taxes Property Tax Assistance

2025 ISD Summary Worksheet

Guthrie ISD (all splits)   King County  

135-King/King County

135-001/Guthrie CSD

Category Local Tax Roll Value 2025 WTD Mean Ratio 2025 PTAD Value Estimate 2025 Value Assigned
A - SINGLE-FAMILY 1,796,600 N/A 1,796,600 1,796,600
B - MULTIFAMILY 0 N/A 0 0
C1 - VACANT LOTS 142,110 N/A 142,110 142,110
C2 - COLONIA LOTS 0 N/A 0 0
D1 ACRES - QUALIFIED OPEN-SPACE LAND 12,675,100 1.4573 8,697,775 12,675,100
D2 - FARM & RANCH IMP 11,929,060 N/A 11,929,060 11,929,060
E - NON-AG LAND AND IMPROVEMENTS 2,294,270 N/A 2,294,270 2,294,270
F1 - COMMERCIAL REAL 116,340 N/A 116,340 116,340
F2 - INDUSTRIAL REAL 8,006,600 N/A 8,006,600 8,006,600
G - ALL MINERALS 156,003,780 1.0376 150,350,598 156,003,780
J - ALL UTILITIES 22,711,790 N/A 22,711,790 22,711,790
L1 - COMMERCIAL PERSONAL 0 N/A 0 0
L2 - INDUSTRIAL PERSONAL 1,153,900 N/A 1,153,900 1,153,900
M1 - MOBILE HOMES 220,520 N/A 220,520 220,520
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 217,050,070 0 207,419,563 217,050,070
Less Total Deductions 14,786,590 0 14,786,590 14,786,590
Total Taxable Value 202,263,480 0 192,632,973 202,263,480

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 202,343,480 School district taxable value for M&O purposes before the loss to the increase in the state-mandated homestead exemption
T2 202,263,480 School district taxable value for M&O purposes after the loss to the increase in the state-mandated homestead exemption
T3 202,318,790 T1 minus 50% of the loss to the local optional percentage homestead exemption
T4 202,238,790 T2 minus 50% of the loss to the local optional percentage homestead exemption
T13 202,667,359 T-1 plus the cost of the second most recent increase for that SDPVS year in the mandatory homestead exemptions
T15 202,902,899 T-13 plus the cost of the third most recent increase for that SDPVS year in the mandatory homestead exemptions
T17 202,263,480 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 203,098,759 T-15 plus the cost of the fourth most recent increase for that PVS year in the mandatory homestead exemptions
T21 202,263,480 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 202,343,480 School district taxable value for I&S purposes before the loss to the increase in the state-mandated homestead exemption
T8 202,263,480 School district taxable value for I&S purposes after the loss to the increase in the state-mandated homestead exemption
T9 202,318,790 T7 minus 50% of the loss to the local optional percentage homestead exemption
T10 202,238,790 T8 minus 50% of the loss to the local optional percentage homestead exemption
T14 202,667,359 T-7 plus the cost of the second most recent increase for that SDPVS year in the mandatory homestead exemptions
T16 202,902,899 T-14 plus the cost of the third most recent increases for that SDPVS year in the mandatory homestead exemptions
T18 202,263,480 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 203,098,759 T-19 plus the loss to chapter 313 agreements and JETI agreements
T22 202,263,480 T-21 plus the loss to chapter 313 agreements and JETI agreements

MISCELLANEOUS LOSS AMOUNTS

Measure Value Description
LOSS_INCR_HMSTD 80,000 Loss to the most recent increase in the state-mandated homestead exemption
LOSS_LOCL_HMSTD 24,690 50% of the loss to the local optional percentage homestead exemption
LOSS_PREV_INCR_HMSTD 323,879 Loss to the second most recent increase in the state-mandated homestead exemption
LOSS_SCND_INCR_HMSTD 235,540 Loss to the third most recent increase in the state-mandated homestead exemption
LOSS_THRD_INCR_HMSTD 195,860 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 AS A RESULT OF THE SDPVS, AND LOCAL VALUE WAS CERTIFIED.


Back to top

135-001-02/Guthrie CSD



Category Local Tax Roll Value 2025 WTD Mean Ratio 2025 PTAD Value Estimate 2025 Value Assigned
A - SINGLE-FAMILY 1,796,600 N/A 1,796,600 1,796,600
B - MULTIFAMILY 0 N/A 0 0
C1 - VACANT LOTS 142,110 N/A 142,110 142,110
C2 - COLONIA LOTS 0 N/A 0 0
D1 ACRES - QUALIFIED OPEN-SPACE LAND 12,675,100 1.4573 8,697,775 12,675,100
D2 - FARM & RANCH IMP 11,929,060 N/A 11,929,060 11,929,060
E - NON-AG LAND AND IMPROVEMENTS 2,294,270 N/A 2,294,270 2,294,270
F1 - COMMERCIAL REAL 116,340 N/A 116,340 116,340
F2 - INDUSTRIAL REAL 8,006,600 N/A 8,006,600 8,006,600
G - ALL MINERALS 156,003,780 1.0376 150,350,598 156,003,780
J - ALL UTILITIES 22,711,790 N/A 22,711,790 22,711,790
L1 - COMMERCIAL PERSONAL 0 N/A 0 0
L2 - INDUSTRIAL PERSONAL 1,153,900 N/A 1,153,900 1,153,900
M1 - MOBILE HOMES 220,520 N/A 220,520 220,520
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 217,050,070 207,419,563 217,050,070
Less Total Deductions 14,786,590 14,786,590 14,786,590
Total Taxable Value 202,263,480 192,632,973 202,263,480

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 202,343,480 School district taxable value for M&O purposes before the loss to the increase in the state-mandated homestead exemption
T2 202,263,480 School district taxable value for M&O purposes after the loss to the increase in the state-mandated homestead exemption
T3 202,318,790 T1 minus 50% of the loss to the local optional percentage homestead exemption
T4 202,238,790 T2 minus 50% of the loss to the local optional percentage homestead exemption
T13 202,667,359 T-1 plus the cost of the second most recent increase for that SDPVS year in the mandatory homestead exemptions
T15 202,902,899 T-13 plus the cost of the third most recent increase for that SDPVS year in the mandatory homestead exemptions
T17 202,263,480 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 203,098,759 T-15 plus the cost of the fourth most recent increase for that PVS year in the mandatory homestead exemptions
T21 202,263,480 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 202,343,480 School district taxable value for I&S purposes before the loss to the increase in the state-mandated homestead exemption
T8 202,263,480 School district taxable value for I&S purposes after the loss to the increase in the state-mandated homestead exemption
T9 202,318,790 T7 minus 50% of the loss to the local optional percentage homestead exemption
T10 202,238,790 T8 minus 50% of the loss to the local optional percentage homestead exemption
T14 202,667,359 T-7 plus the cost of the second most recent increase for that SDPVS year in the mandatory homestead exemptions
T16 202,902,899 T-14 plus the cost of the third most recent increases for that SDPVS year in the mandatory homestead exemptions
T18 202,263,480 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 203,098,759 T-19 plus the loss to chapter 313 agreements and JETI agreements
T22 202,263,480 T-21 plus the loss to chapter 313 agreements and JETI agreements

MISCELLANEOUS LOSS AMOUNTS

Measure Value Description
LOSS_INCR_HMSTD 80,000 Loss to the most recent increase in the state-mandated homestead exemption
LOSS_LOCL_HMSTD 24,690 50% of the loss to the local optional percentage homestead exemption
LOSS_PREV_INCR_HMSTD 323,879 Loss to the second most recent increase in the state-mandated homestead exemption
LOSS_SCND_INCR_HMSTD 235,540 Loss to the third most recent increase in the state-mandated homestead exemption
LOSS_THRD_INCR_HMSTD 195,860 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

Back to top