taxes Property Tax Assistance

2023 ISD Summary Worksheet

Frost ISD (all splits)   Ellis County   Hill County   Navarro County  

070-Ellis/Ellis County

175-905/Frost ISD

Category Local Tax Roll Value 2023 WTD Mean Ratio 2023 PTAD Value Estimate 2023 Value Assigned
A - SINGLE-FAMILY 243,072 N/A 243,072 243,072
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 899,281 N/A 899,281 899,281
D2 - FARM & RANCH IMP 56,682 N/A 56,682 56,682
E - NON-AG LAND AND IMPROVEMENTS 3,112,622 N/A 3,112,622 3,112,622
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 4,920,905 N/A 4,920,905 4,920,905
L1 - COMMERCIAL PERSONAL 0 N/A 0 0
L2 - INDUSTRIAL PERSONAL 0 N/A 0 0
M1 - MOBILE HOMES 27,699 N/A 27,699 27,699
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 9,260,261 0 9,260,261 9,260,261
Less Total Deductions 1,833,108 0 1,833,108 1,833,108
Total Taxable Value 7,427,153 0 7,427,153 7,427,153

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

Measure Value Description
T1 7,747,153 School district taxable value for M&O purposes before the loss to the increase in the state-mandated homestead exemption
T2 7,427,153 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 7,747,153 T1 minus 50% of the loss to the local optional percentage homestead exemption
T4 7,427,153 T2 minus 50% of the loss to the local optional percentage homestead exemption
T13 7,852,153 T-1 plus the cost of the second most recent increase for that pvs year in the mandatory homestead exemptions
T15 7,922,153 T-13 Plus the cost of the second most recent increase for that PVS year in the mandatory homestead exemptions
T17 7,504,237 School district taxable value for M & O purposes after the loss to the increase in the state-mandated homestead exemption and based on the compressed freeze loss

VALUE TAXABLE FOR I&S PURPOSES

Measure Value Description
T7 7,747,153 School district taxable value for i&s purposes before the loss to the increase in the state-mandated homestead exemption
T8 7,427,153 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 7,747,153 T7 minus 50% of the loss to the local optional percentage homestead exemption
T10 7,427,153 T8 minus 50% of the loss to the local optional percentage homestead exemption
T14 7,852,153 T13 plus the loss to the chapter 313 agreement
T16 7,922,153 T-1 plus the cost of the second most recent increase for that PVS year in the mandatory homestead exemptions
T18 7,504,237 T17 plus the loss to the chapter 313 agreement

MISCELLANEOUS LOSS AMOUNTS

Measure Value Description
LOSS_INCR_HMSTD 320,000 Loss to the increase in the state-mandated homestead
LOSS_LOCL_HMSTD 0 50% of the loss to the local optional percentage homestead exemption
LOSS_PREV_INCR_HMSTD 105,000 Loss to the previous increase in the state-mandated homestead
LOSS_SCND_INCR_HMSTD 70,000 Loss to Second Previous Homestead Increase

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


Back to top


109-Hill/Hill County

175-905/Frost ISD

Category Local Tax Roll Value 2023 WTD Mean Ratio 2023 PTAD Value Estimate 2023 Value Assigned
A - SINGLE-FAMILY 6,434,820 N/A 6,434,820 6,434,820
B - MULTIFAMILY 0 N/A 0 0
C1 - VACANT LOTS 248,290 N/A 248,290 248,290
C2 - COLONIA LOTS 0 N/A 0 0
D1 ACRES - QUALIFIED OPEN-SPACE LAND 1,312,090 N/A 1,312,090 1,312,090
D2 - FARM & RANCH IMP 869,000 N/A 869,000 869,000
E - NON-AG LAND AND IMPROVEMENTS 7,483,700 N/A 7,483,700 7,483,700
F1 - COMMERCIAL REAL 108,720 N/A 108,720 108,720
F2 - INDUSTRIAL REAL 320,950 N/A 320,950 320,950
G - ALL MINERALS 0 N/A 0 0
J - ALL UTILITIES 3,691,530 N/A 3,691,530 3,691,530
L1 - COMMERCIAL PERSONAL 90,030 N/A 90,030 90,030
L2 - INDUSTRIAL PERSONAL 710,230 N/A 710,230 710,230
M1 - MOBILE HOMES 142,740 N/A 142,740 142,740
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 21,412,100 0 21,412,100 21,412,100
Less Total Deductions 6,432,005 0 6,432,005 6,432,005
Total Taxable Value 14,980,095 0 14,980,095 14,980,095

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

Measure Value Description
T1 17,236,463 School district taxable value for M&O purposes before the loss to the increase in the state-mandated homestead exemption
T2 14,980,095 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 17,236,463 T1 minus 50% of the loss to the local optional percentage homestead exemption
T4 14,980,095 T2 minus 50% of the loss to the local optional percentage homestead exemption
T13 18,031,463 T-1 plus the cost of the second most recent increase for that pvs year in the mandatory homestead exemptions
T15 18,561,463 T-13 Plus the cost of the second most recent increase for that PVS year in the mandatory homestead exemptions
T17 15,404,259 School district taxable value for M & O purposes after the loss to the increase in the state-mandated homestead exemption and based on the compressed freeze loss

VALUE TAXABLE FOR I&S PURPOSES

Measure Value Description
T7 17,236,463 School district taxable value for i&s purposes before the loss to the increase in the state-mandated homestead exemption
T8 14,980,095 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 17,236,463 T7 minus 50% of the loss to the local optional percentage homestead exemption
T10 14,980,095 T8 minus 50% of the loss to the local optional percentage homestead exemption
T14 18,031,463 T13 plus the loss to the chapter 313 agreement
T16 18,561,463 T-1 plus the cost of the second most recent increase for that PVS year in the mandatory homestead exemptions
T18 15,404,259 T17 plus the loss to the chapter 313 agreement

MISCELLANEOUS LOSS AMOUNTS

Measure Value Description
LOSS_INCR_HMSTD 2,256,368 Loss to the increase in the state-mandated homestead
LOSS_LOCL_HMSTD 0 50% of the loss to the local optional percentage homestead exemption
LOSS_PREV_INCR_HMSTD 795,000 Loss to the previous increase in the state-mandated homestead
LOSS_SCND_INCR_HMSTD 530,000 Loss to Second Previous Homestead Increase

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


Back to top


175-Navarro/Navarro County

175-905/Frost ISD

Category Local Tax Roll Value 2023 WTD Mean Ratio 2023 PTAD Value Estimate 2023 Value Assigned
A - SINGLE-FAMILY 50,006,110 0.9873 50,649,357 50,006,110
B - MULTIFAMILY 464,410 N/A 464,410 464,410
C1 - VACANT LOTS 3,836,100 N/A 3,836,100 3,836,100
C2 - COLONIA LOTS 0 N/A 0 0
D1 ACRES - QUALIFIED OPEN-SPACE LAND 6,697,703 0.9625 6,958,640 6,697,703
D2 - FARM & RANCH IMP 393,350 N/A 393,350 393,350
E - NON-AG LAND AND IMPROVEMENTS 82,154,660 0.9503 86,451,289 82,154,660
F1 - COMMERCIAL REAL 2,665,240 N/A 2,665,240 2,665,240
F2 - INDUSTRIAL REAL 2,339,919 N/A 2,339,919 2,339,919
G - ALL MINERALS 0 N/A 0 0
J - ALL UTILITIES 151,487,910 1.0444 145,047,788 151,487,910
L1 - COMMERCIAL PERSONAL 1,866,220 N/A 1,866,220 1,866,220
L2 - INDUSTRIAL PERSONAL 8,824,850 N/A 8,824,850 8,824,850
M1 - MOBILE HOMES 6,259,510 N/A 6,259,510 6,259,510
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 316,995,982 0 315,756,673 316,995,982
Less Total Deductions 64,937,282 0 65,407,232 64,937,282
Total Taxable Value 252,058,700 0 250,349,441 252,058,700

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

Measure Value Description
T1 267,085,017 School district taxable value for M&O purposes before the loss to the increase in the state-mandated homestead exemption
T2 252,058,700 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 267,085,017 T1 minus 50% of the loss to the local optional percentage homestead exemption
T4 252,058,700 T2 minus 50% of the loss to the local optional percentage homestead exemption
T13 273,745,017 T-1 plus the cost of the second most recent increase for that pvs year in the mandatory homestead exemptions
T15 278,185,017 T-13 Plus the cost of the second most recent increase for that PVS year in the mandatory homestead exemptions
T17 253,772,729 School district taxable value for M & O purposes after the loss to the increase in the state-mandated homestead exemption and based on the compressed freeze loss

VALUE TAXABLE FOR I&S PURPOSES

Measure Value Description
T7 267,085,017 School district taxable value for i&s purposes before the loss to the increase in the state-mandated homestead exemption
T8 252,058,700 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 267,085,017 T7 minus 50% of the loss to the local optional percentage homestead exemption
T10 252,058,700 T8 minus 50% of the loss to the local optional percentage homestead exemption
T14 273,745,017 T13 plus the loss to the chapter 313 agreement
T16 278,185,017 T-1 plus the cost of the second most recent increase for that PVS year in the mandatory homestead exemptions
T18 253,772,729 T17 plus the loss to the chapter 313 agreement

MISCELLANEOUS LOSS AMOUNTS

Measure Value Description
LOSS_INCR_HMSTD 15,026,317 Loss to the increase in the state-mandated homestead
LOSS_LOCL_HMSTD 0 50% of the loss to the local optional percentage homestead exemption
LOSS_PREV_INCR_HMSTD 6,660,000 Loss to the previous increase in the state-mandated homestead
LOSS_SCND_INCR_HMSTD 4,440,000 Loss to Second Previous Homestead Increase

THE PVS FOUND YOUR LOCAL VALUE TO BE VALID AS A RESULT OF THE SDPVS, AND LOCAL VALUE WAS CERTIFIED


Back to top


175-905-02/Frost ISD



Category Local Tax Roll Value 2023 WTD Mean Ratio 2023 PTAD Value Estimate 2023 Value Assigned
A - SINGLE-FAMILY 56,684,002 0.9888 57,327,249 56,684,002
B - MULTIFAMILY 464,410 N/A 464,410 464,410
C1 - VACANT LOTS 4,084,390 N/A 4,084,390 4,084,390
C2 - COLONIA LOTS 0 N/A 0 0
D1 ACRES - QUALIFIED OPEN-SPACE LAND 8,909,074 0.9715 9,170,011 8,909,074
D2 - FARM & RANCH IMP 1,319,032 N/A 1,319,032 1,319,032
E - NON-AG LAND AND IMPROVEMENTS 92,750,982 0.9557 97,047,611 92,750,982
F1 - COMMERCIAL REAL 2,773,960 N/A 2,773,960 2,773,960
F2 - INDUSTRIAL REAL 2,660,869 N/A 2,660,869 2,660,869
G - ALL MINERALS 0 N/A 0 0
J - ALL UTILITIES 160,100,345 1.0419 153,660,223 160,100,345
L1 - COMMERCIAL PERSONAL 1,956,250 N/A 1,956,250 1,956,250
L2 - INDUSTRIAL PERSONAL 9,535,080 N/A 9,535,080 9,535,080
M1 - MOBILE HOMES 6,429,949 N/A 6,429,949 6,429,949
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 347,668,343 346,429,034 347,668,343
Less Total Deductions 73,202,395 73,672,345 73,202,395
Total Taxable Value 274,465,948 272,756,689 274,465,948

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

Measure Value Description
T1 292,068,633 School district taxable value for M&O purposes before the loss to the increase in the state-mandated homestead exemption
T2 274,465,948 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 292,068,633 T1 minus 50% of the loss to the local optional percentage homestead exemption
T4 274,465,948 T2 minus 50% of the loss to the local optional percentage homestead exemption
T13 299,628,633 T-1 plus the cost of the second most recent increase for that pvs year in the mandatory homestead exemptions
T15 304,668,633 T-13 Plus the cost of the second most recent increase for that PVS year in the mandatory homestead exemptions
T17 276,681,225 School district taxable value for M & O purposes after the loss to the increase in the state-mandated homestead exemption and based on the compressed freeze loss

VALUE TAXABLE FOR I&S PURPOSES

Measure Value Description
T7 292,068,633 School district taxable value for i&s purposes before the loss to the increase in the state-mandated homestead exemption
T8 274,465,948 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 292,068,633 T7 minus 50% of the loss to the local optional percentage homestead exemption
T10 274,465,948 T8 minus 50% of the loss to the local optional percentage homestead exemption
T14 299,628,633 T13 plus the loss to the chapter 313 agreement
T16 304,668,633 T-1 plus the cost of the second most recent increase for that PVS year in the mandatory homestead exemptions
T18 276,681,225 T17 plus the loss to the chapter 313 agreement

MISCELLANEOUS LOSS AMOUNTS

Measure Value Description
LOSS_INCR_HMSTD 17,602,685 Loss to the increase in the state-mandated homestead
LOSS_LOCL_HMSTD 0 50% of the loss to the local optional percentage homestead exemption
LOSS_PREV_INCR_HMSTD 7,560,000 Loss to the previous increase in the state-mandated homestead
LOSS_SCND_INCR_HMSTD 5,040,000 Loss to Second Previous Homestead Increase

Back to top