DATE: 1/22/2004 Comptroller Of Public Accounts PAGE: 1 TIME: 16:43 Property Tax Division RPT: MIN704 2003 Property Value Study Minerals Category Worksheet 216 Sterling 216-901 Sterling City -------------------------------------------------------------------------------- PTD Lease Number Appraised Market or Mineral Type Value Value Ratio -------------------------------------------------------------------------------- Oil & Gas Sample Leases: PSU216 A6800 1,312,400 1,322,935 .9920 PSU216 B4800 1,903,490 1,871,593 1.0170 PSU216 C2500 1,446,600 1,429,398 1.0120 PSU216 D3900 3,523,110 3,417,512 1.0308 PSU216 E2300 1,543,380 1,497,079 1.0309 PSU216 E6000 2,215,400 2,454,670 .9025 PSU216 E7200 882,720 874,646 1.0092 PSU216 E7800 312,490 325,061 .9613 PSU216 G9500 2,515,600 2,629,691 .9566 PSU216 H8400 659,360 671,168 .9824 PSU216 H9200 3,977,700 4,073,318 .9765 PSU216 I6200 1,406,470 1,365,370 1.0301 PSU216 K2400 1,177,520 1,072,210 1.0982 PSU216 K5600 1,721,990 1,736,188 .9918 PSU216 L6800 11,151,000 10,537,269 1.0582 PSU216 R2800 2,288,813 2,279,015 1.0042 PSU216 R8450 455,190 477,120 .9540 PSU216 U5800 2,770,240 2,748,006 1.0080 PSU216 U7200 789,360 805,602 .9798 PSU216 U7600 2,093,370 2,087,653 1.0027 PSU216 U7800 1,857,010 1,935,640 .9593 PSU216 U8600 862,350 861,731 1.0007 PSU216 U8800 1,457,320 1,473,687 .9888 PSU216 U9600 2,710,730 2,817,991 .9619 PSU216 V8200 373,620 361,802 1.0326 PSU216 V9400 824,000 793,145 1.0389 PSU216 X0400 5,298,570 5,190,235 1.0208 PSU216 Y3000 598,850 618,226 .9686 PSU216 Y3200 1,909,110 1,980,304 .9640 PSU226 U2700 1,055,060 1,097,295 .9615 TXG08 175163 126,760 130,084 .9744 TXG08 184050 140,270 132,211 1.0609 TXO08 002641 138,530 138,508 1.0001 TXO08 024795 1,205,170 1,205,200 .9999 TXO08 025167 612,800 604,438 1.0138 TXO08 025277 825,530 787,513 1.0482 TXO08 031972 269,170 246,696 1.0910 TXO08 032324 157,970 146,622 1.0773 TXO08 033899 3,341,550 3,463,289 .9648 TXO08 036336 163,580 167,202 .9783 TXO08 036887 1,804,560 1,875,059 .9624DATE: 1/22/2004 Comptroller Of Public Accounts PAGE: 2 TIME: 16:43 Property Tax Division RPT: MIN704 2003 Property Value Study Minerals Category Worksheet 216 Sterling 216-901 Sterling City -------------------------------------------------------------------------------- PTD Lease Number Appraised Market or Mineral Type Value Value Ratio -------------------------------------------------------------------------------- Oil & Gas Sample Leases: Total Self-Reported Mineral Value: 176,806,000 Divided by ISD Mineral Ratio: 1.0025** Estimated PTD Mineral Value: 176,365,087 ** See Stratified Ratio Detail report for more data
