DATE: 6/27/2004 Comptroller Of Public Accounts PAGE: 1 TIME: 19:03 Property Tax Division RPT: MIN704 2003 Property Value Study Minerals Category Worksheet 106 Hemphill 106-901 Canadian -------------------------------------------------------------------------------- PTD Lease Number Appraised Market or Mineral Type Value Value Ratio -------------------------------------------------------------------------------- Oil & Gas Sample Leases: TXG10 022183 586,730 394,855 1.4859 TXG10 039613 164,570 160,656 1.0243 TXG10 054743 1,841,200 1,709,800 1.0768 TXG10 058319 583,310 582,038 1.0021 TXG10 059471 1,821,630 1,467,079 1.2416 TXG10 059585 128,880 124,789 1.0327 TXG10 071197 126,060 130,887 .9631 TXG10 072182 713,820 613,228 1.1640 TXG10 075644 449,080 394,630 1.1379 TXG10 077922 180,830 183,526 .9853 TXG10 082244 429,480 337,228 1.2735 TXG10 083460 2,062,390 1,775,346 1.1616 TXG10 087999 337,150 399,414 .8441 TXG10 093026 501,370 392,889 1.2761 TXG10 098231 434,710 360,229 1.2067 TXG10 103723 483,110 332,587 1.4525 TXG10 104338 1,167,380 938,799 1.2434 TXG10 113218 166,630 170,805 .9755 TXG10 126507 1,351,360 1,340,466 1.0081 TXG10 144662 417,270 397,959 1.0485 TXG10 145112 1,047,290 945,384 1.1077 TXG10 147754 1,255,470 1,139,073 1.1021 TXG10 152865 304,420 311,835 .9762 TXG10 159470 293,840 244,592 1.2013 TXG10 161400 817,020 880,865 .9275 TXG10 163609 1,172,830 1,193,367 .9827 TXG10 174274 1,448,680 1,134,709 1.2766 TXG10 174826 806,360 825,844 .9764 TXG10 176148 1,093,320 1,030,522 1.0609 TXG10 181081 393,440 404,501 .9726 TXG10 181221 1,680,780 1,580,003 1.0637 TXG10 186484 1,668,880 1,710,242 .9758 TXG10 187307 918,700 969,161 .9479 TXG10 190088 1,552,940 1,527,247 1.0168 TXG10 190779 1,537,950 1,368,107 1.1241 TXG10 191466 343,140 340,694 1.0071 TXG10 191473 5,763,930 5,756,470 1.0012 TXG10 191926 2,523,890 2,539,717 .9937 TXO10 007362 327,540 201,544 1.6251 TXO10 007427 930,100 911,052 1.0209 TXO10 158574 2,433,300 2,420,536 1.0052DATE: 6/27/2004 Comptroller Of Public Accounts PAGE: 2 TIME: 19:03 Property Tax Division RPT: MIN704 2003 Property Value Study Minerals Category Worksheet 106 Hemphill 106-901 Canadian -------------------------------------------------------------------------------- PTD Lease Number Appraised Market or Mineral Type Value Value Ratio -------------------------------------------------------------------------------- Oil & Gas Sample Leases: Total Self-Reported Mineral Value: 403,419,130 Divided by ISD Mineral Ratio: 1.0660** Estimated PTD Mineral Value: 378,441,961 ** See Stratified Ratio Detail report for more data
