taxes Property Tax Assistance

2025 ISD Summary Worksheet

San Perlita ISD (all splits)   Willacy County  

245-Willacy/Willacy County

245-904/San Perlita ISD

Category Local Tax Roll Value 2025 WTD Mean Ratio 2025 PTAD Value Estimate 2025 Value Assigned
A - SINGLE-FAMILY 89,245,990 0.7800 114,417,936 114,417,936
B - MULTIFAMILY 5,063,902 N/A 5,063,902 5,063,902
C1 - VACANT LOTS 7,548,440 N/A 7,548,440 7,548,440
C2 - COLONIA LOTS 36,000 N/A 36,000 36,000
D1 ACRES - QUALIFIED OPEN-SPACE LAND 13,888,377 0.8953 15,512,299 15,512,299
D2 - FARM & RANCH IMP 207,499 N/A 207,499 207,499
E - NON-AG LAND AND IMPROVEMENTS 6,397,051 N/A 6,397,051 6,397,051
F1 - COMMERCIAL REAL 8,552,423 N/A 8,552,423 8,552,423
F2 - INDUSTRIAL REAL 512,319 N/A 512,319 512,319
G - ALL MINERALS 0 N/A 0 0
J - ALL UTILITIES 255,634,081 0.9717 263,079,223 263,079,223
L1 - COMMERCIAL PERSONAL 402,433 N/A 402,433 402,433
L2 - INDUSTRIAL PERSONAL 744,340 N/A 744,340 744,340
M1 - MOBILE HOMES 488,682 N/A 488,682 488,682
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 388,721,537 0 422,962,547 422,962,547
Less Total Deductions 222,497,318 0 227,018,614 227,018,614
Total Taxable Value 166,224,219 0 195,943,933 195,943,933

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 199,455,714 School district taxable value for M&O purposes before the loss to the increase in the state-mandated homestead exemption
T2 195,943,933 School district taxable value for M&O purposes after the loss to the increase in the state-mandated homestead exemption
T3 199,455,714 T1 minus 50% of the loss to the local optional percentage homestead exemption
T4 195,943,933 T2 minus 50% of the loss to the local optional percentage homestead exemption
T13 209,059,947 T-1 plus the cost of the second most recent increase for that SDPVS year in the mandatory homestead exemptions
T15 212,686,740 T-13 plus the cost of the third most recent increase for that SDPVS year in the mandatory homestead exemptions
T17 195,943,933 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 215,321,661 T-15 plus the cost of the fourth most recent increase for that PVS year in the mandatory homestead exemptions
T21 197,574,619 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 392,226,293 School district taxable value for I&S purposes before the loss to the increase in the state-mandated homestead exemption
T8 388,714,512 School district taxable value for I&S purposes after the loss to the increase in the state-mandated homestead exemption
T9 392,226,293 T7 minus 50% of the loss to the local optional percentage homestead exemption
T10 388,714,512 T8 minus 50% of the loss to the local optional percentage homestead exemption
T14 401,830,526 T-7 plus the cost of the second most recent increase for that SDPVS year in the mandatory homestead exemptions
T16 405,457,319 T-14 plus the cost of the third most recent increases for that SDPVS year in the mandatory homestead exemptions
T18 388,714,512 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 408,092,240 T-19 plus the loss to chapter 313 agreements and JETI agreements
T22 390,345,198 T-21 plus the loss to chapter 313 agreements and JETI agreements

MISCELLANEOUS LOSS AMOUNTS

Measure Value Description
LOSS_INCR_HMSTD 3,511,781 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 9,604,233 Loss to the second most recent increase in the state-mandated homestead exemption
LOSS_SCND_INCR_HMSTD 3,626,793 Loss to the third most recent increase in the state-mandated homestead exemption
LOSS_THRD_INCR_HMSTD 2,634,921 Loss to the fourth most recent increase in the Homestead Exemption Formulas
LOSS_INCR_O65_HMSTD 1,630,686 Loss to the increase in the Over-65/Disabled Homestead

THE SDPVS FOUND YOUR LOCAL VALUE TO BE INVALID, AND STATE VALUE WAS CERTIFIED BECAUSE THE APPRAISAL DISTRICT FAILED THEIR MOST RECENT MAP, YOUR SCHOOL DISTRICT'S VALUES ARE BELOW THE 90% CUTOFF, AND YOUR SCHOOL DISTRICT IS INELIGIBLE FOR GRACE.


Back to top


245-904-02/San Perlita ISD



Category Local Tax Roll Value 2025 WTD Mean Ratio 2025 PTAD Value Estimate 2025 Value Assigned
A - SINGLE-FAMILY 89,245,990 0.7800 114,417,936 114,417,936
B - MULTIFAMILY 5,063,902 N/A 5,063,902 5,063,902
C1 - VACANT LOTS 7,548,440 N/A 7,548,440 7,548,440
C2 - COLONIA LOTS 36,000 N/A 36,000 36,000
D1 ACRES - QUALIFIED OPEN-SPACE LAND 13,888,377 0.8953 15,512,299 15,512,299
D2 - FARM & RANCH IMP 207,499 N/A 207,499 207,499
E - NON-AG LAND AND IMPROVEMENTS 6,397,051 N/A 6,397,051 6,397,051
F1 - COMMERCIAL REAL 8,552,423 N/A 8,552,423 8,552,423
F2 - INDUSTRIAL REAL 512,319 N/A 512,319 512,319
G - ALL MINERALS 0 N/A 0 0
J - ALL UTILITIES 255,634,081 0.9717 263,079,223 263,079,223
L1 - COMMERCIAL PERSONAL 402,433 N/A 402,433 402,433
L2 - INDUSTRIAL PERSONAL 744,340 N/A 744,340 744,340
M1 - MOBILE HOMES 488,682 N/A 488,682 488,682
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 388,721,537 422,962,547 422,962,547
Less Total Deductions 222,497,318 227,018,614 227,018,614
Total Taxable Value 166,224,219 195,943,933 195,943,933

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 199,455,714 School district taxable value for M&O purposes before the loss to the increase in the state-mandated homestead exemption
T2 195,943,933 School district taxable value for M&O purposes after the loss to the increase in the state-mandated homestead exemption
T3 199,455,714 T1 minus 50% of the loss to the local optional percentage homestead exemption
T4 195,943,933 T2 minus 50% of the loss to the local optional percentage homestead exemption
T13 209,059,947 T-1 plus the cost of the second most recent increase for that SDPVS year in the mandatory homestead exemptions
T15 212,686,740 T-13 plus the cost of the third most recent increase for that SDPVS year in the mandatory homestead exemptions
T17 195,943,933 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 215,321,661 T-15 plus the cost of the fourth most recent increase for that PVS year in the mandatory homestead exemptions
T21 197,574,619 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 392,226,293 School district taxable value for I&S purposes before the loss to the increase in the state-mandated homestead exemption
T8 388,714,512 School district taxable value for I&S purposes after the loss to the increase in the state-mandated homestead exemption
T9 392,226,293 T7 minus 50% of the loss to the local optional percentage homestead exemption
T10 388,714,512 T8 minus 50% of the loss to the local optional percentage homestead exemption
T14 401,830,526 T-7 plus the cost of the second most recent increase for that SDPVS year in the mandatory homestead exemptions
T16 405,457,319 T-14 plus the cost of the third most recent increases for that SDPVS year in the mandatory homestead exemptions
T18 388,714,512 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 408,092,240 T-19 plus the loss to chapter 313 agreements and JETI agreements
T22 390,345,198 T-21 plus the loss to chapter 313 agreements and JETI agreements

MISCELLANEOUS LOSS AMOUNTS

Measure Value Description
LOSS_INCR_HMSTD 3,511,781 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 9,604,233 Loss to the second most recent increase in the state-mandated homestead exemption
LOSS_SCND_INCR_HMSTD 3,626,793 Loss to the third most recent increase in the state-mandated homestead exemption
LOSS_THRD_INCR_HMSTD 2,634,921 Loss to the fourth most recent increase in the Homestead Exemption Formulas
LOSS_INCR_O65_HMSTD 1,630,686 Loss to the increase in the Over-65/Disabled Homestead

Back to top