taxes Property Tax Assistance

2022 ISD Summary Worksheet

059-Deaf Smith /Deaf Smith County

180-904/Wildorado ISD

Category	Local Tax Roll Value	2022 WTD Mean Ratio	2022 PTAD Value Estimate	2022 Value Assigned
A - SINGLE-FAMILY	935,130	N/A	935,130	935,130
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	4,203,940	N/A	4,203,940	4,203,940
D2 - FARM & RANCH IMP	840,160	N/A	840,160	840,160
E - NON-AG LAND AND IMPROVEMENTS	8,330,650	N/A	8,330,650	8,330,650
F1 - COMMERCIAL REAL	6,800	N/A	6,800	6,800
F2 - INDUSTRIAL REAL	34,269,600	N/A	34,269,600	34,269,600
G - ALL MINERALS	0	N/A	0	0
J - ALL UTILITIES	8,227,640	N/A	8,227,640	8,227,640
L1 - COMMERCIAL PERSONAL	130,640	N/A	130,640	130,640
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	56,944,560	0	56,944,560	56,944,560
Less Total Deductions	25,635,477	0	25,635,477	25,635,477
Total Taxable Value	31,309,083	0	31,309,083	31,309,083

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
31,691,943	31,309,083	31,691,943	31,309,083	31,971,943

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
382,860	0	280,000

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
55,144,143	54,761,283	55,144,143	54,761,283	55,424,143

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

180-Oldham /Oldham County

180-904/Wildorado ISD

Category	Local Tax Roll Value	2022 WTD Mean Ratio	2022 PTAD Value Estimate	2022 Value Assigned
A - SINGLE-FAMILY	5,643,167	0.9434	5,981,733	5,643,167
B - MULTIFAMILY	0	N/A	0	0
C1 - VACANT LOTS	279,080	N/A	279,080	279,080
C2 - COLONIA LOTS	0	N/A	0	0
D1 ACRES - QUALIFIED OPEN-SPACE LAND	4,899,840	1.2484	3,925,032	4,899,840
D2 - FARM & RANCH IMP	506,920	N/A	506,920	506,920
E - NON-AG LAND AND IMPROVEMENTS	3,201,038	1.0047	3,186,064	3,201,038
F1 - COMMERCIAL REAL	952,990	N/A	952,990	952,990
F2 - INDUSTRIAL REAL	172,422,490	N/A	172,422,490	172,422,490
G - ALL MINERALS	0	N/A	0	0
J - ALL UTILITIES	10,405,910	0.8836	11,776,720	10,405,910
L1 - COMMERCIAL PERSONAL	3,961,390	0.9798	4,043,060	3,961,390
L2 - INDUSTRIAL PERSONAL	3,739,280	N/A	3,739,280	3,739,280
M1 - MOBILE HOMES	1,310,210	N/A	1,310,210	1,310,210
N - INTANGIBLE PERSONAL PROPERTY	0	N/A	0	0
O - RESIDENTIAL INVENTORY	0	N/A	0	0
S - SPECIAL INVENTORY	3,343	N/A	3,343	3,343
Subtotal	207,325,658	0	208,126,922	207,325,658
Less Total Deductions	49,265,237	0	49,429,502	49,265,237
Total Taxable Value	158,060,421	0	158,697,420	158,060,421

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
158,488,980	158,060,421	158,488,980	158,060,421	159,248,980

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
428,559	0	760,000

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
204,291,130	203,862,571	204,291,130	203,862,571	205,051,130

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

180-904/Wildorado ISD

Category	Local Tax Roll Value	2022 WTD Mean Ratio	2022 PTAD Value Estimate	2022 Value Assigned
A - SINGLE-FAMILY	1,474,910	N/A	1,474,910	1,474,910
B - MULTIFAMILY	0	N/A	0	0
C1 - VACANT LOTS	6,095	N/A	6,095	6,095
C2 - COLONIA LOTS	0	N/A	0	0
D1 ACRES - QUALIFIED OPEN-SPACE LAND	1,153,412	N/A	1,153,412	1,153,412
D2 - FARM & RANCH IMP	79,505	N/A	79,505	79,505
E - NON-AG LAND AND IMPROVEMENTS	1,637,132	N/A	1,637,132	1,637,132
F1 - COMMERCIAL REAL	53,812	N/A	53,812	53,812
F2 - INDUSTRIAL REAL	0	N/A	0	0
G - ALL MINERALS	0	N/A	0	0
J - ALL UTILITIES	670,760	N/A	670,760	670,760
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	5,075,626	0	5,075,626	5,075,626
Less Total Deductions	1,142,866	0	1,142,866	1,142,866
Total Taxable Value	3,932,760	0	3,932,760	3,932,760

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
4,022,760	3,932,760	4,022,760	3,932,760	4,082,760

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
90,000	0	60,000

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
4,022,760	3,932,760	4,022,760	3,932,760	4,082,760

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

180-904-02/Wildorado ISD

Category	Local Tax Roll Value	2022 WTD Mean Ratio	2022 PTAD Value Estimate	2022 Value Assigned
A - SINGLE-FAMILY	8,053,207	0.9597	8,391,773	8,053,207
B - MULTIFAMILY	0	N/A	0	0
C1 - VACANT LOTS	285,175	N/A	285,175	285,175
C2 - COLONIA LOTS	0	N/A	0	0
D1 ACRES - QUALIFIED OPEN-SPACE LAND	10,257,192	1.1050	9,282,384	10,257,192
D2 - FARM & RANCH IMP	1,426,585	N/A	1,426,585	1,426,585
E - NON-AG LAND AND IMPROVEMENTS	13,168,820	1.0011	13,153,846	13,168,820
F1 - COMMERCIAL REAL	1,013,602	N/A	1,013,602	1,013,602
F2 - INDUSTRIAL REAL	206,692,090	N/A	206,692,090	206,692,090
G - ALL MINERALS	0	N/A	0	0
J - ALL UTILITIES	19,304,310	0.9337	20,675,120	19,304,310
L1 - COMMERCIAL PERSONAL	4,092,030	0.9804	4,173,700	4,092,030
L2 - INDUSTRIAL PERSONAL	3,739,280	N/A	3,739,280	3,739,280
M1 - MOBILE HOMES	1,310,210	N/A	1,310,210	1,310,210
N - INTANGIBLE PERSONAL PROPERTY	0	N/A	0	0
O - RESIDENTIAL INVENTORY	0	N/A	0	0
S - SPECIAL INVENTORY	3,343	N/A	3,343	3,343
Subtotal	269,345,844		270,147,108	269,345,844
Less Total Deductions	76,043,580		76,207,845	76,043,580
Total Taxable Value	193,302,264		193,939,263	193,302,264

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
194,203,683	193,302,264	194,203,683	193,302,264	195,303,683

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
901,419	0	1,100,000

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
263,458,033	262,556,614	263,458,033	262,556,614	264,558,033

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