DATE: 6/27/2004 Comptroller Of Public Accounts PAGE: 7 TIME: 21:40 Property Tax Division RPT: MIN704 2003 Property Value Study Minerals Category Worksheet 242 Wheeler 242-906 Fort Elliott CISD -------------------------------------------------------------------------------- PTD Lease Number Appraised Market or Mineral Type Value Value Ratio -------------------------------------------------------------------------------- Oil & Gas Sample Leases: PSU106 108700 5,277,040 4,961,037 1.0636 TXG10 038084 1,094,420 1,042,846 1.0494 TXG10 041099 21,313,630 21,210,833 1.0048 TXG10 047274 7,004,436 7,282,158 .9618 TXG10 049077 2,595,199 2,636,096 .9844 TXG10 049183 722,452 947,708 .7623 TXG10 049839 1,226,707 1,237,750 .9910 TXG10 064751 1,498,040 1,481,737 1.0110 TXG10 065664 244,407 261,014 .9363 TXG10 067878 2,530,750 2,686,794 .9419 TXG10 073511 2,572,106 2,458,117 1.0463 TXG10 076997 1,209,710 1,219,073 .9923 TXG10 077616 2,458,920 2,368,695 1.0380 TXG10 078923 2,562,009 2,810,651 .9115 TXG10 079083 1,959,216 2,060,309 .9509 TXG10 082243 1,633,489 1,898,357 .8604 TXG10 083691 1,487,758 1,589,675 .9358 TXG10 083754 1,627,660 1,733,729 .9388 TXG10 084531 1,919,690 2,258,683 .8499 TXG10 088515 1,102,350 754,010 1.4619 TXG10 093635 707,576 710,783 .9954 TXG10 100050 4,914,790 4,896,394 1.0037 TXG10 100143 372,550 263,633 1.4131 TXG10 102542 441,190 446,013 .9891 TXG10 104742 4,484,690 3,788,953 1.1836 TXG10 105403 1,186,260 1,111,837 1.0669 TXG10 108206 1,567,770 1,572,451 .9970 TXG10 111510 2,471,160 2,579,147 .9581 TXG10 113215 1,190,235 1,213,285 .9810 TXG10 115418 1,130,510 1,227,200 .9212 TXG10 120294 1,035,550 1,200,408 .8626 TXG10 121148 2,411,990 2,377,256 1.0146 TXG10 123182 333,450 323,846 1.0296 TXG10 126213 255,470 221,442 1.1536 TXG10 128280 2,249,190 2,234,625 1.0065 TXG10 128650 304,823 307,670 .9907 TXG10 136535 2,961,350 2,740,164 1.0807 TXG10 137721 1,751,484 2,043,784 .8569 TXG10 142871 1,034,860 1,190,422 .8693 TXG10 144068 1,015,870 710,141 1.4305 TXG10 145833 2,657,417 2,508,830 1.0592 TXG10 154027 484,130 498,335 .9714 TXG10 155757 264,070 284,988 .9266 TXG10 159098 1,807,400 1,839,830 .9823 TXG10 159553 4,007,708 3,973,392 1.0086 TXG10 162364 1,814,589 1,783,887 1.0172 TXG10 162593 1,360,800 1,393,875 .9762DATE: 6/27/2004 Comptroller Of Public Accounts PAGE: 8 TIME: 21:40 Property Tax Division RPT: MIN704 2003 Property Value Study Minerals Category Worksheet 242 Wheeler 242-906 Fort Elliott CISD -------------------------------------------------------------------------------- PTD Lease Number Appraised Market or Mineral Type Value Value Ratio -------------------------------------------------------------------------------- Oil & Gas Sample Leases: TXG10 164749 3,092,700 4,019,976 .7693 TXG10 165833 2,266,721 2,252,213 1.0064 TXG10 166919 367,110 298,214 1.2310 TXG10 167695 1,073,140 1,105,761 .9704 TXG10 167816 1,603,560 2,063,913 .7769 TXG10 168027 5,550,113 5,084,548 1.0915 TXG10 168159 428,460 288,223 1.4865 TXG10 169381 1,086,780 1,051,717 1.0333 TXG10 170014 2,023,780 2,039,523 .9922 TXG10 171740 4,494,490 4,477,546 1.0037 TXG10 174428 245,395 227,350 1.0793 TXG10 175074 3,193,640 3,125,470 1.0218 TXG10 175245 278,878 260,614 1.0700 TXG10 176571 3,007,371 3,281,887 .9163 TXG10 178383 635,657 592,968 1.0719 TXG10 180250 1,081,640 1,228,561 .8804 TXG10 180573 453,190 419,757 1.0796 TXG10 181951 1,123,260 970,726 1.1571 TXG10 182248 557,031 568,028 .9806 TXG10 183734 1,086,624 1,064,830 1.0204 TXG10 184346 349,420 351,362 .9944 TXG10 185988 441,745 501,009 .8817 TXG10 186636 1,559,339 1,548,316 1.0071 TXG10 187689 367,214 420,628 .8730 TXG10 189550 1,566,466 1,576,806 .9934 TXG10 190641 1,533,989 1,479,136 1.0370 TXG10 191155 3,651,374 3,763,703 .9701 TXG10 191298 1,993,755 2,025,052 .9845 TXG10 191403 1,024,063 1,027,040 .9971 TXG10 191404 1,544,150 1,555,322 .9928 TXG10 191464 317,437 331,465 .9576 TXG10 191808 1,324,486 1,332,805 .9937 TXG10 192269 1,401,541 1,405,655 .9970 TXG10 192368 1,669,581 1,629,160 1.0248 Total Self-Reported Mineral Value: 272,729,290 Divided by ISD Mineral Ratio: .9934** Estimated PTD Mineral Value: 274,541,262 ** See Stratified Ratio Detail report for more data
