taxes Property Tax Assistance

2023 ISD Summary Worksheet

018-Bosque/Bosque County

018-905/Walnut Springs ISD

Category Local Tax Roll Value 2023 WTD Mean Ratio 2023 PTAD Value Estimate 2023 Value Assigned
A - SINGLE-FAMILY 38,444,209 N/A 38,444,209 38,444,209
B - MULTIFAMILY 1,224,775 N/A 1,224,775 1,224,775
C1 - VACANT LOTS 2,352,173 N/A 2,352,173 2,352,173
C2 - COLONIA LOTS 0 N/A 0 0
D1 ACRES - QUALIFIED OPEN-SPACE LAND 6,012,384 N/A 6,012,384 6,012,384
D2 - FARM & RANCH IMP 6,817,939 N/A 6,817,939 6,817,939
E - NON-AG LAND AND IMPROVEMENTS 122,139,121 N/A 122,139,121 122,139,121
F1 - COMMERCIAL REAL 5,244,485 N/A 5,244,485 5,244,485
F2 - INDUSTRIAL REAL 1,173,467 N/A 1,173,467 1,173,467
G - ALL MINERALS 0 N/A 0 0
J - ALL UTILITIES 38,660,513 N/A 38,660,513 38,660,513
L1 - COMMERCIAL PERSONAL 998,646 N/A 998,646 998,646
L2 - INDUSTRIAL PERSONAL 3,027,050 N/A 3,027,050 3,027,050
M1 - MOBILE HOMES 3,241,280 N/A 3,241,280 3,241,280
N - INTANGIBLE PERSONAL PROPERTY 0 N/A 0 0
O - RESIDENTIAL INVENTORY 0 N/A 0 0
S - SPECIAL INVENTORY 3,874 N/A 3,874 3,874
Subtotal 229,339,916 0 229,339,916 229,339,916
Less Total Deductions 60,644,597 0 60,644,597 60,644,597
Total Taxable Value 168,695,319 0 168,695,319 168,695,319

The taxable values shown here will not match the values reported by your appraisal district

See the ISD DEDUCTION Report for a breakdown of deduction values

Government code subsections 403.302(J) AND(K) require the Comptroller to certify alternative measures of school district wealth.These measures are reported for taxable values for maintenance and operation(M & O) tax purposes and for interest and sinking fund(I & S) tax purposes.For districts that have not entered into value limitation agreements, T1 through T4 will be the same as T7 through T10.

VALUE TAXABLE FOR M&O PURPOSES

Measure Value Description
T1 180,120,472 School district taxable value for M&O purposes before the loss to the increase in the state-mandated homestead exemption
T2 168,695,319 School district taxable value for M&O purposes after the loss to the increase in the state-mandated homestead exemption and the tax ceiling reduction
T3 180,120,472 T1 minus 50% of the loss to the local optional percentage homestead exemption
T4 168,695,319 T2 minus 50% of the loss to the local optional percentage homestead exemption
T13 184,470,472 T-1 plus the cost of the second most recent increase for that pvs year in the mandatory homestead exemptions
T15 187,370,472 T-13 Plus the cost of the second most recent increase for that PVS year in the mandatory homestead exemptions
T17 180,801,266 School district taxable value for M & O purposes after the loss to the increase in the state-mandated homestead exemption and based on the compressed freeze loss

VALUE TAXABLE FOR I&S PURPOSES

Measure Value Description
T7 180,120,472 School district taxable value for i&s purposes before the loss to the increase in the state-mandated homestead exemption
T8 168,695,319 School district taxable value for i&s purposes after the loss to the increase in the state-mandated homestead exemption and the tax ceiling reduction
T9 180,120,472 T7 minus 50% of the loss to the local optional percentage homestead exemption
T10 168,695,319 T8 minus 50% of the loss to the local optional percentage homestead exemption
T14 184,470,472 T13 plus the loss to the chapter 313 agreement
T16 187,370,472 T-1 plus the cost of the second most recent increase for that PVS year in the mandatory homestead exemptions
T18 180,801,266 T17 plus the loss to the chapter 313 agreement

MISCELLANEOUS LOSS AMOUNTS

Measure Value Description
LOSS_INCR_HMSTD 11,425,153 Loss to the increase in the state-mandated homestead
LOSS_LOCL_HMSTD 0 50% of the loss to the local optional percentage homestead exemption
LOSS_PREV_INCR_HMSTD 4,350,000 Loss to the previous increase in the state-mandated homestead
LOSS_SCND_INCR_HMSTD 2,900,000 Loss to Second Previous Homestead Increase

THE PVS FOUND YOUR LOCAL VALUE TO BE VALID, AND LOCAL VALUE WAS CERTIFIED

213-Somervell/Somervell County

018-905/Walnut Springs ISD

Category Local Tax Roll Value 2023 WTD Mean Ratio 2023 PTAD Value Estimate 2023 Value Assigned
A - SINGLE-FAMILY 285,750 N/A 285,750 285,750
B - MULTIFAMILY 0 N/A 0 0
C1 - VACANT LOTS 0 N/A 0 0
C2 - COLONIA LOTS 0 N/A 0 0
D1 ACRES - QUALIFIED OPEN-SPACE LAND 154,070 N/A 154,070 154,070
D2 - FARM & RANCH IMP 0 N/A 0 0
E - NON-AG LAND AND IMPROVEMENTS 1,059,150 N/A 1,059,150 1,059,150
F1 - COMMERCIAL REAL 0 N/A 0 0
F2 - INDUSTRIAL REAL 0 N/A 0 0
G - ALL MINERALS 0 N/A 0 0
J - ALL UTILITIES 13,630 N/A 13,630 13,630
L1 - COMMERCIAL PERSONAL 0 N/A 0 0
L2 - INDUSTRIAL PERSONAL 0 N/A 0 0
M1 - MOBILE HOMES 0 N/A 0 0
N - INTANGIBLE PERSONAL PROPERTY 0 N/A 0 0
O - RESIDENTIAL INVENTORY 0 N/A 0 0
S - SPECIAL INVENTORY 0 N/A 0 0
Subtotal 1,512,600 0 1,512,600 1,512,600
Less Total Deductions 368,220 0 368,220 368,220
Total Taxable Value 1,144,380 0 1,144,380 1,144,380

The taxable values shown here will not match the values reported by your appraisal district

See the ISD DEDUCTION Report for a breakdown of deduction values

Government code subsections 403.302(J) AND(K) require the Comptroller to certify alternative measures of school district wealth.These measures are reported for taxable values for maintenance and operation(M & O) tax purposes and for interest and sinking fund(I & S) tax purposes.For districts that have not entered into value limitation agreements, T1 through T4 will be the same as T7 through T10.

VALUE TAXABLE FOR M&O PURPOSES

Measure Value Description
T1 1,256,080 School district taxable value for M&O purposes before the loss to the increase in the state-mandated homestead exemption
T2 1,144,380 School district taxable value for M&O purposes after the loss to the increase in the state-mandated homestead exemption and the tax ceiling reduction
T3 1,256,080 T1 minus 50% of the loss to the local optional percentage homestead exemption
T4 1,144,380 T2 minus 50% of the loss to the local optional percentage homestead exemption
T13 1,286,080 T-1 plus the cost of the second most recent increase for that pvs year in the mandatory homestead exemptions
T15 1,306,080 T-13 Plus the cost of the second most recent increase for that PVS year in the mandatory homestead exemptions
T17 1,144,380 School district taxable value for M & O purposes after the loss to the increase in the state-mandated homestead exemption and based on the compressed freeze loss

VALUE TAXABLE FOR I&S PURPOSES

Measure Value Description
T7 1,256,080 School district taxable value for i&s purposes before the loss to the increase in the state-mandated homestead exemption
T8 1,144,380 School district taxable value for i&s purposes after the loss to the increase in the state-mandated homestead exemption and the tax ceiling reduction
T9 1,256,080 T7 minus 50% of the loss to the local optional percentage homestead exemption
T10 1,144,380 T8 minus 50% of the loss to the local optional percentage homestead exemption
T14 1,286,080 T13 plus the loss to the chapter 313 agreement
T16 1,306,080 T-1 plus the cost of the second most recent increase for that PVS year in the mandatory homestead exemptions
T18 1,144,380 T17 plus the loss to the chapter 313 agreement

MISCELLANEOUS LOSS AMOUNTS

Measure Value Description
LOSS_INCR_HMSTD 111,700 Loss to the increase in the state-mandated homestead
LOSS_LOCL_HMSTD 0 50% of the loss to the local optional percentage homestead exemption
LOSS_PREV_INCR_HMSTD 30,000 Loss to the previous increase in the state-mandated homestead
LOSS_SCND_INCR_HMSTD 20,000 Loss to Second Previous Homestead Increase

THE PVS FOUND YOUR LOCAL VALUE TO BE VALID, AND LOCAL VALUE WAS CERTIFIED

018-905-02/Walnut Springs ISD



Category Local Tax Roll Value 2023 WTD Mean Ratio 2023 PTAD Value Estimate 2023 Value Assigned
A - SINGLE-FAMILY 38,729,959 N/A 38,729,959 38,729,959
B - MULTIFAMILY 1,224,775 N/A 1,224,775 1,224,775
C1 - VACANT LOTS 2,352,173 N/A 2,352,173 2,352,173
C2 - COLONIA LOTS 0 N/A 0 0
D1 ACRES - QUALIFIED OPEN-SPACE LAND 6,166,454 N/A 6,166,454 6,166,454
D2 - FARM & RANCH IMP 6,817,939 N/A 6,817,939 6,817,939
E - NON-AG LAND AND IMPROVEMENTS 123,198,271 N/A 123,198,271 123,198,271
F1 - COMMERCIAL REAL 5,244,485 N/A 5,244,485 5,244,485
F2 - INDUSTRIAL REAL 1,173,467 N/A 1,173,467 1,173,467
G - ALL MINERALS 0 N/A 0 0
J - ALL UTILITIES 38,674,143 N/A 38,674,143 38,674,143
L1 - COMMERCIAL PERSONAL 998,646 N/A 998,646 998,646
L2 - INDUSTRIAL PERSONAL 3,027,050 N/A 3,027,050 3,027,050
M1 - MOBILE HOMES 3,241,280 N/A 3,241,280 3,241,280
N - INTANGIBLE PERSONAL PROPERTY 0 N/A 0 0
O - RESIDENTIAL INVENTORY 0 N/A 0 0
S - SPECIAL INVENTORY 3,874 N/A 3,874 3,874
Subtotal 230,852,516 230,852,516 230,852,516
Less Total Deductions 61,012,817 61,012,817 61,012,817
Total Taxable Value 169,839,699 169,839,699 169,839,699

The taxable values shown here will not match the values reported by your appraisal district

See the ISD DEDUCTION Report for a breakdown of deduction values

Government code subsections 403.302(J) AND(K) require the Comptroller to certify alternative measures of school district wealth.These measures are reported for taxable values for maintenance and operation(M & O) tax purposes and for interest and sinking fund(I & S) tax purposes.For districts that have not entered into value limitation agreements, T1 through T4 will be the same as T7 through T10.

VALUE TAXABLE FOR M&O PURPOSES

Measure Value Description
T1 181,376,552 School district taxable value for M&O purposes before the loss to the increase in the state-mandated homestead exemption
T2 169,839,699 School district taxable value for M&O purposes after the loss to the increase in the state-mandated homestead exemption and the tax ceiling reduction
T3 181,376,552 T1 minus 50% of the loss to the local optional percentage homestead exemption
T4 169,839,699 T2 minus 50% of the loss to the local optional percentage homestead exemption
T13 185,756,552 T-1 plus the cost of the second most recent increase for that pvs year in the mandatory homestead exemptions
T15 188,676,552 T-13 Plus the cost of the second most recent increase for that PVS year in the mandatory homestead exemptions
T17 181,945,646 School district taxable value for M & O purposes after the loss to the increase in the state-mandated homestead exemption and based on the compressed freeze loss

VALUE TAXABLE FOR I&S PURPOSES

Measure Value Description
T7 181,376,552 School district taxable value for i&s purposes before the loss to the increase in the state-mandated homestead exemption
T8 169,839,699 School district taxable value for i&s purposes after the loss to the increase in the state-mandated homestead exemption and the tax ceiling reduction
T9 181,376,552 T7 minus 50% of the loss to the local optional percentage homestead exemption
T10 169,839,699 T8 minus 50% of the loss to the local optional percentage homestead exemption
T14 185,756,552 T13 plus the loss to the chapter 313 agreement
T16 188,676,552 T-1 plus the cost of the second most recent increase for that PVS year in the mandatory homestead exemptions
T18 181,945,646 T17 plus the loss to the chapter 313 agreement

MISCELLANEOUS LOSS AMOUNTS

Measure Value Description
LOSS_INCR_HMSTD 11,536,853 Loss to the increase in the state-mandated homestead
LOSS_LOCL_HMSTD 0 50% of the loss to the local optional percentage homestead exemption
LOSS_PREV_INCR_HMSTD 4,380,000 Loss to the previous increase in the state-mandated homestead
LOSS_SCND_INCR_HMSTD 2,920,000 Loss to Second Previous Homestead Increase