taxes Property Tax Assistance

2017 ISD Summary Worksheet

070/Ellis

175-905/Frost ISD

Category	Local Tax Roll Value	2017 WTD Mean Ratio	2017 PTAD Value Estimate	2017 Value Assigned
A. Single-Family Residences	73,160	N/A	73,160	73,160
B. Multi-Family Residences	0	N/A	0	0
C1. Vacant Lots	0	N/A	0	0
C2. Colonia Lots	0	N/A	0	0
D1. Rural Real(Taxable)	1,173,876	N/A	1,173,876	1,173,876
D2. Real Prop Farm & Ranch	20,530	N/A	20,530	20,530
E. Real Prop NonQual Acres	465,070	N/A	465,070	465,070
F1. Commercial Real	0	N/A	0	0
F2. Industrial Real	0	N/A	0	0
G. Oil, Gas, Minerals	0	N/A	0	0
J. Utilities	904,720	N/A	904,720	904,720
L1. Commercial Personal	0	N/A	0	0
L2. Industrial Personal	0	N/A	0	0
M. Other Personal	1,020	N/A	1,020	1,020
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	2,638,376		2,638,376	2,638,376
Less Total Deductions	297,698		297,698	297,698
Total Taxable Value	2,340,678		2,340,678	2,340,678 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
2,390,678	2,340,678	2,390,678	2,340,678

Loss To the Additional $10,000 Homestead Exemption	50% of the loss to the Local Optional Percentage Homestead Exemption
50,000	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
2,390,678	2,340,678	2,390,678	2,340,678

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

109/Hill

175-905/Frost ISD

Category	Local Tax Roll Value	2017 WTD Mean Ratio	2017 PTAD Value Estimate	2017 Value Assigned
A. Single-Family Residences	4,201,040	1.0996	3,820,517	4,201,040
B. Multi-Family Residences	0	N/A	0	0
C1. Vacant Lots	107,200	N/A	107,200	107,200
C2. Colonia Lots	0	N/A	0	0
D1. Rural Real(Taxable)	1,343,290	.7623	1,762,132	1,343,290
D2. Real Prop Farm & Ranch	555,800	N/A	555,800	555,800
E. Real Prop NonQual Acres	2,724,550	1.0011	2,721,556	2,724,550
F1. Commercial Real	370,830	N/A	370,830	370,830
F2. Industrial Real	0	N/A	0	0
G. Oil, Gas, Minerals	0	N/A	0	0
J. Utilities	3,493,850	.8134	4,295,365	3,493,850
L1. Commercial Personal	223,900	N/A	223,900	223,900
L2. Industrial Personal	270,150	N/A	270,150	270,150
M. Other Personal	124,810	N/A	124,810	124,810
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	13,415,420		14,252,260	13,415,420
Less Total Deductions	2,426,411		2,220,244	2,426,411
Total Taxable Value	10,989,009		12,032,016	10,989,009 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
11,435,104	10,989,009	11,435,104	10,989,009

Loss To the Additional $10,000 Homestead Exemption	50% of the loss to the Local Optional Percentage Homestead Exemption
446,095	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
11,435,104	10,989,009	11,435,104	10,989,009

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

175/Navarro

175-905/Frost ISD

Category	Local Tax Roll Value	2017 WTD Mean Ratio	2017 PTAD Value Estimate	2017 Value Assigned
A. Single-Family Residences	18,385,680	.9883	18,603,339	18,385,680
B. Multi-Family Residences	132,400	N/A	132,400	132,400
C1. Vacant Lots	951,657	N/A	951,657	951,657
C2. Colonia Lots	0	N/A	0	0
D1. Rural Real(Taxable)	6,812,651	.9275	7,345,076	6,812,651
D2. Real Prop Farm & Ranch	268,410	N/A	268,410	268,410
E. Real Prop NonQual Acres	32,072,150	1.0687	30,010,433	32,072,150
F1. Commercial Real	1,585,520	N/A	1,585,520	1,585,520
F2. Industrial Real	17,418,960	N/A	17,418,960	17,418,960
G. Oil, Gas, Minerals	0	N/A	0	0
J. Utilities	25,090,430	.7109	35,293,895	25,090,430
L1. Commercial Personal	976,130	N/A	976,130	976,130
L2. Industrial Personal	13,339,040	N/A	13,339,040	13,339,040
M. Other Personal	1,993,200	N/A	1,993,200	1,993,200
N. Intangible Personal Prop	0	N/A	0	0
O. Residential Inventory	0	N/A	0	0
S. Special Inventory	1,590	N/A	1,590	1,590
Subtotal	119,027,818		127,919,650	119,027,818
Less Total Deductions	15,048,370		15,202,486	15,048,370
Total Taxable Value	103,979,448		112,717,164	103,979,448 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
107,135,106	103,979,448	107,135,106	103,979,448

Loss To the Additional $10,000 Homestead Exemption	50% of the loss to the Local Optional Percentage Homestead Exemption
3,155,658	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
107,135,106	103,979,448	107,135,106	103,979,448

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

175-905/Frost ISD

Category	Local Tax Roll Value	2017 WTD Mean Ratio	2017 PTAD Value Estimate	2017 Value Assigned
A. Single-Family Residences	22,659,880	1.0072	22,497,016	22,659,880
B. Multi-Family Residences	132,400	N/A	132,400	132,400
C1. Vacant Lots	1,058,857	N/A	1,058,857	1,058,857
C2. Colonia Lots	0	N/A	0	0
D1. Rural Real(Taxable)	9,329,817	.9075	10,281,084	9,329,817
D2. Real Prop Farm & Ranch	844,740	N/A	844,740	844,740
E. Real Prop NonQual Acres	35,261,770	1.0622	33,197,059	35,261,770
F1. Commercial Real	1,956,350	N/A	1,956,350	1,956,350
F2. Industrial Real	17,418,960	N/A	17,418,960	17,418,960
G. Oil, Gas, Minerals	0	N/A	0	0
J. Utilities	29,489,000	.7282	40,493,980	29,489,000
L1. Commercial Personal	1,200,030	N/A	1,200,030	1,200,030
L2. Industrial Personal	13,609,190	N/A	13,609,190	13,609,190
M. Other Personal	2,119,030	N/A	2,119,030	2,119,030
N. Intangible Personal Prop	0	N/A	0	0
O. Residential Inventory	0	N/A	0	0
S. Special Inventory	1,590	N/A	1,590	1,590
Subtotal	135,081,614		144,810,286	135,081,614
Less Total Deductions	17,772,479		17,720,428	17,772,479
Total Taxable Value	117,309,135		127,089,858	117,309,135 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

Comptroller Of Public Accounts - Property Tax Division

2017 ISD Summary Worksheet

175-905/Frost ISD

Final Values Worksheet

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
120,960,888	117,309,135	120,960,888	117,309,135

Loss To the Additional $10,000 Homestead Exemption	50% of the loss to the Local Optional Percentage Homestead Exemption
3,651,753	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
120,960,888	117,309,135	120,960,888	117,309,135

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