DATE: 6/27/2004 Comptroller Of Public Accounts PAGE: 4 TIME: 20:47 Property Tax Division RPT: MIN704 2003 Property Value Study Minerals Category Worksheet 198 Robertson 198-905 Hearne -------------------------------------------------------------------------------- PTD Lease Number Appraised Market or Mineral Type Value Value Ratio -------------------------------------------------------------------------------- Oil & Gas Sample Leases: TXG05 176088 3,605,689 3,624,903 .9946 TXG05 179273 1,324,990 1,327,591 .9980 TXG05 181602 1,492,467 1,535,311 .9720 TXG05 185946 9,274,750 9,745,352 .9517 TXG05 189000 46,634,461 46,846,934 .9954 TXO03 022559 787,868 729,636 1.0798 TXO03 022916 511,660 539,816 .9478 TXO03 023058 555,495 456,956 1.2156 TXO03 023238 488,053 451,448 1.0810 TXO03 023286 362,677 449,795 .8063 TXO03 023314 1,160,808 1,088,423 1.0665 TXO03 023328 939,241 907,202 1.0353 TXO03 023336 307,409 322,667 .9527 TXO03 023355 757,165 709,606 1.0670 TXO03 023387 768,386 748,860 1.0260 TXO03 023425 297,061 281,947 1.0536 TXO03 023439 956,505 925,930 1.0330 TXO03 023484 1,253,519 1,658,361 .7558 TXO03 023796 678,608 644,480 1.0529 TXO03 023885 380,170 366,593 1.0370 TXO03 024034 1,203,985 1,057,245 1.1387 TXO03 024159 826,100 782,825 1.0552 TXO03 024317 278,311 260,341 1.0690 Total Self-Reported Mineral Value: 84,895,810 Divided by ISD Mineral Ratio: .9911** Estimated PTD Mineral Value: 85,658,168 ** See Stratified Ratio Detail report for more data
