DATE: 02/25/2005 COMPTROLLER OF PUBLIC ACCOUNTS - PROPERTY TAX DIVISION PAGE: 001 TIME: 08:08:04 2004 FIELD STUDIES CATEGORY WORKSHEET REPT: PTS236 150/Llano VRSN: P 150-901/Llano ISD ____________________________________________________________________________________________________________________________________ CATEGORY A - STRATUM 2 $ 44,931 - $ 136,020 LEGAL DESCRIPTION ACCOUNT NUMBER S/A SALE DATE SALE PRICE LOCAL VALUE PTD VALUE RATIO _________________ ______________ ___ _________ __________ ___________ _________ _____ INDIAN HILLS LT 29 R10262 S 09/2003 45,000 49,730 44,606 1.1149 RIVER VALLEY RANCH AIR ST R10332 S 03/2004 94,700 69,470 95,292 0.7290 QUAIL CREEK TR 34 R11098 S 12/2003 78,500 75,630 78,402 0.9646 VILLAS DE LAGO HORSESHOE R14631 S 10/2003 121,500 126,072 120,741 1.0442 KINGSLAND ESTATES UNIT 1 R15202 S 12/2003 104,000 99,380 103,870 0.9568 NOB HILL S 1/2 OF LT 193 R17001 S 02/2004 73,000 74,090 73,274 1.0111 MOORE ADDN BLK 36 LTS 4-6 R17685 S 12/2003 70,000 63,870 69,913 0.9136 I P PULLUM ABST #580 0.2 R17719 S 03/2004 110,000 106,440 110,688 0.9616 LAKESIDE HEIGHTS UNIT 1 L R17833 S 01/2004 95,000 94,100 95,119 0.9893 HORSESHOE BAY WEST LT W40 R18357 S 12/2003 130,000 127,690 129,838 0.9835 GRANITE SHOALS LAKE ESTAT R18649 S 03/2004 98,300 98,770 98,914 0.9985 CAPE TERRACE HORSESHOE BA R18735 S 02/2004 126,239 124,950 126,712 0.9861 BARLER SUBD BLK 15 LTS 5 R18894 S 11/2003 55,000 55,760 54,794 1.0176 J C RAGSDALE ABST #614 0 R19337 S 08/2003 92,000 96,350 90,965 1.0592 SOUTH ADDN BLK 36 NE PT O R19425 S 10/2003 90,000 95,200 89,438 1.0644 NOB HILL LTS 386 & 387 R19607 S 05/2003 82,000 78,910 80,463 0.9807 L I & F BLK 46 LTS 9-11 R20205 S 10/2003 50,000 52,650 49,688 1.0596 BARLER SUBD ALL OF FRACTI R22777 S 12/2003 121,000 123,120 120,849 1.0188 TIMBER RIDGE CONDO HORSES R22904 S 09/2003 81,000 78,610 80,291 0.9791 HORSESHOE BAY LT 27027 R23357 S 01/2004 141,000 131,980 141,176 0.9349 BAY VIEW TWNHS HORSESHOE R23768 S 05/2003 96,300 106,450 94,494 1.1265 COURTSIDE TWNH HORSESHOE R24392 S 04/2003 72,000 79,690 70,470 1.1308 COURTSIDE TWNH HORSESHOE R24476 S 11/2003 68,400 68,920 68,144 1.0114 THE OAKS CONDO HORSESHOE R26474 S 01/2004 55,800 56,830 55,870 1.0172 SOUTH ADDN BLK 3 PT OF LT R27591 S 04/2003 59,500 60,560 58,236 1.0399 HORSESHOE BAY LT 9065 R27753 S 02/2004 101,000 99,030 101,379 0.9768 LAKEWOOD FOREST UNIT 3 LT R28021 S 09/2003 61,000 65,210 60,466 1.0785 HORSESHOE BAY LT 9097-B R28145 S 07/2003 127,500 117,270 125,747 0.9326 HORSESHOE BAY N 1/2 LT 90 R28156 S 03/2004 118,350 116,660 119,090 0.9796 LAKEWOOD FOREST UNIT 3 LT R28175 S 11/2003 117,000 114,730 116,561 0.9843 LAKEWOOD FOREST UNIT 3 LT R28351 S 05/2003 129,000 122,450 126,581 0.9674 SOUTH ADDN BLK 8 W 1/2 OF R28972 S 09/2003 65,000 53,400 64,431 0.8288 RIO LLANO UNIT 3 LT 221 R29464 S 09/2003 65,000 69,630 64,431 1.0807 NORTH ADDN NE 1/2 OF BLK R29994 S 03/2004 95,800 95,580 96,399 0.9915 LOS PALOS VILLAGE HORSESH R30038 S 05/2003 72,900 67,350 71,533 0.9415 LAKE LBJ VILLAGE BLDG #2 R30248 S 04/2003 49,500 49,400 48,448 1.0196 KINGSLAND ESTATES UNIT 3 R32050 S 07/2003 143,500 128,890 141,527 0.9107 SOUTH ADDN BLK 23 NW 1/2 R32258 S 08/2003 63,000 65,870 62,291 1.0575 CENTER COURT TWNH HORSESH R33136 S 03/2004 49,500 49,390 49,809 0.9916 RIO LLANO UNIT 2 LT 97 5 R33381 S 12/2003 67,933 66,630 67,848 0.9820 BAY COURT CONDO HORSESHOE R33941 S 10/2003 85,050 81,350 84,518 0.9625 HORSESHOE BAY LT 7077-A R34815 S 09/2003 86,000 85,420 85,248 1.0020 DATE: 02/25/2005 COMPTROLLER OF PUBLIC ACCOUNTS - PROPERTY TAX DIVISION PAGE: 002 TIME: 08:08:04 2004 FIELD STUDIES CATEGORY WORKSHEET REPT: PTS236 150/Llano VRSN: P 150-901/Llano ISD ____________________________________________________________________________________________________________________________________ CATEGORY A - STRATUM 2 $ 44,931 - $ 136,020 LEGAL DESCRIPTION ACCOUNT NUMBER S/A SALE DATE SALE PRICE LOCAL VALUE PTD VALUE RATIO _________________ ______________ ___ _________ __________ ___________ _________ _____ ROYAL OAKS COUNTRY CLUB U R35150 S 10/2003 111,800 110,990 111,101 0.9990 ESCAPE CONDO HORSESHOE BA R35488 S 01/2004 128,250 127,840 128,410 0.9956 HILLSIDE TWNH HORSESHOE B R37214 S 06/2003 70,650 72,570 69,502 1.0441 COMANCHE RANCHERIAS UNIT R38437 S 10/2003 131,000 131,230 130,181 1.0081 THE OAKS CONDO HORSESHOE R38761 S 06/2003 51,750 52,675 50,909 1.0347 TIMBER RIDGE CONDO HORSES R38924 S 12/2003 78,300 73,730 78,202 0.9428 SHIRLEY WILLIAMS LT 143 ( R39404 S 07/2003 130,000 118,070 128,213 0.9209 SUNRISE BEACH UNIT 1 LT 1 R39461 S 08/2003 115,000 111,470 113,706 0.9803 SUNRISE BEACH UNIT 1 LT 1 R39473 S 12/2003 95,000 87,950 94,881 0.9270 BARLER SUBD BLK 21 LTS 7 R42015 S 09/2003 56,000 55,410 55,510 0.9982 KINGSWAY SUBD LT 3 1.001 R51151 S 04/2003 78,500 76,640 76,832 0.9975 BARLER SUBD BLK 39 LTS 3- R54783 S 12/2003 106,500 106,570 106,367 1.0019 THE UPPER DECK HORSESHOE R5782 S 12/2003 44,100 47,800 44,045 1.0853 RIVER VIEW LT 7 0.600 AC R5948 S 02/2004 102,500 101,410 102,884 0.9857 OZBURN ADDN LT 10 R6302 S 08/2003 89,000 90,210 87,999 1.0251 PIERCE POINT LT 11 R7741 S 11/2003 80,000 75,490 79,700 0.9472 BILLY MCGEE LT 14 R8083 S 08/2003 91,000 90,210 89,976 1.0026 ___________ ___________ ______ STRATUM 2 TOTALS 5,173,747 5,236,972 0.9879 ____________________________________________________________________________________________________________________________________ CATEGORY A - STRATUM 3 $ 136,021 - $ 237,640 LEGAL DESCRIPTION ACCOUNT NUMBER S/A SALE DATE SALE PRICE LOCAL VALUE PTD VALUE RATIO _________________ ______________ ___ _________ __________ ___________ _________ _____ RIVER VIEW LT 41 2.324 A R11822 S 02/2004 159,000 161,560 159,596 1.0123 J G PFEUFFER ABST #594 0 R11958 S 02/2004 175,000 184,750 175,656 1.0518 GRANITE SHOALS LAKE SHORE R12150 S 05/2003 165,000 161,860 161,906 0.9997 KINGSLAND ESTATES UNIT 1 R14041 S 03/2004 159,000 154,310 159,994 0.9645 LAKEWOOD FOREST, UN 1, LT R14309 S 09/2003 200,000 161,860 198,250 0.8164 VILLAS DE LAGO HORSESHOE R14502 S 06/2003 135,000 139,382 132,806 1.0495 C PAPE ABST #595 3.710 A R14775 S 08/2003 185,000 172,410 182,919 0.9425 SUNRISE BEACH UNIT 2A LTS R14894 S 06/2003 195,000 189,260 191,831 0.9866 HORSESHOE BAY LT 50011-A R14957 S 05/2003 195,000 180,020 191,344 0.9408 GRANITE SHOALS LAKE ESTAT R16879 S 11/2003 149,000 149,100 148,441 1.0044 VILLAS DE LAGO HORSESHOE R18737 S 04/2003 135,000 139,872 132,131 1.0586 CAPE TERRACE HORSESHOE BA R18747 S 06/2003 133,200 143,260 131,036 1.0933 I P PULLUM ABST #580 (26, R19228 S 03/2004 205,000 206,160 206,281 0.9994 DIAGONAL CONDO HORSESHOE R20938 S 05/2003 229,500 225,340 225,197 1.0006 DATE: 02/25/2005 COMPTROLLER OF PUBLIC ACCOUNTS - PROPERTY TAX DIVISION PAGE: 003 TIME: 08:08:04 2004 FIELD STUDIES CATEGORY WORKSHEET REPT: PTS236 150/Llano VRSN: P 150-901/Llano ISD ____________________________________________________________________________________________________________________________________ CATEGORY A - STRATUM 3 $ 136,021 - $ 237,640 LEGAL DESCRIPTION ACCOUNT NUMBER S/A SALE DATE SALE PRICE LOCAL VALUE PTD VALUE RATIO _________________ ______________ ___ _________ __________ ___________ _________ _____ ESCAPE WEST TNHM HORSESHO R22835 S 10/2003 149,625 140,140 148,690 0.9425 BLUE LAKE ESTATES UNIT 4 R24306 S 07/2003 225,625 214,180 222,523 0.9625 J C RAGSDALE ABST #614 R26189 S 10/2003 175,000 171,230 173,906 0.9846 LAKEWOOD FOREST UNIT 3 LT R27002 S 05/2003 240,000 218,450 235,500 0.9276 LAKEWOOD FOREST UNIT 3 LT R27023 S 10/2003 165,000 168,810 163,969 1.0295 FAIRWAY MANOR HORSESHOE B R28340 S 10/2003 172,800 163,050 171,720 0.9495 THE LANDING HORSESHOE BAY R28418 S 05/2003 174,150 162,500 170,885 0.9509 HORSESHOE BAY, LT 25080 R30443 S 09/2003 215,000 235,650 213,119 1.1057 HORSESHOE BAY LT 12019 R30947 S 10/2003 150,000 146,070 149,063 0.9799 KINGSLAND ESTATES UNIT 3 R33000 S 09/2003 175,000 161,440 173,469 0.9307 KINGSRIDGE BLK W LT 6 R33584 S 05/2003 158,500 166,630 155,528 1.0714 SHELTERED HARBOR CONDO HO R33683 S 09/2003 222,750 218,420 220,801 0.9892 SHELTERED HARBOR CONDO HO R33696 S 10/2003 198,000 200,050 196,763 1.0167 HORSESHOE BAY LT 7049 R34543 S 03/2004 198,000 198,560 199,238 0.9966 ROYAL OAKS COUNTRY CLUB U R35129 S 02/2004 142,000 144,350 142,533 1.0127 HORSESHOE BAY WEST LT W30 R35452 S 03/2004 225,000 218,180 226,406 0.9637 HORSESHOE BAY LT 15037-B R35645 S 01/2004 195,000 197,140 195,244 1.0097 HALE MAKANI HORSESHOE BAY R35779 S 07/2003 198,000 195,260 195,278 0.9999 MILLER ADDN BLK D3 LTS 9- R35991 S 12/2003 158,000 142,300 157,803 0.9018 RIVER LAKE BLK A LT 16 1 R37714 S 03/2004 220,000 218,330 221,375 0.9862 ROYAL OAKS ESTATES UNIT 1 R38175 S 06/2003 227,500 143,500 223,803 0.6412 HORSESHOE BAY LT 10064 R38373 S 11/2003 160,000 158,220 159,400 0.9926 HORSESHOE BAY LT 10077 R38515 S 04/2003 175,000 171,940 171,281 1.0038 COMANCHE RANCHERIAS UNIT R38620 S 08/2003 189,000 180,900 186,874 0.9680 ROYAL OAKS COUNTRY CLUB L R38847 S 09/2003 150,000 168,570 148,688 1.1337 HORSESHOE BAY LT 10111 R38983 S 09/2003 167,250 165,670 165,787 0.9993 PACKSADDLE GREEN LT 8 63 R50511 S 09/2003 230,000 233,160 227,988 1.0227 A FLORES ABST #214 0.600 R50615 S 04/2003 235,000 220,480 230,006 0.9586 ROYAL OAKS COUNTRY CLUB L R53975, R39837 S 03/2004 145,000 145,960 145,906 1.0004 POINTVIEW LAKE HOMES LT 3 R5401 S 09/2003 172,800 182,090 171,288 1.0631 POINTVIEW LAKE HOMES LT 7 R5936 S 04/2003 176,400 182,090 172,652 1.0547 REVEN ACRES LTS 10 & 11 R7747 S 11/2003 144,000 138,260 143,460 0.9638 GRANITE COVE PT LT 19 & W R8567 S 06/2003 187,500 187,450 184,453 1.0162 PARKVIEW ACRES N 1/2 LT R8609 S 08/2003 165,750 177,220 163,885 1.0814 GRANITE SHOALS LAKE ESTAT R9765 S 08/2003 210,000 206,810 207,638 0.9960 GRANITE SHOALS LAKE SHORE R9878 S 03/2004 187,500 180,140 188,672 0.9548 LULA HAYWOOD LT 25 R9964 S 07/2003 175,000 195,510 172,594 1.1328 ___________ ___________ ______ STRATUM 3 TOTALS 9,087,854 9,195,576 0.9883 ____________________________________________________________________________________________________________________________________ CATEGORY A - STRATUM 4 $ 237,641 - $ 404,440 LEGAL DESCRIPTION ACCOUNT NUMBER S/A SALE DATE SALE PRICE LOCAL VALUE PTD VALUE RATIO _________________ ______________ ___ _________ __________ ___________ _________ _____ GRANITE SHOALS LAKE ESTAT R10827 S 10/2003 383,000 384,050 380,606 1.0090 BRIDGEPOINT LT 43 & 0.069 R11917 S 04/2003 337,000 344,200 329,839 1.0435 DATE: 02/25/2005 COMPTROLLER OF PUBLIC ACCOUNTS - PROPERTY TAX DIVISION PAGE: 004 TIME: 08:08:04 2004 FIELD STUDIES CATEGORY WORKSHEET REPT: PTS236 150/Llano VRSN: P 150-901/Llano ISD ____________________________________________________________________________________________________________________________________ CATEGORY A - STRATUM 4 $ 237,641 - $ 404,440 LEGAL DESCRIPTION ACCOUNT NUMBER S/A SALE DATE SALE PRICE LOCAL VALUE PTD VALUE RATIO _________________ ______________ ___ _________ __________ ___________ _________ _____ TIMBER LAKE LTS 53 & 54 R12636 S 02/2004 240,000 244,490 240,900 1.0149 BRIDGEPOINT SUBD LT 55 R12648 S 09/2003 355,000 355,140 351,894 1.0092 HORSESHOE BAY LT 8071 R16976 S 12/2003 299,000 287,080 298,626 0.9613 PECAN CREEK LT 315 R18871 S 01/2004 350,000 355,880 350,438 1.0155 HORSESHOE BAY LT 24049 R19945 S 01/2004 360,000 354,990 360,450 0.9849 TRANQUILO BAY CONDO HORSE R20906 S 03/2004 346,538 339,490 348,704 0.9736 TRANQUILO BAY CONDO HORSE R20925 S 07/2003 286,200 281,210 282,265 0.9963 PALM VILLAS CONDO HORSESH R20951 S 01/2004 244,800 240,211 245,106 0.9800 SHIRLEY WILLIAMS LT 5 (J R21271 S 09/2003 293,000 354,670 290,436 1.2212 HORSESHOE BAY WEST LT W70 R21932 S 04/2003 385,000 383,590 376,819 1.0180 HORSESHOE BAY LT 19081 R22599 S 09/2003 315,000 317,820 312,244 1.0179 CAPE WEST TWNH HORSESHOE R23660 S 03/2004 274,500 270,480 276,216 0.9792 BLUE LAKE ESTATES UNIT 4 R24005 S 09/2003 325,000 325,180 322,156 1.0094 BLUE LAKE ESTATES UNIT 4 R24119 S 12/2003 389,000 384,070 388,514 0.9886 SOUTH ADDN BLK 35 LT 142 R24312 S 03/2004 250,000 248,530 251,563 0.9879 SUNRISE BEACH UNIT 4 LT 5 R26649 S 09/2003 375,000 351,120 371,719 0.9446 OAK RIDGE EST, UN 3, LT 1 R26849 S 04/2003 250,000 270,590 244,688 1.1059 LAKEWOOD FOREST UNIT 3 LT R27085 S 10/2003 294,000 258,130 292,163 0.8835 I P PULLUM ABST #580 0.6 R28580 S 06/2003 339,500 342,530 333,983 1.0256 HORSESHOE BAY LT 17009 R28612 S 06/2003 369,900 375,440 363,889 1.0317 HORSESHOE BAY WEST, LT W5 R28974 S 09/2003 237,000 357,440 234,926 1.5215 SUNRISE BEACH UNIT 3 LTS R29967 S 06/2003 270,000 257,640 265,613 0.9700 HORSESHOE BAY LT 28034-B R34261 S 11/2003 237,700 243,690 236,809 1.0291 BLUE LAKE ESTATES UNIT 7 R37089 S 02/2004 380,000 350,130 381,425 0.9180 LIGHTHOUSE TWNH HORSESHOE R37244 S 08/2003 288,000 268,880 284,760 0.9442 GOOSE POINT TWNH HORSESHO R37448 S 06/2003 370,800 367,400 364,775 1.0072 HORSESHOE BAY WEST LT W19 R37747 S 10/2003 425,000 403,640 422,344 0.9557 SUNRISE BEACH UNIT 1 LT 2 R37800 S 06/2003 290,000 347,980 285,288 1.2197 SUNRISE BEACH UNIT 1 LT 3 R37960 S 09/2003 300,000 292,740 297,375 0.9844 HORSESHOE BAY LT 23200 R38435 S 08/2003 280,000 267,581 276,850 0.9665 HORSESHOE BAY LT 10070 R38440 S 01/2004 365,000 361,100 365,456 0.9881 HORSESHOE BAY WEST LT W27 R38693 S 08/2003 364,650 364,650 360,548 1.0114 SHORELINE CONDO HORSESHOE R38775 S 07/2003 253,800 254,100 250,310 1.0151 SHORELINE CONDO HORSESHOE R38787 S 03/2004 247,500 252,670 249,047 1.0145 HORSESHOE BAY LT 10106 R38905 S 07/2003 350,000 276,390 345,188 0.8007 SUNRISE BEACH UNIT 1 LT 1 R39790 S 09/2003 271,000 267,980 268,629 0.9976 SHIRLEY WILLIAMS LTS 44 & R40460 S 12/2003 250,000 246,880 249,688 0.9888 HORSESHOE BAY LT 5013 R40604 S 07/2003 350,000 328,990 345,188 0.9531 SHORELINE CONDO HORSESHOE R40908 S 03/2004 256,500 252,670 258,103 0.9790 SUNRISE BEACH UNIT 2B LT R41013 S 11/2003 395,000 368,800 393,519 0.9372 HORSESHOE BAY WEST LT W10 R41583 S 03/2004 320,000 302,190 322,000 0.9385 SUNRISE BEACH UNIT 2A LTS R42136 S 10/2003 360,000 348,590 357,750 0.9744 HORSESHOE BAY WEST LT W90 R42371 S 12/2003 354,000 339,240 353,558 0.9595 HORSESHOE BAY LT 23118-B R50082 S 05/2003 240,000 246,905 235,500 1.0484 CAPE SHORES HORSESHOE BAY R5226 S 06/2003 261,000 242,600 256,759 0.9449 LAKESIDE HEIGHTS UNIT 1 L R5504 S 09/2003 230,000 244,000 227,988 1.0702 GRANITE SHOALS LAKE ESTAT R5898 S 09/2003 310,000 304,980 307,288 0.9925 LAKESIDE HEIGHTS UNIT 1 L R5916 S 07/2003 350,000 342,410 345,188 0.9920 DATE: 02/25/2005 COMPTROLLER OF PUBLIC ACCOUNTS - PROPERTY TAX DIVISION PAGE: 005 TIME: 08:08:04 2004 FIELD STUDIES CATEGORY WORKSHEET REPT: PTS236 150/Llano VRSN: P 150-901/Llano ISD ____________________________________________________________________________________________________________________________________ CATEGORY A - STRATUM 4 $ 237,641 - $ 404,440 LEGAL DESCRIPTION ACCOUNT NUMBER S/A SALE DATE SALE PRICE LOCAL VALUE PTD VALUE RATIO _________________ ______________ ___ _________ __________ ___________ _________ _____ KINGSLAND ESTATES UNIT 1 R7866 S 07/2003 326,000 337,880 321,518 1.0509 ___________ ___________ ______ STRATUM 4 TOTALS 15,909,037 15,876,608 1.0020 ____________________________________________________________________________________________________________________________________ CATEGORY A - STRATUM 5 $ 404,441 - $999,999,999 LEGAL DESCRIPTION ACCOUNT NUMBER S/A SALE DATE SALE PRICE LOCAL VALUE PTD VALUE RATIO _________________ ______________ ___ _________ __________ ___________ _________ _____ MATERN ISLAND HORSESHOE B R10312 S 06/2003 880,000 807,080 880,000 0.9171 HORSESHOE BAY APPLEHEAD I R11139 S 07/2003 1,240,000 1,230,970 1,240,000 0.9927 HORSESHOE BAY LT 21057-B R12173 S 07/2003 650,000 611,200 650,000 0.9403 HORSESHOE BAY APPLEHEAD I R14242 S 09/2003 475,000 494,770 475,000 1.0416 PECAN CREEK LT 200 R17110 S 08/2003 495,000 474,970 495,000 0.9595 HORSESHOE BAY, LT 11008-A R20829 S 11/2003 1,255,000 1,139,510 1,255,000 0.9080 HORSESHOE BAY LT 11010 R20846 S 08/2003 567,500 581,700 567,500 1.0250 HORSESHOE BAY LT 11013-A R20866 S 06/2003 620,000 617,860 620,000 0.9965 HORSESHOE BAY LT 11015-A R20883 S 09/2003 675,000 706,560 675,000 1.0468 HORSESHOE BAY WEST LT W28 R21993 S 02/2004 545,000 491,850 545,000 0.9025 HORSESHOE BAY APPLEHEAD W R23280 S 12/2003 1,312,200 1,271,680 1,312,200 0.9691 HORSESHOE BAY LT 17030 R28834 S 01/2004 420,000 418,390 420,000 0.9962 HORSESHOE BAY LT 17040 R28916 S 09/2003 575,000 547,700 575,000 0.9525 BLUE LAKE ESTATES UNIT 3- R29449 S 12/2003 644,982 584,270 644,982 0.9059 HORSESHOE BAY LT 12033 & R31030 S 11/2003 975,000 942,770 975,000 0.9669 HORSESHOE BAY, LT 12037 R31065 S 08/2003 1,100,000 872,100 1,100,000 0.7928 HORSESHOE BAY, LT 12041-1 R31106, R31099 S 10/2003 900,000 890,620 900,000 0.9896 HORSESHOE BAY LT 12067-A R31264 S 02/2004 1,500,000 1,413,690 1,500,000 0.9425 HORSESHOE BAY WEST, LT W2 R31368, R31362 S 06/2003 1,150,000 1,122,190 1,150,000 0.9758 HORSESHOE BAY WEST LT W29 R31501 S 10/2003 999,950 964,690 999,950 0.9647 HORSESHOE BAY WEST LT W29 R31566 S 10/2003 657,000 631,160 657,000 0.9607 HORSESHOE BAY LT 49054 R34396 S 08/2003 730,000 672,630 730,000 0.9214 HORSESHOE BAY LT 36011 R35336 S 08/2003 406,000 423,590 406,000 1.0433 HORSESHOE BAY LT 36016 R35398 S 02/2004 571,500 539,620 571,500 0.9442 HORSESHOE BAY WEST LT W11 R36985 S 03/2004 685,000 633,580 685,000 0.9249 HORSESHOE BAY LT 10042 R38103 S 06/2003 480,000 471,620 480,000 0.9825 OAK RIDGE ESTATES, UN 1, R38364 S 07/2003 690,000 666,320 690,000 0.9657 HORSESHOE BAY LT 31100 3 R38688 S 08/2003 849,900 818,370 849,900 0.9629 OAK RIDGE ESTATES LT 3A O R40110 S 09/2003 685,000 666,550 685,000 0.9731 SUNRISE BEACH UNIT 2B LTS R40428 S 01/2004 500,000 476,230 500,000 0.9525 HORSESHOE BAY LT 18130 R40486 S 08/2003 645,000 608,560 645,000 0.9435 HORSESHOE BAY, LT 18132 R40500 S 03/2004 625,000 473,570 625,000 0.7577 HORSESHOE BAY LT 5010-A R40576 S 02/2004 440,000 440,970 440,000 1.0022 HORSESHOE BAY WEST LT W30 R42456 S 08/2003 650,000 607,240 650,000 0.9342 HORSESHOE BAY WEST LT W30 R42495 S 01/2004 650,000 616,940 650,000 0.9491 OAK RIDGE ESTATES LT 6-R- R42513 S 04/2003 495,000 500,860 495,000 1.0118 HORSESHOE BAY WEST LT W29 R51301 S 10/2003 850,000 828,010 850,000 0.9741 DATE: 02/25/2005 COMPTROLLER OF PUBLIC ACCOUNTS - PROPERTY TAX DIVISION PAGE: 006 TIME: 08:08:04 2004 FIELD STUDIES CATEGORY WORKSHEET REPT: PTS236 150/Llano VRSN: P 150-901/Llano ISD ____________________________________________________________________________________________________________________________________ CATEGORY A - STRATUM 5 $ 404,441 - $999,999,999 LEGAL DESCRIPTION ACCOUNT NUMBER S/A SALE DATE SALE PRICE LOCAL VALUE PTD VALUE RATIO _________________ ______________ ___ _________ __________ ___________ _________ _____ HORSESHOE BAY APPLEHEAD I R51627 S 05/2003 925,000 913,120 925,000 0.9872 HORSESHOE BAY LT 15044-E R52430 S 08/2003 925,000 921,050 925,000 0.9957 TRAILS END LT 19-A R53413 S 10/2003 550,000 526,140 550,000 0.9566 BEACH POINT SUBD TR 5 & 5 R5580 S 12/2003 545,000 541,960 545,000 0.9944 POINT BREEZE LT 8 6820 S R6061 S 01/2004 575,000 610,300 575,000 1.0614 ___________ ___________ ______ STRATUM 5 TOTALS 29,772,960 31,109,032 0.9571 ____________________________________________________________________________________________________________________________________ CATEGORY A - TOTALS ____________________________________________________________________________________________________________________________________ STRATUM COMP SAMPLE STRATUM SAMPLE SAMPLE STRATUM STRATUM STRATUM CATEGORY _______ ____ ______ _______ ______ ______ _______ _______ _______ ________ CODE PARCELS PARCELS LOCAL VALUE PTD VALUE LOCAL VALUE RATIO PTD VALUE RATIO ____ _______ _______ ___________ _________ ___________ _____ _________ _____ 1 U 0 2,317 0 0 67,842,895 67,842,895 2 R 59 3,424 5,173,747 5,236,972 322,526,950 0.9879 326,477,326 3 R 51 1,540 9,087,854 9,195,576 322,520,845 0.9883 326,339,011 4 R 51 921 15,909,037 15,876,608 322,566,234 1.0020 321,922,389 5 R 42 444 29,772,960 31,109,032 322,159,233 0.9571 336,599,345 TOTAL 203 8,646 59,943,598 61,418,188 1,357,616,157 1,379,180,966 0.9844 ____________________________________________________________________________________________________________________________________ DATE: 02/25/2005 COMPTROLLER OF PUBLIC ACCOUNTS - PROPERTY TAX DIVISION PAGE: 007 TIME: 08:08:04 2004 FIELD STUDIES CATEGORY WORKSHEET REPT: PTS236 150/Llano VRSN: P 150-901/Llano ISD ____________________________________________________________________________________________________________________________________ CATEGORY C - STRATUM 2 $ 3,841 - $ 16,130 LEGAL DESCRIPTION ACCOUNT NUMBER S/A SALE DATE SALE PRICE LOCAL VALUE PTD VALUE RATIO _________________ ______________ ___ _________ __________ ___________ _________ _____ HORSESHOE BAY NORTH LT N5 R11302 S 01/2004 10,000 10,000 10,000 1.0000 HORSESHOE BAY LT 8005 R15342 S 03/2004 11,000 11,000 11,000 1.0000 HORSESHOE BAY APPLEHEAD W R15726 S 05/2003 8,500 8,500 8,500 1.0000 HORSESHOE BAY LT 8024 R15946 S 07/2003 5,000 5,000 5,000 1.0000 HORSESHOE BAY LT 8055 R16672 S 01/2004 15,000 15,000 15,000 1.0000 GRANITE SHOALS LAKE ESTAT R18626 S 03/2004 6,000 6,000 6,000 1.0000 OAK RIDGE ESTATES LT 51R R20048 S 03/2004 6,000 5,980 6,000 0.9967 ROYAL OAKS ESTATES UNIT 9 R23686 S 03/2004 5,000 5,000 5,000 1.0000 KINGSRIDGE BLK C LT 10 R26758 S 07/2003 3,500 4,000 3,500 1.1429 ROYAL OAKS COUNTRY CLUB U R27069, R27088 S 06/2003 13,000 13,000 13,000 1.0000 ROYAL OAKS COUNTRY CLUB U R27151 S 02/2004 6,500 6,500 6,500 1.0000 ROYAL OAKS COUNTRY CLUB U R27167 S 02/2004 6,500 6,500 6,500 1.0000 HORSESHOE BAY LT 9096 R28124 S 07/2003 5,500 5,500 5,500 1.0000 SUNRISE BEACH UNIT 4 LT 6 R28171 S 05/2004 4,000 4,000 4,000 1.0000 LAKEWOOD FOREST UNIT 3 LT R28384, R28403 S 10/2003 10,000 8,000 10,000 0.8000 LAKEWOOD FOREST UNIT 3 LT R28422 S 04/2004 10,000 8,000 10,000 0.8000 LAKEWOOD FOREST UNIT 3 LT R28903, R28912 S 03/2004 6,750 8,000 6,750 1.1852 ROYAL OAKS ESTATES UNIT 3 R28920 S 07/2003 8,000 8,000 8,000 1.0000 HORSESHOE BAY LT 4145 R30973 S 10/2003 10,000 10,000 10,000 1.0000 SUNRISE BEACH UNIT 3 LTS R31041 S 07/2003 6,200 6,000 6,200 0.9677 HORSESHOE BAY WEST LT W80 R31475 S 04/2003 15,000 15,000 15,000 1.0000 HORSESHOE BAY WEST LT W16 R33378 S 08/2003 12,000 12,000 12,000 1.0000 ROYAL OAKS COUNTRY CLUB U R34094 S 04/2004 5,500 5,500 5,500 1.0000 ROYAL OAKS COUNTRY CLUB U R34121 S 05/2004 6,500 6,050 6,500 0.9308 HORSESHOE BAY WEST LT W11 R36335 S 10/2003 8,000 8,080 8,000 1.0100 KINGSLAND ESTATES UNIT 2 R36529 S 11/2003 4,825 5,280 4,825 1.0943 SUNRISE BEACH UNIT 1 LT 1 R38868 S 04/2003 4,000 4,000 4,000 1.0000 ROYAL OAKS COUNTRY CLUB L R38986 S 03/2004 5,000 4,900 5,000 0.9800 ROYAL OAKS COUNTRY CLUB L R39823 S 06/2003 8,000 7,500 8,000 0.9375 OAK RIDGE ESTATES UNIT 1 R40057 S 02/2004 7,200 7,200 7,200 1.0000 HORSESHOE BAY LT 34010 R41492 S 09/2003 12,500 12,500 12,500 1.0000 WOODFOREST RANCHETTES BLK R51378 S 11/2003 4,000 4,430 4,000 1.1075 HILL ACRES LTS 2D & 2E R51527, R5456 S 05/2003 9,000 8,710 9,000 0.9678 HORSESHOE BAY APPLEHEAD I R5490 S 12/2003 15,000 14,890 15,000 0.9927 GRANITE SHOALS LAKE ESTAT R7955 S 08/2003 5,500 5,400 5,500 0.9818 ___________ ___________ ______ STRATUM 2 TOTALS 275,420 278,475 0.9890 ____________________________________________________________________________________________________________________________________ CATEGORY C - STRATUM 3 $ 16,131 - $ 39,000 LEGAL DESCRIPTION ACCOUNT NUMBER S/A SALE DATE SALE PRICE LOCAL VALUE PTD VALUE RATIO _________________ ______________ ___ _________ __________ ___________ _________ _____ GRANITE SHOALS LAKE ESTAT R10254 S 12/2003 20,000 19,500 20,000 0.9750 DATE: 02/25/2005 COMPTROLLER OF PUBLIC ACCOUNTS - PROPERTY TAX DIVISION PAGE: 008 TIME: 08:08:04 2004 FIELD STUDIES CATEGORY WORKSHEET REPT: PTS236 150/Llano VRSN: P 150-901/Llano ISD ____________________________________________________________________________________________________________________________________ CATEGORY C - STRATUM 3 $ 16,131 - $ 39,000 LEGAL DESCRIPTION ACCOUNT NUMBER S/A SALE DATE SALE PRICE LOCAL VALUE PTD VALUE RATIO _________________ ______________ ___ _________ __________ ___________ _________ _____ HORSESHOE BAY WEST LT W25 R17625 S 03/2004 21,210 20,000 21,210 0.9430 HORSESHOE BAY WEST LT W40 R18397 S 05/2004 34,500 34,500 34,500 1.0000 HORSESHOE BAY WEST LT W12 R19416 S 04/2003 38,000 37,500 38,000 0.9868 HORSESHOE BAY LT 24059 R20050 S 10/2003 37,000 36,000 37,000 0.9730 HORSESHOE BAY LT 24119 R20611 S 12/2003 21,500 21,500 21,500 1.0000 HORSESHOE BAY WEST LT W70 R22083, R22090 S 05/2003 27,000 27,000 27,000 1.0000 HORSESHOE BAY WEST, LT W1 R25111 S 10/2003 21,000 21,000 21,000 1.0000 RIO VISTA UNIT 3 LT 116 R28283 S 09/2003 18,500 18,540 18,500 1.0022 RIO VISTA UNIT 3 LT 136 R28566 S 02/2004 30,000 31,220 30,000 1.0407 KINGSLAND ESTATES UNIT 3 R31613 S 07/2003 37,500 33,000 37,500 0.8800 HORSESHOE BAY LT 28036 R34284 S 09/2003 36,000 36,000 36,000 1.0000 HORSESHOE BAY LT 7050 R34552 S 02/2004 16,500 16,500 16,500 1.0000 ROYAL OAKS COUNTRY CLUB U R34558 S 02/2004 15,000 16,500 15,000 1.1000 HORSESHOE BAY WEST LT W19 R37290 S 01/2004 28,500 28,500 28,500 1.0000 HORSESHOE BAY LT 10014 R37654 S 10/2003 35,000 34,650 35,000 0.9900 ROYAL OAKS COUNTRY CLUB L R38454 S 11/2003 18,000 18,000 18,000 1.0000 ROYAL OAKS COUNTRY CLUB L R38531 S 03/2004 20,000 18,000 20,000 0.9000 ROYAL OAKS COUNTRY CLUB L R38570 S 11/2003 18,000 18,000 18,000 1.0000 HORSESHOE BAY WEST LT W60 R38704 S 04/2003 25,000 24,900 25,000 0.9960 HORSESHOE BAY WEST LT W27 R39154 S 02/2004 23,000 23,000 23,000 1.0000 ROYAL OAKS COUNTRY CLUB L R39399 S 01/2004 20,000 18,000 20,000 0.9000 ROYAL OAKS COUNTRY CLUB L R39427, R39440 S 04/2004 34,000 35,100 34,000 1.0324 ROYAL OAKS COUNTRY CLUB L R39789 S 08/2003 16,000 18,000 16,000 1.1250 SUNRISE BEACH UNIT 2B LT R40266, R40274 S 03/2004 35,000 32,960 35,000 0.9417 HORSESHOE BAY WEST LT W35 R40700 S 06/2003 18,000 18,000 18,000 1.0000 HORSESHOE BAY LT 5027 R40724 S 06/2003 28,250 28,250 28,250 1.0000 HORSESHOE BAY LT 18159 R40737 S 01/2004 22,000 22,000 22,000 1.0000 HORSESHOE BAY LT 18160 R40744 S 01/2004 17,500 17,600 17,500 1.0057 SUNRISE BEACH UNIT 7 LT 7 R41559 S 10/2003 30,000 29,690 30,000 0.9897 HORSESHOE BAY WEST LT W90 R42399 S 09/2003 20,000 19,800 20,000 0.9900 ROYAL OAKS ESTATES UNIT 8 R52282 S 05/2003 22,000 20,000 22,000 0.9091 LEGEND HILLS LT 16 3.116 R53489 S 09/2003 34,500 35,150 34,500 1.0188 KINGSRIDGE PT COMMERCIAL R5501 S 04/2003 55,000 31,170 55,000 0.5667 CHAPARRAL ESTATES LT 6 R5758, R5882 S 03/2004 20,000 21,000 20,000 1.0500 THE HILLS SECTION 1 LT 6 R5783 S 08/2003 35,000 34,470 35,000 0.9849 VALLEY RANCH LT 21 6.120 R9638 S 12/2003 20,000 19,710 20,000 0.9855 ___________ ___________ ______ STRATUM 3 TOTALS 934,710 968,460 0.9652 ____________________________________________________________________________________________________________________________________ CATEGORY C - STRATUM 4 $ 39,001 - $ 140,000 LEGAL DESCRIPTION ACCOUNT NUMBER S/A SALE DATE SALE PRICE LOCAL VALUE PTD VALUE RATIO _________________ ______________ ___ _________ __________ ___________ _________ _____ SUNRISE BEACH UNIT 2A LT R13268 S 10/2003 115,000 114,000 115,000 0.9913 HORSESHOE BAY WEST LT W70 R21793 S 06/2003 45,000 45,000 45,000 1.0000 HORSESHOE BAY LT 19005 R21810 S 11/2003 50,000 50,000 50,000 1.0000 DATE: 02/25/2005 COMPTROLLER OF PUBLIC ACCOUNTS - PROPERTY TAX DIVISION PAGE: 009 TIME: 08:08:04 2004 FIELD STUDIES CATEGORY WORKSHEET REPT: PTS236 150/Llano VRSN: P 150-901/Llano ISD ____________________________________________________________________________________________________________________________________ CATEGORY C - STRATUM 4 $ 39,001 - $ 140,000 LEGAL DESCRIPTION ACCOUNT NUMBER S/A SALE DATE SALE PRICE LOCAL VALUE PTD VALUE RATIO _________________ ______________ ___ _________ __________ ___________ _________ _____ HORSESHOE BAY APPLEHEAD W R23399 S 05/2004 60,000 60,000 60,000 1.0000 RIO LLANO UNIT 4 LT 329 R24825, R24835 S 11/2003 40,000 39,010 40,000 0.9753 HORSESHOE BAY WEST LT W10 R25017 S 09/2003 125,000 125,000 125,000 1.0000 HORSESHOE BAY WEST LT W80 R31434 S 09/2003 87,000 87,000 87,000 1.0000 HORSESHOE BAY LT 15036-A R35638, R35639, R35644 S 09/2003 78,000 75,000 78,000 0.9615 HORSESHOE BAY WEST LT W14 R40155 S 09/2003 60,000 60,000 60,000 1.0000 HILLTOP AT BLUE LAKE LT 3 R50063 S 08/2003 61,400 60,630 61,400 0.9875 APPLEHEAD ISLAND LT 44 0 R52298 S 01/2004 140,000 137,890 140,000 0.9849 TOW VILLAGE LTS 26-29 & . R52418 S 05/2004 59,900 59,120 59,900 0.9870 THE HILLS SECTION 1 LT 15 R8180 S 08/2003 59,000 58,440 59,000 0.9905 THE HILLS SECTION 1 LT 16 R8313 S 11/2003 44,500 44,330 44,500 0.9962 POINT TELLA LT 17 R8424 S 09/2003 67,000 48,400 67,000 0.7224 HILL VIEW ESTATES LT 20 R8649, R9607 S 09/2003 46,000 45,320 46,000 0.9852 ___________ ___________ ______ STRATUM 4 TOTALS 1,109,140 1,137,800 0.9748 ____________________________________________________________________________________________________________________________________ CATEGORY C - STRATUM 5 $ 140,001 - $999,999,999 LEGAL DESCRIPTION ACCOUNT NUMBER S/A SALE DATE SALE PRICE LOCAL VALUE PTD VALUE RATIO _________________ ______________ ___ _________ __________ ___________ _________ _____ HORSESHOE BAY APPLEHEAD I R11026 S 04/2004 277,500 266,160 277,500 0.9591 HORSESHOE BAY APPLEHEAD W R16660, R16674 S 04/2003 150,000 142,500 150,000 0.9500 BLUE LAKE ESTATES UNIT 4 R20796 S 01/2004 165,000 165,000 165,000 1.0000 HORSESHOE BAY APPLEHEAD I R23968 S 05/2003 179,500 178,600 179,500 0.9950 HORSESHOE BAY WEST LT W29 R31627 S 02/2004 195,000 196,000 195,000 1.0051 HORSESHOE BAY LT 36004 R35264 S 04/2004 305,000 297,000 305,000 0.9738 BRIDGEPOINT SUBD SOUTH PT R51471 S 12/2003 163,000 162,470 163,000 0.9967 HORSESHOE BAY APPLEHEAD I R51540 S 12/2003 165,000 162,750 165,000 0.9864 HORSESHOE BAY APPLEHEAD I R51624 S 06/2003 179,500 177,440 179,500 0.9885 HORSESHOE BAY WEST LT 290 R51731 S 03/2004 235,000 220,800 235,000 0.9396 APPLEHEAD ISLAND LT 97 0 R52302 S 10/2003 149,028 148,630 149,028 0.9973 HORSESHOE BAY LT 15050-A R52426 S 07/2003 500,000 457,470 500,000 0.9149 HORSESHOE BAY WEST LT W20 R52449 S 09/2003 185,000 181,440 185,000 0.9808 HORSESHOE BAY WEST LT W20 R52450 S 08/2003 237,500 252,100 237,500 1.0615 BEACH POINT SUBD TR 4 & 4 R5462 S 08/2003 465,000 437,960 465,000 0.9418 MATERN ISLAND HORSESHOE B R5614 S 02/2004 357,000 343,980 357,000 0.9635 HORSESHOE BAY APPLEHEAD I R5903 S 08/2003 175,000 171,350 175,000 0.9791 HORSESHOE BAY APPLEHEAD I R8491 S 08/2003 250,100 247,110 250,100 0.9880 MATERN ISLAND HORSESHOE B R8578 S 12/2003 400,000 382,200 400,000 0.9555 ___________ ___________ ______ STRATUM 5 TOTALS 4,590,960 4,733,128 0.9700 ____________________________________________________________________________________________________________________________________ CATEGORY C - TOTALS ____________________________________________________________________________________________________________________________________ STRATUM COMP SAMPLE STRATUM SAMPLE SAMPLE STRATUM STRATUM STRATUM CATEGORY _______ ____ ______ _______ ______ ______ _______ _______ _______ ________ CODE PARCELS PARCELS LOCAL VALUE PTD VALUE LOCAL VALUE RATIO PTD VALUE RATIO ____ _______ _______ ___________ _________ ___________ _____ _________ _____ 1 U 0 5,537 0 0 7,868,420 7,868,420 2 R 35 4,296 275,420 278,475 37,270,374 0.9890 37,684,908 3 R 37 1,447 934,710 968,460 37,529,350 0.9652 38,882,460 4 R 16 558 1,109,140 1,137,800 37,154,798 0.9748 38,115,304 5 R 19 136 4,590,960 4,733,128 37,084,408 0.9700 38,231,348 TOTAL 107 11,974 6,910,230 7,117,863 156,907,350 160,782,440 0.9759 ____________________________________________________________________________________________________________________________________ DATE: 02/25/2005 COMPTROLLER OF PUBLIC ACCOUNTS - PROPERTY TAX DIVISION PAGE: 010 TIME: 08:08:04 2004 FIELD STUDIES CATEGORY WORKSHEET REPT: PTS236 150/Llano VRSN: P 150-901/Llano ISD ____________________________________________________________________________________________________________________________________ CATEGORY D3 - STRATUM 0 $1 - $99,999,999,999 LEGAL DESCRIPTION ACCOUNT NUMBER S/A SALE DATE SALE PRICE LOCAL VALUE PTD VALUE RATIO _________________ ______________ ___ _________ __________ ___________ _________ _____ H VOIT ABST #816 162.219 R10714, R54750, R9167, R9 S 10/2003 975,000 972,880 975,000 0.9978 A BURTTSCHELL ABST #68 2 R12258 S 04/2003 80,000 81,460 80,000 1.0183 G L EPPERSON ABST #958 1 R12421, R6877, R6878 S 03/2004 1,082,953 1,054,480 1,082,953 0.9737 J G PFEUFFER ABST #594 0 R18157, R18150 S 06/2003 189,000 129,790 189,000 0.6867 FLAG CREEK OAKS UNIT 3 PT R26801, R26830, R52367, R S 10/2003 535,000 532,940 535,000 0.9961 BARNES, MOSS, HAYS, SEALE R53068--R53072, R7190, R7 S 01/2004 764,000 802,210 764,000 1.0500 LEGEND HILLS LT 17 2.849 R53490 S 04/2003 32,500 33,480 32,500 1.0302 D RODE ABST #1003 55.817 R54678, R54679, R54680 S 08/2003 254,575 243,100 254,575 0.9549 T KING ABST #466 9.055 A R54723 S 10/2003 79,230 80,310 79,230 1.0136 G BADER ABST #59 122.420 R54727 S 10/2003 287,569 294,180 287,569 1.0230 C LEISSRING ABST #482 17 R54862 S 01/2004 70,920 70,750 70,920 0.9976 W B DEAN ABST #172 186.7 R54863 S 01/2004 420,287 440,830 420,287 1.0489 ARROWHEAD ESTATES TRACT 3 R54872 S 05/2003 32,000 31,940 32,000 0.9981 ARROWHEAD ESTATES TRACT 6 R54875, R54876 S 06/2003 84,000 95,400 84,000 1.1357 ARROWHEAD ESTATES TRACT 8 R54877 S 05/2003 48,581 47,550 48,581 0.9788 ARROWHEAD ESTATES TRACT 9 R54878 S 10/2003 60,000 59,980 60,000 0.9997 ARROWHEAD ESTATES TRACT 1 R54879 S 06/2003 70,000 69,940 70,000 0.9991 J C RAGSDALE ABST #614 6 R55115 S 03/2004 192,000 181,620 192,000 0.9459 BAY COUNTRY LT 5 R5735 S 02/2004 193,860 199,010 193,860 1.0266 BAY COUNTRY, LT 7 R5981 S 09/2003 225,000 204,380 225,000 0.9084 BAY COUNTRY LT 8 5.680 A R6104 S 03/2004 215,000 204,480 215,000 0.9511 S A & M G RR CO ABST #768 R6940, R7429 S 05/2003 283,963 269,200 283,963 0.9480 S A & M G RR CO ABST #768 R8255, R8286 S 07/2003 285,000 282,320 285,000 0.9906 J WALDSCHMIDT ABST #851 R8548 S 08/2003 85,000 85,310 85,000 1.0036 J M LEWIS ABST #1165 16. R9315, R55089 S 03/2004 243,000 243,900 243,000 1.0037 ___________ ___________ ______ STRATUM 0 TOTALS 6,711,440 6,788,438 0.9887 ____________________________________________________________________________________________________________________________________ CATEGORY D3 - TOTALS ____________________________________________________________________________________________________________________________________ STRATUM COMP SAMPLE STRATUM SAMPLE SAMPLE STRATUM STRATUM STRATUM CATEGORY _______ ____ ______ _______ ______ ______ _______ _______ _______ ________ CODE PARCELS PARCELS LOCAL VALUE PTD VALUE LOCAL VALUE RATIO PTD VALUE RATIO ____ _______ _______ ___________ _________ ___________ _____ _________ _____ 0 R 25 6,859 6,711,440 6,788,438 96,475,976 0.9887 97,578,614 TOTAL 25 6,859 6,711,440 6,788,438 96,475,976 97,578,614 0.9887 ____________________________________________________________________________________________________________________________________ DATE: 02/25/2005 COMPTROLLER OF PUBLIC ACCOUNTS - PROPERTY TAX DIVISION PAGE: 011 TIME: 08:08:04 2004 FIELD STUDIES CATEGORY WORKSHEET REPT: PTS236 150/Llano VRSN: P 150-901/Llano ISD ____________________________________________________________________________________________________________________________________ CATEGORY F1 - STRATUM 2 $ 40,721 - $ 135,950 LEGAL DESCRIPTION ACCOUNT NUMBER S/A SALE DATE SALE PRICE LOCAL VALUE PTD VALUE RATIO _________________ ______________ ___ _________ __________ ___________ _________ _____ L S HAGLER AB 367, 1.057 R13849 A 86,150 100,287 0.8590 INDIAN HILLS LTS 201-205 R17123 S 09/2003 108,000 106,120 108,000 0.9826 L I & F BLK 113 LTS 10-12 R23545 S 11/2003 90,000 90,630 90,000 1.0070 SOUTH ADDN BLK 19 PT OF L R25110 S 04/2004 69,000 72,460 69,000 1.0501 L I & F BLK 111 500 SFT O R34564 S 03/2004 110,000 110,490 110,000 1.0045 NORTH ADDN NE 1/4 LESS W R40064, R37666 S 08/2003 62,500 57,810 62,500 0.9250 SOUTH ADDN, BLK 21, LT 29 R42223 A 112,940 102,020 1.1070 ___________ ___________ ______ STRATUM 2 TOTALS 636,600 641,807 0.9919 ____________________________________________________________________________________________________________________________________ CATEGORY F1 - STRATUM 3 $ 135,951 - $ 319,240 LEGAL DESCRIPTION ACCOUNT NUMBER S/A SALE DATE SALE PRICE LOCAL VALUE PTD VALUE RATIO _________________ ______________ ___ _________ __________ ___________ _________ _____ INDIAN HILLS LTS 123-125, R15229 S 05/2003 221,000 226,180 221,000 1.0234 A FLORES ABST 214, 1.409 R18702 A 142,420 142,943 0.9963 L I & F BLK 45 LTS 5-7 R24864, R54857, R54858 S 04/2003 135,000 142,520 135,000 1.0557 ROYAL OAKS ESTATES, UN 3, R27606 A 149,100 112,321 1.3274 L I & F, BLK 47, LT 12-16 R42190 A 188,480 168,625 1.1177 SOUTH ADDN, BLK 21, LT 27 R42206 A 146,220 148,895 0.9820 J C RUTHER AB 653, 5.469 R5717 A 142,300 180,530 0.7882 ___________ ___________ ______ STRATUM 3 TOTALS 1,137,220 1,109,314 1.0252 ____________________________________________________________________________________________________________________________________ CATEGORY F1 - STRATUM 4 $ 319,241 - $ 1,031,790 LEGAL DESCRIPTION ACCOUNT NUMBER S/A SALE DATE SALE PRICE LOCAL VALUE PTD VALUE RATIO _________________ ______________ ___ _________ __________ ___________ _________ _____ J C RAGSDALE ABST #614 1 R31194 S 01/2004 320,000 321,320 320,000 1.0041 L I & F, BLK 54, LTS 3-8 R32591 A 487,840 518,326 0.9412 SOUTH ADDN, BLK 17, LT 38 R36087 A 522,710 540,587 0.9669 HORSESHOE BAY TR RR-1 R36650 A 532,500 697,126 0.7639 HORSESHOE BAY, LTS C21004 R42603 A 368,740 307,920 1.1975 HORSESHOE BAY, TR 4 OF TR R50308 A 327,270 289,126 1.1319 ___________ ___________ ______ STRATUM 4 TOTALS 2,560,380 2,673,085 0.9578 ____________________________________________________________________________________________________________________________________ DATE: 02/25/2005 COMPTROLLER OF PUBLIC ACCOUNTS - PROPERTY TAX DIVISION PAGE: 012 TIME: 08:08:04 2004 FIELD STUDIES CATEGORY WORKSHEET REPT: PTS236 150/Llano VRSN: P 150-901/Llano ISD ____________________________________________________________________________________________________________________________________ CATEGORY F1 - STRATUM 5 $ 1,031,791 - $999,999,999 LEGAL DESCRIPTION ACCOUNT NUMBER S/A SALE DATE SALE PRICE LOCAL VALUE PTD VALUE RATIO _________________ ______________ ___ _________ __________ ___________ _________ _____ W ECKELS AB 190, .640 AC R16538 A 2,637,320 2,330,232 1.1318 SOUTH ADDN, PT OF BLK 20 R20013 A 1,163,470 1,139,702 1.0209 CENTRAL PARK, BLK 7 R33473 A 1,083,090 1,091,132 0.9926 HORSESHOE BAY TT AAA-2, 7 R35736 A 3,781,040 3,972,269 0.9519 ___________ ___________ ______ STRATUM 5 TOTALS 8,664,920 8,533,335 1.0154 ____________________________________________________________________________________________________________________________________ CATEGORY F1 - TOTALS ____________________________________________________________________________________________________________________________________ STRATUM COMP SAMPLE STRATUM SAMPLE SAMPLE STRATUM STRATUM STRATUM CATEGORY _______ ____ ______ _______ ______ ______ _______ _______ _______ ________ CODE PARCELS PARCELS LOCAL VALUE PTD VALUE LOCAL VALUE RATIO PTD VALUE RATIO ____ _______ _______ ___________ _________ ___________ _____ _________ _____ 1 U 0 204 0 0 5,043,774 5,043,774 2 R 7 285 636,600 641,807 24,094,001 0.9919 24,290,756 3 R 7 108 1,137,220 1,109,314 24,407,076 1.0252 23,807,136 4 R 6 43 2,560,380 2,673,085 24,708,574 0.9578 25,797,217 5 R 4 9 8,664,920 8,533,335 23,242,670 1.0154 22,890,162 TOTAL 24 649 12,999,120 12,957,541 101,496,095 101,829,045 0.9967 ____________________________________________________________________________________________________________________________________ **** END OF REPORT ****
