Top navigation skipped
ceiling reduction
2022 ISD Summary Worksheet
117-Hutchinson /Hutchinson County
117-901/Borger ISD
| Category | Local Tax Roll Value | 2022 WTD Mean Ratio | 2022 PTAD Value Estimate | 2022 Value Assigned |
|---|---|---|---|---|
| A - SINGLE-FAMILY | 440,619,540 | 0.9262 | 475,728,288 | 440,619,540 |
| B - MULTIFAMILY | 7,921,680 | N/A | 7,921,680 | 7,921,680 |
| C1 - VACANT LOTS | 4,663,060 | N/A | 4,663,060 | 4,663,060 |
| C2 - COLONIA LOTS | 0 | N/A | 0 | 0 |
| D1 ACRES - QUALIFIED OPEN-SPACE LAND | 1,253,130 | 1.0397 | 1,205,254 | 1,253,130 |
| D2 - FARM & RANCH IMP | 717,810 | N/A | 717,810 | 717,810 |
| E - NON-AG LAND AND IMPROVEMENTS | 5,521,910 | N/A | 5,521,910 | 5,521,910 |
| F1 - COMMERCIAL REAL | 101,122,390 | 0.9797 | 103,217,710 | 101,122,390 |
| F2 - INDUSTRIAL REAL | 652,901,394 | N/A | 652,901,394 | 652,901,394 |
| G - ALL MINERALS | 8,556,830 | N/A | 8,556,830 | 8,556,830 |
| J - ALL UTILITIES | 43,692,880 | 0.7962 | 54,876,765 | 43,692,880 |
| L1 - COMMERCIAL PERSONAL | 44,611,630 | 1.0068 | 44,310,320 | 44,611,630 |
| L2 - INDUSTRIAL PERSONAL | 95,893,225 | N/A | 95,893,225 | 95,893,225 |
| M1 - MOBILE HOMES | 1,240,470 | N/A | 1,240,470 | 1,240,470 |
| N - INTANGIBLE PERSONAL PROPERTY | 0 | N/A | 0 | 0 |
| O - RESIDENTIAL INVENTORY | 157,900 | N/A | 157,900 | 157,900 |
| S - SPECIAL INVENTORY | 4,007,550 | N/A | 4,007,550 | 4,007,550 |
| Subtotal | 1,412,881,399 | 0 | 1,460,920,166 | 1,412,881,399 |
| Less Total Deductions | 648,420,974 | 0 | 656,071,817 | 648,420,974 |
| Total Taxable Value | 764,460,425 | 0 | 804,848,349 | 764,460,425 |
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 |
|---|---|---|---|---|
| 803,410,355 | 764,460,425 | 789,530,435 | 750,580,505 | 837,780,355 |
| 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 |
|---|---|---|
| 38,949,930 | 13,879,920 | 34,370,000 |
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 |
|---|---|---|---|---|
| 1,246,535,405 | 1,207,585,475 | 1,232,655,485 | 1,193,705,555 | 1,280,905,405 |
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 INVALID, BUT LOCAL VALUE WAS CERTIFIED BECAUSE YOUR SCHOOL DISTRICT IS IN YEAR TWO OF THE GRACE PERIOD
117-901-02/Borger ISD
| Category | Local Tax Roll Value | 2022 WTD Mean Ratio | 2022 PTAD Value Estimate | 2022 Value Assigned |
|---|---|---|---|---|
| A - SINGLE-FAMILY | 440,619,540 | 0.9262 | 475,728,288 | 440,619,540 |
| B - MULTIFAMILY | 7,921,680 | N/A | 7,921,680 | 7,921,680 |
| C1 - VACANT LOTS | 4,663,060 | N/A | 4,663,060 | 4,663,060 |
| C2 - COLONIA LOTS | 0 | N/A | 0 | 0 |
| D1 ACRES - QUALIFIED OPEN-SPACE LAND | 1,253,130 | 1.0397 | 1,205,254 | 1,253,130 |
| D2 - FARM & RANCH IMP | 717,810 | N/A | 717,810 | 717,810 |
| E - NON-AG LAND AND IMPROVEMENTS | 5,521,910 | N/A | 5,521,910 | 5,521,910 |
| F1 - COMMERCIAL REAL | 101,122,390 | 0.9797 | 103,217,710 | 101,122,390 |
| F2 - INDUSTRIAL REAL | 652,901,394 | N/A | 652,901,394 | 652,901,394 |
| G - ALL MINERALS | 8,556,830 | N/A | 8,556,830 | 8,556,830 |
| J - ALL UTILITIES | 43,692,880 | 0.7962 | 54,876,765 | 43,692,880 |
| L1 - COMMERCIAL PERSONAL | 44,611,630 | 1.0068 | 44,310,320 | 44,611,630 |
| L2 - INDUSTRIAL PERSONAL | 95,893,225 | N/A | 95,893,225 | 95,893,225 |
| M1 - MOBILE HOMES | 1,240,470 | N/A | 1,240,470 | 1,240,470 |
| N - INTANGIBLE PERSONAL PROPERTY | 0 | N/A | 0 | 0 |
| O - RESIDENTIAL INVENTORY | 157,900 | N/A | 157,900 | 157,900 |
| S - SPECIAL INVENTORY | 4,007,550 | N/A | 4,007,550 | 4,007,550 |
| Subtotal | 1,412,881,399 | 1,460,920,166 | 1,412,881,399 | |
| Less Total Deductions | 648,420,974 | 656,071,817 | 648,420,974 | |
| Total Taxable Value | 764,460,425 | 804,848,349 | 764,460,425 |
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 |
|---|---|---|---|---|
| 803,410,355 | 764,460,425 | 789,530,435 | 750,580,505 | 837,780,355 |
| 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 |
|---|---|---|
| 38,949,930 | 13,879,920 | 34,370,000 |
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 |
|---|---|---|---|---|
| 1,246,535,405 | 1,207,585,475 | 1,232,655,485 | 1,193,705,555 | 1,280,905,405 |
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 taxceiling 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