taxes Property Tax Assistance

2021 ISD Summary Worksheet

188-Potter-Randall/Potter County

188-904/Bushland ISD

Category	Local Tax Roll Value	2021 WTD Mean Ratio	2021 PTAD Value Estimate	2021 Value Assigned
A - SINGLE-FAMILY	465,687,724	0.9163	508,226,262	465,687,724
B - MULTIFAMILY	10,023,692	N/A	10,023,692	10,023,692
C1 - VACANT LOTS	27,888,616	N/A	27,888,616	27,888,616
C2 - COLONIA LOTS	0	N/A	0	0
D1 ACRES - QUALIFIED OPEN-SPACE LAND	8,647,790	0.9347	9,251,662	8,647,790
D2 - FARM & RANCH IMP	526,079	N/A	526,079	526,079
E - NON-AG LAND AND IMPROVEMENTS	9,148,057	N/A	9,148,057	9,148,057
F1 - COMMERCIAL REAL	344,709,743	0.9961	346,059,375	344,709,743
F2 - INDUSTRIAL REAL	15,234,553	N/A	15,234,553	15,234,553
G - ALL MINERALS	33,082,160	N/A	33,082,160	33,082,160
J - ALL UTILITIES	144,861,476	0.8347	173,549,151	144,861,476
L1 - COMMERCIAL PERSONAL	307,851,523	1.0010	307,543,979	307,851,523
L2 - INDUSTRIAL PERSONAL	38,527,623	N/A	38,527,623	38,527,623
M1 - MOBILE HOMES	1,684,147	N/A	1,684,147	1,684,147
N - INTANGIBLE PERSONAL PROPERTY	0	N/A	0	0
O - RESIDENTIAL INVENTORY	3,610,057	N/A	3,610,057	3,610,057
S - SPECIAL INVENTORY	8,801,287	N/A	8,801,287	8,801,287
Subtotal	1,420,284,527	0	1,493,156,700	1,420,284,527
Less Total Deductions	165,452,916	0	177,106,873	165,452,916
Total Taxable Value	1,254,831,611	0	1,316,049,827	1,254,831,611

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

T1	T2	T3	T4
1,266,854,304	1,254,831,611	1,266,854,304	1,254,831,611

Loss To the Additional $10,000 Homestead Exemption	50% of the loss to the Local Optional Percentage Homestead Exemption
12,022,693	0

T1 = School district taxable value for M & O purposes before the loss to the additional $10,000 homestead exemption

T2 = School district taxable value for M & O purposes after the loss to the additional $10,000 homestead exemption and the tax ceiling reduction

T3 = T1 minus 50% of the loss to the local optional percentage homestead exemption

T4 = T2 minus 50% of the loss to the local optional percentage homestead exemption

Value Taxable For I & S Purposes

T7	T8	T9	T10
1,266,854,304	1,254,831,611	1,266,854,304	1,254,831,611

T7 = School district taxable value for I & S purposes before the loss to the additional $10, 000 homestead exemption

T8 = School district taxable value for I & S purposes after the loss to the additional $10, 000 homestead exemption and the tax
ceiling reduction

T9 = T7 minus 50 % of the loss to the local optional percentage homestead exemption

T10 = T8 minus 50 % of the loss to the local optional percentage homestead exemption

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

188-Potter-Randall/Randall County

188-904/Bushland ISD

Category	Local Tax Roll Value	2021 WTD Mean Ratio	2021 PTAD Value Estimate	2021 Value Assigned
A - SINGLE-FAMILY	174,402,827	0.9361	186,307,902	174,402,827
B - MULTIFAMILY	0	N/A	0	0
C1 - VACANT LOTS	1,893,186	N/A	1,893,186	1,893,186
C2 - COLONIA LOTS	0	N/A	0	0
D1 ACRES - QUALIFIED OPEN-SPACE LAND	1,102,550	0.8079	1,364,721	1,102,550
D2 - FARM & RANCH IMP	283,525	N/A	283,525	283,525
E - NON-AG LAND AND IMPROVEMENTS	4,313,460	N/A	4,313,460	4,313,460
F1 - COMMERCIAL REAL	2,221,739	N/A	2,221,739	2,221,739
F2 - INDUSTRIAL REAL	0	N/A	0	0
G - ALL MINERALS	0	N/A	0	0
J - ALL UTILITIES	11,420,224	N/A	11,420,224	11,420,224
L1 - COMMERCIAL PERSONAL	2,019,225	N/A	2,019,225	2,019,225
L2 - INDUSTRIAL PERSONAL	37,806	N/A	37,806	37,806
M1 - MOBILE HOMES	18,642	N/A	18,642	18,642
N - INTANGIBLE PERSONAL PROPERTY	0	N/A	0	0
O - RESIDENTIAL INVENTORY	1,770,351	N/A	1,770,351	1,770,351
S - SPECIAL INVENTORY	0	N/A	0	0
Subtotal	199,483,535	0	211,650,781	199,483,535
Less Total Deductions	15,178,549	0	15,183,619	15,178,549
Total Taxable Value	184,304,986	0	196,467,162	184,304,986

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

T1	T2	T3	T4
188,148,628	184,304,986	188,148,628	184,304,986

Loss To the Additional $10,000 Homestead Exemption	50% of the loss to the Local Optional Percentage Homestead Exemption
3,843,642	0

T1 = School district taxable value for M & O purposes before the loss to the additional $10,000 homestead exemption

T2 = School district taxable value for M & O purposes after the loss to the additional $10,000 homestead exemption and the tax ceiling reduction

T3 = T1 minus 50% of the loss to the local optional percentage homestead exemption

T4 = T2 minus 50% of the loss to the local optional percentage homestead exemption

Value Taxable For I & S Purposes

T7	T8	T9	T10
188,148,628	184,304,986	188,148,628	184,304,986

T7 = School district taxable value for I & S purposes before the loss to the additional $10, 000 homestead exemption

T8 = School district taxable value for I & S purposes after the loss to the additional $10, 000 homestead exemption and the tax
ceiling reduction

T9 = T7 minus 50 % of the loss to the local optional percentage homestead exemption

T10 = T8 minus 50 % of the loss to the local optional percentage homestead exemption

THE PVS FOUND YOUR LOCAL VALUE INVALID, BUT LOCAL VALUE WAS CERTIFIED BECAUSE YOUR SCHOOL DISTRICT IS IN YEAR ONE OF THE GRACE PERIOD

188-904-02/Bushland ISD

Category	Local Tax Roll Value	2021 WTD Mean Ratio	2021 PTAD Value Estimate	2021 Value Assigned
A - SINGLE-FAMILY	640,090,551	0.9216	694,534,164	640,090,551
B - MULTIFAMILY	10,023,692	N/A	10,023,692	10,023,692
C1 - VACANT LOTS	29,781,802	N/A	29,781,802	29,781,802
C2 - COLONIA LOTS	0	N/A	0	0
D1 ACRES - QUALIFIED OPEN-SPACE LAND	9,750,340	0.9184	10,616,383	9,750,340
D2 - FARM & RANCH IMP	809,604	N/A	809,604	809,604
E - NON-AG LAND AND IMPROVEMENTS	13,461,517	N/A	13,461,517	13,461,517
F1 - COMMERCIAL REAL	346,931,482	0.9961	348,281,114	346,931,482
F2 - INDUSTRIAL REAL	15,234,553	N/A	15,234,553	15,234,553
G - ALL MINERALS	33,082,160	N/A	33,082,160	33,082,160
J - ALL UTILITIES	156,281,700	0.8449	184,969,375	156,281,700
L1 - COMMERCIAL PERSONAL	309,870,748	1.0010	309,563,204	309,870,748
L2 - INDUSTRIAL PERSONAL	38,565,429	N/A	38,565,429	38,565,429
M1 - MOBILE HOMES	1,702,789	N/A	1,702,789	1,702,789
N - INTANGIBLE PERSONAL PROPERTY	0	N/A	0	0
O - RESIDENTIAL INVENTORY	5,380,408	N/A	5,380,408	5,380,408
S - SPECIAL INVENTORY	8,801,287	N/A	8,801,287	8,801,287
Subtotal	1,619,768,062		1,704,807,481	1,619,768,062
Less Total Deductions	180,631,465		192,290,492	180,631,465
Total Taxable Value	1,439,136,597		1,512,516,989	1,439,136,597

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

T1	T2	T3	T4
1,455,002,932	1,439,136,597	1,455,002,932	1,439,136,597

Loss To the Additional $10,000 Homestead Exemption	50 % of the loss to the Local Optional Percentage Homestead Exemption
15,866,335	0

T1 = School district taxable value for M & O purposes before the loss to the additional $10, 000 homestead exemption

T2 = School district taxable value for M & O purposes after the loss to the additional $10, 000 homestead exemption and the tax ceiling reduction

T3 = T1 minus 50 % of the loss to the local optional percentage homestead exemption

T4 = T2 minus 50 % of the loss to the local optional percentage homestead exemption

Value Taxable For I & S Purposes

T7	T8	T9	T10
1,455,002,932	1,439,136,597	1,455,002,932	1,439,136,597

T7 = School district taxable value for I & S purposes before the loss to the additional $10, 000 homestead exemption

T8 = School district taxable value for I & S purposes after the loss to the additional $10, 000 homestead exemption and the tax
ceiling reduction

T9 = T7 minus 50 % of the loss to the local optional percentage homestead exemption

T10 = T8 minus 50 % of the loss to the local optional percentage homestead exemption