DATE: 1/22/2004 COMPTROLLER OF PUBLIC ACCOUNTS - PROPERTY TAX DIVISION PAGE: 1 TIME: 13:24 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 195,394,321 .9893 197,507,653 195,394,321 A. B. MULTI-FAMILY RESIDENCES 2,491,054 ** 2,491,054 2,491,054 B. C. VACANT LOTS 15,559,372 .9806 15,867,196 15,559,372 C. D. RURAL REAL (TAXABLE) 108,820,020 1.0385 104,783,757 108,820,020 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 8,705,392 ** 8,705,392 8,705,392 J. L1. COMMERCIAL PERSONAL 8,266,645 ** 8,266,645 8,266,645 L1. L2. INDUSTRIAL PERSONAL 65,210 ** 65,210 65,210 L2. M. MOBILE HOMES 1,031,059 ** 1,031,059 1,031,059 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: 360,517,205 358,902,098 360,517,205 LESS TOTAL DEDUCTIONS: 34,878,960 35,181,499 34,878,960 ------------------- ----------------- ----------------- TOTAL TAXABLE VALUE: 325,638,245 323,720,599 325,638,245 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: 23,796,651 23,796,651 -------------- --------- -------------- CAP VALUE LOSS: 2,977,207 3,009,408 MKT VALUE OF NON-QUAL OVER 65 FRZ LOSS: 8,075,091 8,345,429 ACRES & FRM/RNCH IMPRV: 101,914,529 1.0301 98,936,539 ALL OTHER: 30,011 30,011 PROD VAL OF QUAL ACRES: 6,905,491 1.1810 5,847,218 ----------------- ----------------- -------------- -------------- TOTAL DEDUCTIONS: 34,878,960 35,181,499 TOTAL TAXABLE VALUE: 108,820,020 104,783,757
