Tax Appraisal Calculation

I am attempting to back into how an Appraisal Company calculates mineral rights (Natural Gas in my case). I did obtain a page of abbreviations and parameters but I am unable to figure it out. The attached is actual data on one of the gas wells that I built into a spreadsheet.


Can someone assist me please?

Ken Scheepers

Appraisal%20Calculation.xlsx