DATE: 1/22/2004 Comptroller Of Public Accounts PAGE: 3 TIME: 16:18 Property Tax Division RPT: MIN704 2003 Property Value Study Minerals Category Worksheet 183 Panola 183-901 Beckville -------------------------------------------------------------------------------- PTD Lease Number Appraised Market or Mineral Type Value Value Ratio -------------------------------------------------------------------------------- Oil & Gas Sample Leases: PSU183 20443 1,272,080 636,028 2.0000 PSU183 23135 642,710 350,413 1.8341 PSU183 24282 1,929,450 1,857,797 1.0385 PSU183 24310 361,550 256,380 1.4102 TXG06 030167 260,210 171,310 1.5189 TXG06 084486 416,450 289,547 1.4382 TXG06 134445 886,880 665,862 1.3319 TXG06 138799 187,050 190,111 .9838 TXG06 139887 574,070 554,969 1.0344 TXG06 144828 962,060 794,728 1.2105 TXG06 145956 784,770 618,337 1.2691 TXG06 147871 690,100 505,931 1.3640 TXG06 149078 249,060 177,850 1.4003 TXG06 151056 449,170 452,828 .9919 TXG06 152692 1,040,790 741,750 1.4031 TXG06 153939 266,870 272,863 .9780 TXG06 160034 878,470 583,809 1.5047 TXG06 165827 470,340 703,234 .6688 TXG06 167186 503,000 421,193 1.1942 TXG06 168815 595,810 593,161 1.0044 TXG06 173776 849,210 714,636 1.1883 TXG06 176177 1,137,130 908,744 1.2513 TXG06 177076 529,240 549,130 .9637 TXG06 178307 1,212,290 966,849 1.2538 TXG06 178308 758,330 678,921 1.1169 TXG06 179357 661,600 490,403 1.3490 TXG06 179782 600,770 378,918 1.5854 TXG06 180639 820,030 731,739 1.1206 TXG06 180793 591,600 587,454 1.0070 TXG06 182728 797,550 431,685 1.8475 TXG06 183179 1,109,860 1,261,495 .8797 TXG06 183774 1,595,930 1,023,878 1.5587 TXG06 183806 1,100,570 1,044,575 1.0536 TXG06 185097 489,360 755,016 .6481 TXG06 185658 1,437,050 1,122,678 1.2800 TXG06 185752 1,243,250 1,242,578 1.0005 TXG06 186496 977,020 900,219 1.0853 TXG06 187163 653,380 614,220 1.0637 TXG06 188443 1,804,800 1,270,855 1.4201 TXG06 190998 562,820 388,555 1.4484 TXO06 013504 2,455,690 1,952,306 1.2578DATE: 1/22/2004 Comptroller Of Public Accounts PAGE: 4 TIME: 16:18 Property Tax Division RPT: MIN704 2003 Property Value Study Minerals Category Worksheet 183 Panola 183-901 Beckville -------------------------------------------------------------------------------- PTD Lease Number Appraised Market or Mineral Type Value Value Ratio -------------------------------------------------------------------------------- Oil & Gas Sample Leases: Total Self-Reported Mineral Value: 227,236,020 Divided by ISD Mineral Ratio: 1.2064** Estimated PTD Mineral Value: 188,358,770 ** See Stratified Ratio Detail report for more data
