DATE: 6/27/2004 Comptroller Of Public Accounts PAGE: 1 TIME: 20:30 Property Tax Division RPT: MIN704 2003 Property Value Study Minerals Category Worksheet 179 Ochiltree 179-901 Perryton -------------------------------------------------------------------------------- PTD Lease Number Appraised Market or Mineral Type Value Value Ratio -------------------------------------------------------------------------------- Oil & Gas Sample Leases: TXG10 021921 281,258 228,563 1.2305 TXG10 021927 110,969 96,400 1.1511 TXG10 022011 1,443,379 1,345,544 1.0727 TXG10 022477 81,158 51,144 1.5868 TXG10 055622 1,044,511 1,075,222 .9714 TXG10 085911 442,320 337,125 1.3120 TXG10 085912 295,795 213,311 1.3866 TXG10 087833 90,908 92,871 .9788 TXG10 088916 381,721 396,734 .9621 TXG10 088955 208,189 213,431 .9754 TXG10 128082 433,751 438,818 .9884 TXG10 138752 91,757 98,504 .9315 TXG10 140043 238,892 165,036 1.4475 TXG10 142712 435,486 402,491 1.0819 TXG10 143235 54,627 39,246 1.3919 TXG10 147574 297,291 303,809 .9785 TXG10 155716 136,396 100,000 1.3639 TXG10 158920 173,409 161,672 1.0725 TXG10 159036 298,686 180,647 1.6534 TXG10 167883 109,403 57,357 1.9074 TXG10 170043 1,021,578 786,795 1.2984 TXG10 174661 2,360,801 2,399,011 .9840 TXG10 175221 472,351 467,792 1.0097 TXG10 175482 81,738 85,463 .9564 TXG10 176437 606,639 205,777 2.9480 TXG10 177728 2,080,017 1,017,759 2.0437 TXG10 178166 67,949 64,573 1.0522 TXG10 179543 625,222 598,233 1.0451 TXG10 181957 1,284,239 1,330,021 .9655 TXG10 185241 542,326 557,316 .9731 TXG10 185955 678,979 696,871 .9743 TXG10 185978 1,477,377 1,418,329 1.0416 TXG10 190035 1,057,793 1,083,947 .9758 TXG10 190040 1,152,655 1,056,338 1.0911 TXG10 190081 278,054 158,819 1.7507 TXO10 002959 1,230,497 736,074 1.6717 TXO10 005858 199,854 185,335 1.0783 TXO10 006252 224,937 212,528 1.0583 TXO10 006733 215,961 189,922 1.1371 TXO10 006985 1,988,595 1,899,954 1.0466 TXO10 007130 374,163 342,111 1.0936DATE: 6/27/2004 Comptroller Of Public Accounts PAGE: 2 TIME: 20:30 Property Tax Division RPT: MIN704 2003 Property Value Study Minerals Category Worksheet 179 Ochiltree 179-901 Perryton -------------------------------------------------------------------------------- PTD Lease Number Appraised Market or Mineral Type Value Value Ratio -------------------------------------------------------------------------------- Oil & Gas Sample Leases: Total Self-Reported Mineral Value: 165,274,125 Divided by ISD Mineral Ratio: 1.1480** Estimated PTD Mineral Value: 143,967,008 ** See Stratified Ratio Detail report for more data
