taxes Property Tax Assistance

2023 ISD Summary Worksheet

188-Potter-Randall/Potter County

188-904/Bushland ISD

Category Local Tax Roll Value 2023 WTD Mean Ratio 2023 PTAD Value Estimate 2023 Value Assigned
A - SINGLE-FAMILY 700,799,308 0.9574 731,981,730 700,799,308
B - MULTIFAMILY 7,594,654 N/A 7,594,654 7,594,654
C1 - VACANT LOTS 28,668,365 N/A 28,668,365 28,668,365
C2 - COLONIA LOTS 0 N/A 0 0
D1 ACRES - QUALIFIED OPEN-SPACE LAND 9,920,057 1.0519 9,431,054 9,920,057
D2 - FARM & RANCH IMP 617,976 N/A 617,976 617,976
E - NON-AG LAND AND IMPROVEMENTS 12,218,527 N/A 12,218,527 12,218,527
F1 - COMMERCIAL REAL 394,182,271 0.9927 397,080,962 394,182,271
F2 - INDUSTRIAL REAL 10,195,370 N/A 10,195,370 10,195,370
G - ALL MINERALS 105,330,360 0.9964 105,710,919 105,330,360
J - ALL UTILITIES 159,025,175 0.9542 166,658,117 159,025,175
L1 - COMMERCIAL PERSONAL 346,471,592 1.0095 343,211,087 346,471,592
L2 - INDUSTRIAL PERSONAL 53,713,983 N/A 53,713,983 53,713,983
M1 - MOBILE HOMES 2,383,440 N/A 2,383,440 2,383,440
N - INTANGIBLE PERSONAL PROPERTY 0 N/A 0 0
O - RESIDENTIAL INVENTORY 1,765,900 N/A 1,765,900 1,765,900
S - SPECIAL INVENTORY 11,298,832 N/A 11,298,832 11,298,832
Subtotal 1,844,185,810 0 1,882,530,916 1,844,185,810
Less Total Deductions 391,761,521 0 400,511,093 391,761,521
Total Taxable Value 1,452,424,289 0 1,482,019,823 1,452,424,289

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 1,533,480,457 School district taxable value for M&O purposes before the loss to the increase in the state-mandated homestead exemption
T2 1,452,424,289 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 1,533,480,457 T1 minus 50% of the loss to the local optional percentage homestead exemption
T4 1,452,424,289 T2 minus 50% of the loss to the local optional percentage homestead exemption
T13 1,557,705,457 T-1 plus the cost of the second most recent increase for that pvs year in the mandatory homestead exemptions
T15 1,573,855,457 T-13 Plus the cost of the second most recent increase for that PVS year in the mandatory homestead exemptions
T17 1,490,069,061 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 1,533,480,457 School district taxable value for i&s purposes before the loss to the increase in the state-mandated homestead exemption
T8 1,452,424,289 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 1,533,480,457 T7 minus 50% of the loss to the local optional percentage homestead exemption
T10 1,452,424,289 T8 minus 50% of the loss to the local optional percentage homestead exemption
T14 1,557,705,457 T13 plus the loss to the chapter 313 agreement
T16 1,573,855,457 T-1 plus the cost of the second most recent increase for that PVS year in the mandatory homestead exemptions
T18 1,490,069,061 T17 plus the loss to the chapter 313 agreement

MISCELLANEOUS LOSS AMOUNTS

Measure Value Description
LOSS_INCR_HMSTD 81,056,168 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 24,225,000 Loss to the previous increase in the state-mandated homestead
LOSS_SCND_INCR_HMSTD 16,150,000 Loss to Second Previous Homestead Increase

THE PVS FOUND YOUR LOCAL VALUE TO BE VALID AS A RESULT OF THE SDPVS, AND LOCAL VALUE WAS CERTIFIED

188-Potter-Randall/Randall County

188-904/Bushland ISD

Category Local Tax Roll Value 2023 WTD Mean Ratio 2023 PTAD Value Estimate 2023 Value Assigned
A - SINGLE-FAMILY 263,986,125 0.9640 273,844,528 263,986,125
B - MULTIFAMILY 0 N/A 0 0
C1 - VACANT LOTS 1,829,842 N/A 1,829,842 1,829,842
C2 - COLONIA LOTS 0 N/A 0 0
D1 ACRES - QUALIFIED OPEN-SPACE LAND 1,287,668 0.8545 1,506,839 1,287,668
D2 - FARM & RANCH IMP 334,024 N/A 334,024 334,024
E - NON-AG LAND AND IMPROVEMENTS 6,575,519 N/A 6,575,519 6,575,519
F1 - COMMERCIAL REAL 3,137,974 N/A 3,137,974 3,137,974
F2 - INDUSTRIAL REAL 0 N/A 0 0
G - ALL MINERALS 0 N/A 0 0
J - ALL UTILITIES 13,931,440 N/A 13,931,440 13,931,440
L1 - COMMERCIAL PERSONAL 3,553,738 N/A 3,553,738 3,553,738
L2 - INDUSTRIAL PERSONAL 30,960 N/A 30,960 30,960
M1 - MOBILE HOMES 71,901 N/A 71,901 71,901
N - INTANGIBLE PERSONAL PROPERTY 0 N/A 0 0
O - RESIDENTIAL INVENTORY 1,092,676 N/A 1,092,676 1,092,676
S - SPECIAL INVENTORY 0 N/A 0 0
Subtotal 295,831,867 0 305,909,441 295,831,867
Less Total Deductions 84,181,814 0 86,150,383 84,181,814
Total Taxable Value 211,650,053 0 219,759,058 211,650,053

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 239,647,762 School district taxable value for M&O purposes before the loss to the increase in the state-mandated homestead exemption
T2 211,650,053 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 239,647,762 T1 minus 50% of the loss to the local optional percentage homestead exemption
T4 211,650,053 T2 minus 50% of the loss to the local optional percentage homestead exemption
T13 247,012,762 T-1 plus the cost of the second most recent increase for that pvs year in the mandatory homestead exemptions
T15 251,922,762 T-13 Plus the cost of the second most recent increase for that PVS year in the mandatory homestead exemptions
T17 222,364,613 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 239,647,762 School district taxable value for i&s purposes before the loss to the increase in the state-mandated homestead exemption
T8 211,650,053 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 239,647,762 T7 minus 50% of the loss to the local optional percentage homestead exemption
T10 211,650,053 T8 minus 50% of the loss to the local optional percentage homestead exemption
T14 247,012,762 T13 plus the loss to the chapter 313 agreement
T16 251,922,762 T-1 plus the cost of the second most recent increase for that PVS year in the mandatory homestead exemptions
T18 222,364,613 T17 plus the loss to the chapter 313 agreement

MISCELLANEOUS LOSS AMOUNTS

Measure Value Description
LOSS_INCR_HMSTD 27,997,709 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 7,365,000 Loss to the previous increase in the state-mandated homestead
LOSS_SCND_INCR_HMSTD 4,910,000 Loss to Second Previous Homestead Increase

THE PVS FOUND YOUR LOCAL VALUE TO BE VALID AS A RESULT OF THE SDPVS, AND LOCAL VALUE WAS CERTIFIED

188-904-02/Bushland ISD



Category Local Tax Roll Value 2023 WTD Mean Ratio 2023 PTAD Value Estimate 2023 Value Assigned
A - SINGLE-FAMILY 964,785,433 0.9592 1,005,826,258 964,785,433
B - MULTIFAMILY 7,594,654 N/A 7,594,654 7,594,654
C1 - VACANT LOTS 30,498,207 N/A 30,498,207 30,498,207
C2 - COLONIA LOTS 0 N/A 0 0
D1 ACRES - QUALIFIED OPEN-SPACE LAND 11,207,725 1.0247 10,937,893 11,207,725
D2 - FARM & RANCH IMP 952,000 N/A 952,000 952,000
E - NON-AG LAND AND IMPROVEMENTS 18,794,046 N/A 18,794,046 18,794,046
F1 - COMMERCIAL REAL 397,320,245 0.9928 400,218,936 397,320,245
F2 - INDUSTRIAL REAL 10,195,370 N/A 10,195,370 10,195,370
G - ALL MINERALS 105,330,360 0.9964 105,710,919 105,330,360
J - ALL UTILITIES 172,956,615 0.9577 180,589,557 172,956,615
L1 - COMMERCIAL PERSONAL 350,025,330 1.0094 346,764,825 350,025,330
L2 - INDUSTRIAL PERSONAL 53,744,943 N/A 53,744,943 53,744,943
M1 - MOBILE HOMES 2,455,341 N/A 2,455,341 2,455,341
N - INTANGIBLE PERSONAL PROPERTY 0 N/A 0 0
O - RESIDENTIAL INVENTORY 2,858,576 N/A 2,858,576 2,858,576
S - SPECIAL INVENTORY 11,298,832 N/A 11,298,832 11,298,832
Subtotal 2,140,017,677 2,188,440,357 2,140,017,677
Less Total Deductions 475,943,335 486,661,476 475,943,335
Total Taxable Value 1,664,074,342 1,701,778,881 1,664,074,342

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 1,773,128,219 School district taxable value for M&O purposes before the loss to the increase in the state-mandated homestead exemption
T2 1,664,074,342 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 1,773,128,219 T1 minus 50% of the loss to the local optional percentage homestead exemption
T4 1,664,074,342 T2 minus 50% of the loss to the local optional percentage homestead exemption
T13 1,804,718,219 T-1 plus the cost of the second most recent increase for that pvs year in the mandatory homestead exemptions
T15 1,825,778,219 T-13 Plus the cost of the second most recent increase for that PVS year in the mandatory homestead exemptions
T17 1,712,433,674 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 1,773,128,219 School district taxable value for i&s purposes before the loss to the increase in the state-mandated homestead exemption
T8 1,664,074,342 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 1,773,128,219 T7 minus 50% of the loss to the local optional percentage homestead exemption
T10 1,664,074,342 T8 minus 50% of the loss to the local optional percentage homestead exemption
T14 1,804,718,219 T13 plus the loss to the chapter 313 agreement
T16 1,825,778,219 T-1 plus the cost of the second most recent increase for that PVS year in the mandatory homestead exemptions
T18 1,712,433,674 T17 plus the loss to the chapter 313 agreement

MISCELLANEOUS LOSS AMOUNTS

Measure Value Description
LOSS_INCR_HMSTD 109,053,877 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 31,590,000 Loss to the previous increase in the state-mandated homestead
LOSS_SCND_INCR_HMSTD 21,060,000 Loss to Second Previous Homestead Increase