DATE: 6/27/2004 Comptroller Of Public Accounts PAGE: 4 TIME: 20:24 Property Tax Division RPT: UTL7000 2003 Property Value Study Utilities Category Worksheet FROST / 175-905-175 NAVARRO / 175 -------------------------------------------------------------------------------- Company ISD Appraised PTD Market Indicated Number Value Value Ratio -------------------------------------------------------------------------------- 21003 32,500 29,016 1.1201 32008 91,400 92,025 .9932 33005 1,531,920 1,582,465 .9681 61032 1,820 19,415 .0937 63009 1,172,970 939,812 1.2481 63025 79,030 354,265 .2231 63045 345,010 423,769 .8141 Totals: 3,254,650 3,440,767 .9459 Utility Weighted Mean Ratio For Sample: .9459 Total Self-Reported Utility Value (J1-J8): 5,622,560 Divided By ISD Utility Weighted Mean Ratio: .9459 Estimated PTD Utility Market Value: 5,944,138
