taxes Property Tax Assistance

2025 ISD Summary Worksheet

Plemons-Stinnett-Phillips CISD (all splits)   Hutchinson County  

117-Hutchinson/Hutchinson County

117-904/Plemons-Stinnett-Phillips CISD

Category Local Tax Roll Value 2025 WTD Mean Ratio 2025 PTAD Value Estimate 2025 Value Assigned
A - SINGLE-FAMILY 87,527,450 0.9466 92,465,086 87,527,450
B - MULTIFAMILY 97,940 N/A 97,940 97,940
C1 - VACANT LOTS 2,637,000 N/A 2,637,000 2,637,000
C2 - COLONIA LOTS 0 N/A 0 0
D1 ACRES - QUALIFIED OPEN-SPACE LAND 10,532,750 1.1368 9,265,582 10,532,750
D2 - FARM & RANCH IMP 1,753,080 N/A 1,753,080 1,753,080
E - NON-AG LAND AND IMPROVEMENTS 15,151,280 0.9105 16,640,615 15,151,280
F1 - COMMERCIAL REAL 4,947,380 N/A 4,947,380 4,947,380
F2 - INDUSTRIAL REAL 897,565,500 N/A 897,565,500 897,565,500
G - ALL MINERALS 32,795,320 1.0427 31,452,307 32,795,320
J - ALL UTILITIES 73,529,240 0.9223 79,723,778 73,529,240
L1 - COMMERCIAL PERSONAL 4,290,920 N/A 4,290,920 4,290,920
L2 - INDUSTRIAL PERSONAL 497,276,600 N/A 497,276,600 497,276,600
M1 - MOBILE HOMES 2,197,700 N/A 2,197,700 2,197,700
N - INTANGIBLE PERSONAL PROPERTY 0 N/A 0 0
O - RESIDENTIAL INVENTORY 0 N/A 0 0
S - SPECIAL INVENTORY 413,600 N/A 413,600 413,600
Subtotal 1,630,715,760 0 1,640,727,088 1,630,715,760
Less Total Deductions 211,350,798 0 211,618,570 211,350,798
Total Taxable Value 1,419,364,962 0 1,429,108,518 1,419,364,962

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 1,428,955,273 School district taxable value for M&O purposes before the loss to the increase in the state-mandated homestead exemption
T2 1,419,364,962 School district taxable value for M&O purposes after the loss to the increase in the state-mandated homestead exemption
T3 1,427,085,943 T1 minus 50% of the loss to the local optional percentage homestead exemption
T4 1,417,495,632 T2 minus 50% of the loss to the local optional percentage homestead exemption
T13 1,457,175,240 T-1 plus the cost of the second most recent increase for that SDPVS year in the mandatory homestead exemptions
T15 1,466,728,514 T-13 plus the cost of the third most recent increase for that SDPVS year in the mandatory homestead exemptions
T17 1,419,363,758 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 1,473,485,206 T-15 plus the cost of the fourth most recent increase for that PVS year in the mandatory homestead exemptions
T21 1,420,960,690 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 1,428,955,273 School district taxable value for I&S purposes before the loss to the increase in the state-mandated homestead exemption
T8 1,419,364,962 School district taxable value for I&S purposes after the loss to the increase in the state-mandated homestead exemption
T9 1,427,085,943 T7 minus 50% of the loss to the local optional percentage homestead exemption
T10 1,417,495,632 T8 minus 50% of the loss to the local optional percentage homestead exemption
T14 1,457,175,240 T-7 plus the cost of the second most recent increase for that SDPVS year in the mandatory homestead exemptions
T16 1,466,728,514 T-14 plus the cost of the third most recent increases for that SDPVS year in the mandatory homestead exemptions
T18 1,419,363,758 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 1,473,485,206 T-19 plus the loss to chapter 313 agreements and JETI agreements
T22 1,420,960,690 T-21 plus the loss to chapter 313 agreements and JETI agreements

MISCELLANEOUS LOSS AMOUNTS

Measure Value Description
LOSS_INCR_HMSTD 9,590,311 Loss to the most recent increase in the state-mandated homestead exemption
LOSS_LOCL_HMSTD 1,869,330 50% of the loss to the local optional percentage homestead exemption
LOSS_PREV_INCR_HMSTD 28,219,967 Loss to the second most recent increase in the state-mandated homestead exemption
LOSS_SCND_INCR_HMSTD 9,553,274 Loss to the third most recent increase in the state-mandated homestead exemption
LOSS_THRD_INCR_HMSTD 6,756,692 Loss to the fourth most recent increase in the Homestead Exemption Formulas
LOSS_INCR_O65_HMSTD 1,595,728 Loss to the increase in the Over-65/Disabled Homestead

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


Back to top

117-904-02/Plemons-Stinnett-Phillips CISD



Category Local Tax Roll Value 2025 WTD Mean Ratio 2025 PTAD Value Estimate 2025 Value Assigned
A - SINGLE-FAMILY 87,527,450 0.9466 92,465,086 87,527,450
B - MULTIFAMILY 97,940 N/A 97,940 97,940
C1 - VACANT LOTS 2,637,000 N/A 2,637,000 2,637,000
C2 - COLONIA LOTS 0 N/A 0 0
D1 ACRES - QUALIFIED OPEN-SPACE LAND 10,532,750 1.1368 9,265,582 10,532,750
D2 - FARM & RANCH IMP 1,753,080 N/A 1,753,080 1,753,080
E - NON-AG LAND AND IMPROVEMENTS 15,151,280 0.9105 16,640,615 15,151,280
F1 - COMMERCIAL REAL 4,947,380 N/A 4,947,380 4,947,380
F2 - INDUSTRIAL REAL 897,565,500 N/A 897,565,500 897,565,500
G - ALL MINERALS 32,795,320 1.0427 31,452,307 32,795,320
J - ALL UTILITIES 73,529,240 0.9223 79,723,778 73,529,240
L1 - COMMERCIAL PERSONAL 4,290,920 N/A 4,290,920 4,290,920
L2 - INDUSTRIAL PERSONAL 497,276,600 N/A 497,276,600 497,276,600
M1 - MOBILE HOMES 2,197,700 N/A 2,197,700 2,197,700
N - INTANGIBLE PERSONAL PROPERTY 0 N/A 0 0
O - RESIDENTIAL INVENTORY 0 N/A 0 0
S - SPECIAL INVENTORY 413,600 N/A 413,600 413,600
Subtotal 1,630,715,760 1,640,727,088 1,630,715,760
Less Total Deductions 211,350,798 211,618,570 211,350,798
Total Taxable Value 1,419,364,962 1,429,108,518 1,419,364,962

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 1,428,955,273 School district taxable value for M&O purposes before the loss to the increase in the state-mandated homestead exemption
T2 1,419,364,962 School district taxable value for M&O purposes after the loss to the increase in the state-mandated homestead exemption
T3 1,427,085,943 T1 minus 50% of the loss to the local optional percentage homestead exemption
T4 1,417,495,632 T2 minus 50% of the loss to the local optional percentage homestead exemption
T13 1,457,175,240 T-1 plus the cost of the second most recent increase for that SDPVS year in the mandatory homestead exemptions
T15 1,466,728,514 T-13 plus the cost of the third most recent increase for that SDPVS year in the mandatory homestead exemptions
T17 1,419,363,758 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 1,473,485,206 T-15 plus the cost of the fourth most recent increase for that PVS year in the mandatory homestead exemptions
T21 1,420,960,690 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 1,428,955,273 School district taxable value for I&S purposes before the loss to the increase in the state-mandated homestead exemption
T8 1,419,364,962 School district taxable value for I&S purposes after the loss to the increase in the state-mandated homestead exemption
T9 1,427,085,943 T7 minus 50% of the loss to the local optional percentage homestead exemption
T10 1,417,495,632 T8 minus 50% of the loss to the local optional percentage homestead exemption
T14 1,457,175,240 T-7 plus the cost of the second most recent increase for that SDPVS year in the mandatory homestead exemptions
T16 1,466,728,514 T-14 plus the cost of the third most recent increases for that SDPVS year in the mandatory homestead exemptions
T18 1,419,363,758 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 1,473,485,206 T-19 plus the loss to chapter 313 agreements and JETI agreements
T22 1,420,960,690 T-21 plus the loss to chapter 313 agreements and JETI agreements

MISCELLANEOUS LOSS AMOUNTS

Measure Value Description
LOSS_INCR_HMSTD 9,590,311 Loss to the most recent increase in the state-mandated homestead exemption
LOSS_LOCL_HMSTD 1,869,330 50% of the loss to the local optional percentage homestead exemption
LOSS_PREV_INCR_HMSTD 28,219,967 Loss to the second most recent increase in the state-mandated homestead exemption
LOSS_SCND_INCR_HMSTD 9,553,274 Loss to the third most recent increase in the state-mandated homestead exemption
LOSS_THRD_INCR_HMSTD 6,756,692 Loss to the fourth most recent increase in the Homestead Exemption Formulas
LOSS_INCR_O65_HMSTD 1,595,728 Loss to the increase in the Over-65/Disabled Homestead

Back to top