taxes Property Tax Assistance

2022 ISD Summary Worksheet

018-Bosque/Bosque County

018-905/Walnut Springs ISD

Category Local Tax Roll Value 2022 WTD Mean Ratio 2022 PTAD Value Estimate 2022 Value Assigned
A - SINGLE-FAMILY 29,412,381 0.9984 29,459,516 29,412,381
B - MULTIFAMILY 1,214,602 N/A 1,214,602 1,214,602
C1 - VACANT LOTS 2,477,509 N/A 2,477,509 2,477,509
C2 - COLONIA LOTS 0 N/A 0 0
D1 ACRES - QUALIFIED OPEN-SPACE LAND 5,738,252 0.9217 6,225,737 5,738,252
D2 - FARM & RANCH IMP 3,452,600 N/A 3,452,600 3,452,600
E - NON-AG LAND AND IMPROVEMENTS 109,149,145 1.0283 106,145,235 109,149,145
F1 - COMMERCIAL REAL 3,309,884 N/A 3,309,884 3,309,884
F2 - INDUSTRIAL REAL 1,434,785 N/A 1,434,785 1,434,785
G - ALL MINERALS 0 N/A 0 0
J - ALL UTILITIES 27,292,776 0.9376 29,109,189 27,292,776
L1 - COMMERCIAL PERSONAL 933,895 N/A 933,895 933,895
L2 - INDUSTRIAL PERSONAL 3,741,703 N/A 3,741,703 3,741,703
M1 - MOBILE HOMES 1,814,741 N/A 1,814,741 1,814,741
N - INTANGIBLE PERSONAL PROPERTY 0 N/A 0 0
O - RESIDENTIAL INVENTORY 0 N/A 0 0
S - SPECIAL INVENTORY 3,037 N/A 3,037 3,037
Subtotal 189,975,310 0 189,322,433 189,975,310
Less Total Deductions 31,945,719 0 32,012,867 31,945,719
Total Taxable Value 158,029,591 0 157,309,566 158,029,591

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
161,065,267 158,029,591 161,065,267 158,029,591 163,815,267


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
3,035,676 0 2,750,000


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
161,065,267 158,029,591 161,065,267 158,029,591 163,815,267

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

213-Somervell/Somervell County

018-905/Walnut Springs ISD

Category Local Tax Roll Value 2022 WTD Mean Ratio 2022 PTAD Value Estimate 2022 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 1,038,080 N/A 1,038,080 1,038,080
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 13,030 N/A 13,030 13,030
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 1,490,930 0 1,490,930 1,490,930
Less Total Deductions 304,740 0 304,740 304,740
Total Taxable Value 1,186,190 0 1,186,190 1,186,190

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
1,216,190 1,186,190 1,216,190 1,186,190 1,236,190


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
30,000 0 20,000


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
1,216,190 1,186,190 1,216,190 1,186,190 1,236,190

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

018-905-02/Walnut Springs ISD



Category Local Tax Roll Value 2022 WTD Mean Ratio 2022 PTAD Value Estimate 2022 Value Assigned
A - SINGLE-FAMILY 29,698,131 0.9984 29,745,266 29,698,131
B - MULTIFAMILY 1,214,602 N/A 1,214,602 1,214,602
C1 - VACANT LOTS 2,477,509 N/A 2,477,509 2,477,509
C2 - COLONIA LOTS 0 N/A 0 0
D1 ACRES - QUALIFIED OPEN-SPACE LAND 5,892,322 0.9236 6,379,807 5,892,322
D2 - FARM & RANCH IMP 3,452,600 N/A 3,452,600 3,452,600
E - NON-AG LAND AND IMPROVEMENTS 110,187,225 1.0280 107,183,315 110,187,225
F1 - COMMERCIAL REAL 3,309,884 N/A 3,309,884 3,309,884
F2 - INDUSTRIAL REAL 1,434,785 N/A 1,434,785 1,434,785
G - ALL MINERALS 0 N/A 0 0
J - ALL UTILITIES 27,305,806 0.9376 29,122,219 27,305,806
L1 - COMMERCIAL PERSONAL 933,895 N/A 933,895 933,895
L2 - INDUSTRIAL PERSONAL 3,741,703 N/A 3,741,703 3,741,703
M1 - MOBILE HOMES 1,814,741 N/A 1,814,741 1,814,741
N - INTANGIBLE PERSONAL PROPERTY 0 N/A 0 0
O - RESIDENTIAL INVENTORY 0 N/A 0 0
S - SPECIAL INVENTORY 3,037 N/A 3,037 3,037
Subtotal 191,466,240 190,813,363 191,466,240
Less Total Deductions 32,250,459 32,317,607 32,250,459
Total Taxable Value 159,215,781 158,495,756 159,215,781

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
162,281,457 159,215,781 162,281,457 159,215,781 165,051,457


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
3,065,676 0 2,770,000


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
162,281,457 159,215,781 162,281,457 159,215,781 165,051,457

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