DATE: 6/27/2004 Comptroller Of Public Accounts PAGE: 1 TIME: 20:34 Property Tax Division RPT: MIN704 2003 Property Value Study Minerals Category Worksheet 183 Panola 102-906 Elysian Fields -------------------------------------------------------------------------------- PTD Lease Number Appraised Market or Mineral Type Value Value Ratio -------------------------------------------------------------------------------- Oil & Gas Sample Leases: PSU183 20090 1,855,610 1,849,983 1.0030 PSU183 20932 322,000 327,668 .9827 PSU183 22074 1,894,960 1,501,876 1.2617 PSU183 25130 146,120 149,658 .9763 PSU183 42900 1,627,310 1,126,218 1.4449 TXG06 029570 260,500 263,270 .9894 TXG06 135343 174,860 178,625 .9789 TXG06 136743 431,070 304,639 1.4150 TXG06 137082 816,950 822,668 .9930 TXG06 147768 233,620 130,386 1.7917 TXG06 154533 916,080 987,514 .9276 TXG06 156016 1,165,990 737,016 1.5820 TXG06 158081 910,850 642,328 1.4180 TXG06 158547 448,990 424,278 1.0582 TXG06 159908 642,260 651,297 .9861 TXG06 164185 495,180 410,171 1.2072 TXG06 165843 487,230 487,814 .9988 TXG06 167139 664,270 678,815 .9785 TXG06 167448 791,440 795,306 .9951 TXG06 174990 1,513,100 1,561,851 .9687 TXG06 175249 825,830 839,131 .9841 TXG06 175569 314,040 303,121 1.0360 TXG06 176116 1,538,140 1,222,408 1.2582 TXG06 177429 507,590 498,576 1.0180 TXG06 177722 777,210 773,479 1.0048 TXG06 179089 378,150 422,592 .8948 TXG06 180141 680,370 686,629 .9908 TXG06 182725 584,410 588,004 .9938 TXG06 182991 482,270 433,430 1.1126 TXG06 183809 1,035,750 1,013,630 1.0218 TXG06 184412 516,020 501,363 1.0292 TXG06 184482 535,620 530,687 1.0092 TXG06 185328 127,880 82,224 1.5552 TXG06 185333 750,020 760,858 .9857 TXG06 185399 680,700 677,889 1.0041 TXG06 187678 976,410 976,664 .9997 TXG06 188386 272,920 274,181 .9954 TXG06 190675 1,840,810 1,819,579 1.0116 TXG06 192284 1,214,660 1,230,706 .9869 TXG06 192601 985,420 998,539 .9868 TXO06 004941 203,060 272,875 .7441DATE: 6/27/2004 Comptroller Of Public Accounts PAGE: 2 TIME: 20:34 Property Tax Division RPT: MIN704 2003 Property Value Study Minerals Category Worksheet 183 Panola 102-906 Elysian Fields -------------------------------------------------------------------------------- PTD Lease Number Appraised Market or Mineral Type Value Value Ratio -------------------------------------------------------------------------------- Oil & Gas Sample Leases: Total Self-Reported Mineral Value: 109,222,860 Divided by ISD Mineral Ratio: 1.0721** Estimated PTD Mineral Value: 101,877,493 ** See Stratified Ratio Detail report for more data
