DATE: 6/27/2004 Comptroller Of Public Accounts PAGE: 1 TIME: 21:40 Property Tax Division RPT: MIN704 2003 Property Value Study Minerals Category Worksheet 242 Wheeler 242-902 Shamrock -------------------------------------------------------------------------------- PTD Lease Number Appraised Market or Mineral Type Value Value Ratio -------------------------------------------------------------------------------- Oil & Gas Sample Leases: TXG10 026095 355,713 366,868 .9695 TXG10 026096 86,914 92,000 .9447 TXG10 026131 56,420 53,427 1.0560 TXG10 026213 104,452 113,702 .9186 TXG10 026248 119,565 127,109 .9406 TXG10 026322 181,235 193,266 .9377 TXG10 026389 17,642 17,772 .9926 TXG10 026415 49,463 50,981 .9702 TXG10 026740 58,131 57,538 1.0103 TXG10 026744 124,552 105,634 1.1790 TXG10 026761 80,000 93,549 .8551 TXG10 026792 140,458 154,027 .9119 TXG10 026809 54,324 52,156 1.0415 TXG10 026848 66,030 67,039 .9849 TXG10 026860 184,101 188,136 .9785 TXG10 026882 103,496 95,906 1.0791 TXG10 026911 181,281 163,008 1.1120 TXG10 026912 103,446 113,212 .9137 TXG10 026953 235,955 221,185 1.0667 TXG10 026994 17,336 18,965 .9141 TXG10 027016 205,225 186,261 1.1018 TXG10 027038 171,164 177,640 .9635 TXG10 027051 116,542 116,347 1.0016 TXG10 033400 101,833 102,651 .9920 TXG10 038265 30,272 31,137 .9722 TXG10 078344 36,991 30,344 1.2190 TXG10 085086 157,384 168,776 .9325 TXG10 093034 27,270 27,004 1.0098 TXG10 096499 4,447,261 4,438,864 1.0018 TXG10 098547 20,942 20,196 1.0369 TXG10 100825 118,773 99,292 1.1961 TXG10 104906 24,061 23,331 1.0312 TXG10 109670 39,127 39,751 .9843 TXG10 114562 95,164 89,227 1.0665 TXG10 151221 45,458 41,709 1.0898 TXG10 178295 39,964 34,449 1.1600 TXG10 183486 6,777,023 6,885,752 .9842 TXO10 001407 260,579 274,331 .9498 TXO10 001422 410,370 476,321 .8615 TXO10 001425 42,817 38,319 1.1173 TXO10 002129 193,139 219,564 .8796 TXO10 002226 54,154 66,015 .8203DATE: 6/27/2004 Comptroller Of Public Accounts PAGE: 2 TIME: 21:40 Property Tax Division RPT: MIN704 2003 Property Value Study Minerals Category Worksheet 242 Wheeler 242-902 Shamrock -------------------------------------------------------------------------------- PTD Lease Number Appraised Market or Mineral Type Value Value Ratio -------------------------------------------------------------------------------- Oil & Gas Sample Leases: Total Self-Reported Mineral Value: 27,985,920 Divided by ISD Mineral Ratio: .9888** Estimated PTD Mineral Value: 28,302,913 ** See Stratified Ratio Detail report for more data
