taxes Property Tax Assistance

2025 ISD Summary Worksheet

Willis ISD (all splits)   Montgomery County   San Jacinto County  

170-Montgomery/Montgomery County

170-904/Willis ISD

Category Local Tax Roll Value 2025 WTD Mean Ratio 2025 PTAD Value Estimate 2025 Value Assigned
A - SINGLE-FAMILY 7,322,901,286 0.9935 7,370,811,561 7,322,901,286
B - MULTIFAMILY 235,086,911 N/A 235,086,911 235,086,911
C1 - VACANT LOTS 567,246,015 0.9267 612,113,969 567,246,015
C2 - COLONIA LOTS 0 N/A 0 0
D1 ACRES - QUALIFIED OPEN-SPACE LAND 16,477,134 2.6406 6,240,008 16,477,134
D2 - FARM & RANCH IMP 2,311,034 N/A 2,311,034 2,311,034
E - NON-AG LAND AND IMPROVEMENTS 362,254,444 0.7923 457,218,786 362,254,444
F1 - COMMERCIAL REAL 818,722,773 1.0169 805,116,307 818,722,773
F2 - INDUSTRIAL REAL 506,352,047 N/A 506,352,047 506,352,047
G - ALL MINERALS 0 N/A 0 0
J - ALL UTILITIES 151,035,868 N/A 151,035,868 151,035,868
L1 - COMMERCIAL PERSONAL 344,593,759 0.9673 356,242,902 344,593,759
L2 - INDUSTRIAL PERSONAL 68,050,720 N/A 68,050,720 68,050,720
M1 - MOBILE HOMES 42,569,786 N/A 42,569,786 42,569,786
N - INTANGIBLE PERSONAL PROPERTY 0 N/A 0 0
O - RESIDENTIAL INVENTORY 161,740,197 N/A 161,740,197 161,740,197
S - SPECIAL INVENTORY 8,997,996 N/A 8,997,996 8,997,996
Subtotal 10,608,339,970 0 10,783,888,092 10,608,339,970
Less Total Deductions 3,732,420,675 0 3,748,545,988 3,732,420,675
Total Taxable Value 6,875,919,295 0 7,035,342,104 6,875,919,295

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 7,395,644,638 School district taxable value for M&O purposes before the loss to the increase in the state-mandated homestead exemption
T2 6,875,919,295 School district taxable value for M&O purposes after the loss to the increase in the state-mandated homestead exemption
T3 7,395,644,638 T1 minus 50% of the loss to the local optional percentage homestead exemption
T4 6,875,919,295 T2 minus 50% of the loss to the local optional percentage homestead exemption
T13 8,245,081,101 T-1 plus the cost of the second most recent increase for that SDPVS year in the mandatory homestead exemptions
T15 8,470,925,142 T-13 plus the cost of the third most recent increase for that SDPVS year in the mandatory homestead exemptions
T17 7,462,742,949 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 8,623,721,962 T-15 plus the cost of the fourth most recent increase for that PVS year in the mandatory homestead exemptions
T21 7,135,892,302 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 7,395,644,638 School district taxable value for I&S purposes before the loss to the increase in the state-mandated homestead exemption
T8 6,875,919,295 School district taxable value for I&S purposes after the loss to the increase in the state-mandated homestead exemption
T9 7,395,644,638 T7 minus 50% of the loss to the local optional percentage homestead exemption
T10 6,875,919,295 T8 minus 50% of the loss to the local optional percentage homestead exemption
T14 8,245,081,101 T-7 plus the cost of the second most recent increase for that SDPVS year in the mandatory homestead exemptions
T16 8,470,925,142 T-14 plus the cost of the third most recent increases for that SDPVS year in the mandatory homestead exemptions
T18 7,462,742,949 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 8,623,721,962 T-19 plus the loss to chapter 313 agreements and JETI agreements
T22 7,135,892,302 T-21 plus the loss to chapter 313 agreements and JETI agreements

MISCELLANEOUS LOSS AMOUNTS

Measure Value Description
LOSS_INCR_HMSTD 519,725,343 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 849,436,463 Loss to the second most recent increase in the state-mandated homestead exemption
LOSS_SCND_INCR_HMSTD 225,844,041 Loss to the third most recent increase in the state-mandated homestead exemption
LOSS_THRD_INCR_HMSTD 152,796,820 Loss to the fourth most recent increase in the Homestead Exemption Formulas
LOSS_INCR_O65_HMSTD 259,973,007 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


204-San Jacinto/San Jacinto County

170-904/Willis ISD

Category Local Tax Roll Value 2025 WTD Mean Ratio 2025 PTAD Value Estimate 2025 Value Assigned
A - SINGLE-FAMILY 30,817,042 N/A 30,817,042 30,817,042
B - MULTIFAMILY 0 N/A 0 0
C1 - VACANT LOTS 2,509,930 N/A 2,509,930 2,509,930
C2 - COLONIA LOTS 0 N/A 0 0
D1 ACRES - QUALIFIED OPEN-SPACE LAND 5,470,209 N/A 5,470,209 5,470,209
D2 - FARM & RANCH IMP 984,946 N/A 984,946 984,946
E - NON-AG LAND AND IMPROVEMENTS 103,318,246 N/A 103,318,246 103,318,246
F1 - COMMERCIAL REAL 1,244,606 N/A 1,244,606 1,244,606
F2 - INDUSTRIAL REAL 0 N/A 0 0
G - ALL MINERALS 0 N/A 0 0
J - ALL UTILITIES 5,210,730 N/A 5,210,730 5,210,730
L1 - COMMERCIAL PERSONAL 374,296 N/A 374,296 374,296
L2 - INDUSTRIAL PERSONAL 4,030 N/A 4,030 4,030
M1 - MOBILE HOMES 8,003,852 N/A 8,003,852 8,003,852
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 157,937,887 0 157,937,887 157,937,887
Less Total Deductions 53,812,364 0 53,812,364 53,812,364
Total Taxable Value 104,125,523 0 104,125,523 104,125,523

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 110,302,129 School district taxable value for M&O purposes before the loss to the increase in the state-mandated homestead exemption
T2 104,125,523 School district taxable value for M&O purposes after the loss to the increase in the state-mandated homestead exemption
T3 110,302,129 T1 minus 50% of the loss to the local optional percentage homestead exemption
T4 104,125,523 T2 minus 50% of the loss to the local optional percentage homestead exemption
T13 121,922,304 T-1 plus the cost of the second most recent increase for that SDPVS year in the mandatory homestead exemptions
T15 125,388,571 T-13 plus the cost of the third most recent increase for that SDPVS year in the mandatory homestead exemptions
T17 107,990,244 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 127,786,573 T-15 plus the cost of the fourth most recent increase for that PVS year in the mandatory homestead exemptions
T21 106,675,779 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 110,302,129 School district taxable value for I&S purposes before the loss to the increase in the state-mandated homestead exemption
T8 104,125,523 School district taxable value for I&S purposes after the loss to the increase in the state-mandated homestead exemption
T9 110,302,129 T7 minus 50% of the loss to the local optional percentage homestead exemption
T10 104,125,523 T8 minus 50% of the loss to the local optional percentage homestead exemption
T14 121,922,304 T-7 plus the cost of the second most recent increase for that SDPVS year in the mandatory homestead exemptions
T16 125,388,571 T-14 plus the cost of the third most recent increases for that SDPVS year in the mandatory homestead exemptions
T18 107,990,244 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 127,786,573 T-19 plus the loss to chapter 313 agreements and JETI agreements
T22 106,675,779 T-21 plus the loss to chapter 313 agreements and JETI agreements

MISCELLANEOUS LOSS AMOUNTS

Measure Value Description
LOSS_INCR_HMSTD 6,176,606 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 11,620,175 Loss to the second most recent increase in the state-mandated homestead exemption
LOSS_SCND_INCR_HMSTD 3,466,267 Loss to the third most recent increase in the state-mandated homestead exemption
LOSS_THRD_INCR_HMSTD 2,398,002 Loss to the fourth most recent increase in the Homestead Exemption Formulas
LOSS_INCR_O65_HMSTD 2,550,256 Loss to the increase in the Over-65/Disabled Homestead

THE SDPVS FOUND YOUR LOCAL VALUE TO BE VALID BECAUSE THIS PORTION OF THE SCHOOL DISTRICT WAS TOO SMALL TO BE STUDIED, AND LOCAL VALUE WAS CERTIFIED.


Back to top


170-904-02/Willis ISD



Category Local Tax Roll Value 2025 WTD Mean Ratio 2025 PTAD Value Estimate 2025 Value Assigned
A - SINGLE-FAMILY 7,353,718,328 0.9935 7,401,628,603 7,353,718,328
B - MULTIFAMILY 235,086,911 N/A 235,086,911 235,086,911
C1 - VACANT LOTS 569,755,945 0.9270 614,623,899 569,755,945
C2 - COLONIA LOTS 0 N/A 0 0
D1 ACRES - QUALIFIED OPEN-SPACE LAND 21,947,343 1.8742 11,710,217 21,947,343
D2 - FARM & RANCH IMP 3,295,980 N/A 3,295,980 3,295,980
E - NON-AG LAND AND IMPROVEMENTS 465,572,690 0.8306 560,537,032 465,572,690
F1 - COMMERCIAL REAL 819,967,379 1.0169 806,360,913 819,967,379
F2 - INDUSTRIAL REAL 506,352,047 N/A 506,352,047 506,352,047
G - ALL MINERALS 0 N/A 0 0
J - ALL UTILITIES 156,246,598 N/A 156,246,598 156,246,598
L1 - COMMERCIAL PERSONAL 344,968,055 0.9673 356,617,198 344,968,055
L2 - INDUSTRIAL PERSONAL 68,054,750 N/A 68,054,750 68,054,750
M1 - MOBILE HOMES 50,573,638 N/A 50,573,638 50,573,638
N - INTANGIBLE PERSONAL PROPERTY 0 N/A 0 0
O - RESIDENTIAL INVENTORY 161,740,197 N/A 161,740,197 161,740,197
S - SPECIAL INVENTORY 8,997,996 N/A 8,997,996 8,997,996
Subtotal 10,766,277,857 10,941,825,979 10,766,277,857
Less Total Deductions 3,786,233,039 3,802,358,352 3,786,233,039
Total Taxable Value 6,980,044,818 7,139,467,627 6,980,044,818

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 7,505,946,767 School district taxable value for M&O purposes before the loss to the increase in the state-mandated homestead exemption
T2 6,980,044,818 School district taxable value for M&O purposes after the loss to the increase in the state-mandated homestead exemption
T3 7,505,946,767 T1 minus 50% of the loss to the local optional percentage homestead exemption
T4 6,980,044,818 T2 minus 50% of the loss to the local optional percentage homestead exemption
T13 8,367,003,405 T-1 plus the cost of the second most recent increase for that SDPVS year in the mandatory homestead exemptions
T15 8,596,313,713 T-13 plus the cost of the third most recent increase for that SDPVS year in the mandatory homestead exemptions
T17 7,570,733,193 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 8,751,508,535 T-15 plus the cost of the fourth most recent increase for that PVS year in the mandatory homestead exemptions
T21 7,242,568,081 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 7,505,946,767 School district taxable value for I&S purposes before the loss to the increase in the state-mandated homestead exemption
T8 6,980,044,818 School district taxable value for I&S purposes after the loss to the increase in the state-mandated homestead exemption
T9 7,505,946,767 T7 minus 50% of the loss to the local optional percentage homestead exemption
T10 6,980,044,818 T8 minus 50% of the loss to the local optional percentage homestead exemption
T14 8,367,003,405 T-7 plus the cost of the second most recent increase for that SDPVS year in the mandatory homestead exemptions
T16 8,596,313,713 T-14 plus the cost of the third most recent increases for that SDPVS year in the mandatory homestead exemptions
T18 7,570,733,193 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 8,751,508,535 T-19 plus the loss to chapter 313 agreements and JETI agreements
T22 7,242,568,081 T-21 plus the loss to chapter 313 agreements and JETI agreements

MISCELLANEOUS LOSS AMOUNTS

Measure Value Description
LOSS_INCR_HMSTD 525,901,949 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 861,056,638 Loss to the second most recent increase in the state-mandated homestead exemption
LOSS_SCND_INCR_HMSTD 229,310,308 Loss to the third most recent increase in the state-mandated homestead exemption
LOSS_THRD_INCR_HMSTD 155,194,822 Loss to the fourth most recent increase in the Homestead Exemption Formulas
LOSS_INCR_O65_HMSTD 262,523,263 Loss to the increase in the Over-65/Disabled Homestead

Back to top