DATE: 1/22/2004 COMPTROLLER OF PUBLIC ACCOUNTS - PROPERTY TAX DIVISION PAGE: 1 TIME: 12:45 2003 PROPERTY VALUE STUDY RPT: VAL7175 SCHOOL DISTRICT SUMMARY WORKSHEET 011-904 Smithville 011 Bastrop ------------------------------------------------------------------------------------------------------------------------------------ LOCAL TAX 2003 WTD 2003 PTD 2003 VALUE CATEGORY ROLL VALUE MEAN RATIO VALUE ESTIMATE ASSIGNED ------------------------------------------------------------------------------------------------------------------------------------ A. SINGLE-FAMILY RESIDENCES 230,212,880 .9799 234,935,075 230,212,880 A. B. MULTI-FAMILY RESIDENCES 3,928,637 ** 3,928,637 3,928,637 B. C. VACANT LOTS 16,996,999 ** 16,996,999 16,996,999 C. D. RURAL REAL (TAXABLE) 136,206,318 1.0144 134,268,146 136,206,318 D. F1. COMMERCIAL REAL 24,468,879 .9681 25,275,156 24,468,879 F1. F2. INDUSTRIAL REAL 257,054 ** 257,054 257,054 F2. G. OIL, GAS, MINERALS 4,293,430 ** 4,293,430 4,293,430 G. J. UTILITIES 26,746,484 ** 26,746,484 26,746,484 J. L1. COMMERCIAL PERSONAL 8,740,509 ** 8,740,509 8,740,509 L1. L2. INDUSTRIAL PERSONAL 1,662,490 ** 1,662,490 1,662,490 L2. M. MOBILE HOMES 11,517,364 ** 11,517,364 11,517,364 M. N. INTANGIBLE PERSONAL & UNCERTIFIED 0 0 0 N. O. RESIDENTIAL INVENTORY 0 ** 0 0 O. S. SPECIAL INVENTORY 46,406 ** 46,406 46,406 S. ------------------- ----------------- ----------------- SUBTOTALS: 465,077,450 468,667,750 465,077,450 LESS TOTAL DEDUCTIONS: 71,557,715 72,877,025 71,557,715 ------------------- ----------------- ----------------- TOTAL TAXABLE VALUE: 393,519,735 395,790,725 393,519,735 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: 45,296,523 45,296,523 -------------- --------- -------------- CAP VALUE LOSS: 4,424,890 4,515,655 MKT VALUE OF NON-QUAL OVER 65 FRZ LOSS: 21,474,196 22,702,741 ACRES & FRM/RNCH IMPRV: 127,321,142 1.0325 123,313,455 ALL OTHER: 362,106 362,106 PROD VAL OF QUAL ACRES: 8,885,176 .8111 10,954,691 ----------------- ----------------- -------------- -------------- TOTAL DEDUCTIONS: 71,557,715 72,877,025 TOTAL TAXABLE VALUE: 136,206,318 134,268,146
