The URL can be used to link to this page

Browse Search

Home My WebLink About20010931.tiff r 2_0 RESOLUTION RESOLUTION RE: APPROVE PETITION FOR ABATEMENT OR REFUND OF TAXES - PRIMA OIL AND GAS COMPANY WHEREAS, the Board of County Commissioners of Weld County, Colorado, pursuant to Colorado statute and the Weld County Home Rule Charter, is vested with the authority of administering the affairs of Weld County, Colorado, and WHEREAS, the Board of County Commissioners of Weld County, State of Colorado, at a duly and lawfully called regular meeting held on the 26th day of March, 2001, at which meeting there were present the following members: Chair M. J. Geile and Commissioners Glenn Vaad, William H. Jerke, and Robert D. Masden, with Commissioner David E. Long excused, and WHEREAS, notice of such meeting and an opportunity to be present has been given to the taxpayer and the Assessor of said County, and said Assessor, Stan Sessions, being represented by Christopher Woodruff, and taxpayer Prima Oil and Gas Company, not being present, and WHEREAS, the Board of County Commissioners have carefully considered the attached application, and are fully advised in relation thereto. NOW, THEREFORE, BE IT RESOLVED by the Board of County Commissioners of Weld County, Colorado, that the Board concurs with the recommendation of the assessor and the petition be and hereby is, approved, and an abatement refund be allowed as follows: ASSESSED TOTAL TAX VALUATION TAX AMOUNT YEAR 1,543,750.00 129,700.89 1999 2001-0931 AS0048 TAX ABATEMENT PETITION - PRIMA OIL AND GAS COMPANY PAGE 2 The above and foregoing Resolution was, on motion duly made and seconded, adopted by the following vote on the 26th day of March, A.D., 2001. BOARD OF COUNTY COMMISSIONERS WELD CO TY, COLORADO ATTEST: 44, �� f II' a M. J. eile, Char Weld County Clerk to t rl' B. '� 1861 (I4: a', p Glenn Vaad, Pro- m BY: Deputy Clerk to the uNo I I �� William H. Jerke APPJROVED AS T : EXCUSED David E. Long • . Attorney Y.M Robert D. Masden 2001-0931 AS0048 w 2-7 , PETITION FOR ABATEMENT OR REFUND OF TAXES Please submit in duplicate copies and answer all questions. County Name Weld Date Received Assessor's or Commissioners'Date Stamp PETITIONER: Complete Section I on this side only Section I: Cr,";•;TY ASSESSOR Date: December 15, 2000 Crcci,:; , Cc:crca;� Month Day Year Petitioner's Name: Prima Oil & Gas Company Petitioner's mailing address: c/o Logan & Firmine, Inc. 333 W. Hampden Ave. , Suite 740 Englewood CO 80110 City or Town State Zip Code .._ -� _J u,^ SCHEDULE OR PARCEL NUMBER PROPERTY ADDRESS OR LEGAL DESCRIPTION 4ROPERT J '= See Attached Schedule Various Petitioner states that the taxes assessed against the above property for property tax year(s) 1999,_ incorrect for the following reasons: (Briefly describe the circumstances surrounding the incorrect value or tax. (The petitioner's estimate of actual value must be included.) Attach additional sheets if necessary. The 1999 Oil and Gas Returns for Prima Oil & Gas Company did not take allowable deductions. Assessed Value Tax Original 11,671,540 981,240.40 Corrected 10,127,790 851,539.51 Abate/Refund 1,543,750 129,700.89 Assessed Value 10,127,790 Petitioner's estimate of actual value$11,574,617 19( 99 )and $ ` Value Year Value Year Petitioner requests an abatement or refund of the appropriate taxes associated with a reduction in value. I declare, under penalty of perjury in the second degree, that this petition, together with any accompanying exhibits or statements, has been examined by me, and to the best of my knowledge, information and belief, is true, correct and complete. • Prima Oil & Gas Company Daytime Phone Number( 303) 297-2300 Petitioner 9 By Richard D. Logan , Daytime Phone Number( 303 ) 761-8260 Age t' i2A - *Letter of agency must be attached when petition is submitted. Every petition for abatement or refund filed pursuant to section 39-10-114, C.R.S., shall be acted upon pursuant to the provisions of this section by the board of county commissioners or the assessor, as appropriate, within six months of the date of filing such petition. 39-1-113(1.7), C.R.S. Section II: Assessor's Use Only Tax Year Tax Year Assessed Value Tax Assessed Value Tax Original Corrected Abate/Refund 2001-0931 /)L' ' fV.3se (1/) pet • - (FOR ASSESSORS AND COUNTY COMMISSIONERS USE ONLY) RESOLUTION OF COUNTY COMMISSIONERS Section I: In accordance with 39-1-113(1.5), C.R.S., the commissioners of County authorize the assessor to review petitions for abatement or refund and to settle by written mutual agreement any such petition for abatement or refund in an amount of one thousand dollars or less per tract, parcel, or lot of land or per schedule of personal property. For property tax year(s) and the assessor and petitioner mutua::y agree to the corrected total assessed value of$ and to the corrected total taxes of$ . The petitioner is due an abatement/refund of taxes in the amount of$ PLEASE NOTE: THE TOTAL TAX AMOUNT DOES NOT INCLUDE ACCRUED INTEREST, PENALTIES, AND FEES ASSOCIATED WITH LATE AND/OR DELINQUENT TAX PAYMENTS, IF APPLICABLE. PLEASE CONTACT YOUR COUNTY TREASURER FOR FULL PAYMENT INFORMATION. Petitioner's Signature Date Assessor's or Deputy Assessor's Signature Date If Section I is not complete and/or if petition is for more than $1,000, Section II must be completed. Submit an original petition and a copy to the Division of Property Taxation. Section II: Assessor's recommendation: ❑ Approved or D Approved in part$ No protest filed in or . (If a protest was filed, please attach a copy of NOD.) D Denied for the following reason(s):, C/// %7 Co mmissioners III: WHEREAS, The County oommimiissioners of County, State of Colorado, at a duly and lawfully called regular meeting held on / / , at which meeting there were present the following mo day yr members: with notice of such meeting and an opportunity to be present having been given to the taxpayer and the Assessor of said County and Assessor (being present/not present) Name and petitioner (being present/not present), and WHEREAS, The said Name County Commissioners have carefully considered the within application, and are fully advised in relation thereto, NOW BE IT RESOLVED, That the Board with the recommendation of the assessor agrees/does not agree and the petition be and an abatement/refund be for property tax year(s) (approved/Denied) (approved/denied) and . The total taxes*to be abated or refunded are$ which represents an assessed value*of$ for property tax year(s) and . if abating/refunding taxes for more than one year, add the taxes together for a total tax to be abated/refunded: likewise, add the corresponding assessed values together. Chairperson of the Board of County Commissioners County Clerk and Ex-officio Clerk of the Board of County Commissioners in and for the aforementioned county, do hereby certify that the above and foregoing order is truly copied from the record of the proceedings of the Board of County Commissioners. IN WITNESS WHEREOF, I have hereunto set my hand and affixed the seal of said County at , this day of Time Date Month Year County Clerk By Deputy County Clerk ACTON OF THE PROPERTY TAX ADMINISTRATOR Denver, Colorado, Month Day ear Th- - •e Board of County Commissioners, relative to the within petition, is hereby • oved; ^ Approved in part $ ; 0 Denied for the following reason(s): a y^� ,�Secret ry 711—L> Property Tax Administrator G:\U S R\...\A BATEWO RM RE V 2-2000 To: Weld County Assessor 1400 N. 1 r Avenue Greeley, CO 80631 From: Prima Oil & Gas Company 1801 Broadway, Suite 500 Denver, CO 80202 This is to authorize Logan & Firmine. Inc., 333 W. Hampden Avenue, Suite 740, Englewood, CO. 80110, to act in our behalf as our agent in property tax matters for properties that we own, possess or control in your County. This agent is delegated authority to file and sign property statements, notices of protest and negotiate and resolve disputed tax matters, and we accept responsibility for any and all actions'he makes in our behalf regarding property tax matters. This authorization is effective until, revoked by the owner, a partner, or a corporate officer and supersedes all prior authorizations. Signed: n l Title:\); Jtci-i Yl Phone: 3o -a9.1-aa.151 Date: I a- ((- (DO PRIMA OIL&GAS COMPANY PETITION FOR REFUND OF TAXES-1999 TAXES(1998 PRODUCTION YEAR) Original Abate.l Assessed Assessed Refund Balance Direct Return on Return of Exempt Value of Production Assessed Abate.I Operating Investment Investment Total 95% Allowable Royalty Assessment Allowable Production Schedule No. Well Name County Value Original Tax Value Refund Tax Value Balance Tax Expenses (ROI) (Rog) Deduction Limitation Deductions Percentage Ratio Deduction Tax Refund Tax District Tax Rate 01339598 (GBPC SLOP TANK) Weld 3,590 313.30 0 000 3,590 313.30 0 0 0 0 3,898_ 0 0000000% 0.8750 0 0.00 742 0.08727 00253487 ALLISON 24-1RC Weld 10.150 823.40 3,460 280.69 6,690 542.71 3,953 0 0 3.953 11,020 3,953 0.000000% 0.8750 3460 280.69 102 0.081123 00172690 ALLISON 24-2RC Weld 13,190 1070.02 6.900 559.75 6,290_ 510.27 7,891 0 0 7.891 14,321 7,891 0.000000% 0.8750 6900 559.75 102 0.081123 04363886 ALLISON 24-3 Weld 9.460 767.42 3.200 259.59 6,260 507.83 3.657 0 0 3,657 10,271 3,657 0.000000% 0.8750 3200 259.59 102 0.081123 00196090 AMEN#1 Weld 21.360 1794.52 3,540 297.41 17,820 1,497.11 4,045 0 0 4,045, 23,191 4,045, 0.000000% 0.8750 3540 297.41 520 0.084013 00091495 AMIGO 17-12 Weld 20,100 1645.86 5,840 478.20 14,260 1,167.66 3,943 1,136 1,599 6,678 21.823 6.678 0.000000% 0.8750 5840 478.20 220,,0.081884 00091595 AMIGO 17-24 Weld 16,770 1373.20 5,860 479.84 10,910 893.36 3.804 1,203 1.694 6,702 18,207 6,702 0.000000% 0.8750 5860 479.84 220 0.081884 01151797 ANDERSON 4-44 Weld 51.860 4527.38 3,610 315.15 48,250 4,212.23 3.714 196 220 4,130 56.305 4,130 0.000000% 0.8750 3610 315.15 604 0.0873 00063691 API24-1 RC Weld 66,010 5354.92 3,680 298.53 62,330 5,056.39 4,211 0 0 4,211 71,668 4,211, 0.000000% 0.8750 3680 298.53 102 0.081123 00172793 API 24-22 RC Weld 40,050 3248.98 4,220 342.34 35.830 2,906.64 3.986 305 537 4.827 43,483 4,827 0.000000% 0.8750 4220 342.34 102 0.081123 01077197 API 24-24 Weld 36,650 2973.16 7,070 573.54 29,580 2,399.62 5,373 1,246 1,462 8,082 39.791 8,082 0.000000% 0.8750 7070 573.54 102 0.081123 01087897 API 24-34 Weld 93,390 7576.08 5,430 440.50 87,960 7,135.58 4,276 888 1,043 6,207 101,395 6,207 0.000000% 0.8750 5430 440.50 102 0.081123 00008994 API 24-42 Weld 39,260 3184.88 5,060 410.48 34,200 2,774.40 4,197 728 854 5,779 42,625 5,779 0.000000% 0.8750 5060 410.48 102 0.081123 04631986 APPOLLO#1 Weld 69,950 7940.80 6.300 715.18 63,650 7,225.62 5,682 727 788 7,197 75,946 7,197 0.000000% 0.8750 6300 715.18 587 0.113521 00314994 ARISTOCRAT 11-1 Weld 12,510 1014.86 3,340 270.95 9.170 743.91 3,812 0 0 3,812 13,582 3,812 0.000000% 0.8750 3340 270.95 102 0.081123 00314994 ARISTOCRAT 11-2 Weld 10,580 858.28 3,340 270.95 7,240 587.33 3,812 0 0 3,812 11,487 3,812 0000000% 0.8750 3340 270.95 102 0.081123 00315494 ARISTROCRAT 11-21 Weld 61,770 5010.96 5.190 421.03 56,580 4,589.93 4,878 381 671 5,931 67,065 5,931 0.000000% 0.8750 5190 421.03 102 0.081123 00315194 ARISTROCRAT 11-24 Weld 82,520 6694.26 5,010 406.43 77,510` 6,287 83, 4,909 296 521 5.727 89,593 5,727 0.000000% 0.8750 5010 406.43 102 0.081123 00087495 ARTIST 11-12 Weld 21,540 204988 4,630 440.62 16,910 1,609.26 3,659 680 957 5,296 23,386 5,296 0.000000% 0.8750 4630 440.62 417 0.09516_6 00009594 BAIER 25-11 Weld 23,580 1870.24 4,570 362.47 19,010- 1,507.77 3,929 503 786 5.218 25,601 5,218 0.000000% 0.8750 4570 362.47 121 0.079315 00087395 BARNARD4-22 Weld 50,290 4150.78 6,120 505.13 44,170 3,645.65 4,028 1,230 1,732 6,991 54,601 6.991 0.000000% 0.8750 6120 505.13 140 0.082537 00087695 BARNARD 4-23 Weld 64,010 5283.20 3,790 312.82 60,220 4,970.38 4,031 125 176 4,331 69.497 4,331 0.000000% 0.8750 3790 312.82 140 0.082537 00268888 BAUER 9-1 Weld 6,910 588.58 3.260 277.68 3,650 310.90 3.731 0 0 3.731 7,502 3,731 0.000000% 0.8750 3260 277.68 743 0.085177 00314894 BEEBE DRAW 11-1 Weld 19,130 1551.88 3,350 271.76 15.780 1,280.12 3,825 0 0 3,825 20,770 3,825 0.000000% 0.8750 3350 271.76 102 0.081123, 00315094 BEEBE DRAW 11-2RC Weld 26,410 2142.46 3,330 270.14 23.080 1,872.32 3,803 0 0 3,803 28,674 3,603 0.000000% 0.8750 3330 270.14 102 0.06112_3 04807786 BEELER#1 Weld 13,660 1083.44 3,950 313.29 9,710 770.15 4,509 0 0 4,509 14,831 4,509 0.000000% 0.8750 3950 313.29 121 0.079315 00303494 BERMAN 4-1 Weld 9,260 759.10 3,210 263.15 6,050 495.95 3.673 0 0 3,673 10,054 3,673 0.000000% 0.8750 3210 263.15 226 0.0819771 00113894 BERNHARDT 1-11 Weld 24,500 2080.00 4,610 391.38 19,890 1,688.62 4,078 466 729 5,273 26,600 5,273 0.000000% 0.8750 4610 391.38 552 0.084898 00114394 BERNHARDT 1-12 Weld 33,800 2869.56 4,520 383.74 29,280 2,485.82 3,788 536 839 5,163 36,697 5,163 0.000000% 0.8750 4520 383.74 552 0.084893 Page 1 of 13 PRIMA OIL&GAS COMPANY PETITION FOR REFUND OF TAXES-1999 TAXES(1998 PRODUCTION YEAR) Original Abate.l Assessed Assessed Refund Balance Direct Return on Return of Exempt Value of Production Assessed Abate.l Assessed Operating Investment Investment Total 95% Allowable Royalty Assessment Allowable Production Schedule No. Well Name County Value Original Tax Value Refund Tax Value Balance Tax Expenses (ROI) (Rog) Deduction Limitation Deductions Percentage Ratio Deduction Tax Refund Tax District Tax Rate 00118094 BERNHARDT 13-12 Weld 43,010 3651.46 5,880 499.20 37,130 3,152.26 3,883 1,178 1,659 6,721 46,697 6,721 0.000000% 0.8750 5880 499.20 550 0.084898 00115194 BERNHARDT 13-14 Weld 30.700 2606.36 5,450 462.69 25.250 2,143.67 3,844 929 1,453 6,225 33,331 6,225 0.000000% 0.8750 5450 462.69 550 0.084898 O0030294 BERNHARDT 7-31 Weld 31,340 2660.70 4.750 403.27 26,590 2,257.43 3,937 581 909 5,427 34,026 5,427 0.000000% 0.8750 4750 403.27 550 0.084898 00065491 BETZ O Weld 34.270 2828.54 3,620 298.78 30,650 2,529.76 4,139 0 0 4,139 37,207 4,139 0.000000% 0.8750 3620 298.78 138 0.082537 00276794 BETZ 9-14 Weld 33.790 2868.70 4,130 350.63 29,660 2.518.07 4,167 214 335 4,716 36.686 4,716 0.000000% 0.8750 4130 350.63 550 0.084898 00077092 BETZ 9-44 Weld 32.400 2674.20 3,700 305.39 28,700 2,368.81 4,174 19 38 4,231 35.177 4,231 0.000000% 0.8750 3700 305.39 138 0.082537 O0052495 BICKLING 3-41 Weld 21,370 1749.86 5,420 443.81 15,950 1,306.05 3.870 964 1,357 6.191 23,202 6,191 0.000000% 0.8750 5420 443.81 221 0.081884 O0090795 BICKLING 3-42 Weld 28.490 2332.88 4,230 346.37 24,260 1,986.51 3,872 400 563 4,835 30.932 4,835 0.000000% 0.8750 4230 346.37 221 0.081884 00090695 BICKLING 3-44 Weld 21,370 1749.86 4,080 334.09 17,290 1,415.77 3,873 330 465 4.668 23,202 4.668 0.000000% 0.8750 4080 334.09 221 0.081884 00309394 BOHLENDER 13-1 RC Weld 42.820 3534.24 4,490 370.59_ 38,330 3,163.65 5,135 0 0 5,135 46,490 5,135 0.000000% 0.8750 4490 370.59 138 0.082537 00174693 BOHLENDER 29-13 Weld 26,820 2150.26 4,430 355.17 22,390 1,795.09 4,039 369 649 5,057 29,119 5,057 0.000000% 0.8750 4430 355.17 128 0.080174 00107589 BOHLENDER 33-02 Weld 28,690 2356.10 3,600_ 295.64 25.090 2,060.46 4,113 0 0 4.113 31,149 4,113 0.000000% 0.8750 3600 295.64 104 0.082123 00087295 BOHLENDER33-03RC Weld 69,570 5713.30 3.460 284.15 66,110 5.429.15 3,960 0 0 3,960 75,533 3,960 0.000000% 0.8750 3460 284.15 104 0.082123 00066791 BOHLENDER33-05 Weld 27,470 2255.92 3,430 281.68 24,040 1,974.24 3,916 0 0 3.916 29,825 3,916 0.000000% 0.8750 3430 281.68 104 0.082123 00066791 BOHLENDER 33-06 Weld 26,550 2180.36 3,430 281.68 23.120 1,898.68 3,917 0 0 3,917 28,826 3,917 0.000000% 0.8750 3430 281.68 104 0.082123 00066791 BOHLENDER 33-07 Weld 27,280 2240.32 3,430 281.68 23,850 1,958.64 3,919 0 0 3,919 29.618 3.919_ 0.000000% 0.8750 3430 281.68 104 0.082123 O0077292 BOHLENDER 33-22RC Weld 87,780 7208.76 4,590 376.94 83,190 6,831.82 5.233 3 5 5.241 95,304 5,241 0.000000% 0.8750 4590 376.94 104 0.0821231 00120194 BOOTH 25-11 Weld 26,420 2230.56 4,640 391.74 21,780 1,838.82 4,093 474 736 5.303 28,685 5.303 0.000000% 0.8750 4640 391.74 556 0.084427 - 00120294 BOOTH 25-12 Weld 6,030 509.10 4,850 409.47' 1,180 99.63 3,864 697 981 5,543 6,547 5,543 0.000000% 0.8750 4850 409.47 556 0.084427 00278495 BOOTH 25-14 Weld 20,730 1750.18 4,630 390.90 16.100 1,359.28 3.866 592 834 5,292 22,507 5,292 0.000000% 0.8750 4630 390.90 556 0.084427 00163892 BOULTER 31-2 Weld 23,820 2102.60 4.380 386.62 19,440 1,715.98 4,888 59 62 5,009' 25.862 5,009 0.000000% 0.8750 4380 386.62 732 0.08827 00193290 BOULTER 10-1 Weld 25.570 2110.48 3,600 297.13 21970 1,813.35 4,119 0 0 4,119 27,762 4,119 0.000000% 0.8750 3600 297.13 138 0.0825371 00076692 BOULTER 10-41 Weld 42,210 3466.42 3,990 327.67_ 38,220 3,138.75 4,457 34 65 4,556 45,828 4,556 0.000000% 0.8750 3990 327.67 108 0.0821231 O0076792 BOULTER 10-43 Weld 42,820 3534.24 3,500 288.88 39,320 3,245.36 3,973 8 16 3,997 46.490 3,997 0.000000% 0.8750 3500 288.88 138 0.082537 04346086 BOULTER 11-1 Weld 21,150 1745.66 3,340 275.67 17.810 1,469.99 3,822 0 0 3,822 22,963 3,822 0.000000% 0.8750 3340 275.67, 140 0.082537 00163792 BOULTER 31-1 Weld 12,820 1131.62 3.310 292.17 9,510 839.45 3.788 0 0 3.788 13,919` 3,788 0.000000% 0.8750 3310 292.17 732 0.08827 00271394 BRIGGS 1-11 Weld 37,850 3002.08 5.090 403.71 32,760 2,598.37 4,193 632 988 5,813 41,094 5,813 0.000000% 0.8750 5090 403.71 121 0- .079315 00009094 BRIGGS 1-12 Weld 32,020 2539.66 4,730 375.16_ 27.290 2,164.50 4,195 471 736 5,402 34,765 5,402 0.000000%_ 0.8750 4730 375.16 121 0.07931 00271494 BRIGGS 1-14 Weld 25,220 2000.32 5,170 410.06 20.050 1,590.26 4,240 652 1,020 5,912 27.382 5,912 0.000000% 0.8750 5170 410.06 121 0.079315] Page 2 of 13 PRIMA OIL&GAS COMPANY PETITION FOR REFUND OF TAXES-1999 TAXES(1998 PRODUCTION YEAR) Original Abate./ Assessed Assessed Refund Balance Direct Return on Return of Exempt Value of Production Assessed Abate./ Assessed Operating Investment Investment Total 95% Allowable Royalty ment Allowable Production Schedule No, Well Name County Value Original Tax Value Refund Tax Value Balance Tax Expenses (ROI) (Rog) Deduction Limitation Deductions Percentage Ratio Deduction Tax Refund Tax District Tax Rate 00088695 BROWN 3-14 Weld 25,830 2115.06 6,220 509.32 19,610 1,605,74 3,895 1,336 1,881 7,112 28,044 7,112 0.000000% 0.8750 6220 509.32 221 0.081864 00075692 BRUNNER 14-1 Weld 14,810 1263.32 3.490 297.70 11,320 965.62 3.988 0 0 3,988 16,079 3,988 0.000000% 0.8750 3490 297.70 740 0.085302 00252988 BURKE 24-1RC Weld 8,330 675.76 4,570 370.73 3,760 305.03 5.223 0 0 5,223 9,044 5,223 0.000000% 0.8750 4570 370.73 102 0.081123 00252988 BURKE 24-2RC Weld 20,250 1642.74 7,360 597,07 12,890 1,045.67 8,413 0 0 8,413 21,986 8,413 0.000000% 0.8750 7360 597,07 102 0.081123 00064391 BURKE 24-3 Weld 8,870 719.56 3,610 292.85 5,260 426.71 4,055 13 60 4,127 9.630 4.127 0.000000% 0.8750 3610 292.85 102 0.061123 00064591 BURKE 24-35 Weld 3,700 300.16 250 20.28 3,450 279.88 290 0 0 290 4,017 290 0.000000% 0.8750 250 20.28 102 0.081123 00156787 CARLSON 10-1 Weld 880 72.14 840 68.86 40 3.28 3,704 0 0 3,704 955 955 0.000000% 0.8750 840 68.86 226 0.081977 00171993 CARPIO 22-41 Weld 13.210 1119.72, 3,220 272.94 9.990 846.78 3.678 0 0 3,678 14,342 3,678 0.000000% 0.8750 3220 272.94 713 0.084763 00089595 CECIL23-13 Weld 23.930 2088.38 5,870 512.27 18,060 1,576.11 4,041 1,106 1.557 6.704 25,961 6.704 0.000000% 0,8750 5870 512.27 752 0.08727 01207986 CHAMPLIN 23-3 Weld 17,260 1472.32 3,780 322.44 13,480 1,149.88 4,318 0 0 4,318 18.739 4.318 0.000000% 0.8750 3780 322.44 740 0.085302 01339698 CHISMAR 19-21 Weld 85,410 6986,97 5.260 430.29 80,150 6,556.68 5,068 454 492 6,015 92,731 6.015 0.000000% 0,8750 5260 430.29 554 0.081805 01339698 CHISMAR 19-22 Weld 73,100 5979.95 5,550 454.02 67.550 5,525.93 5.034 627 680 6,341 79,366 6,341 0.000000% 0.8750 5550 454.02 554 0.081805 01339698 CHISMAR 19-24 Weld 82.210 6725.18 5,700 466.29 76.510 6,258.89 5.112 671 727 6,510 89,257 6,510 0.000000% 0.8750 5700 466.29 554 0.081805 00278395 CHRISTIANSEN 1-35 Weld 18,200 1546.00 4,880 414.53 13.320 1,131.47 3,978 581 1.022 5,581 19,760 5,581 0.000000% 0,8750 4880 414.53 429 0.084945 00171793 COBB 6-23 Weld 62,570 5523.06 4,980 439.58 57,590 5,083.48 4,739 345 607 5,692 67,933 5,692 0.000000% 0.8750 4980 439.58 738 0.0882/ 00115094 COCKROFT 11-23 Weld 20,780 1763.98 5,830 494.90 14,950 1,269.08 4,125 1.053 1,483 6,661 22.561 6.661 0.000000% 0.8750 5830 494.90 712 0.084888 00153988 COLLINS 1-1 Weld 47,980 3892.28 4,140 335.85 43,840 3,556.43 4,734 0 0 4,734 52.093 4,734 0.000000% 0.8750 4140 335.85 102 0.081123 00091195 CORNELIUS 11-22 Weld 121,400 9848.34 4,980 403.99 116,420 9,444,35 4.143 679 869 5,690 131,806 5,690 0.000000% 0.8750 4980 403.99 102 0.081123 00090995 CORNELIUS11-23 Weld 14,790 1199.82 4,990 404.80 9,800 795.02 4.215 616 867 5,698 16,058 5,698 0.000000% 0.8750 4990 404.80 102 0.081123 04263386 COX 8-1 Weld 6.720 586.46 3,240 282,75 3,480 303.71 3,704 0 0 3,704 7,296 3.704 0.000000% 0.8750 3240 282.75 742 0.08727 00170893 DECHANT 7-11 Weld 10,500 886.54 3,270 276.10 7,230 610.44 3,741 0 0 3,741 11.400 3.741 0.000000% 0.8750 3270 276.10 730 0.0844331 00171693 DECHANT 7-14 Weld 13,830 1167.70 3,270 276.10 10,560 891.60 3,742 0 0 3,742 15.015 3,742 0.000000% 0.8750 3270 276.10 730 0.084433' 04262986 DIETRICH 7-1 Weld 43,140 3764.82 3,910 341.23 39,230 3,423.59 4,470 0 0 4,470 46,838 4,470 0.000000% 0,8750 3910 341.23 742 0.08727 00091695 DIRGES 3-33 Weld 16,780 1431.36 5,990 510.96 10.790 920,40 3,954 1,200 1.690 6,845 18,218 6,845 0.000000% 0.8750 5990 510.96 740 0.085302 04289686 DINNER 1-1 Weld 8,870 803.12 3,290 297.89 5,580 505.23 3.754 0 0 3,754 9,630 3,754 0.000000% 0.8750 3290 297.89 749 0.090544 01051996 DINNER 1-14 Weld 48,890 4426.70 5,380 487,13 43,510 3,939.57 4,032 931 1,191 6,154 53.081 6.154 0.000000% 0.8750 5380 487.13 749 0.090544 1 04289786 DINNER 1-2 Weld 18,060 1627.76 3,590 323,57 14,470 1,304.19 4,099 0 0 4,099 19.608 4,099 0.000000% 0.8750 3590 323.57 718 0.09013 04289886 DINNER 1-3 Weld 17,670 1599.92 3,450 312.38 14,220 1,287.54 3,938 0 0 3,938 19,185 3,938 0,000000% 0.8750 3450 312.38 749 0.090544 01253186 DINNER 14-1RC Weld 7.530 616.58 3.920 320.99 3.610 295.59 4,484 0 0 4,484 8,175 4,484 0.000000% 0,8750 3920 320.99 220 0.081884' Page 3 of 13 • PRIMA OIL&GAS COMPANY PETITION FOR REFUND OF TAXES-1999 TAXES(1998 PRODUCTION YEAR) Original Abate./ Assessed Refund Balance Direct Return on Return of Exempt Value of Production Abate./ Operating Investment Investment Total 95% Allowable Royalty ment Allowable Production Schedule No. Well Name County Value Original Tax Value Refund Tax Value Balance Tax Expenses (ROI) (Ron) Deduction Limitation Deductions Percentage Ratio Deduction Tax Refund Tax District Tax Rate O0009294 DINNER 1-42 Weld 44,900 4065.42 4,230 383.00 40.670 3,682.42 4,161 295 378 4,834 48,749 4,834 0.000000% 0.8750 4230 383.00 749 0.090544 00008194 DINNER 1-44 Weld 23,770 2152.24 4,290 388.43 19,480 1,763.81 4,108 309 483 4,899 25,807 4,899 0.000000% 0.8750 4290 388.43 749 0.090544 01254286 DINNER 15-02 Weld 0 0.00 0 0.00 0 0.00 0 925 1,002 1,927 0 0 0.000000% 0.8750 0 0.00 226 0.081977 01254386 DINNER 15-1RC Weld 29,450 2414.22 27,670 2,268.30 1,780 145.92 31,555 30 32 31,617 31.974 31.617 0.000000% 0.8750 27670 2,268.30 226 0.081977 04261486 DINNER6-1 Weld 6.760 596.70 3,350 295.70 3.410 301.00 3,833 0 0 3.833 7,339 3,833 0.000000% 0.8750 3350 295.70 738 0.08827 04261586 DINNER 6-2 Weld 9.370 827.08 3,300 291.29 6.070 535.79 3.777 0 0 3.777 10,173 3,777 0.000000% 0.8750 3300 291.29 738 0.08827 00156387 DINNER 6-3 Weld 10,110 892.40 3,240 285.99 6,870 606.41 3,706 0 0 3,706 10,977 3,706 0.000000% 0.8750 3240 285.99 738 0.08827 03917986 DOLL 23-1 Weld 6,840 605.76 3,370 298.46 3,470 307.30 3,854 0 0 3,854 7,426 3,854 0.000000% 0.8750 3370 298.46 698 0.088563 01587186 DUNGAN#1 Weld 4,790 404.90 3,290 278.11 1,500 126.79 3,761 0 0 3,761 5,201 3.761 0.000000% 0.8750 3290 278.11 400 0.084531 O0009494 EHRLICH 23-11 Weld 35,040 3977.78 4,210 477.92 30,830 3,499.86 4,217 230 360 4,807 38,043 4,807 0.000000% 0.8750 4210 477.92 589 0.113521 00009194 EHRLICH 23-14 Weld 40,960 4649.82 4,490 509.71 36,470 4,140.11 4,018 434 679 5,131 44,471 5,131 0.000000% 0.8750 4490 509.71 589 0.113521 00072492 EMC 36-1 Weld 4,920 415.38 2,970 250.75 1,950 164.63 3,883 0 0 3.883 6,105 3,883 12.500000% 0.8750 2970 250.75 557 0.084427 00191493 EMC 36-2 Weld 10,060 849.34 2,970 250.75 7,090 598.59 3,883 0 0 3,883 12,483 3,883 12.500000% 0.8750 2970 250.75 557 0.084427 00152490 ENGLISH 31-20 Weld 19,910 1691.26 4,090 347.43 15,820 1,343.83 4,680 0 0 4,680 21,617 4,680 0.000000% 0.8750 4090 347.43 430 0.084945 00090395 ERICKSON 5-03 Weld 18,100 1482.10 5,820 476.56 12,280 1,005.54 3,895 1,143 1,609 6,647 19,651 6,647 0.000000% 0.8750 5820 476.56 220 0.081894 04963386 FARAMIR FARMS 6-2 Weld 30,100 2626.82 3,870 337.73 26,230 2,289.09 4,358 29 30 4,417 32,680 4,417 0.000000% 0.8750 3870 337.73 753 0.08727! 04963186 FARAMIR FARMS 6-1RC Weld 80,570 7031.34 3,660 319.41 76,910 6,711.93 4,175 1 7 4,183 87,476 4,183 0.000000% 0.8750 3660 319.41 753 0.08727 04963286 FARAMIR FARMS 6-3 Weld 9,480 827.32 5,690 496.57 3,790 330.75 4,258 1,032 1,211 6,501 10,293 6,501 0.000000% 0.8750 5690 496.57 753 0.08727 01088797 FARAMIR FARMS 6-32"" Weld 66,020 5761.56 3,320 289.74 62,700 5,471.82 3,790 0 0 3,790 71,679 3,790 0.000000% 0.8750 3320 289.74 753 0.08727 01076797 FARAMIR FARMS 6-34 Weld 69,630 6076.62 3,940 343.84 65,690 5,732.78 3,871 289 339 4,499 75,598 4,499 0.000000% 0.8750 3940 343.84 753 0.08727 00154788 FARAMIR FARMS 6-4 Weld 15,090 1316.90 3,340 291.48 11,750 1,025.42 3,819 0 0 3,819 16,383 3,819 0.000000% 0.8750 3340 291.48 753 0.087271 01245298 FARFOUTIS 17-32 Weld 42,180 3628.66 6,090 523.91 36,090 3,104.75 5,663 622 674 6,958 45,795 6,958 0.000000% 0.8750 6090 523.91 432 0.086028] 01245398 FARFOUTIS 17-33 Weld 66,770 5744.08 4,310 370.78 62,460 5,373.30 3,754 561 608 4,923 72,493 4,923 0.000000% 0.8750 4310 370.78 432 0.0860281 01245498 FARFOUTIS 17-34 Weld 49,930 4295.38 4,320 371.64 45,610 3,923.74 3,889 504 546 4,938 54,210 4,938 0.000000% 0.8750 4320 371.64 432 0O8602 j 01245098 FERGUSON 17-33 Weld 70,320 6049.48 5,220 449.07 65.100 5,600.41 3,915 984 1.066 5.966 76.347 5,966 0.000000% 0.8750 5220 449.07 432 0.0860281 04077786 FERGUSON 35-1 Weld 23.360 1882.54 3,830 308.65 19,530 1,573.89 4,094 10 277 4.381 25,362 4,381 0.000000% 0.8750 3830 308.65 142 0.0805881 O0309294 FRANK 13-1 Weld 12.930 1067.20 3,510 289.70 9,420 777.50 4,010 0 0 4,010 14,038 4,010 0.000000% 0.8750 3510 289.70 138 0.082537 01077297 FRANK 13-21 Weld 103,110 8510.40 5.250 433.32 97,860 8,077.08 4,425 724 850 5,999 111,948 5.999 0.000000% 0.8750 5250 433.32 138 0.082537 00272394 FRANK 25-13 Weld 23,570 1869.46 4.860 385.47 18,710 1,483.99 3,956 621 972 5,550 25,590 5.550 0.000000% 0.8750 4860 385.47 121 0.079315 Page 4 of 13 PRIMA OIL 8 GAS COMPANY PETITION FOR REFUND OF TAXES-1999 TAXES(1998 PRODUCTION YEAR) Original Abate./ Assessed Assessed Refund Balance Direct Return on Return of Exempt Value of Production Abate./ Assessed Operating Investment Investment Total 95% Allowable Royalty Assessment Allowable Production Schedule No. Well Name County Value Original Tax Value Refund Tax Value Balance Tax Expenses (ROI) (Rog) Deduction Limitation Deductions Percentage Ratio Deduction Tax Refund Tax District Tax Rate 00088495 FRANK 32-23 Weld 31,270 2383.46 5,160 393.31 26,110 1.990.15 4,067 760 1,070 5.896 33,950 5.896 0.000000% 0.8750 5160 393.31 106 0.076222 00088195 FRANK 32-24 Weld 27,010 2058.76 4,430 337.66 22,580 1,721.10 4,070 414 583 5,068 29,325 5,068 0.000000% 0.8750, 4430 337.66 106, 0.076222 04350186 FRY 13-1 Weld 12,710 1043.78 3,290 270.18 9.420 773.60 3,755 0 0 3,755 13,799 3,755 0.000000% 0.8750 3290 270.18 108 0.082123 00154288 FRY 13-2 Weld 7,830 643.02 3,280 269.36 4,550 373.66 3,751 0 0 3,751 8,501 3,751 0.000000% 0.8750 3280 269.36 108 0.082123 O0252088 FRY 18-1 Weld 7,330. 639.68 3,210 280.14 4,120 359.54 3,667 0 0 3,667 7,958 3,667 0.000000% 0.8750 3210 280.14 742 0.08727 01087797 GILCRESTTOWNSITE 21-34 Weld 38,850 3081.38 6,070 481.44 32,780 2,599.94 4,171 1,274 1,495 6,939 42,180 6,939 0.000000% 0.8750 6070 481.44 121 0.079315 00075992 GILCRESTTOWNSITE 28-12 Weld 27,920 2128.12 3,560 271.35 24,360 1,856.77 4,065 0 0 4,065 30,313 4,065 0.000000% 0.8750 3560 271.35 106 0.076222 01205386 GILL LAN022-IRC Weld 9,610 818.56 3,300 281.08 6.310 537.48 3,766 0 0 3,766 10,434 3,766 0.000000% 0.8750 3300 281.08 743 0.085177 01205186 GILL LAND 22-3 Weld 4,400 374.78 3,450 293.86 950 80.92 3,939 0 0 3,939 4,777 3,939 0.000000% 0.8750 3450 293,86 743 0.085177 00047591 GOODHARD 22-1 Weld 26,580 2081.62 5,280 413.50 21,300 1,668.12 5.111 451 471 6,033 28,858 6,033 0.000000% 0.8150 5280 413.50 118 0.078315 00191193 GOZA 18-1 Weld 18,810 1541.98 4,780 391.85 14,030 1.150.13 3,867 867 939 5,673 21.228 5,673 3.794050% 0.8750 4780 391.85 225 0.081977 O0090095 GREEN 17-33 Weld 12,550 1027.66 4,450 364.38 8,100 663.28 3,830 553 708 5,091 13,626 5,091 0.000000% 0.8750 4450 364.38 220 0.081984 O0029994 GREENHEAD 18-11 Weld 22,360 1853.76 4,600 381.36 17.760 1,472.40 3,852 546 855 5,253 24,277 5,253 0.000000% 0.8750 4600 381.36 521 0.082905 O0030394 GREENHEAD 18-12 Weld 16,340 1387.24 4,650 394.78 11,690 992.46 3,854 571 894 5,319 17,741 5,319 0.000000% 0.8750 4650 394.78 550 0.084898 1 04101486 GUNTHER 18-1 Weld 7,980 679.72 3,380 287.90 4,600 391.82 3,859 0 0 3,859 8,664 3,859 0.000000% 0.8750 3380 287.90 734 0.0851/71 04101686 GUNTHER 18-2 Weld 4,560 402.52 3,280 289.53 1,280 112.99 3,749 0 0 3,749 4,951 3,749 0.000000% 08750 3280 289.53 732 0.088271 00173593 GURLEY31-23 Weld 26,580 2025.98 4,510 343.76 22,070 1,682.22 4,120 373 656 5,149 28,858 5,149 0.000000% 0.8750 4510 343.76 106 0.0762221 00173493 GURLEY31-24 Weld 30,160 2298.86 4,460 339.95 25,700 1,958.91 4,126 352 620 5,097 32,745 5,097 0.000000% 0.8750 4460 339.95 106 0.076222 00303594 GUTTERSEN 5-1 Weld 9,840 806.66 3,700 303.31 6,140 503.35 4,233 0 0 4,233 10,683 4,233 0.000000% 0.8750 3700 303.31 226 0.081977 01626686 HANKINS#1 Weld 150 12.66 140 11.82 10 0.84 2,561 0 0 2,561 163 163 0.000000% 0.8750 140 11.82 556 0.084427 01626486 HANKINS#2 Weld 91,470 7684.66 6,080 510.80 85,390 7,173.86 4,329 1,257 1,361 6,946 99,310 6,946 0.000000% 0.8750 6080 510.80 520 0.084013 O0308994 HARLESS 17-1 Weld 85,140 7515.30 3,320 293.06 81,820 7,222.24 3,758 20 21 3,799 92,438 3,799 0.000000% 0.8750 3320 293.06 732 0.08827 00308894 HARLESS 17-2 Weld 37,790 3335.74 4,790 422.81 33,000 2,912.93 5,470 2 2 5,475 41,029 5,475 0.000000% 0.8750 4790 422.81 732 0.0882T' 00158890 HENRY 5-1 Weld 22,660 1800.20 3,390 269,32 19,270 1,530.88 3,874 0 0 3,874 24,602 3,874 0.000000% 0.8750 3390 269,32 141 0.079441$ 00158890 HENRY 5-2 Weld 16,600 1318.78 3,550 282.03 13,050 1.036.75 4,055 0 0 4,055 18,023 4,055 0.000000% 0.8750 3550 282.03 141 0.0794441 00106889 HENRY 5-3 Weld 54,950 4535.40 3,400 280.63 51.550 4,254.77 3,876 7 8 3,891 59,660 3,891 0.000000% 0.8750 3400 280.63 140 0.082537 00106889 HENRY 5-4 Weld 21,440 1769.60 3,530 291.36 17,910 1,478.24 4,035 0 0 4,035 23,278 4,035 0.000000% 0.8750 3530 291.36 140 0.082537 00155187 HOLMAN 14-1 Weld 7,590 646.50 3,550 302.38 4,040 344.12 4,056 0 0 4,056 8,241 4,056 0.000000% 0.8750 3550 302.38 743 0.085177 01151697 HOWARD 4-42 Weld 52,870 4615,56 3,510 306.42 49,360 4,309.14 3,713 136 159 4,007 57,402 4,007 0.000000% 0.6750 3510 306.42 604 0.0873 Page 5 of 13 PRIMA OIL 8 GAS COMPANY PETITION FOR REFUND OF TAXES-1999 TAXES(1998 PRODUCTION YEAR) Original Abate.I Assessed Assessed Refund Balance Direct Return on Return of Exempt Value of Production Assessed Abate./ Operating Investment Investment Total 95% Allowable Royalty Assessment Allowable Production Schedule No. Well Name County Value Original Tax Value Refund Tax Value Balance Tax Expenses (ROI) (ROB) Deduction Limitation Deductions Percentage Ratio Deduction Tax Refund Tax District Tax Rate 00063991 HOWELL 32-1 Weld 23,980 2092.74 3,600 314.17 20,380 1,778.57 4,116 0 0 4,116 26,035 4,116 0.000000% 0.8750 3600 314.17 742 0.08727 00063991 HOWELL 32-2 Weld 17,290 1508.90 3.590 313.30 13,700 1,195.60 4,098 0 0 4,098 18,772 4,098 0.000000% 0.8750 3590 313.30 742 0.08727 O0076092 HOWELL 32-23 Weld 29,500 2574.46 3,710 323.77 25,790 2,250.69 4,079 52 105 4,236 32,029 4,236 0.000000% 0.8750 3710 323.77 753 0.08727 00253387 HUWA11-1 RC Weld 18,830 1554.18 3,460 285.58 15,370 1,268.60 3.958 0 0 3,958 20.444 3.958 0.000000% 0.8750 3460 285.58 138 0.082537 00063191 HUWA 11-2 Weld 36,810 3038.18 3,700 305.39 33.110 2,732.79 4,228 0 0 4.228 39,965 4,228 0.000000% 0.8750 3700 305.39 138 0.082537 00206787 JOHNSON 1-22 Weld 14,290 1186.08 4,950 410.85 9,340 775.23 5,657 0 0 5,657 15,515 5.657 0.000000% 0.8750 4950 410.85 606 0.083 00061591 JOHNSON 22-11 Weld 17,180 1410.88 3,250 266.90 13,930 1,143.98 3,717 0 0 3,717 18,653 3,717 0.000000% 0.8750 3250 266.90 104 0.082123 00206787 JOHNSON 2-22 Weld 0 0.00 0 0.00 0 0.00 0 6,967 7,546 14,513 0 0 0.000000% 0.8750 0 0.00 606 0.083 04284386 JOHNSON 29-1 Weld 37,790 3297.94 3,520 307.19 34,270 2,990.75 3,999 12 12 4,023 41,029 4,023 0.000000% 0.8750 3520 307.19 753 0.08727 00253287 JURGENS 8-1 Weld 7,020 619.65 3,400 300.12 3,620 319.53 3,884 0 0 3,884 7,622 3,884 0.000000% 0.8750 3400 300.12 738 0.08827 00253287 JURGENS 8-2 Weld 7,850 692.93 3,610 318.65 4,240 374.28 4,128 0 0 4,128 8,523 4,128 0.000000% 0.8750 3610 318.65 738 0.08827 00087595 KALLAS 4-42 Weld 35,460 2926.76 4,910 405.26 30,550 2,521.50 3,999 669 942 5.611 38,499 5,611 0.000000% 0.8750 4910 405.26 140 0.082537 O0272094 KAMMERZELL7-91 Weld 82,240 6947.96 5,920 500.15 76,320 6,447.81 5,418 528 825 6.771 89,289 6.771 0.000000% 0.8750 5920 500.15 547 0.084484 00271994 KAMMERZELL 7-42 Weld 34,700 2931.60 5,500 464.66 29,200 2,466.94 5,055 481 750 6,286 37.674 6.286 0.000000% 0.8750 5500 464.66 547 0.084484 00030194 KAMMERZELL 7-43 Weld 39,380 3326.98 4,850 409.75 34,530 2,917.23 4,160 537 840 5,538 42,755 5,538 0.000000% 0.8750 4850 409.75 547 0.084484 O0030094 KAMMERZELL 744 Weld 33.750 2851.34 4,420 373.42 29,330 2,477.92 3,911 475 669 5,055 36,643 5,055 0.000000% 0.8750 4420 373.42 547 0.084434 01246898 KINZER 23-3A Weld 87,720 7267.42 5.640 467.26 82,080 6,800.16 5,171 612 658 6,442 95,239 6.442 0.000000% 0.8750 5640 467.26 534 0.082843 01246998 KINZER 23-3B Weld 56,220 4657.72 4.610 381.93 51,610 4,275.79 4.229 502 539 5.270 61,039 5,270 0.000000% 0.8750 4610 381.93 534 0.082840 01247198 KINZER 23-3C Weld 85,080 7048.70 9.240 765.52 75,840 6.283.18 5.119 2,616 2,828 10,563 92.373 10,563 0.000000% 0.8750 9240 765.52 534 0.082848 01247298 KINZER 23-3D Weld 92,560 7668.42 4.850 401.81 87.710 7,266.61 4.244 623 670 5,537 100,494 5,537 0.000000% 0.8750 4850 401.81 534 0.0828401 00276394 KNAUB 4-1 Weld 4,000 328.50 1,490 122.36 2,510 206.14 1,705 0 0 1,705 4,343 1,705 0.000000% 0.8750 1490 122.36 104 0.082123, 00276594 KNAUB 4-32 Weld 70,750 5810.20 4,580 376.12 66,170 5,434.08 3,820 553 865 5,239 76,814 5,239 0.000000% 0.8750 4580 376.12 104 0.0821231 04294886 KNAUB 5-1Weld 19,090 1516.58 3,500 278.05 15,590 1,238.53 3,996 0 0 3,996 20,726 3,996 0.000000% 0.8750 3500 278.05 139 0.0794441 00174293 KNAUB 5-12 Weld 50,210 3988.88 3,890 309.04 46,320 3,679.84 3,997 160 282 4,440 54,514 4,440 0.000000% 0.8750 3890 309.04 139 0.079444 00148787 LAND 31-01 Weld 15,530 1259.84 3,400 275.82 12,130 984.02 3,847 4 30 3,882 16,861 3,882 0.000000% 0.8750 3400 275.82 123 0.0811231 00107489 LAND 31-01A Weld 3,000 243.36 80 6.49 2,920 238.87 96 0 0 96 3.257 96 0.000000% 0.8750 80 6.49 123 0.0811231 00154387 LAND 31-02 Weld 690 55.98 10 0.81 680 55.17 17 0 0 17 749 17 0.000000% 0.8750 10 0.81 123 0.0811231 00173993 LAND 31-11 Weld 71,470 5797.86 4,640 376.41 66,830 5,421.45 4,638 240 423 5,300 77,596 5,300 0.000000% 0.8750 4640 376.41 123 0.0811231 00172893 LAND 31-13 Weld 44,830 3636.74 4,260 345.58 40,570 3,291.16 4.179 251 441 4,871 48.673 4,871 0.000000% 0.8750 4260 345.58 123 0001123' Page 6 of 13 PRIMA OIL&GAS COMPANY PETITION FOR REFUND OF TAXES-1999 TAXES(1998 PRODUCTION YEAR) Original Abate./ Assessed Assessed Refund Balance Direct Return on Return of Exempt Value of Production Assessed Abate./ Assessed Operating Investment Investment Total 95% Allowable Royalty Assessment Allowable Production Schedule No. Well Name County Value Original Tax Value Refund Tax Value Balance Tax Expenses (ROI) (Rog) Deduction Limitation Deductions Percentage Ratio Deduction Tax Refund Tax District Tax Rate 00107389 LAND 31-2A Weld 0 0.00 0 0.00 0 0.00 17 0 0 17 0 0 0.000000% 0.8750 0 0.00 123 0.081123 00065191 LATHAM#1 Weld 23,140 1828.76 4,480 354.05 18,660 1,474.71 5,118 0 0 5,118 25.123 5,118 0.000000% 0.8750 4480 354.05 105 0.07903 01234698 LATHAM 02-31 Weld 125,130 9889.02 6,630 523.97 118.500 9,365.05 5.821 840 910 7.572 135,855 7,572 0.000000% 0.8750 6630 523.97 105 0.07903 04290886 LATHAM 2-1 Weld 14.360 1134.88 3,530 278.98 10,830 855.90 4,031 0 0 4,031 15,591 4,031 0.000000% 0.8750 3530 278.98 105 0.07903 00315095 LATHAM 2-42 Weld 65,430 5373.30 5,060 415.54 60,370 4.957.76 4,637 416 733 5,786 71,038 5,786 0.000000% 0.8750 5060 415.54 108 0.082123 00315195 LATHAM 2-43 Weld 60,450 4964.34 5,100 418.83 55.350 4,545.51 4,648 432 747 5,827 65,631 5,827 0.000000% 0.8750 5100 418.83 108 0.082123 O0076992 LATHAM 2-44 Weld 34,060 2691.76 3.380 267.12 30,680 2,424.64 3,868 0 0 3.868 36,979 3,868 0.000000% 0.8750 3380 267.12 105 0.07903 04291886 LATHAM 3-1 Weld 15,260 1212.32 3.410 270.90 11.850 941.42 3,893 0 0 3.893 16,568 3,893 0.000000% 0.8750 3410 270.90 141 0.079444 04291286 LATHAM 3-2 Weld 14,130 1160.40 3,600 295.64 10,530 864.76 4,109 0 0 4,109 15.341 4,109 0.000000% 0.8750 3600 295.64 104 0.082123 01088397 LATHAM 3-24 Weld 73,150 6007.30 4,160 341.63 68,990 5,665.67 4,077 314 368 4,759 79,420 4,759 0.000000% 0.8750 4160 341.63 104 0.082123 00172293 LATHAM 3-34 Weld 30,830 2436.50 3,720 293.99 27,110 2,142.51 3,911 125 221 4,257 33,473 4,257 0000000% 0.8750 3720 293.99 100 007903 00077192 LEAMING 27-24 Weld 18,010 1587.56 3,580 315.57 14,430 1,271.99 4,064 11 21 4,096 19,554 4,096 0000000% 0.8750 3580 315.57 641 0.088149 00238593 LINDBLA022-20 Weld 6,220 528.36 3,500 297.31 2,720 231.05 3,999 0 0 3.999 6,753 3.999 0.000000% 0.8750 3500 297.31 430 0.084945 01077497 LOFIAND 22-42 Weld 48,690 4312.14 5,050 447.24 43,640 3,864.90 4,292 680 798 5,771 52,863 5.771 0.000000% 0.8750 5050 447.24 697 0.088563 01076597 LOFIAND 22-43 Weld 53,510 4739.00 4,920 435.73 48,590 4,303.27 1 4,297 610 715 5,622 58.097 5,622 0.000000% 0.8750 4920 43673 697 0.088563 01151097 LORENZ FARMS 22-13 Weld 57,080 5055.18 4,500 398.53 52,580 4,65665 3,719 654 767 5,140 61,973 5,140 0000000% 0.8750 4500 398.53 697 0088563i ] 00154487 LOUSTALET 15-1 Weld 13,930 1229.60 3.300 291.29 10,630 938.31 3.775 0 0 3,775 15,124 3.775 0.000000% 27 0.8750 3300 291.29 738 0.088 _, 04285086 LOUSTALET30-IRC Weld 22,940 2001.98 9,030 788.05 13,910 1,213.93 10.319 0 0 10.319 24,906 10,319 0.000000% 0.8750 9030 788.05 753 0.087271 00105790 LOUSTALET 30-2RC Weld 69,330 6050.42 5,010 437.22 64,320 5,613.20 5,509 78 143 5,730 75,273 5,730 0.000000% 0.8750 5010 437.22 753 0.03727 00063891 LOUSTALET 30-3 Weld 46,260 4037.12 11,300 986.15 34,960 3,050.97 12,916 0 0 12,916 50,225 12,916 0.000000% 0.8750 11300 986.15 742 0.08727 00068591 LOUSTALET 30-4 Weld 52,900 4616.58 11,760 1,026.30 41,140 3,590.28 13.424 4 10 13,438 57,434 13,438 0.000000% 0.8750 11760 1,026.30 742 0.08727 00010094 LUNDVALL 13-12 Weld 25,280 2147.40 5,050 428.97 20,230 1,718.43 3,996 691 1,081 5,768 27,447 5.768 0.000000% 0.8750 5050 428.97 429 0.0843451 00009694 LUNDVALL 13-13 Weld 25,270 2146.56 4,910 417.08 20,360 1.729.48 3,971 641 1,003 5,616 27,436 5,616 0.000000% 0.8750 4910 417.08 429 0.08494„ 00087195 LUNDVALL 13-14 Weld 34,760 2952.70 5,870 498.63 28,890 2,454.07 3,659 1,268 1,786 6,713 37,739 6,713 0.000000% 0.8750 5870 498.63 429 0.084945 00193590 MARK 35-01 Weld 16,550 1359.14 4,100 336.70 12,450 1,022.44 4,683 0 0 4,683 17.969 4,683 0.000000% 0.8750 4100 336.70 104 0.082123 00193490 MARK 35-02 Weld 61,650 5062.88_ 4,110 337.53 57,540 4,725.35 4,697 0 0 4,697 66,934 4,697 0000000% 0.8750 4110 337.53 104 0.082123 00173093 MARK 35-11 Weld 78,870 6477.04 5,110 419.65 73,760 6,057.39 5,105 265 466 5,835 85,630 5,835 0.000000% 0.8750 5110 419.65 104 0.082123 00172993 MARK 35-13 Weld 84,810 6964.86 5,500 451.68 79,310 6.513.18 5,175 402 708 6.286 92,079 6,286 0.000000% 0.8750 5500 451.68 104 0.082123 04300286 MCCARTHY#1 Weld 40,500 3325.98 3.510 288.25 36,990 3,037.73 4,009 0 0 4,009 43,971 4,009 0.000000% 0.8750 3510 288.25 104 0.082123 Page 7 of 13 PRIMA OIL 8 GAS COMPANY PETITION FOR REFUND OF TAXES-1999 TAXES(1998 PRODUCTION YEAR) Original Abate./ Assessed Refund Balance Direct Return on Return of Exempt Value of Production Assessed Abate./ A Operating Investment Investment Total 95% Allowable Royalty Assessment Allowable Production Schedule No. Well Name County Value Original Tax Value Refund Tax Value Balance Tax Expenses (ROI) (Rog) Deduction Limitation Deductions Percentage Ratio Deduction Tax Refund Tax District Tax Rate 01088297 MCCARTHY 6-33 Weld 54,390 4466.66 5,000 410.62 49,390 4,056.05 4,152 810 951 5,913 61,142 5,913 3.418095% 0.8750 5000 410.62 104 0.082123 00252688 MCCLELLAN 3-1 Weld 6,760 557.96 3,190 263.29 3.570 294.67 3,649 0 0 3,649 7,339 3.649 0.000000% 0.8750 3190 263.29 140 0.082537 O0008394 MCCLELLAN 3-32 Weld 63.280 5222.94 5040 415.99 58.240 4,806.95 4,320 561 877 5.758 68,704 5,758 0.000000% 0.8750 5040 415.99 140 0.082537 04293386 MCCLELLAN 4-1 Weld 16,170 1334.62 3,360 277.32 12,810 1,057.30 3,837 0 0 3,837 17.556 3.837 0.000000% 0.8750 3360 277.32 138 0.082537 00272494 MCCLELLAN4-12 Weld 39,740 3280.02 4,610 380.50 35,130 2,899.52 4,215 427 628 5.270 43.146 5,270 0.000000% 0.8750 4610 380.50 138 0.082537 00253587 MCKENNEY 6-1 Weld 10,980 958.22 3,350 292.35 7,630 665.87 3,827 0 0 3,827 11,921 3,827 0.000000% 0.8750 3350 292.35 753 0.08727 00171593 MCKENNEY6-12 Weld 19.910 1737.54 4.470 390.10 15,440 1,347.44 3,961 415 731 5,108 21,617 5,108 0.000000% 0.8750 4470 390.10 753 0.06727 00171393 MCKENNEY6-14 Weld 20,260 1768.10 4,560 397.95 15,700 1,370.15 3,886 481 846 5,212 21,997 5,212 0.000000% 0.8750 4560 397.95 753 0.08727 00253687 MCKENNEY6-2 Weld 11,650 1016.70 3,250 283.63 8,400 733.07 3,717 0 0 3,717 12,649 3,717 0.000000% 0.8750 3250 283.63 753 0.08727 O0066292 MCKENNEY6-3 Weld 22,060 1925.18 3,380 294.97 18,680 1,630.21 3,866 0 0 3,866 23,951 3,866 0.000000% 0.8750 3380 294.97 753 0.08727 O0066392 MCKENNEY6-42 Weld 10,530 918.96 3,520 307.19 7,010 611.77 4,022 0 0 4,022 11,433 4,022 0.000000% 0.8750 3520 307.19 753 0.08727 O0075492 MCKENNEY6-43 Weld 18,560 1619.74 3,540 308.94 15,020 1,310.80 4,048 0 0 4,048 20,151 4,048 0.000000% 0.8750 3540 308.94 753 0.08727 00064091 MCLEOD29-01 Weld 18,810 1491.92 3,440 272.84 15,370 1,219.08 3,928 0 0 3,928 20,422 3,928 0.000000% 0.8750 3440 272.84 121 0.079315 00064091 MCLEOD 29-02 Weld 18,740 1486.36 3,440 272.84 15,300 1,213.52 3,927 0 0 3,927 20,346 3,927 0.000000% 0.8750 3440 272.84 121 0.079315 00053195 MCLEOD 29-13 Weld 37,450 2970.34 7,840 621.83 29,610 2,348.51 6,904 853 1,201 8,957 40,660 8,957 0.000000% 0.8750 7840 621.83 121 0.079315 00052995 MCLEOD 29-14 Weld 46,660 3700.84 4,660 369.61 42,000 3,331.23 3,577 727 1,024 5,327 50,659 5,327 0.000000% 0.8750 4660 369.61 121 0.079315 00052895 MCLEOD 29-41 Weld 46,660 3700.84 4,910 389.44 41,750 3,311.40 4,028 657 925 5,610 50,659 5,610 0.000000% 0.8750 4910 389.44 121 0.079315 01076497 MCMURREN 22-31 Weld 49,600 4372.20 5,420 477.77 44,180 3,894.43 4,479 790 926 6,196 53,851 6,196 0.000000% 0.8750 5420 477.77 641 0.088149 00271594 MCWILLIAMS#1 Weld 7.490 615.10 3,330 273.47 4.160 341.63 3,803 0 0 3.803 8,132 3,803 0.000000% 0.8750 3330 273.47 108 0.082123 00271694 MCWILLIAMS#2 Weld 10,240 840.94 3,720 305.50 6,520 535.44 4,255 0 0 4,255 11,118 4,255 0.000000% 0.8750 3720 305.50 108 0.082123 00271194 MCWILLIAMS 15-32 Weld 56,870 4693.88 4,990 411.86 51,880 4,282.02 4,380 522 797 5,700 61,745 5,700 0.000000% 0.8750 4990 411.86 138 0.082537 00173393 MCWILLIAMS 15-34 Weld 84,310 6958.70 5,130 423.41 79,180 6,535.29 4.346 563 949 5,858 91.537 5,858 0.000000% 0.8750 5130 423.41 138 0.082537 00047891 MD 20-1 Weld 45,390 3466.26 4,500 343.65 40,890 3,122.61 5,120 11 12 5,143 49,281 5,143 0.000000% 0.8750 4500 343.65 129 0.076366 00047691 MD 20-2 Weld 87,830 6707.22 4,970 379.54 82,860 6,327.68 5,498 54 127 5,679 95,358 5,679 0.000000% 0.8750 4970 379.54 129 0.076366 00064291 MILLER 24-1 Weld 15,210 1233.88 3,420 277.44 11,790 956.44 3,912 0 0 3,912 16,514 3,912 0.000000% 0.8750 3420 277.44 102 0.081123 00064691 MILLER24-1S Weld 8,700 705.76 3,560 288.80 5.140 416.96 4,070 0 0 4,070 9,446 4,070 0.000000% 0.8750 3560 288.80 102 0.081123 01245698 MOORE 13-31 Weld 79,560 6758.22 6,250 530.91 73,310 6,227.31 4,694 1,177 1,275 7,146 86,379 7,146 0.000000% 0.8750 6250 530.91 429 0.084945 01339898 MOORE 13-35 Weld 213.940 18173.14 6,320 536.85 207,620 17,636.29 5,282 929 1,006 7,217 232,278 7,217 0.000000% 0.8750 6320 536.85 429 0.084945 00065391 MOSER#1RC Weld 29,060 2386.50 3,400 279.22 25,660 2,107.28 3,882 0 0 3,882 31,551 3,882 0.000000% 0.8750 3400 279.22 104 0.0821231 Page 8 of 13 • PRIMA OIL&GAS COMPANY PETITION FOR REFUND OF TAXES-1999 TAXES(1998 PRODUCTION YEAR) Original Abate./ Assessed Assessed Refund Balance Direct Return on Return of Exempt Value of Production Assessed Abate./ Assessed Operating Investment Investment Total 95% Allowable Royalty Assessment Allowable Production Schedule No. Well Name County Value Original Tax Value Refund Tax Value Balance Tax Expenses (ROI) (Rog) Deduction Limitation Deductions Percentage Ratio Deduction Tax Refund Tax District Tax Rate 00076892 MOSER 10-31 Weld 25,510 2094.94 2,600 213.52 22,910 1,881.42 2,969 0 0 2,969 27,697 2.969 0.000000% 0.8750 2600 213.52 104 0.082123 00075792 MOSER FARMS 4-1 Weld 11.120 870.86 3,250 254.52 7.870 616.34 3.718 0 0 3,718 12,073 3.718 0.000000% 0.8750 3250 254.52 118 0.078315 00075892 MOSER FARMS 4-2 Weld 10,950 857.54 3,250 254.52 7.700 603.02 3.719 0 0 3,719 11,889 3.719 0.000000% 0.8750 3250 254.52 118 0.078315 04289386 MUIRHEAD 1-1 Weld 14,420 1190.18 3,240 267.42 11,180 922.76 3,705 0, 0 3,705 15.656 3,705 0.000000% 0.8750 3240 267.42 138 0.082537 04289486 MUIRHEAD 1-2 Weld 13.500 1114.24 3.270 269.90 10,230 844.34 3,740 0 0 3,740 14,657 3,740 0.000000% 0.8750 3270 269.90 138 0.082537 00155687 MUIRHEAD 1-3 Weld 13.110 1082.06 3.480 287.23 9.630 794.83 3,979 0 0 3,979 14,234 3,979 0.000000% 0.8750 3480 287.23 138 0.082537 01051896 MUIRHEAD 1-34 Weld 52,240 4311.74 5,420 447.35 46,820 3,864.39 4,386 795 1,018 6,199 56,718 6,199 0.000000% 0.8750 5420 447.35 138 0.082537 00156087 MUIRHEAD 1-4 Weld 19,910 1643.32 3,360 277.32 16,550 1,366.00 3,839 0 0 3,839 21,617 3,839 0.000000% 0.8750 3360 277.32 138 0.082537 00048091 MULVERY 22-1 Weld 16,230 1271.04 3,580 280.37 12,650 990.67 4,088 0 0 4,088 17,621 4,088 0.000000% 0.8750 3580 280.37 118 0.078315 00171293 MYERS 14-21 Weld 22,480 2041.34 3.400 30874 19,080 1,732.60 3.832 19 33 3,883 24,407 3,883 0.000000% 0.8750 3400 308.74 693 0.090807 00062690 NICE,ROBERT 22-1 Weld 8,310 650.80 3.240 253.74 5,0]0 397.06 3,701 0 0 3,701 9,022 3,701 0.000000% 0.8750 3240 253.]4 118 0.078315 00119994 NIES 15-14 Weld 17,670 1426.36 5.280 426.21 12,390 1,000.15 3,866 847 1,326 6,039 19,185 6,039 0.000000% 0.8750 5280 426.21 558 0.080722 00136189 OGGC CARPIO 22-1 Weld 4,390 373.92 3.370 287.05 1,020 86.87 3,852 0 0 3,852 4,766 3.852 0.000000% 0.8750 3370 287.05 743 0.085177 00136189 OGGC GRUEN 22-1 Weld 4.250 362.00 3,200 272.57 1,050 89.43 3,659 0 0 3,659 4.614 3.659 0.000000% 0.8750 3200 272.57 743 0.085177 00136189 OGGC GRUEN22-2 Weld 4,340 369.67 3,200 272.57 1,140 97.10 3,659 0 0 3,659 4.712 3.659 0.000000% 0.8750 3200 272.57 743 0.085177 00136189 OGGC OTTINGER 22-1 Weld 56,510 4813.35 4,490 382.44 52,020 4,430.91 5,096 1 34 5,131 61,354 5,131 0.000000% 0.8750 4490 382.44 743 0.0851"77 00064991 ORR 24-1 Weld 23,760 2007.34 3,730 315.13 20,030 1,692.21 3,945 107 214 4,266 25,797 4,266 0.000000% 0.8750 3730 315.13 543 0.084484 00118494 OSTER 15-11 Weld 29,250 2457.38 4.940 415.02 24,310 2,042.36 4,154 618 870 5,642 31,757 5,642 0.000000% 0.8750 4940 415.02 520 0.084013 00118794 OSTER 15-14 Weld 19,060 1601.30 4,430 372.18 14,630 1,229.12 3,996 443 624 5,063 20,694 5,063 0.000000% 0.8750 4430 372.18 520 0.084013 01627686 PHILLIPS 1 Weld 49,250 4158.04 4,870 411.16 44,380 3,746.88 5,241 160 167 5,569 53,471 5,569 0.000000% 0.8750 4870 411.16 556 0.084427 00010494 PHILLIPS 23-11 Weld 43,580 3679.32 4,560 384.99 39,020 3,294.33 4,313 348 545 5,206 47,315 5,206 0.000000% 0.8750 4560 384.99 556 0.084427 00010394 PHILLIPS 23-12 Weld 41,390 3494.44 4,320 364.72 37,070 3,129.72 4,303 248 388 4,940 44,938 4,940 0.000000% 0.8750 4320 364.72 556 0.084427' 00010294 PHILLIPS23-13 Weld 49.510 4179.98 4,150 350.37 45,360 3,829.61 4,178 222 347 4,747 53,754 4,747 0.000000% 0.8750 4150 350.37 556 0.0844277 00010594 PHILLIPS 23-14 Weld 42.800 3613.48 5.810 490.52 36,990 3,122.96 4,178 960 1,501 6,639 46,469 6.639 0.000000% 0.8750 5810 490.52 556 0.084427 01246498 PHILLIPS 23-41 Weld 45,320 3754.68 5,310 439.92 40,010 3,314.76 3,886 1,046 1,133 6,065 49,205 6,065 0.000000% 0.8750 5310 439.92 533 0.082848! 01246698 PHILLIPS 23-42 Weld 113,320 9388.34 5,070 420.04 108,250 8,968.30 3.662 1,024 1,109 5,795 123,033 5,795 0.000000% 0.8750 5070 420.04 533 0.0828_48 01246798 PHILLIPS 23-43 Weld 68,920 5709.88 4,850 401.81 64,070 5,308.07 3,636 914 990 5,540 74,827 5,540 0.000000% 0.8750 4850 401.81 533 0.082848 00091395 PHILLIPS 24-21 Weld 39,360 3323.04 4.790 404.41 34,570 2,918.63 4,016 603 850 5,469 42,734 5,469 0.000000% 0.8750 4790 404.41 557 0.084427 00091295 PHILLIPS 24-22 Weld 49.590 4186.74 4,830 407.78 44,760 3,778.96 4,013 627 883 5.522 53,841 5,522 0.000000% 0.8750 4830 407.78 556 0.084427` Page 9 of 13 PRIMA OIL&GAS COMPANY PETITION FOR REFUND OF TAXES-1999 TAXES(1998 PRODUCTION YEAR) Original Abate./ Assessed Refund Balance Direct Return on Return of Exempt Value of Production Assessed Abate./ Assessed Operating Investment Investment Total 95% Allowable Royalty Assessment Allowable Production Schedule No. Well Name County Value Original Tax Value Refund Tax Value Balance Tax Expenses (ROI) (Rog) Deduction Limitation Deductions Percentage Ratio Deduction Tax Refund Tax District Tax Rate 00010694 PHILLIPS 24-23 Weld 45.000 3799.22 5,100 430.58 39,900 3,368.64 4,157 650 1.017 5.825 48,857 5,825 0.000000% 0.8750 5100 430.58 556 0.08442] 00008794 -PLATTE VALLEY 13-24 Weld 21,220 1751.44 5.240 432.49 15,980 1,318.95 3,990 799 1,250 5,989 23,039 5,989 0.000000% 0.8750 5240 432.49 138 0.082537 00154188 PLUSS 25-1 Weld 61.740 5008.54 4,610 373.98_ 57.130 4,634.56 5,253 7 7 5,267 67.032 5.267 0.000000% 0.8750 4610 373.98 102 0.081123 00171893 PLUSS 32.43 Weld 19,130 1669.48 5,350 466.89 13,780 1,202.59 4,435 607 1.068 6,110 20,770 6,110 0.000000% 0.8750 5350 466.89 753 0.08727 00171193 _QUICK 21-13Weld 11,490 1038.62 3.240 292.87 8,250 745.75 3,659 16 28 3,703 12.475 3.703 0.000000% 0.8750 3240 292.87 644 0.090393 O0062790 RADKE MD 22-1 Weld 12.400 971.10 3,480 272.54 8.920 698.56 3.662 29 81 3.973 13,463 3,973 0.000000% 0.8750 3480 272.54 118 0.078315 00310895 RIVER#1 Weld 76,860 6806.96 4.660 412.70 72,200 6,394.26 3,766 719 842 5,328 83.448 5,328 0.000000% 0.8750 4660 412.70 697 0.088563 O0089795 RODRIQUEZ 17-32 Weld 18,300 1498.48 4,410 361.11 13,890 1,137.37 3,828 504 710 5,043 19,869 5.043 0.000000% 0.8750 4410 361.11 220 0.081884 00087095 ROTHEI1-1 Weld 17,290 1598.10 5,440 502.81 11,850 1,095.29 4,076 890 1,253 6,219 18.772 6,219 0.000000% 0.8750 5440 502.81 446 0.092429 00086895 ROTHE 1-14 Weld 22,070 2109.46 5,420 518.04 16,650 1,591.42 4,076 882 1.241 6,200 23,962 6,200 0.000000% 0.8750 5420 518.04 445 0.09558 04260586 _ROUKEMA 5-1 Weld 28.570 2510.04 3,610 317.16 24,960 2,192.88 4,055 2 68 4,125 31,019 4,125 0.000000% 0.8750 3610 317.16 716 0.087856 00164691 RYDOREN 8-1 Weld 6,930 611.72 3,390 299.24 3,540 312.48 3,874 0 0 3,874 7,524 3,874 0.000000% 0.8750 3390 299.24 738 0.08827 00241793 SALLEE 14-1RC Weld 8,600 709.82 8,170 674.33 430 35.49 10,303 0 0 10,303 9,337 9,337 0.000000% 0.8750 8170 674.33 138 0.082537 00241893_SALLEE 14-2 Weld 16,340 1348.66 3,810 314.47 12,530 1,034.19 4,353 0 0 4,353 17,741 4,353 0.000000% 0.8750 3810 314.47 138 0.082537 00241993 SALLEE 14-29 Weld 4,730 390.40 4,490 370.59 240 19.81 8.634 0 0 8.634 5,135 5.135 0.000000% 0.8750 4490 370.59 138 0.082537 00242093 SALLEE 14-3RC Weld 18,000 1478.22 3,170 260.33 14,830 1,217.89 3.625 0 0 3,625 19,543 3,625 0.000000% 0.8750 3170 260.33 108 0.082123! O0009394 SALLEE 14-43 Weld 19,970 1648.26 5.430 448.18 14,540 1,200.08 4,204 780 1,220 6,204 21,682 6,204 0.000000% 0.8750 5430 448.18 138 0.082537 04677586 SCHAAL 20-1 Weld 4,300 373,06 1,090 94.57 3.210 278.49 1.242 0 0 1.242 4,669 1,242 0.000000% 0.8750 1090 94.57 2000 0.086757 04290186 SCHISSLER I-1 Weld 25.850 2329.86 3.410 307.34 22,440 2,022.52 3,892 0 0 3,892 28,066 3,892 0.000000% 0.8750 3410 307.34 718 0.09013 00090895 SCHISSLER 1-11 Weld 21,240 1923.16 3.990 361.27 17,250 1,561.89 3,861- 289 407 4,557 23,061 4,557 0.000000% 0.8750 3990 361.27 749 0.090544 O0008494 SCHISSLER 4-14 Weld 31.070 2455.46 5,500 434.67 25.570 2,020.80 4.011 886 1,386 6,283 33,733 6,283 0.000000% 0.8750 5500 43467 105 0.07903 04292986 SELBY 1 Weld 0 0.00 0 0.00 0 0.00 0 229 248 477 0 0 0.000000% 0.8750 0 0.00 140 0.082537 O0062890 SEYMOUR MENDELL 22-1 Weld 21,780 1705.70 3,840 300.73 17,940 1,404.97 4,392 0 0 4,392 23,647 4,392 0.000000% 0.8750 3840 300.73 118 0.0783151 00158791 SHEEPDRAW#1(#13-22) Weld 60,840 5168.06 4,790 406.89 56,050 4.761.17 3,479 957 1,036 5,473 66.055 5,473 0.000000% 0.8750 4790 406.89 429 0.084915 00107987 SHEEPDRAW NO#1(#19-23) Weld 45,700 3738.48 4,890 400.03 40,810 3,338.45 3.162 1,164 1,260 5.586 49,617 5,586 0.000000% 0.8750 4890 400.03 554 0.081805 01627286 SHEEPDRAW SO#1(#2344) Weld 40,140 3388.90 4,940 417.07 35.200 2,971.83 3.243 1,155 1,251 5,649 43,581 5,649 0.000000% 0.8750 4940 417.07 556 0.084427 01245998 SHUPE 13-23 Weld 91,940 7809.84 7,030 597.16 84,910 7,212.68 4,853 1,525 1,652 8.030 99,821 8,030 0.000000% 0.8]50 7030 597.16 429 0.084945 01339798 SHUPE 13-2A Weld 117,750 10002.27 7,910 671.91 109,840 9,330.36 7,703 646 696 9,045 127,843 9,045 0.000000% 0.8750 7910 671.91 429 0.084945 01339798 SHUPE 13-2B Weld 116.500 9896.09 6,100 518.16 110.400 937793 5,740 595 642 6,977 126.486 6,977 0.000000% 0.8750 6100 518.16 429 0.084945 Page 10 of 13 PRIMA OIL&GAS COMPANY PETITION FOR REFUND OF TAXES-1999 TAXES(1998 PRODUCTION YEAR) Original Abate.l Assessed -, Assessed Refund Balance Direct Retum on Return of Exempt Value of Production Assessed Abate./ Assessed Operating Investment Investment Total 95% Allowable Royalty Assessment Allowable Production Schedule No. Well Name County Value Original Tax Value Refund Tax Value Balance Tax Expenses (ROI) (Ron) Deduction Limitation Deductions Percentage Ratio Deduction Tax Refund Tax District Tax Rate 01245898 SHUPE 13-33 Weld 78.800 6693.66 6.430 546.20 72,370 6,147.46 4.908 1,170 1,267 7,344 85.554 7,344 0.000000% 0.8750 6430 546.20 429 0.084945 00154087 SITZMAN 3-1 Weld 10,250 873.06 3,460, 294.71 6,790 578.35 3,949 0 0 3.949 11,129 3,949 0.000000% 0.8750 3460 294.71 743 0.085177 01151997 ST41 Weld 10,390 906.74 0 0.00 10,390 906.74 0 0 0 0 11,281 0 0.000000% 0.8750 0 0.00 742 0.08727 _ 00072392 STATE 18-1 Weld 10,870 925.88 2,890 246.16 7.980 679.72 3,778 0 0 3,778 13,488 3,778 12.500000% 0.8750 2890 246.16, 734 0.085177 00167387 STATE 800TH 36-2 Weld 3.600 294.78 3,080_ 252.20 520 42.58 4.022 0 0 4,022 4,467 4,022 12.500000% 0.8750 3080 252.20 221 0.081884 01051796 STATE CLARK 36-21 Weld 28,670 2471.36 4,140 356.87 24,530 2,114.49 3.943 644 824 5,410 35,574 5,410 12.500000% 0.8750 4140 356.87 671 0.0862 01088197 STATE CLARK 36-22 Weld 23,450 2021.40_ 4,210 362.90 19,240 1,658.50 3,944 718 842 5,504 29,097 5,504 12.500000% 0.8750 4210 362.90 671 0.0662 01088097 STATE EHRLICH 36-23 BAT Weld 0 0.00 0 0.00 0 0.00 0 0 0 0 0 0 12.500000% 0.8750 0 0.00 671 0.0862 01088097 STATE EHRLICH 36-237 Weld 26,750, 2305.86 4,370 376.69 22,380 1,929.17 4,084 711 910 5,705 33,192 5,705 12.500000% 0.8750 4370 376.69 671 0.0862 01221196 STATE EHRLICH 36-32 Weld 43,940 3608.48 4,330 355.59 39,610 3,252.89 4,065 700 895 5,660 54,521 5,660 12.500000% 0.8750 4330 355.59 108 0.082123 00148887 STATE FARM 36-06 Weld 10,750 948.90 2,900 255.98 7,850 692.92 3,783 0 0 3,783 13,339 3,783 12.500000% 0.8750 2900 255.98 738 0.08827 00154688 STATE FARM 36-07 Weld 13,350 1178.40 2,940 259.51 10,410 918.89 3,840 0 0 3,840 16,565 3.840 12.500000% 0.8750 2940 259.51 738 0.08827 00154588 STATE FARM 36-11 Weld 13,890 1226.08 3,000 264.81 10,890 961.27 3,916 0 0 3,916 17,235 3,916 12.500000% 0.8750 3000 264.81 738 0.08827 00251387 STATE HOPPE 16-1 Weld 8.260 677.14 3,110 254.95 5,150 422.19 4,058 0 0 4,058 10,249 4,058 12.500000% 0.8750 3110 254.95 226 0.081977 00105890 STATE HOPPE 16-2 Weld 9,230 756.64 2,810 230.36 6,420 526.28 3,666 0 0 3,666 11,453 3.666 12.500000% 0.8750 2810 230.36 226 0.081977 00105990 STATE HOPPE 16-3 Weld 9,970 817.32 3,200 262.33 6,770 554.99 4,184 0 0 4,184 12371 4,184 12.500000% 0.8750 3200 262.33 226 0.081977 00167887 STATE SCHMIDT 36-03 Weld 13.890 1251.90 2,860 257.77 11,030 994.13 3,731 0 0 3,731 17.235 3,731 12.500000% 0.8750 2860 257.77 718 0.09013! _ _ 00168487 STATE SCHMIDT 36-04 Weld 16,370 1351.14 2,920 241.01 13,450 1,110.13 3,811 0 0 3,811 20,312 3,811 12.500000% 0.8750 2920 241.01 138 0.082537 00240993 STATE SCHMIDT 36-05 Weld 9,390 846.32 3,060 275.80 6,330 570.52 3,780 14 200 3,994 11,651 3,994 12.500000% 0.8750 3060 275.80 718 0.09013 00155788 STATE SCHMIDT 36-08 Weld 16,260 1335.32 3.040 249.85 13,220 1,085.67 3.769 36 171 3,976 20,176 3,976 12.500000% 0.8750 3040 249.65 108 0.082123 • O0240893 STATE SCHMIDT 36-09 Weld 9,270 835.50 2,840 255.97 6,430 579.53 3,714 0 0 3,714 11,502 3,714 12.500000% 0.8750 2840 255.97 718 0.09015 00240793 STATE SCHMIDT 36-10 Weld 10,950 986.92 2,880 259.57 8,070 727.35 3,756 0 0 3,756 13,587' 3.756 12.500000% 0.8750 2880 259.57 718 0.09013! _ _ _ 00114289 STATE SCHMIDT 36-12 Weld 18,130 1488.88 3,490 286.61 14,640 1,202.27 4,481 18 58 4,557 22,496 4,557 12.500000% 0.8750 3490 286.61 108 0.082123! _ _ 01244798 STEPHENS 07-13 Weld 77,010 6541.62 5,930 503.72 71,080 6,037.90 4,409 1,139 1,233 6,781 83,611 6,781 0.000000% 0.8750 5930 503.72 429 0.084945' 00086695 STEPHENS 7-11 Weld 44,800 3805.54 4,880 414.53 39,920 3,391.01 3,967 669 942 5,578 48,640 5,578 0.000000% 0.8750 4880 414.53 429 0.084945 00086595 STEPHENS 7-12 Weld 53,030 4504.64_ 4,690 398.39 48,340 4,106.25 3,949 586 825 5,359 57,575 5,359 0.000000% 0.8750 4690 398.39 429 0.084945 _ 01051696 STEPHENS 7-14 Weld 36,290 3468.60 4,810 459.74 31,480 3,008.86 4,341 514 643 5.497 39,401_ 5,497 0.000000% 0.8750 4810 459.74 445 0.09558 _ 04284686 STEWART 30-1RC _Weld 14,720 1318.08 3,300 295.50 11,420 1,022.58 3,775 0 0 3,775 15,982 3,775 0.000000% 0.8750 3300 295.50 748 0.089544 00154888 STEWART 30-2 Weld 13,880 1242.88 3,260 291.91 10,620 950.97 3,723 0 0 3,723 15,070 3.723 0.000000% 0.8750 3260 291.91 748 0.08954) Page 11 0113 • PRIMA OIL&GAS COMPANY PETITION FOR REFUND OF TAXES-1999 TAXES(1998 PRODUCTION YEAR) Original Abate./ Assessed Refund Balance Direct Return on Return of Exempt Value of Production Assessed Abate./ Assessed Operating Investment Investment Total 95% Allowable Royalty ment Allowable Production Schedule No. Well Name County Value Original Tax Value Refund Tax Value Balance Tax Expenses (ROI) (Roll) Deduction Limitation Deductions Percentage Ratio Deduction Tax Refund Tax District Tax Rate O0152290 STOCKOVER 16-1 Weld 7,440 609.90 3,600 295.12 3.840 314.78 4,115 0 0 4,115 8,078 4,115 0.000000% 0.8750 3600 295.12 226 0.081977 O0305994 STOUT9-4 Weld 39.780 3489.26 4,100 359.63 35.680 3,129.63 4,052 246 385 4,683 43,190 4,683 0.000000% 0.8750 4100 359.63 684 0.087714 O0172393 STROH 24-21 Weld 28,910 2454.40 4,840 410.91 24,070 2,043.49 3.982 563 990 5,535 31,388 5,535 0.000000% 0.8750 4840 410.91 552 0.084898 O0272194 STROH 24-22 Weld 29,200 2479.02 4,360 370.16 24.840 2,108.86 3.968 367 646 4,982 31,703 4,982 0.000000% 0.8750 4360 370.16 552 0.084898 O0268588 SULLIVAN 3-1 Weld 9,460 775.50 3.910 320.53 5,550 454.97 4,467 0 0 4,467 10,271 4,467 0.000000% 0.8750 3910 320.53 226 0.081977 O0086495 SWAFFORD 11-11 Weld 23,740 2194.26 4,440 410.38 19,300 1,783.88 3.659 590 831 5,079 25,775 5,079 0.000000% 0.8750 4440 410.38 446 0.092429 O1151497 SWANSON 28-21 Weld 38,750 3176.60 4,460 365.62 34,290 2,810.98 3,898 551 646 5,094 42,071 5,094 0.000000% 0.8750 4460 365.62 226 0.081977 O0271794 SWANSON 28-24 Weld 30,690 2515.88 4,950 405.79 25,740 2,110.09 3,902 685 1,071 5.659 33,321 5,659 0.000000% 0.8750 4950 405.79 226 0.081977 O1151297 SWANSON 29-11 Weld 37,270 3165.90 4.480 380.55 32,790 2,785.35 3,912 557 653 5,122 40,465 5,122 0.000000% 0.8750 4480 380.55 430 0.084945 O0271894 SWANSON 29-14 Weld 31,000 2633.30 4,720 400.94 26,280 2,232.36 3,904 582 910 5,395 33,657 5,395 0.000000% 0.8750 4720 400.94 430 0.084945 O1332386 TIGGES 31-18 Weld 9,330 792.54 3,380 287.11 5,950 505.43 3,867 0 0 3,867 10,130 3,867 0.000000% 0.8750 3380 287.11 430 0.084945 O1333686 TIGGES 31-19 Weld 3,500 297.30 3.330 282.87 170 14.43 3,914 0 0 3,914 3,800 3,800 0.000000% 0.8750 3330 282.87 430 0.084945 O0314295 TODD 9-1 Weld 14,910 1224.46 3,450 283.32 11,460 941.14 3,942 0 0 3,942 16.188 3,942 0.000000% 0.8750 3450 283.32 104 0.082123 O0314395 TODD9-12 Weld 34,510 2834.06 5.350 439.36 29,160 2,394.70 3,931 790 1,390 6,112 37,468 6,112 0.000000% 0.8750 5350 439.36 104 0.082123 O0054095 TOLLGATE 29-12 Weld 34,980 2774.44 5,010 397.37 29,970 2.377.07 3,971 728 1,025 5,725 37,978 5,725 0.000000% 0.8750 5010 397.37 121 0.079315 O0114389 TWO E RANCH 7-1 Weld 15,390 1299.42 3,320 280.32 12,070 1,019.10 3,795 0 0 3,795 16,709 3,795 0O00000% 0.8750 3320 280.32 730 0.084433 O0153387 ULRICH 21-1 Weld 7,760 637.28 3.200 262.79 4,560 374.49 3.659 0 0 3,659 8,425 3,659 0.000000% 0.8750 3200 262.79 108 0.082123 O0152087 URLICH21-2 Weld 32,580 2675.56 3,590 294.82 28,990 2,380.74 4,107 0 0 4,107 35.373 4,107 0.000000% 0.8750 3590 294.82 108 0.082123 O0052795 VANNOY 11-41 Weld 14,570 1193.06 5,180 424.16 9,390 768.90 3.712 915 1,289 5,916 15,819 5,916 0.000000% 0.8750 5180 424.16 221 0.081884 O1248898 VETTER 26-12 Weld 81.960 6919.64 5,920 499.81 76.040 6,419.83 4,730 976 1,057 6.763 88,985 6.763 0.000000% 0.8750 5920 499.81 557 0.084427_ O1235586 VOGLER 1-1 Weld 660 54.04 50 4.09 610 49.95 56 0 0 56 717 56 0.000000% 0.8750 50 4.09 220 0.081884 O0272294 WADDLE 30-44 Weld 39,970 3170.22 5,430 430.68 34,540 2,739.54 4,258 707 1,245 6.211 43,396 6,211 0.000000% 0.8750 5430 430.68 121 0.0793115 O0193190 WAGNER 10-1RC Weld 25,220 2081.58 3.510, 289.70 21,710 1,791.88 3,863 27 124 4,014 27,382 4,014 0.000000% 0.8750 3510 289.70 138 0.082537 O0008694 WALKER 4-24 Weld 40,160 3314.68 5,480 452.30 34,680 2,862.38 3,900 924 1,445 6,269 43,602 6,269 0.000000% 0.8750 5480 452.30 138 0.082537 O0007894 WARDELL 20-41 Weld 24,630 1880.90 5,830 445.21 18,800 1,435.69 4,181 969 1,517 6,667 26,741 6,667 0.000000% 0.8750 5830 445.21 129 0.076366 O0008094 WARDELL 20-44 Weld 29,310 2238.28 4,850 370.38 24,460 1,867.90 4,103 562 880 5,545 31.822 5,545 0.000000% 0.8750 4850 370.38 129 0.076366 O0088995 WARDLAW 35-21 Weld 27,480 2340.66 5,160 439.51 22,320 1,901.15 3,761 889 1,251 5.901 29,835 5.901 0.000000% 0.8750 5160 439.51 743 0.085177 O0089195 WARDLAW35-22 Weld 32,170 2740.14 3.610 307.49 28,560 2,432.65 3,763 150 211 4,123 34,927 4,123 0.000000% 0.8750 3610 307.49 743 0O85177 O0054495 WARDLAW 35-23 Weld 10,120 862.00 5,440 463.36 4,680 398.64 3,898 903 1,413 6,215 10,987 6,215 0.000000% 0.8750 5440 463.36 743 0.08517/ Page 12 of 13 • PRIMA OIL 8 GAS COMPANY PETTRON FOR REFUND OF TAXES-1999 TAXES(1998 PRODUCTION YEAR) Original Abate./ Assessed Refund Balance Direct Return on Return of Exempt Value of Production Assessed Abate./ Assessed Operating Investment Investment Total 95% Allowable Royalty men' Allowable Production Schedule No. Well Name County Value Original Tax Value Refund Tax Value Balance Tax Expenses (ROI) (Roll) Deduction Limitation Deductions Percentage Ratio Deduction Tax Refund Tax District Tax Rate 00134289 WEIDENKELLER 1-1 Weld 10,810 892.22 3,320 274.02 7,490 618.20 3.794 0 0 3,794 11,737 3,794 0.000000% 0.8750 3320 274.02 138 0.082537 _ 00134389 WEIDENKELLER 1-2 Weld 20,220 1668.90 3,580 295.48 16,640 1,373.42 4,087 0 0 4,087 21,953 4,087 0.000000% 0.8750 3580 295.48 138 0.082537 00172193 WEIDENKELLER 1-22 Weld 35,110 2897.88_ 4,240 349.96 30,870 2,547.92 4,014 301 529 4,844 38,119 4,844 0.000000% 0.8750 4240 349.96 138 0.082537 00087795 WESTERN SUGAR 443 Weld 36,730 3206.52 5,230 456.58 31,500 2,749.94 4,411 567 998 5,976 39,878 5,976 0.000000% 0.8750 5230 456.58 604 0.0873 00064791 WIEDEMAN 29-1 Weld 28.060 2138.79 3,480 265.25 24,580 1,873.54 3,979 0 0 3,979 30,465 3,979 0.000000% 0.8750 3480 265.25 106 0.076222 00064891 WIEDEMAN 29-2 Weld 19,650 1497.76 3,400 259.15 16,250 1,238.61 3,891 0 0 3,891 21,334 3,891 0.000000% 0.8750 3400 259.15 106 0.076222 00064791 WIEDEMAN29-3 Weld 28,060 2138.79 3,490 266.01 24,570 1,872.78 3,991 0 0 3,991 30,465 3,991 0.000000% 0.8750 3490 266.01 106 0.076222 00010194 WIEDEMAN G 21-11 Weld 8,620 727.76 4,890 412.85 3,730 314.91 4,251 521 815 5,587 9,359 5,587 0.000000% 0.8750 4890 412.85 556 0.084427 04262186 WILMOTH6-2 Weld 22,630 1997.56 3,990 352.20 18,640 1,645.36 4,563 0 0 4,563 24,570 4,563 0.000000% 0.8750 3990 352.20 738 0.08827 04262086 WILMOTH 6-3 Weld 85,060 7508.24 5,050 445.76 80,010 7,062.48 5,700 33 34 5,767 92,351 5,767 0.000000% 0.8750 5050 445.76 738 0.08327 04680686 WILSON g1 Weld 5,370 451.16 3,650 306.65 1,720 144.51 4,168 0 0 4,169 5,830 4,169 0.000000% 0.8750 3650 306.65 520 0.084013 01332786 WINDER 2-19 Weld 1,200 101.92 1,140 96.84 60 5.08 3,659 0 0 3,659 1,303 1,303 0.000000% 0.8750 1140 96.84 430 0.084945 01477799 Ewing 32-31 Weld 143,400 11776.44 6,270 514.91 137,130 11,261.53 6,002 570 594 7,166 155,691 7,166 0.000000% 0.8750 6270 514.91 108 0.082123 01478899 Tri-Pointe 12-38 Weld 139,150 12803.88 6,940 638.58 132,210 12,165.30 5,984 955 996 7,935 151,077 7,935 0.000000% 0.8750 6940 638.58 447 0.092015 TOTAL WELD COUNTY 11,671,540 981,240.40 1,543,750 129700.89 10,127,790 851,539.51 1,519,153 121,743 163,903 1,804,799 12,723,240 1,775,783 1,543,750 129,700.89 Page 13 of 13 c/(./\ 4 CLERK TO THE BOARD PHONE (970) 356-4000, EXT.4218 FAX: (970)352-0242 P.O. BOX 758 GREELEY, COLORADO 80632 C. COLORADO March 5, 2001 PRIMA OIL AND GAS COMPANY CIO LOGAN & FIRMINE INC 333 WEST HAMPDEN AVENUE SUITE 740 ENGLEWOOD CO 80110 RE: VARIOUS SCHEDULE NUMBERS, 1998 VARIOUS SCHEDULE NUMBERS, 1998 VARIOUS SCHEDULE NUMBERS, 1999 VARIOUS SCHEDULE NUMBERS, 1999 Dear Property Owner: This is to advise you that the Weld County Board of Commissioners will hear your four petitions for abatement or refund of taxes for 1998 and 1999 Oil and Gas Returns. The meeting is scheduled for March 26,2001, at 9:00 a.m., in the First Floor Meeting Room, Weld County Centennial Center, 915 10th Street, Greeley, Colorado. The Assessor is recommending that the Board APPROVE your petitions. You are not required to be present at this hearing, however, this is your opportunity to have your position heard, especially if your position is opposed to the Assessor's recommendation. If you intend to submit any documentation in support of your position for this hearing, all such documentation must be submitted to the Office of the Clerk to the Board and to the Weld County Assessor's Office at least seven calendar days prior to the meeting date in order for it to be considered at the scheduled hearing. If you have any questions concerning this matter, please do not hesitate to contact Carol Harding at (970) 356-4000, extension 4217. Sincerely, tecio �j�� r� Donald D. Warden Clerk to the Board By: ,if/f 0 puty Cler' to the Board-- A Hello