taxes Property Tax

School and Appraisal Districts Property Value Study 2015 Report

2015 ISD Summary Worksheet

005/Archer

005-904/Windthorst ISD


Category Local Tax Roll Value 2015 WTD Mean Ratio 2015 PTAD Value Estimate 2015 Value Assigned
A. Single-Family Residences 28,443,665 1.0037 28,338,811 28,443,665
B. Multi-Family Residences 0 N/A 0 0
C1. Vacant Lots 126,960 N/A 126,960 126,960
C2. Colonia Lots 0 N/A 0 0
D1. Rural Real(Taxable) 4,855,210 1.1363 4,272,705 4,855,210
D2. Real Prop Farm & Ranch 2,364,310 N/A 2,364,310 2,364,310
E. Real Prop NonQual Acres 20,407,310 .9860 20,697,069 20,407,310
F1. Commercial Real 2,638,850 N/A 2,638,850 2,638,850
F2. Industrial Real 15,971,500 N/A 15,971,500 15,971,500
G. Oil, Gas, Minerals 4,232,820 .9712 4,358,340 4,232,820
J. Utilities 3,191,760 N/A 3,191,760 3,191,760
L1. Commercial Personal 3,042,219 N/A 3,042,219 3,042,219
L2. Industrial Personal 5,287,550 N/A 5,287,550 5,287,550
M. Other Personal 263,050 N/A 263,050 263,050
N. Intangible Personal Prop 0 N/A 0 0
O. Residential Inventory 0 N/A 0 0
S. Special Inventory 0 N/A 0 0
Subtotal 90,825,204 90,553,124 90,825,204
Less Total Deductions 13,030,716   12,989,231 13,030,716
Total Taxable Value 77,794,488 77,563,893 77,794,488 T2

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 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 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

T1 T2 T3 T4
80,655,318 77,794,488 80,655,318 77,794,488


Loss To
the Additional
$10,000 Homestead
Exemption
50% of the loss
to the Local Optional
Percentage Homestead
Exemption
2,860,830 0


T1 = School district taxable value for M&O purposes before the loss to the additional $10,000 homestead exemption

T2 = School district taxable value for M&O purposes after the loss to the additional $10,000 homestead exemption and the tax
ceiling reduction

T3 = T1 minus 50% of the loss to the local optional percentage homestead exemption

T4 = T2 minus 50% of the loss to the local optional percentage homestead exemption

Value Taxable For I&S Purposes

T7 T8 T9 T10
80,655,318 77,794,488 80,655,318 77,794,488

T7 = School district taxable value for I&S purposes before the loss to the additional $10,000 homestead exemption

T8 = School district taxable value for I&S purposes after the loss to the additional $10,000 homestead exemption and the tax
ceiling reduction

T9 = T7 minus 50% of the loss to the local optional percentage homestead exemption

T10 = T8 minus 50% of the loss to the local optional percentage homestead exemption

The PVS found your local value to be valid, and local value was certified

039/Clay

005-904/Windthorst ISD


Category Local Tax Roll Value 2015 WTD Mean Ratio 2015 PTAD Value Estimate 2015 Value Assigned
A. Single-Family Residences 4,261,360 N/A 4,261,360 4,261,360
B. Multi-Family Residences 0 N/A 0 0
C1. Vacant Lots 16,050 N/A 16,050 16,050
C2. Colonia Lots 0 N/A 0 0
D1. Rural Real(Taxable) 1,346,410 N/A 1,346,410 1,346,410
D2. Real Prop Farm & Ranch 670,580 N/A 670,580 670,580
E. Real Prop NonQual Acres 5,206,820 N/A 5,206,820 5,206,820
F1. Commercial Real 0 N/A 0 0
F2. Industrial Real 0 N/A 0 0
G. Oil, Gas, Minerals 732,850 N/A 732,850 732,850
J. Utilities 2,080,020 N/A 2,080,020 2,080,020
L1. Commercial Personal 43,320 N/A 43,320 43,320
L2. Industrial Personal 0 N/A 0 0
M. Other Personal 0 N/A 0 0
N. Intangible Personal Prop 0 N/A 0 0
O. Residential Inventory 0 N/A 0 0
S. Special Inventory 0 N/A 0 0
Subtotal 14,357,410 14,357,410 14,357,410
Less Total Deductions 1,829,581   1,829,581 1,829,581
Total Taxable Value 12,527,829 12,527,829 12,527,829 T2

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 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 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

T1 T2 T3 T4
13,147,829 12,527,829 13,147,829 12,527,829


Loss To
the Additional
$10,000 Homestead
Exemption
50% of the loss
to the Local Optional
Percentage Homestead
Exemption
620,000 0


T1 = School district taxable value for M&O purposes before the loss to the additional $10,000 homestead exemption

T2 = School district taxable value for M&O purposes after the loss to the additional $10,000 homestead exemption and the tax
ceiling reduction

T3 = T1 minus 50% of the loss to the local optional percentage homestead exemption

T4 = T2 minus 50% of the loss to the local optional percentage homestead exemption

Value Taxable For I&S Purposes

T7 T8 T9 T10
13,147,829 12,527,829 13,147,829 12,527,829

T7 = School district taxable value for I&S purposes before the loss to the additional $10,000 homestead exemption

T8 = School district taxable value for I&S purposes after the loss to the additional $10,000 homestead exemption and the tax
ceiling reduction

T9 = T7 minus 50% of the loss to the local optional percentage homestead exemption

T10 = T8 minus 50% of the loss to the local optional percentage homestead exemption

The PVS found your local value to be valid, and local value was certified

005-904/Windthorst ISD



Category Local Tax Roll Value 2015 WTD Mean Ratio 2015 PTAD Value Estimate 2015 Value Assigned
A. Single-Family Residences 32,705,025 1.0032 32,600,171 32,705,025
B. Multi-Family Residences 0 N/A 0 0
C1. Vacant Lots 143,010 N/A 143,010 143,010
C2. Colonia Lots 0 N/A 0 0
D1. Rural Real(Taxable) 6,201,620 1.1037 5,619,115 6,201,620
D2. Real Prop Farm & Ranch 3,034,890 N/A 3,034,890 3,034,890
E. Real Prop NonQual Acres 25,614,130 .9888 25,903,889 25,614,130
F1. Commercial Real 2,638,850 N/A 2,638,850 2,638,850
F2. Industrial Real 15,971,500 N/A 15,971,500 15,971,500
G. Oil, Gas, Minerals 4,965,670 .9753 5,091,190 4,965,670
J. Utilities 5,271,780 N/A 5,271,780 5,271,780
L1. Commercial Personal 3,085,539 N/A 3,085,539 3,085,539
L2. Industrial Personal 5,287,550 N/A 5,287,550 5,287,550
M. Other Personal 263,050 N/A 263,050 263,050
N. Intangible Personal Prop 0 N/A 0 0
O. Residential Inventory 0 N/A 0 0
S. Special Inventory 0 N/A 0 0
Subtotal 105,182,614 104,910,534 105,182,614
Less Total Deductions 14,860,297   14,818,812 14,860,297
Total Taxable Value 90,322,317 90,091,722 90,322,317 T2

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