DATE: 6/27/2004 Comptroller Of Public Accounts PAGE: 3 TIME: 17:35 Property Tax Division RPT: MIN704 2003 Property Value Study Minerals Category Worksheet 042 Coleman 042-905 Panther Creek -------------------------------------------------------------------------------- PTD Lease Number Appraised Market or Mineral Type Value Value Ratio -------------------------------------------------------------------------------- Oil & Gas Sample Leases: PSU042 G3330 70,630 70,417 1.0030 PSU042 N7610 98,150 125,247 .7836 PSU042 S4670 127,840 126,906 1.0073 PSU042 V1050 440,670 445,234 .9897 TXG07B017722 79,530 105,652 .7527 TXG07B056178 51,260 52,836 .9701 TXG07B070904 12,250 12,464 .9828 TXG07B076588 85,230 88,573 .9622 TXG07B097003 41,590 41,344 1.0059 TXG07B117357 48,420 49,761 .9730 TXG07B191839 125,210 98,707 1.2685 TXO07B001039 7,670 5,200 1.4750 TXO07B001254 110,000 96,301 1.1422 TXO07B008788 223,320 120,169 1.8583 TXO07B010181 47,980 46,896 1.0231 TXO07B012374 133,810 131,671 1.0162 TXO07B014793 23,940 23,482 1.0195 TXO07B016768 37,760 21,997 1.7165 TXO07B016968 737,090 744,134 .9905 TXO07B017715 179,040 157,238 1.1386 TXO07B019485 17,010 16,956 1.0031 TXO07B022381 194,130 217,692 .8917 TXO07B022608 10,680 10,732 .9951 TXO07B024801 93,650 93,781 .9986 TXO07B025455 36,530 37,666 .9698 TXO07B025871 71,750 73,947 .9702 TXO07B028097 103,760 112,275 .9241 TXO07B028435 145,970 133,338 1.0947 TXO07B028672 42,820 39,364 1.0877 TXO07B029074 92,000 65,837 1.3973 Total Self-Reported Mineral Value: 5,437,730 Divided by ISD Mineral Ratio: 1.0368** Estimated PTD Mineral Value: 5,244,724 ** See Stratified Ratio Detail report for more data
