DATE: 6/27/2004 Comptroller Of Public Accounts PAGE: 5 TIME: 21:40 Property Tax Division RPT: MIN704 2003 Property Value Study Minerals Category Worksheet 242 Wheeler 242-905 Kelton -------------------------------------------------------------------------------- PTD Lease Number Appraised Market or Mineral Type Value Value Ratio -------------------------------------------------------------------------------- Oil & Gas Sample Leases: TXG10 055478 8,429,590 8,560,123 .9847 TXG10 055497 1,643,843 1,786,036 .9203 TXG10 057659 3,132,509 3,548,640 .8827 TXG10 057750 3,565,919 4,240,189 .8409 TXG10 060163 2,341,636 2,275,812 1.0289 TXG10 067581 1,336,570 1,373,506 .9731 TXG10 071567 1,224,527 1,533,030 .7987 TXG10 077432 2,769,375 2,435,425 1.1371 TXG10 084053 4,876,234 4,936,221 .9878 TXG10 085571 1,044,050 909,136 1.1483 TXG10 092225 1,598,308 1,586,951 1.0071 TXG10 093037 4,687,125 5,199,686 .9014 TXG10 104788 564,727 514,542 1.0975 TXG10 119171 477,537 391,192 1.2207 TXG10 119666 1,204,106 989,247 1.2171 TXG10 121216 254,028 244,595 1.0385 TXG10 121341 503,096 501,378 1.0034 TXG10 121372 218,274 227,646 .9588 TXG10 122594 422,240 404,978 1.0426 TXG10 123554 409,206 412,224 .9926 TXG10 124240 741,358 700,472 1.0583 TXG10 124644 381,085 347,238 1.0974 TXG10 125535 317,781 314,784 1.0095 TXG10 128104 302,339 315,485 .9583 TXG10 130978 363,739 351,187 1.0357 TXG10 133617 177,836 194,269 .9154 TXG10 163838 3,866,324 3,659,554 1.0565 TXG10 166539 2,434,628 1,465,973 1.6607 TXG10 166902 511,966 495,920 1.0323 TXG10 167987 777,901 746,958 1.0414 TXG10 171133 458,559 490,086 .9356 TXG10 173831 197,709 119,073 1.6604 TXG10 176466 1,662,258 1,341,304 1.2392 TXG10 180518 530,660 563,434 .9418 TXG10 181334 1,019,295 1,087,749 .9370 TXG10 183535 3,884,925 3,930,474 .9884 TXG10 183847 1,604,030 1,574,704 1.0186 TXG10 184956 407,954 400,373 1.0189 TXG10 187295 3,973,818 4,040,621 .9834 TXG10 191561 2,046,459 2,158,682 .9480 TXO10 006704 441,660 461,803 .9563DATE: 6/27/2004 Comptroller Of Public Accounts PAGE: 6 TIME: 21:40 Property Tax Division RPT: MIN704 2003 Property Value Study Minerals Category Worksheet 242 Wheeler 242-905 Kelton -------------------------------------------------------------------------------- PTD Lease Number Appraised Market or Mineral Type Value Value Ratio -------------------------------------------------------------------------------- Oil & Gas Sample Leases: Total Self-Reported Mineral Value: 80,114,610 Divided by ISD Mineral Ratio: .9996** Estimated PTD Mineral Value: 80,146,669 ** See Stratified Ratio Detail report for more data
