to maintain and operate an eligible county hospital for the period beginning on July 1, 2020 and ending on June 30, 2021	$0
B.	2020 eligible county hospital expenditures. Enter the amount paid by the county or municipality to maintain and operate an eligible county hospital for the period beginning on July 1, 2019 and ending on June 30, 2020.	$0
C.	Subtract B from A and divide by line 32 and multiply by $100.	$0/$100
D.	Multiply B by 0.08 and divide by line 32 and multiply by $100.	$0/$100
E.	Enter the lessor of C and D, if applicable. If not applicable, enter 0.

$0/$100

38.

Rate adjustment for defunding municipality. This adjustment only applies to a municipality that is considered to be a defunding municipality for the current tax year under Chapter 109, Local Government Code. Chapter 109, Local Government Code only applies to municipalities with a population of more than 250,000 and includes a written determination by the Office of the Governor. See Tax Code 26.0444 for more information.

A.	Amount appropriated for public safety in 2020. Enter the amount of money appropriated for public safety in the budget adopted by the municipality for the preceding fiscal year.	$0
B.	Expenditures for public safety in 2020. Enter the amount of money spent by the municipality for public safety during the preceding fiscal year.	$0
C.	Subtract B from A and divide by line 32 and multiply by $100.	$0/$100
D.	Enter the rate calculated in C. If not applicable, enter 0.

$0/$100

39.

Adjusted 2021 NNR M&O rate.
Add lines 33, 34D, 35D, 36E, and 37E. Subtract line 38D.

$0.5172/$100

2021 Tax Rate Calculation Worksheet

City of Bowie

Voter-Approval Tax Rate (continued)

40.

Adjustment for 2020 sales tax specifically to reduce property values. Cities, counties and hospital districts that collected and spent additional sales tax on M&O expenses in 2020 should complete this line. These entities will deduct the sales tax gain rate for 2021 in Section 3. Other taxing units, enter zero.

A.	Enter the amount of additional sales tax collected and spent on M&O expenses in 2020, if any. Counties must exclude any amount that was spent for economic development grants from the amount of sales tax spent.	$0
B.	Divide line 40A by line 32 and multiply by $100.	$0/$100
C.	Add Line 40B to Line 39.

$0.5172/$100

41.

2021 voter-approval M&O rate. Enter the rate as calculated by the appropriate scenario below.

	Special Taxing Unit. If the taxing unit qualifies as a special taxing unit, multiply line 40C by 1.08.
	Other Taxing Unit. If the taxing unit does not qualify as a special taxing unit, multiply Line 40C by 1.035

$0.5353/$100

D41.

Disaster Line 41 (D41): 2021 voter-approval M&O rate for taxing unit affected by disaster declaration. If the taxing unit is located in an 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 unit, the governing body may direct the person calculating the voter-approval tax rate to calculate in the manner provided for a special taxing unit. The taxing unit shall continue to calculate the voter-approval tax rate in this manner until the earlier of
1) the first year in which total taxable value on the certified appraisal roll exceeds the total taxable value of the tax year in which the disaster occurred, or
2) the third tax year after the tax year in which the disaster occurred

If the taxing unit qualifies under this scenario, multiply Line 40C by 1.08.²⁷ If the taxing unit does not qualify, do not complete Disaster Line 41 (Line D41).

$0/$100

2021 Tax Rate Calculation Worksheet

City of Bowie

Voter-Approval Tax Rate (continued)

42.

Total 2021 debt to be paid with property taxes and additional sales tax revenue. Debt means the interest and principal that will be paid on debts that: (1) are paid by property taxes, (2) are secured by property taxes, (3) are scheduled for payment over a period longer than one year, and (4) are not classified in the taxing unit's budget as M&O expenses.
A:	Debt also includes contractual payments to other taxing units that have incurred debts on behalf of this taxing unit, if those debts meet the four conditions above. Include only amounts that will be paid from property tax revenue. Do not include appraisal district budget payments. If the governing body of a taxing unit authorized or agreed to authorize a bond, warrant, certificate of obligation, or other evidence of indebtedness on or after Sept. 1, 2021, verify if it meets the amended definition of debt before including it here.²⁸ Enter debt amount.	$0
B:	Subtract unencumbered fund amount used to reduce total debt.	-$0
C:	Subtract certified amount spent from sales tax to reduce debt (enter zero if none).	-$0
D:	Subtract amount paid from other resources.	-$0
E:	Adjusted debt. Subtract B, C and D from A.

43.

Certified 2020 excess debt collections. Enter the amount certified by the collector.²⁹

44.

Adjusted 2021 debt. Subtract line 43 from line 42E.

45.

2021 anticipated collection rate.

A.	Enter the 2021 anticipated collection rate certified by the collector.³⁰	98.0000%
B.	Enter the 2020 actual collection rate.	97.0000%
C.	Enter the 2019 actual collection rate.	97.0000%
D.	Enter the 2018 actual collection rate.	98.0000%
E.	If the anticipated collection rate in A is lower than actual collection rates in B, C and D, enter the lowest collection rate from B, C and D. If the anticipated rate in A is higher than at least one of the rates in the prior three years, enter the rate from A. Note that the rate can be greater than 100%. ³¹

98.0000%

2021 Tax Rate Calculation Worksheet

City of Bowie

Voter-Approval Tax Rate (concluded)

46.

2021 debt adjusted for collections. Divide line 44 by line 45E.

47.

2021 total taxable value. Enter the amount on line 21 of the No-New-Revenue Tax Rate Worksheet.

$349,997,975

48.

2021 debt rate. Divide line 46 by line 47 and multiply by $100.

$0/$100

49.

2021 voter-approval tax rate. Add lines 41 and 48.

$0.5353/$100

D49.

Disaster Line 49 (D49): 2021 voter-approval tax rate for taxing unit affected by disaster declaration. Complete this line if the taxing unit calculated the voter-approval tax rate in the manner provided for a special taxing unit on Line D41. Add Line D41 and 48.

$0/$100

50.

COUNTIES ONLY. Add together the voter-approval tax rates for each type of tax the county levies. The total is the 2021 county voter-approval tax rate.

$/$100

2021 Tax Rate Calculation Worksheet

City of Bowie

De Minimis Rate

The de minimis rate is the rate equal to the sum of the no-new-revenue maintenance and operations rate, the rate that will raise $500,000, and the current debt rate for a taxing unit. ⁴⁴

This section should only be completed by a taxing unit that is a municipality of less than 30,000 or a taxing unit that does not meet the definition of a special taxing unit. ⁴⁵

68.	Adjusted 2021 NNR M&O tax rate. Enter the rate from line 39 of the Voter-Approval Tax Rate Worksheet.	$0.5172/$100
69.	2021 total taxable value. Enter the amount from line 21 of the No-New-Revenue Tax Rate Worksheet.	$349,997,975
70.	Rate necessary to impose $500,000 in taxes. Divide $500,000 by line 69 and multiply by $100.	$0.1428/$100
71.	2021 debt rate. Enter the rate from line 48 of the Voter-Approval Tax Rate Worksheet.	$0/$100
72.	De minimis rate. Add lines 68,70, and 71.	$0.66/$100

Total Tax Rate

Indicate the applicable total tax rates as calculated above.

No-New-Revenue tax rate. As applicable, enter the 2021 NNR tax rate from: line 26, line 27 (counties), or line 56 (adjusted for sales tax). Indicate the line number used: 26	$0.5163/$100
Voter-approval tax rate. As applicable, enter the 2021 voter-approval tax rate from: line 49, line D49 (disaster), line 50 (counties), line 58 (adjusted for sales tax), line 62 (adjusted for pollution control), line 67 (adjusted for unused increment), or line 80 (adjusted for emergency revenue). Indicate the line number used: 49	$0.5353/$100
De minimis rate. If applicable, enter the 2021 de minimis rate from line 72.	$0.66/$100

Taxing Unit Representative Name and Signature Enter the name of the person preparing the tax rate as authorized by the governing body of the taxing unit. By signing below, you certify that you are the designated officer or employee of the taxing unit and have accurately calculated accurately calculated the tax rates using values that are the same as the values shown in the taxing unit&aposs certified appraisal roll or certified estimate of taxable value, in accordance with requirements in Tax Code. ⁵⁰
Print Here – Teri Odom - Montague CAD ^{Printed Name of Taxing Unit Representative}
Sign Here – Teri Odom – Montague CAD
Date – July 29, 2021
_{50 Tex. Tax Code ?? 26.04(c-2) and (d-2)}

2021 Notice of No-New-Revenue Tax Rate

Worksheet for Calculation of Tax Increase/Decrease

Entity Name: City of Bowie

Date: 08/18/2021


1.	2020 taxable value, adjusted for actual and potential court-ordered adjustments. Enter line 8 of the No-New-Revenue Tax Rate Worksheet.	$328,391,220
2.	2020 total tax rate. Enter line 4 of the No-New-Revenue Tax Rate Worksheet.	0.544700
3.	Taxes refunded for years preceding tax year 2020. Enter line 16 of the No-New-Revenue Tax Rate Worksheet.	$454
4.	Last year's levy. Multiply Line 1 times Line 2 and divide by 100. To the result, add Line 3.	$1,789,201
5.	2021 total taxable value. Enter Line 21 of the No-New-Revenue Tax Rate Worksheet.	$349,997,975
6.	2021 no-new tax rate. Enter line 26 of the No-New-Revenue Tax Rate Worksheet or Line 56 of the Additional Sales Tax Rate Worksheet.	0.516300
7.	2021 taxes if a tax rate equal to the no-new-revenue tax rate is adopted. Multiply Line 5 times Line 6 and divide by 100.	$1,807,040
8.	Last year's total levy. Sum of line 4 for all funds.	$1,789,201
9.	2021 total taxes if a tax rate equal to the no-new-revenue tax rate is adopted. Sum of line 7 for all funds.	$1,807,040
10.	Tax Increase (Decrease). Subtract Line 8 from Line 9.	$17,839