DATE: 6/27/2004 COMPTROLLER OF PUBLIC ACCOUNTS - PROPERTY TAX DIVISION PAGE: 1 TIME: 17:41 2003 PROPERTY VALUE STUDY RPT: VAL7175 SCHOOL DISTRICT SUMMARY WORKSHEET 043-903 Celina 043 Collin ------------------------------------------------------------------------------------------------------------------------------------ LOCAL TAX 2003 WTD 2003 PTD 2003 VALUE CATEGORY ROLL VALUE MEAN RATIO VALUE ESTIMATE ASSIGNED ------------------------------------------------------------------------------------------------------------------------------------ A. SINGLE-FAMILY RESIDENCES 195,123,390 .9893 197,233,792 195,123,390 A. B. MULTI-FAMILY RESIDENCES 2,491,054 ** 2,491,054 2,491,054 B. C. VACANT LOTS 15,579,372 .9806 15,887,591 15,579,372 C. D. RURAL REAL (TAXABLE) 108,561,217 1.0385 104,532,778 108,561,217 D. F1. COMMERCIAL REAL 15,670,748 ** 15,670,748 15,670,748 F1. F2. INDUSTRIAL REAL 741,540 ** 741,540 741,540 F2. G. OIL, GAS, MINERALS 0 ** 0 0 G. J. UTILITIES 8,679,706 ** 8,679,706 8,679,706 J. L1. COMMERCIAL PERSONAL 5,777,952 ** 5,777,952 5,777,952 L1. L2. INDUSTRIAL PERSONAL 1,103,971 ** 1,103,971 1,103,971 L2. M. MOBILE HOMES 994,095 ** 994,095 994,095 M. N. INTANGIBLE PERSONAL & UNCERTIFIED 0 0 0 N. O. RESIDENTIAL INVENTORY 2,969,883 ** 2,969,883 2,969,883 O. S. SPECIAL INVENTORY 801,961 ** 801,961 801,961 S. ------------------- ----------------- ----------------- SUBTOTALS: 358,494,889 356,885,071 358,494,889 LESS TOTAL DEDUCTIONS: 34,853,339 35,154,210 34,853,339 ------------------- ----------------- ----------------- TOTAL TAXABLE VALUE: 323,641,550 321,730,861 323,641,550 T2* ** NO SAMPLE FOR CATEGORY * SEE THE FINAL VALUES WORKSHEET FOR ALTERNATIVE FINAL VALUES (T1, T3, T4) ----------------------------------------------------------- ---------------------------------------------------------------------- DEDUCTIONS: SEC. 403.302, TEXAS GOVERNMENT CODE CATEGORY D RECAP ----------------------------------------------------------- ---------------------------------------------------------------------- 2003 PTD LOCAL REPORTED PTD ESTIMATE WTD MEAN PTD VALUE ----------------- ----------------- LOCAL TAX ROLL RATIO ESTIMATE HOMESTEAD & VETS: 24,061,651 24,061,651 -------------- --------- -------------- CAP VALUE LOSS: 2,966,775 2,998,863 MKT VALUE OF NON-QUAL OVER 65 FRZ LOSS: 7,785,903 8,054,686 ACRES & FRM/RNCH IMPRV: 101,656,528 1.0301 98,686,077 ALL OTHER: 39,010 39,010 PROD VAL OF QUAL ACRES: 6,904,689 1.1810 5,846,701 ----------------- ----------------- -------------- -------------- TOTAL DEDUCTIONS: 34,853,339 35,154,210 TOTAL TAXABLE VALUE: 108,561,217 104,532,778
