taxes Property Tax Assistance

2023 ISD Summary Worksheet

Dell City ISD (all splits)   Hudspeth County  

115-Hudspeth/Hudspeth County

115-903/Dell City ISD

Category Local Tax Roll Value 2023 WTD Mean Ratio 2023 PTAD Value Estimate 2023 Value Assigned
A - SINGLE-FAMILY 6,588,283 0.7436 8,859,983 8,859,983
B - MULTIFAMILY 45,923 N/A 45,923 45,923
C1 - VACANT LOTS 4,963,827 0.8956 5,542,460 5,542,460
C2 - COLONIA LOTS 1,843,070 N/A 1,843,070 1,843,070
D1 ACRES - QUALIFIED OPEN-SPACE LAND 13,516,526 1.0162 13,300,789 13,300,789
D2 - FARM & RANCH IMP 846,658 N/A 846,658 846,658
E - NON-AG LAND AND IMPROVEMENTS 27,363,762 0.6277 43,593,694 43,593,694
F1 - COMMERCIAL REAL 2,595,530 N/A 2,595,530 2,595,530
F2 - INDUSTRIAL REAL 459,545 N/A 459,545 459,545
G - ALL MINERALS 194,276 N/A 194,276 194,276
J - ALL UTILITIES 13,066,520 0.9747 13,405,684 13,405,684
L1 - COMMERCIAL PERSONAL 407,626 N/A 407,626 407,626
L2 - INDUSTRIAL PERSONAL 1,180,020 N/A 1,180,020 1,180,020
M1 - MOBILE HOMES 601,468 N/A 601,468 601,468
N - INTANGIBLE PERSONAL PROPERTY 0 N/A 0 0
O - RESIDENTIAL INVENTORY 1,516,703 N/A 1,516,703 1,516,703
S - SPECIAL INVENTORY 0 N/A 0 0
Subtotal 75,189,737 0 94,393,429 94,393,429
Less Total Deductions 4,403,681 0 5,373,241 5,373,241
Total Taxable Value 70,786,056 0 89,020,188 89,020,188

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

Measure Value Description
T1 89,020,188 School district taxable value for M&O purposes before the loss to the increase in the state-mandated homestead exemption
T2 89,020,188 School district taxable value for M&O purposes after the loss to the increase in the state-mandated homestead exemption and the tax ceiling reduction
T3 88,961,111 T1 minus 50% of the loss to the local optional percentage homestead exemption
T4 88,961,111 T2 minus 50% of the loss to the local optional percentage homestead exemption
T13 90,003,794 T-1 plus the cost of the second most recent increase for that pvs year in the mandatory homestead exemptions
T15 91,193,794 T-13 Plus the cost of the second most recent increase for that PVS year in the mandatory homestead exemptions
T17 89,020,188 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

VALUE TAXABLE FOR I&S PURPOSES

Measure Value Description
T7 89,020,188 School district taxable value for i&s purposes before the loss to the increase in the state-mandated homestead exemption
T8 89,020,188 School district taxable value for i&s purposes after the loss to the increase in the state-mandated homestead exemption and the tax ceiling reduction
T9 88,961,111 T7 minus 50% of the loss to the local optional percentage homestead exemption
T10 88,961,111 T8 minus 50% of the loss to the local optional percentage homestead exemption
T14 90,003,794 T13 plus the loss to the chapter 313 agreement
T16 91,193,794 T-1 plus the cost of the second most recent increase for that PVS year in the mandatory homestead exemptions
T18 89,020,188 T17 plus the loss to the chapter 313 agreement

MISCELLANEOUS LOSS AMOUNTS

Measure Value Description
LOSS_INCR_HMSTD 0 Loss to the increase in the state-mandated homestead
LOSS_LOCL_HMSTD 59,077 50% of the loss to the local optional percentage homestead exemption
LOSS_PREV_INCR_HMSTD 983,606 Loss to the previous increase in the state-mandated homestead
LOSS_SCND_INCR_HMSTD 1,190,000 Loss to Second Previous Homestead Increase

THE PVS 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


115-903-02/Dell City ISD



Category Local Tax Roll Value 2023 WTD Mean Ratio 2023 PTAD Value Estimate 2023 Value Assigned
A - SINGLE-FAMILY 6,588,283 0.7436 8,859,983 8,859,983
B - MULTIFAMILY 45,923 N/A 45,923 45,923
C1 - VACANT LOTS 4,963,827 0.8956 5,542,460 5,542,460
C2 - COLONIA LOTS 1,843,070 N/A 1,843,070 1,843,070
D1 ACRES - QUALIFIED OPEN-SPACE LAND 13,516,526 1.0162 13,300,789 13,300,789
D2 - FARM & RANCH IMP 846,658 N/A 846,658 846,658
E - NON-AG LAND AND IMPROVEMENTS 27,363,762 0.6277 43,593,694 43,593,694
F1 - COMMERCIAL REAL 2,595,530 N/A 2,595,530 2,595,530
F2 - INDUSTRIAL REAL 459,545 N/A 459,545 459,545
G - ALL MINERALS 194,276 N/A 194,276 194,276
J - ALL UTILITIES 13,066,520 0.9747 13,405,684 13,405,684
L1 - COMMERCIAL PERSONAL 407,626 N/A 407,626 407,626
L2 - INDUSTRIAL PERSONAL 1,180,020 N/A 1,180,020 1,180,020
M1 - MOBILE HOMES 601,468 N/A 601,468 601,468
N - INTANGIBLE PERSONAL PROPERTY 0 N/A 0 0
O - RESIDENTIAL INVENTORY 1,516,703 N/A 1,516,703 1,516,703
S - SPECIAL INVENTORY 0 N/A 0 0
Subtotal 75,189,737 94,393,429 94,393,429
Less Total Deductions 4,403,681 5,373,241 5,373,241
Total Taxable Value 70,786,056 89,020,188 89,020,188

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

Measure Value Description
T1 89,020,188 School district taxable value for M&O purposes before the loss to the increase in the state-mandated homestead exemption
T2 89,020,188 School district taxable value for M&O purposes after the loss to the increase in the state-mandated homestead exemption and the tax ceiling reduction
T3 88,961,111 T1 minus 50% of the loss to the local optional percentage homestead exemption
T4 88,961,111 T2 minus 50% of the loss to the local optional percentage homestead exemption
T13 90,003,794 T-1 plus the cost of the second most recent increase for that pvs year in the mandatory homestead exemptions
T15 91,193,794 T-13 Plus the cost of the second most recent increase for that PVS year in the mandatory homestead exemptions
T17 89,020,188 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

VALUE TAXABLE FOR I&S PURPOSES

Measure Value Description
T7 89,020,188 School district taxable value for i&s purposes before the loss to the increase in the state-mandated homestead exemption
T8 89,020,188 School district taxable value for i&s purposes after the loss to the increase in the state-mandated homestead exemption and the tax ceiling reduction
T9 88,961,111 T7 minus 50% of the loss to the local optional percentage homestead exemption
T10 88,961,111 T8 minus 50% of the loss to the local optional percentage homestead exemption
T14 90,003,794 T13 plus the loss to the chapter 313 agreement
T16 91,193,794 T-1 plus the cost of the second most recent increase for that PVS year in the mandatory homestead exemptions
T18 89,020,188 T17 plus the loss to the chapter 313 agreement

MISCELLANEOUS LOSS AMOUNTS

Measure Value Description
LOSS_INCR_HMSTD 0 Loss to the increase in the state-mandated homestead
LOSS_LOCL_HMSTD 59,077 50% of the loss to the local optional percentage homestead exemption
LOSS_PREV_INCR_HMSTD 983,606 Loss to the previous increase in the state-mandated homestead
LOSS_SCND_INCR_HMSTD 1,190,000 Loss to Second Previous Homestead Increase

Back to top