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 48,903,872 N/A 48,903,872 48,903,872
B - MULTIFAMILY 1,152,820 N/A 1,152,820 1,152,820
C1 - VACANT LOTS 4,134,340 N/A 4,134,340 4,134,340
C2 - COLONIA LOTS 0 N/A 0 0
D1 ACRES - QUALIFIED OPEN-SPACE LAND 8,255,310 N/A 8,255,310 8,255,310
D2 - FARM & RANCH IMP 5,633,766 N/A 5,633,766 5,633,766
E - NON-AG LAND AND IMPROVEMENTS 139,021,772 N/A 139,021,772 139,021,772
F1 - COMMERCIAL REAL 10,659,321 N/A 10,659,321 10,659,321
F2 - INDUSTRIAL REAL 339,091 N/A 339,091 339,091
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 3,434,288 N/A 3,434,288 3,434,288
N - INTANGIBLE PERSONAL PROPERTY 0 N/A 0 0
O - RESIDENTIAL INVENTORY 0 N/A 0 0
S - SPECIAL INVENTORY 2,725 N/A 2,725 2,725
Subtotal 279,214,473 0 279,214,473 279,214,473
Less Total Deductions 69,775,506 0 69,775,506 69,775,506
Total Taxable Value 209,438,967 0 209,438,967 209,438,967

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 216,631,882 School district taxable value for M&O purposes before the loss to the increase in the state-mandated homestead exemption
T2 209,438,967 School district taxable value for M&O purposes after the loss to the increase in the state-mandated homestead exemption
T3 216,631,882 T1 minus 50% of the loss to the local optional percentage homestead exemption
T4 209,438,967 T2 minus 50% of the loss to the local optional percentage homestead exemption
T13 231,130,024 T-1 plus the cost of the second most recent increase for that SDPVS year in the mandatory homestead exemptions
T15 235,305,504 T-13 plus the cost of the third most recent increase for that SDPVS year in the mandatory homestead exemptions
T17 211,485,751 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 238,196,124 T-15 plus the cost of the fourth most recent increase for that PVS year in the mandatory homestead exemptions
T21 212,762,748 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 216,631,882 School district taxable value for I&S purposes before the loss to the increase in the state-mandated homestead exemption
T8 209,438,967 School district taxable value for I&S purposes after the loss to the increase in the state-mandated homestead exemption
T9 216,631,882 T7 minus 50% of the loss to the local optional percentage homestead exemption
T10 209,438,967 T8 minus 50% of the loss to the local optional percentage homestead exemption
T14 231,130,024 T-7 plus the cost of the second most recent increase for that SDPVS year in the mandatory homestead exemptions
T16 235,305,504 T-14 plus the cost of the third most recent increases for that SDPVS year in the mandatory homestead exemptions
T18 211,485,751 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 238,196,124 T-19 plus the loss to chapter 313 agreements and JETI agreements
T22 212,762,748 T-21 plus the loss to chapter 313 agreements and JETI agreements

MISCELLANEOUS LOSS AMOUNTS

Measure Value Description
LOSS_INCR_HMSTD 7,192,915 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 14,498,142 Loss to the second most recent increase in the state-mandated homestead exemption
LOSS_SCND_INCR_HMSTD 4,175,480 Loss to the third most recent increase in the state-mandated homestead exemption
LOSS_THRD_INCR_HMSTD 2,890,620 Loss to the fourth most recent increase in the Homestead Exemption Formulas
LOSS_INCR_O65_HMSTD 3,323,781 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 48,903,872 N/A 48,903,872 48,903,872
B - MULTIFAMILY 1,152,820 N/A 1,152,820 1,152,820
C1 - VACANT LOTS 4,134,340 N/A 4,134,340 4,134,340
C2 - COLONIA LOTS 0 N/A 0 0
D1 ACRES - QUALIFIED OPEN-SPACE LAND 8,378,560 N/A 8,378,560 8,378,560
D2 - FARM & RANCH IMP 5,633,766 N/A 5,633,766 5,633,766
E - NON-AG LAND AND IMPROVEMENTS 140,979,522 N/A 140,979,522 140,979,522
F1 - COMMERCIAL REAL 10,659,321 N/A 10,659,321 10,659,321
F2 - INDUSTRIAL REAL 339,091 N/A 339,091 339,091
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 3,434,288 N/A 3,434,288 3,434,288
N - INTANGIBLE PERSONAL PROPERTY 0 N/A 0 0
O - RESIDENTIAL INVENTORY 0 N/A 0 0
S - SPECIAL INVENTORY 2,725 N/A 2,725 2,725
Subtotal 281,312,273 281,312,273 281,312,273
Less Total Deductions 70,066,045 70,066,045 70,066,045
Total Taxable Value 211,246,228 211,246,228 211,246,228

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 218,439,143 School district taxable value for M&O purposes before the loss to the increase in the state-mandated homestead exemption
T2 211,246,228 School district taxable value for M&O purposes after the loss to the increase in the state-mandated homestead exemption
T3 218,439,143 T1 minus 50% of the loss to the local optional percentage homestead exemption
T4 211,246,228 T2 minus 50% of the loss to the local optional percentage homestead exemption
T13 233,057,285 T-1 plus the cost of the second most recent increase for that SDPVS year in the mandatory homestead exemptions
T15 237,262,765 T-13 plus the cost of the third most recent increase for that SDPVS year in the mandatory homestead exemptions
T17 213,293,012 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 240,173,385 T-15 plus the cost of the fourth most recent increase for that PVS year in the mandatory homestead exemptions
T21 214,570,009 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 218,439,143 School district taxable value for I&S purposes before the loss to the increase in the state-mandated homestead exemption
T8 211,246,228 School district taxable value for I&S purposes after the loss to the increase in the state-mandated homestead exemption
T9 218,439,143 T7 minus 50% of the loss to the local optional percentage homestead exemption
T10 211,246,228 T8 minus 50% of the loss to the local optional percentage homestead exemption
T14 233,057,285 T-7 plus the cost of the second most recent increase for that SDPVS year in the mandatory homestead exemptions
T16 237,262,765 T-14 plus the cost of the third most recent increases for that SDPVS year in the mandatory homestead exemptions
T18 213,293,012 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 240,173,385 T-19 plus the loss to chapter 313 agreements and JETI agreements
T22 214,570,009 T-21 plus the loss to chapter 313 agreements and JETI agreements

MISCELLANEOUS LOSS AMOUNTS

Measure Value Description
LOSS_INCR_HMSTD 7,192,915 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 14,618,142 Loss to the second most recent increase in the state-mandated homestead exemption
LOSS_SCND_INCR_HMSTD 4,205,480 Loss to the third most recent increase in the state-mandated homestead exemption
LOSS_THRD_INCR_HMSTD 2,910,620 Loss to the fourth most recent increase in the Homestead Exemption Formulas
LOSS_INCR_O65_HMSTD 3,323,781 Loss to the increase in the Over-65/Disabled Homestead

Back to top