taxes Property Tax Assistance

2023 ISD Summary Worksheet

059-Deaf Smith/Deaf Smith County

180-904/Wildorado ISD

Category Local Tax Roll Value 2023 WTD Mean Ratio 2023 PTAD Value Estimate 2023 Value Assigned
A - SINGLE-FAMILY 1,019,180 N/A 1,019,180 1,019,180
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 4,368,740 1.0770 4,056,463 4,368,740
D2 - FARM & RANCH IMP 1,005,420 N/A 1,005,420 1,005,420
E - NON-AG LAND AND IMPROVEMENTS 9,917,980 1.1196 8,858,503 9,917,980
F1 - COMMERCIAL REAL 9,700 N/A 9,700 9,700
F2 - INDUSTRIAL REAL 31,572,410 N/A 31,572,410 31,572,410
G - ALL MINERALS 0 N/A 0 0
J - ALL UTILITIES 8,465,930 0.9793 8,644,879 8,465,930
L1 - COMMERCIAL PERSONAL 1,127,600 N/A 1,127,600 1,127,600
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 57,486,960 0 56,294,155 57,486,960
Less Total Deductions 25,357,785 0 25,357,785 25,357,785
Total Taxable Value 32,129,175 0 30,936,370 32,129,175

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 33,674,007 School district taxable value for M&O purposes before the loss to the increase in the state-mandated homestead exemption
T2 32,129,175 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 33,674,007 T1 minus 50% of the loss to the local optional percentage homestead exemption
T4 32,129,175 T2 minus 50% of the loss to the local optional percentage homestead exemption
T13 34,094,007 T-1 plus the cost of the second most recent increase for that pvs year in the mandatory homestead exemptions
T15 34,374,007 T-13 Plus the cost of the second most recent increase for that PVS year in the mandatory homestead exemptions
T17 32,802,252 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 54,429,017 School district taxable value for i&s purposes before the loss to the increase in the state-mandated homestead exemption
T8 52,884,185 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 54,429,017 T7 minus 50% of the loss to the local optional percentage homestead exemption
T10 52,884,185 T8 minus 50% of the loss to the local optional percentage homestead exemption
T14 54,849,017 T13 plus the loss to the chapter 313 agreement
T16 55,129,017 T-1 plus the cost of the second most recent increase for that PVS year in the mandatory homestead exemptions
T18 53,557,262 T17 plus the loss to the chapter 313 agreement

MISCELLANEOUS LOSS AMOUNTS

Measure Value Description
LOSS_INCR_HMSTD 1,544,832 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 420,000 Loss to the previous increase in the state-mandated homestead
LOSS_SCND_INCR_HMSTD 280,000 Loss to Second Previous Homestead Increase

THE PVS FOUND YOUR LOCAL VALUE INVALID, BUT LOCAL VALUE WAS CERTIFIED BECAUSE LOCAL VALUE IS GREATER THAN PTAD VALUE

180-Oldham/Oldham County

180-904/Wildorado ISD

Category Local Tax Roll Value 2023 WTD Mean Ratio 2023 PTAD Value Estimate 2023 Value Assigned
A - SINGLE-FAMILY 5,662,060 N/A 5,662,060 5,662,060
B - MULTIFAMILY 0 N/A 0 0
C1 - VACANT LOTS 288,390 N/A 288,390 288,390
C2 - COLONIA LOTS 0 N/A 0 0
D1 ACRES - QUALIFIED OPEN-SPACE LAND 4,825,380 N/A 4,825,380 4,825,380
D2 - FARM & RANCH IMP 1,065,600 N/A 1,065,600 1,065,600
E - NON-AG LAND AND IMPROVEMENTS 3,093,160 N/A 3,093,160 3,093,160
F1 - COMMERCIAL REAL 1,047,440 N/A 1,047,440 1,047,440
F2 - INDUSTRIAL REAL 160,798,500 N/A 160,798,500 160,798,500
G - ALL MINERALS 0 N/A 0 0
J - ALL UTILITIES 11,008,020 N/A 11,008,020 11,008,020
L1 - COMMERCIAL PERSONAL 2,068,290 N/A 2,068,290 2,068,290
L2 - INDUSTRIAL PERSONAL 3,527,280 N/A 3,527,280 3,527,280
M1 - MOBILE HOMES 1,444,140 N/A 1,444,140 1,444,140
N - INTANGIBLE PERSONAL PROPERTY 0 N/A 0 0
O - RESIDENTIAL INVENTORY 0 N/A 0 0
S - SPECIAL INVENTORY 2,539 N/A 2,539 2,539
Subtotal 194,830,799 0 194,830,799 194,830,799
Less Total Deductions 46,270,200 0 46,270,200 46,270,200
Total Taxable Value 148,560,599 0 148,560,599 148,560,599

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 149,970,888 School district taxable value for M&O purposes before the loss to the increase in the state-mandated homestead exemption
T2 148,560,599 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 149,970,888 T1 minus 50% of the loss to the local optional percentage homestead exemption
T4 148,560,599 T2 minus 50% of the loss to the local optional percentage homestead exemption
T13 151,110,888 T-1 plus the cost of the second most recent increase for that pvs year in the mandatory homestead exemptions
T15 151,870,888 T-13 Plus the cost of the second most recent increase for that PVS year in the mandatory homestead exemptions
T17 148,963,284 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 190,500,558 School district taxable value for i&s purposes before the loss to the increase in the state-mandated homestead exemption
T8 189,090,269 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 190,500,558 T7 minus 50% of the loss to the local optional percentage homestead exemption
T10 189,090,269 T8 minus 50% of the loss to the local optional percentage homestead exemption
T14 191,640,558 T13 plus the loss to the chapter 313 agreement
T16 192,400,558 T-1 plus the cost of the second most recent increase for that PVS year in the mandatory homestead exemptions
T18 189,492,954 T17 plus the loss to the chapter 313 agreement

MISCELLANEOUS LOSS AMOUNTS

Measure Value Description
LOSS_INCR_HMSTD 1,410,289 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 1,140,000 Loss to the previous increase in the state-mandated homestead
LOSS_SCND_INCR_HMSTD 760,000 Loss to Second Previous Homestead Increase

THE PVS FOUND YOUR LOCAL VALUE TO BE VALID, AND LOCAL VALUE WAS CERTIFIED

188-Potter-Randall/Randall County

180-904/Wildorado ISD

Category Local Tax Roll Value 2023 WTD Mean Ratio 2023 PTAD Value Estimate 2023 Value Assigned
A - SINGLE-FAMILY 1,633,031 N/A 1,633,031 1,633,031
B - MULTIFAMILY 0 N/A 0 0
C1 - VACANT LOTS 301,890 N/A 301,890 301,890
C2 - COLONIA LOTS 0 N/A 0 0
D1 ACRES - QUALIFIED OPEN-SPACE LAND 1,375,222 N/A 1,375,222 1,375,222
D2 - FARM & RANCH IMP 82,054 N/A 82,054 82,054
E - NON-AG LAND AND IMPROVEMENTS 1,831,618 N/A 1,831,618 1,831,618
F1 - COMMERCIAL REAL 55,483 N/A 55,483 55,483
F2 - INDUSTRIAL REAL 0 N/A 0 0
G - ALL MINERALS 0 N/A 0 0
J - ALL UTILITIES 1,033,530 N/A 1,033,530 1,033,530
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 6,312,828 0 6,312,828 6,312,828
Less Total Deductions 1,314,287 0 1,314,287 1,314,287
Total Taxable Value 4,998,541 0 4,998,541 4,998,541

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 5,296,367 School district taxable value for M&O purposes before the loss to the increase in the state-mandated homestead exemption
T2 4,998,541 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 5,296,367 T1 minus 50% of the loss to the local optional percentage homestead exemption
T4 4,998,541 T2 minus 50% of the loss to the local optional percentage homestead exemption
T13 5,386,367 T-1 plus the cost of the second most recent increase for that pvs year in the mandatory homestead exemptions
T15 5,446,367 T-13 Plus the cost of the second most recent increase for that PVS year in the mandatory homestead exemptions
T17 5,114,071 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 5,296,367 School district taxable value for i&s purposes before the loss to the increase in the state-mandated homestead exemption
T8 4,998,541 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 5,296,367 T7 minus 50% of the loss to the local optional percentage homestead exemption
T10 4,998,541 T8 minus 50% of the loss to the local optional percentage homestead exemption
T14 5,386,367 T13 plus the loss to the chapter 313 agreement
T16 5,446,367 T-1 plus the cost of the second most recent increase for that PVS year in the mandatory homestead exemptions
T18 5,114,071 T17 plus the loss to the chapter 313 agreement

MISCELLANEOUS LOSS AMOUNTS

Measure Value Description
LOSS_INCR_HMSTD 297,826 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 90,000 Loss to the previous increase in the state-mandated homestead
LOSS_SCND_INCR_HMSTD 60,000 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

180-904-02/Wildorado ISD



Category Local Tax Roll Value 2023 WTD Mean Ratio 2023 PTAD Value Estimate 2023 Value Assigned
A - SINGLE-FAMILY 8,314,271 N/A 8,314,271 8,314,271
B - MULTIFAMILY 0 N/A 0 0
C1 - VACANT LOTS 590,280 N/A 590,280 590,280
C2 - COLONIA LOTS 0 N/A 0 0
D1 ACRES - QUALIFIED OPEN-SPACE LAND 10,569,342 1.0304 10,257,065 10,569,342
D2 - FARM & RANCH IMP 2,153,074 N/A 2,153,074 2,153,074
E - NON-AG LAND AND IMPROVEMENTS 14,842,758 1.0769 13,783,281 14,842,758
F1 - COMMERCIAL REAL 1,112,623 N/A 1,112,623 1,112,623
F2 - INDUSTRIAL REAL 192,370,910 N/A 192,370,910 192,370,910
G - ALL MINERALS 0 N/A 0 0
J - ALL UTILITIES 20,507,480 0.9913 20,686,429 20,507,480
L1 - COMMERCIAL PERSONAL 3,195,890 N/A 3,195,890 3,195,890
L2 - INDUSTRIAL PERSONAL 3,527,280 N/A 3,527,280 3,527,280
M1 - MOBILE HOMES 1,444,140 N/A 1,444,140 1,444,140
N - INTANGIBLE PERSONAL PROPERTY 0 N/A 0 0
O - RESIDENTIAL INVENTORY 0 N/A 0 0
S - SPECIAL INVENTORY 2,539 N/A 2,539 2,539
Subtotal 258,630,587 257,437,782 258,630,587
Less Total Deductions 72,942,272 72,942,272 72,942,272
Total Taxable Value 185,688,315 184,495,510 185,688,315

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 188,941,262 School district taxable value for M&O purposes before the loss to the increase in the state-mandated homestead exemption
T2 185,688,315 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 188,941,262 T1 minus 50% of the loss to the local optional percentage homestead exemption
T4 185,688,315 T2 minus 50% of the loss to the local optional percentage homestead exemption
T13 190,591,262 T-1 plus the cost of the second most recent increase for that pvs year in the mandatory homestead exemptions
T15 191,691,262 T-13 Plus the cost of the second most recent increase for that PVS year in the mandatory homestead exemptions
T17 186,879,607 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 250,225,942 School district taxable value for i&s purposes before the loss to the increase in the state-mandated homestead exemption
T8 246,972,995 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 250,225,942 T7 minus 50% of the loss to the local optional percentage homestead exemption
T10 246,972,995 T8 minus 50% of the loss to the local optional percentage homestead exemption
T14 251,875,942 T13 plus the loss to the chapter 313 agreement
T16 252,975,942 T-1 plus the cost of the second most recent increase for that PVS year in the mandatory homestead exemptions
T18 248,164,287 T17 plus the loss to the chapter 313 agreement

MISCELLANEOUS LOSS AMOUNTS

Measure Value Description
LOSS_INCR_HMSTD 3,252,947 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 1,650,000 Loss to the previous increase in the state-mandated homestead
LOSS_SCND_INCR_HMSTD 1,100,000 Loss to Second Previous Homestead Increase