taxes Property Tax Assistance

2022 ISD Summary Worksheet

070-Ellis /Ellis County

175-905/Frost ISD

Category	Local Tax Roll Value	2022 WTD Mean Ratio	2022 PTAD Value Estimate	2022 Value Assigned
A - SINGLE-FAMILY	213,177	N/A	213,177	213,177
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	765,518	N/A	765,518	765,518
D2 - FARM & RANCH IMP	50,561	N/A	50,561	50,561
E - NON-AG LAND AND IMPROVEMENTS	2,626,942	N/A	2,626,942	2,626,942
F1 - COMMERCIAL REAL	0	N/A	0	0
F2 - INDUSTRIAL REAL	0	N/A	0	0
G - ALL MINERALS	0	N/A	0	0
J - ALL UTILITIES	2,830,992	N/A	2,830,992	2,830,992
L1 - COMMERCIAL PERSONAL	930,764	N/A	930,764	930,764
L2 - INDUSTRIAL PERSONAL	0	N/A	0	0
M1 - MOBILE HOMES	24,146	N/A	24,146	24,146
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	7,442,100	0	7,442,100	7,442,100
Less Total Deductions	1,047,246	0	1,047,246	1,047,246
Total Taxable Value	6,394,854	0	6,394,854	6,394,854

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	T13
6,484,854	6,394,854	6,484,854	6,394,854	6,544,854

Loss to the Increase in the State-Mandated Homestead Exemption	50% of the loss to the Local Optional Percentage Homestead Exemption	Loss to the Previous Increase in the State-Mandated Homestead Exemption
90,000	0	60,000

T1 = School district taxable value for M & O purposes before the loss to the increase in the state-mandated homestead exemption

T2 = 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 = 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

T13 = T1 plus the cost of the second most recent increase for that PVS Year in the mandatory homestead exemptions

Value Taxable For I & S Purposes

T7	T8	T9	T10	T14
6,484,854	6,394,854	6,484,854	6,394,854	6,544,854

T7 = School district taxable value for I & S purposes before the loss to the increase in the state-mandated homestead exemption

T8 = 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 = 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

T14 = T13 plus the loss to the chapter 313 agreement

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

109-Hill /Hill County

175-905/Frost ISD

Category	Local Tax Roll Value	2022 WTD Mean Ratio	2022 PTAD Value Estimate	2022 Value Assigned
A - SINGLE-FAMILY	5,868,160	N/A	5,868,160	5,868,160
B - MULTIFAMILY	0	N/A	0	0
C1 - VACANT LOTS	175,640	N/A	175,640	175,640
C2 - COLONIA LOTS	0	N/A	0	0
D1 ACRES - QUALIFIED OPEN-SPACE LAND	1,381,160	N/A	1,381,160	1,381,160
D2 - FARM & RANCH IMP	854,660	N/A	854,660	854,660
E - NON-AG LAND AND IMPROVEMENTS	6,540,400	N/A	6,540,400	6,540,400
F1 - COMMERCIAL REAL	100,690	N/A	100,690	100,690
F2 - INDUSTRIAL REAL	293,820	N/A	293,820	293,820
G - ALL MINERALS	0	N/A	0	0
J - ALL UTILITIES	3,545,950	N/A	3,545,950	3,545,950
L1 - COMMERCIAL PERSONAL	75,500	N/A	75,500	75,500
L2 - INDUSTRIAL PERSONAL	501,890	N/A	501,890	501,890
M1 - MOBILE HOMES	182,430	N/A	182,430	182,430
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	19,520,300	0	19,520,300	19,520,300
Less Total Deductions	4,017,337	0	4,017,337	4,017,337
Total Taxable Value	15,502,963	0	15,502,963	15,502,963

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	T13
16,103,811	15,502,963	16,103,811	15,502,963	16,623,811

Loss to the Increase in the State-Mandated Homestead Exemption	50% of the loss to the Local Optional Percentage Homestead Exemption	Loss to the Previous Increase in the State-Mandated Homestead Exemption
600,848	0	520,000

T1 = School district taxable value for M & O purposes before the loss to the increase in the state-mandated homestead exemption

T2 = 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 = 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

T13 = T1 plus the cost of the second most recent increase for that PVS Year in the mandatory homestead exemptions

Value Taxable For I & S Purposes

T7	T8	T9	T10	T14
16,103,811	15,502,963	16,103,811	15,502,963	16,623,811

T7 = School district taxable value for I & S purposes before the loss to the increase in the state-mandated homestead exemption

T8 = 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 = 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

T14 = T13 plus the loss to the chapter 313 agreement

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

175-Navarro /Navarro County

175-905/Frost ISD

Category	Local Tax Roll Value	2022 WTD Mean Ratio	2022 PTAD Value Estimate	2022 Value Assigned
A - SINGLE-FAMILY	37,894,100	N/A	37,894,100	37,894,100
B - MULTIFAMILY	481,250	N/A	481,250	481,250
C1 - VACANT LOTS	2,687,360	N/A	2,687,360	2,687,360
C2 - COLONIA LOTS	0	N/A	0	0
D1 ACRES - QUALIFIED OPEN-SPACE LAND	6,596,543	N/A	6,596,543	6,596,543
D2 - FARM & RANCH IMP	1,172,800	N/A	1,172,800	1,172,800
E - NON-AG LAND AND IMPROVEMENTS	66,226,612	N/A	66,226,612	66,226,612
F1 - COMMERCIAL REAL	2,202,070	N/A	2,202,070	2,202,070
F2 - INDUSTRIAL REAL	2,509,480	N/A	2,509,480	2,509,480
G - ALL MINERALS	0	N/A	0	0
J - ALL UTILITIES	132,118,110	N/A	132,118,110	132,118,110
L1 - COMMERCIAL PERSONAL	1,436,140	N/A	1,436,140	1,436,140
L2 - INDUSTRIAL PERSONAL	7,826,070	N/A	7,826,070	7,826,070
M1 - MOBILE HOMES	4,256,600	N/A	4,256,600	4,256,600
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	265,407,135	0	265,407,135	265,407,135
Less Total Deductions	27,024,162	0	27,024,162	27,024,162
Total Taxable Value	238,382,973	0	238,382,973	238,382,973

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	T13
242,535,014	238,382,973	242,535,014	238,382,973	246,625,014

Loss to the Increase in the State-Mandated Homestead Exemption	50% of the loss to the Local Optional Percentage Homestead Exemption	Loss to the Previous Increase in the State-Mandated Homestead Exemption
4,152,041	0	4,090,000

T1 = School district taxable value for M & O purposes before the loss to the increase in the state-mandated homestead exemption

T2 = 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 = 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

T13 = T1 plus the cost of the second most recent increase for that PVS Year in the mandatory homestead exemptions

Value Taxable For I & S Purposes

T7	T8	T9	T10	T14
242,535,014	238,382,973	242,535,014	238,382,973	246,625,014

T7 = School district taxable value for I & S purposes before the loss to the increase in the state-mandated homestead exemption

T8 = 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 = 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

T14 = T13 plus the loss to the chapter 313 agreement

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

175-905-02/Frost ISD

Category	Local Tax Roll Value	2022 WTD Mean Ratio	2022 PTAD Value Estimate	2022 Value Assigned
A - SINGLE-FAMILY	43,975,437	N/A	43,975,437	43,975,437
B - MULTIFAMILY	481,250	N/A	481,250	481,250
C1 - VACANT LOTS	2,863,000	N/A	2,863,000	2,863,000
C2 - COLONIA LOTS	0	N/A	0	0
D1 ACRES - QUALIFIED OPEN-SPACE LAND	8,743,221	N/A	8,743,221	8,743,221
D2 - FARM & RANCH IMP	2,078,021	N/A	2,078,021	2,078,021
E - NON-AG LAND AND IMPROVEMENTS	75,393,954	N/A	75,393,954	75,393,954
F1 - COMMERCIAL REAL	2,302,760	N/A	2,302,760	2,302,760
F2 - INDUSTRIAL REAL	2,803,300	N/A	2,803,300	2,803,300
G - ALL MINERALS	0	N/A	0	0
J - ALL UTILITIES	138,495,052	N/A	138,495,052	138,495,052
L1 - COMMERCIAL PERSONAL	2,442,404	N/A	2,442,404	2,442,404
L2 - INDUSTRIAL PERSONAL	8,327,960	N/A	8,327,960	8,327,960
M1 - MOBILE HOMES	4,463,176	N/A	4,463,176	4,463,176
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	292,369,535		292,369,535	292,369,535
Less Total Deductions	32,088,745		32,088,745	32,088,745
Total Taxable Value	260,280,790		260,280,790	260,280,790

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	T13
265,123,679	260,280,790	265,123,679	260,280,790	269,793,679

Loss to the Increase in the State-Mandated Homestead Exemption	50 % of the loss to the Local Optional Percentage Homestead Exemption	Loss to the Previous Increase in the State-Mandated Homestead Exemption
4,842,889	0	4,670,000

T1 = School district taxable value for M & O purposes before the loss to the increase in the state-mandated homestead exemption

T2 = 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 = 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

T13 = T1 plus the cost of the second most recent increase for that PVS Year in the mandatory homestead exemptions

Value Taxable For I & S Purposes

T7	T8	T9	T10	T14
265,123,679	260,280,790	265,123,679	260,280,790	269,793,679

T7 = School district taxable value for I & S purposes before the loss to the increase in the state-mandated homestead exemption

T8 = 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 = 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

T14 = T13 plus the loss to the chapter 313 agreement