ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Rollback Rate Analysis
2
Tax Bill8%5%One-Year Savings in M&ORunning Total
3
Rollback M&ORollback M&O
4
Year 0 $ 1,548 $ 1,548 $ - $ -
5
Year 1 $ 1,672 $ 1,625 $ 46 $ 46
6
Year 2 $ 1,806 $ 1,707 $ 99 $ 145
7
Year 3 $ 1,950 $ 1,792 $ 158 $ 303
8
Year 4 $ 2,106 $ 1,882 $ 224 $ 528
9
Year 5 $ 2,275 $ 1,976 $ 299 $ 827
10
Year 6 $ 2,456 $ 2,074 $ 382 $ 1,209
11
Year 7 $ 2,653 $ 2,178 $ 475 $ 1,683
12
Year 8 $ 2,865 $ 2,287 $ 578 $ 2,262
13
Year 9 $ 3,094 $ 2,401 $ 693 $ 2,955
14
Year 10 $ 3,342 $ 2,522 $ 820 $ 3,775
15
Year 11 $ 3,609 $ 2,648 $ 962 $ 4,737
16
Year 12 $ 3,898 $ 2,780 $ 1,118 $ 5,855
17
Year 13 $ 4,210 $ 2,919 $ 1,291 $ 7,146
18
Year 14 $ 4,547 $ 3,065 $ 1,482 $ 8,628
19
Year 15 $ 4,911 $ 3,218 $ 1,692 $ 10,320
20
Year 16 $ 5,303 $ 3,379 $ 1,924 $ 12,244
21
Year 17 $ 5,728 $ 3,548 $ 2,180 $ 14,424
22
Year 18 $ 6,186 $ 3,725 $ 2,460 $ 16,884
23
Year 19 $ 6,681 $ 3,912 $ 2,769 $ 19,653
24
Year 20 $ 7,215 $ 4,107 $ 3,108 $ 22,761
25
City, County & Special Districts Property Taxes OnlyNo ISD taxes included
26
Base Year 2015
Property Taxes on a Median Valued Home
27
Total Tax Bill
M&O Portion Only
28
Special Disticts$643.28 $447.85 ISD$2,279.00
29
County$804.44 $560.05
30
City$775.21 $539.70
31
Total$2,222.93 $1,547.60
32
M&O = 69.62% of tax bill
33
I&S = 30.38% of tax bill
34
35
The Rollback Tax calculation is only on the M&O portion of the tax bill. The debt (I&S)
36
portion is not part of the Rollback Tax calculation and gets added the M&O tax rate to
37
determine the total tax rate of a taxing entity.
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100