taxes Property Tax Assistance

2023 ISD Summary Worksheet

047-Comanche/Comanche County

072-902/Dublin ISD

Category Local Tax Roll Value 2023 WTD Mean Ratio 2023 PTAD Value Estimate 2023 Value Assigned
A - SINGLE-FAMILY 1,932,970 N/A 1,932,970 1,932,970
B - MULTIFAMILY 0 N/A 0 0
C1 - VACANT LOTS 139,920 N/A 139,920 139,920
C2 - COLONIA LOTS 0 N/A 0 0
D1 ACRES - QUALIFIED OPEN-SPACE LAND 2,714,470 N/A 2,714,470 2,714,470
D2 - FARM & RANCH IMP 4,362,415 N/A 4,362,415 4,362,415
E - NON-AG LAND AND IMPROVEMENTS 27,193,969 N/A 27,193,969 27,193,969
F1 - COMMERCIAL REAL 556,670 N/A 556,670 556,670
F2 - INDUSTRIAL REAL 0 N/A 0 0
G - ALL MINERALS 0 N/A 0 0
J - ALL UTILITIES 525,510 N/A 525,510 525,510
L1 - COMMERCIAL PERSONAL 167,180 N/A 167,180 167,180
L2 - INDUSTRIAL PERSONAL 200,000 N/A 200,000 200,000
M1 - MOBILE HOMES 362,880 N/A 362,880 362,880
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 38,155,984 0 38,155,984 38,155,984
Less Total Deductions 11,294,606 0 11,294,606 11,294,606
Total Taxable Value 26,861,378 0 26,861,378 26,861,378

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 29,785,306 School district taxable value for M&O purposes before the loss to the increase in the state-mandated homestead exemption
T2 26,861,378 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 29,785,306 T1 minus 50% of the loss to the local optional percentage homestead exemption
T4 26,861,378 T2 minus 50% of the loss to the local optional percentage homestead exemption
T13 30,730,306 T-1 plus the cost of the second most recent increase for that pvs year in the mandatory homestead exemptions
T15 31,360,306 T-13 Plus the cost of the second most recent increase for that PVS year in the mandatory homestead exemptions
T17 27,703,110 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 29,785,306 School district taxable value for i&s purposes before the loss to the increase in the state-mandated homestead exemption
T8 26,861,378 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 29,785,306 T7 minus 50% of the loss to the local optional percentage homestead exemption
T10 26,861,378 T8 minus 50% of the loss to the local optional percentage homestead exemption
T14 30,730,306 T13 plus the loss to the chapter 313 agreement
T16 31,360,306 T-1 plus the cost of the second most recent increase for that PVS year in the mandatory homestead exemptions
T18 27,703,110 T17 plus the loss to the chapter 313 agreement

MISCELLANEOUS LOSS AMOUNTS

Measure Value Description
LOSS_INCR_HMSTD 2,923,928 Loss to the increase in the state-mandated homestead
LOSS_LOCL_HMSTD 0 50% of the loss to the local optional percentage homestead exemption
LOSS_PREV_INCR_HMSTD 945,000 Loss to the previous increase in the state-mandated homestead
LOSS_SCND_INCR_HMSTD 630,000 Loss to Second Previous Homestead Increase

THE PVS 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

072-Erath/Erath County

072-902/Dublin ISD

Category Local Tax Roll Value 2023 WTD Mean Ratio 2023 PTAD Value Estimate 2023 Value Assigned
A - SINGLE-FAMILY 179,527,410 0.9251 194,062,707 179,527,410
B - MULTIFAMILY 1,883,300 N/A 1,883,300 1,883,300
C1 - VACANT LOTS 4,259,160 N/A 4,259,160 4,259,160
C2 - COLONIA LOTS 0 N/A 0 0
D1 ACRES - QUALIFIED OPEN-SPACE LAND 14,282,770 0.9985 14,304,340 14,282,770
D2 - FARM & RANCH IMP 8,026,460 N/A 8,026,460 8,026,460
E - NON-AG LAND AND IMPROVEMENTS 314,345,200 0.9770 321,745,343 314,345,200
F1 - COMMERCIAL REAL 52,160,910 0.9398 55,502,139 52,160,910
F2 - INDUSTRIAL REAL 5,282,430 N/A 5,282,430 5,282,430
G - ALL MINERALS 17,520 N/A 17,520 17,520
J - ALL UTILITIES 115,837,530 1.0075 114,975,216 115,837,530
L1 - COMMERCIAL PERSONAL 27,103,390 N/A 27,103,390 27,103,390
L2 - INDUSTRIAL PERSONAL 18,186,530 N/A 18,186,530 18,186,530
M1 - MOBILE HOMES 7,637,120 N/A 7,637,120 7,637,120
N - INTANGIBLE PERSONAL PROPERTY 0 N/A 0 0
O - RESIDENTIAL INVENTORY 15,750 N/A 15,750 15,750
S - SPECIAL INVENTORY 508,670 N/A 508,670 508,670
Subtotal 749,074,150 0 773,510,075 749,074,150
Less Total Deductions 220,584,945 0 233,207,666 220,584,945
Total Taxable Value 528,489,205 0 540,302,409 528,489,205

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 593,642,697 School district taxable value for M&O purposes before the loss to the increase in the state-mandated homestead exemption
T2 528,489,205 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 593,642,697 T1 minus 50% of the loss to the local optional percentage homestead exemption
T4 528,489,205 T2 minus 50% of the loss to the local optional percentage homestead exemption
T13 615,917,697 T-1 plus the cost of the second most recent increase for that pvs year in the mandatory homestead exemptions
T15 630,767,697 T-13 Plus the cost of the second most recent increase for that PVS year in the mandatory homestead exemptions
T17 543,383,387 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 593,642,697 School district taxable value for i&s purposes before the loss to the increase in the state-mandated homestead exemption
T8 528,489,205 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 593,642,697 T7 minus 50% of the loss to the local optional percentage homestead exemption
T10 528,489,205 T8 minus 50% of the loss to the local optional percentage homestead exemption
T14 615,917,697 T13 plus the loss to the chapter 313 agreement
T16 630,767,697 T-1 plus the cost of the second most recent increase for that PVS year in the mandatory homestead exemptions
T18 543,383,387 T17 plus the loss to the chapter 313 agreement

MISCELLANEOUS LOSS AMOUNTS

Measure Value Description
LOSS_INCR_HMSTD 65,153,492 Loss to the increase in the state-mandated homestead
LOSS_LOCL_HMSTD 0 50% of the loss to the local optional percentage homestead exemption
LOSS_PREV_INCR_HMSTD 22,275,000 Loss to the previous increase in the state-mandated homestead
LOSS_SCND_INCR_HMSTD 14,850,000 Loss to Second Previous Homestead Increase

THE PVS FOUND YOUR LOCAL VALUE TO BE VALID AS A RESULT OF THE SDPVS, AND LOCAL VALUE WAS CERTIFIED

072-902-02/Dublin ISD



Category Local Tax Roll Value 2023 WTD Mean Ratio 2023 PTAD Value Estimate 2023 Value Assigned
A - SINGLE-FAMILY 181,460,380 0.9258 195,995,677 181,460,380
B - MULTIFAMILY 1,883,300 N/A 1,883,300 1,883,300
C1 - VACANT LOTS 4,399,080 N/A 4,399,080 4,399,080
C2 - COLONIA LOTS 0 N/A 0 0
D1 ACRES - QUALIFIED OPEN-SPACE LAND 16,997,240 0.9987 17,018,810 16,997,240
D2 - FARM & RANCH IMP 12,388,875 N/A 12,388,875 12,388,875
E - NON-AG LAND AND IMPROVEMENTS 341,539,169 0.9788 348,939,312 341,539,169
F1 - COMMERCIAL REAL 52,717,580 0.9404 56,058,809 52,717,580
F2 - INDUSTRIAL REAL 5,282,430 N/A 5,282,430 5,282,430
G - ALL MINERALS 17,520 N/A 17,520 17,520
J - ALL UTILITIES 116,363,040 1.0075 115,500,726 116,363,040
L1 - COMMERCIAL PERSONAL 27,270,570 N/A 27,270,570 27,270,570
L2 - INDUSTRIAL PERSONAL 18,386,530 N/A 18,386,530 18,386,530
M1 - MOBILE HOMES 8,000,000 N/A 8,000,000 8,000,000
N - INTANGIBLE PERSONAL PROPERTY 0 N/A 0 0
O - RESIDENTIAL INVENTORY 15,750 N/A 15,750 15,750
S - SPECIAL INVENTORY 508,670 N/A 508,670 508,670
Subtotal 787,230,134 811,666,059 787,230,134
Less Total Deductions 231,879,551 244,502,272 231,879,551
Total Taxable Value 555,350,583 567,163,787 555,350,583

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 623,428,003 School district taxable value for M&O purposes before the loss to the increase in the state-mandated homestead exemption
T2 555,350,583 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 623,428,003 T1 minus 50% of the loss to the local optional percentage homestead exemption
T4 555,350,583 T2 minus 50% of the loss to the local optional percentage homestead exemption
T13 646,648,003 T-1 plus the cost of the second most recent increase for that pvs year in the mandatory homestead exemptions
T15 662,128,003 T-13 Plus the cost of the second most recent increase for that PVS year in the mandatory homestead exemptions
T17 571,086,497 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 623,428,003 School district taxable value for i&s purposes before the loss to the increase in the state-mandated homestead exemption
T8 555,350,583 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 623,428,003 T7 minus 50% of the loss to the local optional percentage homestead exemption
T10 555,350,583 T8 minus 50% of the loss to the local optional percentage homestead exemption
T14 646,648,003 T13 plus the loss to the chapter 313 agreement
T16 662,128,003 T-1 plus the cost of the second most recent increase for that PVS year in the mandatory homestead exemptions
T18 571,086,497 T17 plus the loss to the chapter 313 agreement

MISCELLANEOUS LOSS AMOUNTS

Measure Value Description
LOSS_INCR_HMSTD 68,077,420 Loss to the increase in the state-mandated homestead
LOSS_LOCL_HMSTD 0 50% of the loss to the local optional percentage homestead exemption
LOSS_PREV_INCR_HMSTD 23,220,000 Loss to the previous increase in the state-mandated homestead
LOSS_SCND_INCR_HMSTD 15,480,000 Loss to Second Previous Homestead Increase