taxes Property Tax Assistance

2022 ISD Summary Worksheet

188-Potter-Randall/Potter County

188-904/Bushland ISD

Category	Local Tax Roll Value	2022 WTD Mean Ratio	2022 PTAD Value Estimate	2022 Value Assigned
A - SINGLE-FAMILY	603,728,382	N/A	603,728,382	603,728,382
B - MULTIFAMILY	7,128,083	N/A	7,128,083	7,128,083
C1 - VACANT LOTS	31,632,315	N/A	31,632,315	31,632,315
C2 - COLONIA LOTS	0	N/A	0	0
D1 ACRES - QUALIFIED OPEN-SPACE LAND	9,060,786	N/A	9,060,527	9,060,786
D2 - FARM & RANCH IMP	552,585	N/A	552,585	552,585
E - NON-AG LAND AND IMPROVEMENTS	10,227,726	N/A	10,227,726	10,227,726
F1 - COMMERCIAL REAL	373,864,736	N/A	373,864,736	373,864,736
F2 - INDUSTRIAL REAL	15,064,460	N/A	15,064,460	15,064,460
G - ALL MINERALS	92,977,090	N/A	92,977,090	92,977,090
J - ALL UTILITIES	149,323,338	N/A	149,323,338	149,323,338
L1 - COMMERCIAL PERSONAL	336,274,587	N/A	336,274,587	336,274,587
L2 - INDUSTRIAL PERSONAL	42,687,369	N/A	42,687,369	42,687,369
M1 - MOBILE HOMES	2,122,115	N/A	2,122,115	2,122,115
N - INTANGIBLE PERSONAL PROPERTY	0	N/A	0	0
O - RESIDENTIAL INVENTORY	2,572,450	N/A	2,572,450	2,572,450
S - SPECIAL INVENTORY	10,999,619	N/A	10,999,619	10,999,619
Subtotal	1,688,215,641	0	1,688,215,382	1,688,215,641
Less Total Deductions	318,570,303	0	318,570,303	318,570,303
Total Taxable Value	1,369,645,338	0	1,369,645,079	1,369,645,338

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
1,388,512,496	1,369,645,338	1,388,512,496	1,369,645,338	1,404,382,496

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
18,867,158	0	15,870,000

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
1,388,512,496	1,369,645,338	1,388,512,496	1,369,645,338	1,404,382,496

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

188-Potter-Randall/Randall County

188-904/Bushland ISD

Category	Local Tax Roll Value	2022 WTD Mean Ratio	2022 PTAD Value Estimate	2022 Value Assigned
A - SINGLE-FAMILY	237,458,588	0.9724	244,198,466	237,458,588
B - MULTIFAMILY	0	N/A	0	0
C1 - VACANT LOTS	2,352,386	N/A	2,352,386	2,352,386
C2 - COLONIA LOTS	0	N/A	0	0
D1 ACRES - QUALIFIED OPEN-SPACE LAND	1,041,439	0.7731	1,347,113	1,041,439
D2 - FARM & RANCH IMP	334,322	N/A	334,322	334,322
E - NON-AG LAND AND IMPROVEMENTS	5,836,682	N/A	5,836,682	5,836,682
F1 - COMMERCIAL REAL	2,627,314	N/A	2,627,314	2,627,314
F2 - INDUSTRIAL REAL	0	N/A	0	0
G - ALL MINERALS	0	N/A	0	0
J - ALL UTILITIES	12,866,202	N/A	12,866,202	12,866,202
L1 - COMMERCIAL PERSONAL	2,089,185	N/A	2,089,185	2,089,185
L2 - INDUSTRIAL PERSONAL	30,838	N/A	30,838	30,838
M1 - MOBILE HOMES	74,579	N/A	74,579	74,579
N - INTANGIBLE PERSONAL PROPERTY	0	N/A	0	0
O - RESIDENTIAL INVENTORY	1,314,751	N/A	1,314,751	1,314,751
S - SPECIAL INVENTORY	0	N/A	0	0
Subtotal	266,026,286	0	273,071,838	266,026,286
Less Total Deductions	55,192,908	0	56,676,438	55,192,908
Total Taxable Value	210,833,378	0	216,395,400	210,833,378

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
217,284,268	210,833,378	217,284,268	210,833,378	221,864,268

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
6,450,890	0	4,580,000

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
217,284,268	210,833,378	217,284,268	210,833,378	221,864,268

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

188-904-02/Bushland ISD

Category	Local Tax Roll Value	2022 WTD Mean Ratio	2022 PTAD Value Estimate	2022 Value Assigned
A - SINGLE-FAMILY	841,186,970	0.9921	847,926,848	841,186,970
B - MULTIFAMILY	7,128,083	N/A	7,128,083	7,128,083
C1 - VACANT LOTS	33,984,701	N/A	33,984,701	33,984,701
C2 - COLONIA LOTS	0	N/A	0	0
D1 ACRES - QUALIFIED OPEN-SPACE LAND	10,102,225	0.9707	10,407,640	10,102,225
D2 - FARM & RANCH IMP	886,907	N/A	886,907	886,907
E - NON-AG LAND AND IMPROVEMENTS	16,064,408	N/A	16,064,408	16,064,408
F1 - COMMERCIAL REAL	376,492,050	N/A	376,492,050	376,492,050
F2 - INDUSTRIAL REAL	15,064,460	N/A	15,064,460	15,064,460
G - ALL MINERALS	92,977,090	N/A	92,977,090	92,977,090
J - ALL UTILITIES	162,189,540	N/A	162,189,540	162,189,540
L1 - COMMERCIAL PERSONAL	338,363,772	N/A	338,363,772	338,363,772
L2 - INDUSTRIAL PERSONAL	42,718,207	N/A	42,718,207	42,718,207
M1 - MOBILE HOMES	2,196,694	N/A	2,196,694	2,196,694
N - INTANGIBLE PERSONAL PROPERTY	0	N/A	0	0
O - RESIDENTIAL INVENTORY	3,887,201	N/A	3,887,201	3,887,201
S - SPECIAL INVENTORY	10,999,619	N/A	10,999,619	10,999,619
Subtotal	1,954,241,927		1,961,287,220	1,954,241,927
Less Total Deductions	373,763,211		375,246,741	373,763,211
Total Taxable Value	1,580,478,716		1,586,040,479	1,580,478,716

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
1,605,796,764	1,580,478,716	1,605,796,764	1,580,478,716	1,626,246,764

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
25,318,048	0	20,450,000

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
1,605,796,764	1,580,478,716	1,605,796,764	1,580,478,716	1,626,246,764

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