taxes Property Tax Assistance

2025 ISD Summary Worksheet

Walnut Springs ISD (all splits)   Bosque County   Somervell County  

018-Bosque/Bosque County

018-905/Walnut Springs ISD

Category Local Tax Roll Value 2025 WTD Mean Ratio 2025 PTAD Value Estimate 2025 Value Assigned
A - SINGLE-FAMILY 48,524,721 N/A 48,524,721 48,524,721
B - MULTIFAMILY 1,152,820 N/A 1,152,820 1,152,820
C1 - VACANT LOTS 4,191,025 N/A 4,191,025 4,191,025
C2 - COLONIA LOTS 0 N/A 0 0
D1 ACRES - QUALIFIED OPEN-SPACE LAND 8,247,531 N/A 8,247,531 8,247,531
D2 - FARM & RANCH IMP 8,278,829 N/A 8,278,829 8,278,829
E - NON-AG LAND AND IMPROVEMENTS 136,155,167 N/A 136,155,167 136,155,167
F1 - COMMERCIAL REAL 10,294,377 N/A 10,294,377 10,294,377
F2 - INDUSTRIAL REAL 224,054 N/A 224,054 224,054
G - ALL MINERALS 0 N/A 0 0
J - ALL UTILITIES 54,196,196 N/A 54,196,196 54,196,196
L1 - COMMERCIAL PERSONAL 1,225,308 N/A 1,225,308 1,225,308
L2 - INDUSTRIAL PERSONAL 2,255,664 N/A 2,255,664 2,255,664
M1 - MOBILE HOMES 3,529,284 N/A 3,529,284 3,529,284
N - INTANGIBLE PERSONAL PROPERTY 0 N/A 0 0
O - RESIDENTIAL INVENTORY 0 N/A 0 0
S - SPECIAL INVENTORY 2,726 N/A 2,726 2,726
Subtotal 278,277,702 0 278,277,702 278,277,702
Less Total Deductions 70,669,986 0 70,669,986 70,669,986
Total Taxable Value 207,607,716 0 207,607,716 207,607,716

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's office 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 school 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 215,007,008 School district taxable value for M&O purposes before the loss to the increase in the state-mandated homestead exemption
T2 207,607,716 School district taxable value for M&O purposes after the loss to the increase in the state-mandated homestead exemption
T3 215,007,008 T1 minus 50% of the loss to the local optional percentage homestead exemption
T4 207,607,716 T2 minus 50% of the loss to the local optional percentage homestead exemption
T13 229,921,126 T-1 plus the cost of the second most recent increase for that SDPVS year in the mandatory homestead exemptions
T15 234,216,407 T-13 plus the cost of the third most recent increase for that SDPVS year in the mandatory homestead exemptions
T17 209,720,626 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
T19 237,189,963 T-15 plus the cost of the fourth most recent increase for that PVS year in the mandatory homestead exemptions
T21 211,038,896 T-2 plus the cost of the most recent increase in the mandatory over-65 and disabled homestead exemptions

VALUE TAXABLE FOR I&S PURPOSES

Measure Value Description
T7 215,007,008 School district taxable value for I&S purposes before the loss to the increase in the state-mandated homestead exemption
T8 207,607,716 School district taxable value for I&S purposes after the loss to the increase in the state-mandated homestead exemption
T9 215,007,008 T7 minus 50% of the loss to the local optional percentage homestead exemption
T10 207,607,716 T8 minus 50% of the loss to the local optional percentage homestead exemption
T14 229,921,126 T-7 plus the cost of the second most recent increase for that SDPVS year in the mandatory homestead exemptions
T16 234,216,407 T-14 plus the cost of the third most recent increases for that SDPVS year in the mandatory homestead exemptions
T18 209,720,626 School district taxable value for I&S purposes after the loss to the increase in the state-mandated homestead exemption and based on the compressed freeze loss
T20 237,189,963 T-19 plus the loss to chapter 313 agreements and JETI agreements
T22 211,038,896 T-21 plus the loss to chapter 313 agreements and JETI agreements

MISCELLANEOUS LOSS AMOUNTS

Measure Value Description
LOSS_INCR_HMSTD 7,399,292 Loss to the most recent increase in the state-mandated homestead exemption
LOSS_LOCL_HMSTD 0 50% of the loss to the local optional percentage homestead exemption
LOSS_PREV_INCR_HMSTD 14,914,118 Loss to the second most recent increase in the state-mandated homestead exemption
LOSS_SCND_INCR_HMSTD 4,295,281 Loss to the third most recent increase in the state-mandated homestead exemption
LOSS_THRD_INCR_HMSTD 2,973,556 Loss to the fourth most recent increase in the Homestead Exemption Formulas
LOSS_INCR_O65_HMSTD 3,431,180 Loss to the increase in the Over-65/Disabled Homestead

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


Back to top


213-Somervell/Somervell County

018-905/Walnut Springs ISD

Category Local Tax Roll Value 2025 WTD Mean Ratio 2025 PTAD Value Estimate 2025 Value Assigned
A - SINGLE-FAMILY 0 N/A 0 0
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 123,250 N/A 123,250 123,250
D2 - FARM & RANCH IMP 0 N/A 0 0
E - NON-AG LAND AND IMPROVEMENTS 1,957,750 N/A 1,957,750 1,957,750
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 16,800 N/A 16,800 16,800
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 2,097,800 0 2,097,800 2,097,800
Less Total Deductions 290,539 0 290,539 290,539
Total Taxable Value 1,807,261 0 1,807,261 1,807,261

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's office 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 school 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 1,807,261 School district taxable value for M&O purposes before the loss to the increase in the state-mandated homestead exemption
T2 1,807,261 School district taxable value for M&O purposes after the loss to the increase in the state-mandated homestead exemption
T3 1,807,261 T1 minus 50% of the loss to the local optional percentage homestead exemption
T4 1,807,261 T2 minus 50% of the loss to the local optional percentage homestead exemption
T13 1,927,261 T-1 plus the cost of the second most recent increase for that SDPVS year in the mandatory homestead exemptions
T15 1,957,261 T-13 plus the cost of the third most recent increase for that SDPVS year in the mandatory homestead exemptions
T17 1,807,261 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
T19 1,977,261 T-15 plus the cost of the fourth most recent increase for that PVS year in the mandatory homestead exemptions
T21 1,807,261 T-2 plus the cost of the most recent increase in the mandatory over-65 and disabled homestead exemptions

VALUE TAXABLE FOR I&S PURPOSES

Measure Value Description
T7 1,807,261 School district taxable value for I&S purposes before the loss to the increase in the state-mandated homestead exemption
T8 1,807,261 School district taxable value for I&S purposes after the loss to the increase in the state-mandated homestead exemption
T9 1,807,261 T7 minus 50% of the loss to the local optional percentage homestead exemption
T10 1,807,261 T8 minus 50% of the loss to the local optional percentage homestead exemption
T14 1,927,261 T-7 plus the cost of the second most recent increase for that SDPVS year in the mandatory homestead exemptions
T16 1,957,261 T-14 plus the cost of the third most recent increases for that SDPVS year in the mandatory homestead exemptions
T18 1,807,261 School district taxable value for I&S purposes after the loss to the increase in the state-mandated homestead exemption and based on the compressed freeze loss
T20 1,977,261 T-19 plus the loss to chapter 313 agreements and JETI agreements
T22 1,807,261 T-21 plus the loss to chapter 313 agreements and JETI agreements

MISCELLANEOUS LOSS AMOUNTS

Measure Value Description
LOSS_INCR_HMSTD 0 Loss to the most recent increase in the state-mandated homestead exemption
LOSS_LOCL_HMSTD 0 50% of the loss to the local optional percentage homestead exemption
LOSS_PREV_INCR_HMSTD 120,000 Loss to the second most recent increase in the state-mandated homestead exemption
LOSS_SCND_INCR_HMSTD 30,000 Loss to the third most recent increase in the state-mandated homestead exemption
LOSS_THRD_INCR_HMSTD 20,000 Loss to the fourth most recent increase in the Homestead Exemption Formulas
LOSS_INCR_O65_HMSTD 0 Loss to the increase in the Over-65/Disabled Homestead

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


Back to top


018-905-02/Walnut Springs ISD



Category Local Tax Roll Value 2025 WTD Mean Ratio 2025 PTAD Value Estimate 2025 Value Assigned
A - SINGLE-FAMILY 48,524,721 N/A 48,524,721 48,524,721
B - MULTIFAMILY 1,152,820 N/A 1,152,820 1,152,820
C1 - VACANT LOTS 4,191,025 N/A 4,191,025 4,191,025
C2 - COLONIA LOTS 0 N/A 0 0
D1 ACRES - QUALIFIED OPEN-SPACE LAND 8,370,781 N/A 8,370,781 8,370,781
D2 - FARM & RANCH IMP 8,278,829 N/A 8,278,829 8,278,829
E - NON-AG LAND AND IMPROVEMENTS 138,112,917 N/A 138,112,917 138,112,917
F1 - COMMERCIAL REAL 10,294,377 N/A 10,294,377 10,294,377
F2 - INDUSTRIAL REAL 224,054 N/A 224,054 224,054
G - ALL MINERALS 0 N/A 0 0
J - ALL UTILITIES 54,212,996 N/A 54,212,996 54,212,996
L1 - COMMERCIAL PERSONAL 1,225,308 N/A 1,225,308 1,225,308
L2 - INDUSTRIAL PERSONAL 2,255,664 N/A 2,255,664 2,255,664
M1 - MOBILE HOMES 3,529,284 N/A 3,529,284 3,529,284
N - INTANGIBLE PERSONAL PROPERTY 0 N/A 0 0
O - RESIDENTIAL INVENTORY 0 N/A 0 0
S - SPECIAL INVENTORY 2,726 N/A 2,726 2,726
Subtotal 280,375,502 280,375,502 280,375,502
Less Total Deductions 70,960,525 70,960,525 70,960,525
Total Taxable Value 209,414,977 209,414,977 209,414,977

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's office 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 school 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 216,814,269 School district taxable value for M&O purposes before the loss to the increase in the state-mandated homestead exemption
T2 209,414,977 School district taxable value for M&O purposes after the loss to the increase in the state-mandated homestead exemption
T3 216,814,269 T1 minus 50% of the loss to the local optional percentage homestead exemption
T4 209,414,977 T2 minus 50% of the loss to the local optional percentage homestead exemption
T13 231,848,387 T-1 plus the cost of the second most recent increase for that SDPVS year in the mandatory homestead exemptions
T15 236,173,668 T-13 plus the cost of the third most recent increase for that SDPVS year in the mandatory homestead exemptions
T17 211,527,887 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
T19 239,167,224 T-15 plus the cost of the fourth most recent increase for that PVS year in the mandatory homestead exemptions
T21 212,846,157 T-2 plus the cost of the most recent increase in the mandatory over-65 and disabled homestead exemptions

VALUE TAXABLE FOR I&S PURPOSES

Measure Value Description
T7 216,814,269 School district taxable value for I&S purposes before the loss to the increase in the state-mandated homestead exemption
T8 209,414,977 School district taxable value for I&S purposes after the loss to the increase in the state-mandated homestead exemption
T9 216,814,269 T7 minus 50% of the loss to the local optional percentage homestead exemption
T10 209,414,977 T8 minus 50% of the loss to the local optional percentage homestead exemption
T14 231,848,387 T-7 plus the cost of the second most recent increase for that SDPVS year in the mandatory homestead exemptions
T16 236,173,668 T-14 plus the cost of the third most recent increases for that SDPVS year in the mandatory homestead exemptions
T18 211,527,887 School district taxable value for I&S purposes after the loss to the increase in the state-mandated homestead exemption and based on the compressed freeze loss
T20 239,167,224 T-19 plus the loss to chapter 313 agreements and JETI agreements
T22 212,846,157 T-21 plus the loss to chapter 313 agreements and JETI agreements

MISCELLANEOUS LOSS AMOUNTS

Measure Value Description
LOSS_INCR_HMSTD 7,399,292 Loss to the most recent increase in the state-mandated homestead exemption
LOSS_LOCL_HMSTD 0 50% of the loss to the local optional percentage homestead exemption
LOSS_PREV_INCR_HMSTD 15,034,118 Loss to the second most recent increase in the state-mandated homestead exemption
LOSS_SCND_INCR_HMSTD 4,325,281 Loss to the third most recent increase in the state-mandated homestead exemption
LOSS_THRD_INCR_HMSTD 2,993,556 Loss to the fourth most recent increase in the Homestead Exemption Formulas
LOSS_INCR_O65_HMSTD 3,431,180 Loss to the increase in the Over-65/Disabled Homestead

Back to top