taxes Property Tax Assistance

2022 ISD Summary Worksheet

059-Deaf Smith/Deaf Smith County

059-902/Walcott ISD

Category Local Tax Roll Value 2022 WTD Mean Ratio 2022 PTAD Value Estimate 2022 Value Assigned
A - SINGLE-FAMILY 101,150 N/A 101,150 101,150
B - MULTIFAMILY 0 N/A 0 0
C1 - VACANT LOTS 3,950 N/A 3,950 3,950
C2 - COLONIA LOTS 0 N/A 0 0
D1 ACRES - QUALIFIED OPEN-SPACE LAND 37,982,948 N/A 37,982,948 37,982,948
D2 - FARM & RANCH IMP 4,434,034 N/A 4,434,034 4,434,034
E - NON-AG LAND AND IMPROVEMENTS 12,594,610 N/A 12,594,610 12,594,610
F1 - COMMERCIAL REAL 62,590 N/A 62,590 62,590
F2 - INDUSTRIAL REAL 56,477,570 N/A 56,477,570 56,477,570
G - ALL MINERALS 0 N/A 0 0
J - ALL UTILITIES 3,982,090 N/A 3,982,090 3,982,090
L1 - COMMERCIAL PERSONAL 417,550 N/A 417,550 417,550
L2 - INDUSTRIAL PERSONAL 31,000 N/A 31,000 31,000
M1 - MOBILE HOMES 62,560 N/A 62,560 62,560
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 116,150,052 0 116,150,052 116,150,052
Less Total Deductions 43,009,232 0 43,009,232 43,009,232
Total Taxable Value 73,140,820 0 73,140,820 73,140,820

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 T13
73,539,881 73,140,820 73,539,881 73,140,820 73,849,881


Loss to the
Increase in the
State-Mandated Homestead
Exemption
50% of the loss
to the Local Optional
Percentage Homestead
Exemption
Loss to the
Previous Increase in the
State-Mandated Homestead
Exemption
399,061 0 310,000


T1 = School district taxable value for M & O purposes before the loss to the increase in the state-mandated homestead exemption

T2 = 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 = 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

T13 = T1 plus the cost of the second most recent increase for that PVS Year in the mandatory homestead exemptions

Value Taxable For I & S Purposes

T7 T8 T9 T10 T14
114,339,881 113,940,820 114,339,881 113,940,820 114,649,881

T7 = School district taxable value for I & S purposes before the loss to the increase in the state-mandated homestead exemption

T8 = 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 = 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

T14 = T13 plus the loss to the chapter 313 agreement

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

059-902-02/Walcott ISD



Category Local Tax Roll Value 2022 WTD Mean Ratio 2022 PTAD Value Estimate 2022 Value Assigned
A - SINGLE-FAMILY 101,150 N/A 101,150 101,150
B - MULTIFAMILY 0 N/A 0 0
C1 - VACANT LOTS 3,950 N/A 3,950 3,950
C2 - COLONIA LOTS 0 N/A 0 0
D1 ACRES - QUALIFIED OPEN-SPACE LAND 37,982,948 N/A 37,982,948 37,982,948
D2 - FARM & RANCH IMP 4,434,034 N/A 4,434,034 4,434,034
E - NON-AG LAND AND IMPROVEMENTS 12,594,610 N/A 12,594,610 12,594,610
F1 - COMMERCIAL REAL 62,590 N/A 62,590 62,590
F2 - INDUSTRIAL REAL 56,477,570 N/A 56,477,570 56,477,570
G - ALL MINERALS 0 N/A 0 0
J - ALL UTILITIES 3,982,090 N/A 3,982,090 3,982,090
L1 - COMMERCIAL PERSONAL 417,550 N/A 417,550 417,550
L2 - INDUSTRIAL PERSONAL 31,000 N/A 31,000 31,000
M1 - MOBILE HOMES 62,560 N/A 62,560 62,560
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 116,150,052 116,150,052 116,150,052
Less Total Deductions 43,009,232 43,009,232 43,009,232
Total Taxable Value 73,140,820 73,140,820 73,140,820

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 T13
73,539,881 73,140,820 73,539,881 73,140,820 73,849,881


Loss to the
Increase in the
State-Mandated Homestead
Exemption
50 % of the loss
to the Local Optional
Percentage Homestead
Exemption
Loss to the
Previous Increase in the
State-Mandated Homestead
Exemption
399,061 0 310,000


T1 = School district taxable value for M & O purposes before the loss to the increase in the state-mandated homestead exemption

T2 = 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 = 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

T13 = T1 plus the cost of the second most recent increase for that PVS Year in the mandatory homestead exemptions

Value Taxable For I & S Purposes

T7 T8 T9 T10 T14
114,339,881 113,940,820 114,339,881 113,940,820 114,649,881

T7 = School district taxable value for I & S purposes before the loss to the increase in the state-mandated homestead exemption

T8 = 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 = 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

T14 = T13 plus the loss to the chapter 313 agreement