Exhibit 99.2



LOGO

February 21, 2013

Dominion Black Warrior Trust 1994-1

c/o U.S. Trust, Bank of America Private Wealth Management

P. O. Box 830650

Dallas, Texas
75283



|Attn: | Mr. Ron E. Hooper
|----- | -----------------

| |  | Sr. Vice President, Trustee
| |  | ---------------------------

Re: Estimated Reserves and Non Escalated Future

Net Revenue Remaining as of December 31, 2012

Dominion Black Warrior
Trust 1994-1

Gentlemen:

At
your request the firm of Ralph E. Davis Associates, Inc. (Davis) of Houston, Texas has prepared an estimate of the natural gas reserves on specific leaseholds in which Dominion Black Warrior Trust 1994-1 (the Trust) has
certain interests. The interests evaluated are a royalty interest ownership position applicable to specific gas properties in the Black Warrior Basin, Tuscaloosa County, Alabama. This report presents our estimate of the proved reserves anticipated
to be produced from those leaseholds and remaining as of December 31, 2012.

Davis has reviewed 100% of the Trusts proved developed
properties located in the Black Warrior Basin area of Alabama. It is our opinion that these properties represent all of the Trusts natural gas assets that may be classified as proved as per the Securities Exchange Commission directives as
detailed later in this report.

The reserves associated with this review have been classified in accordance with the definitions of the
Securities and Exchange Commission as found in Part 210Form and Content of and Requirements for Financial Statements, Securities Act of 1933, Securities Exchange Act of 1934, Public Utility Holding Company Act of 1935, Investment Company Act
of 1940, Investment Advisers Act of 1940, and Energy Policy and Conservation Act of 1975, under Rules of General Application § 210.4-10 Financial accounting and reporting for oil and gas producing activities pursuant to the Federal
securities laws and the Energy Policy and Conservation Act of 1975. A summation of these definitions is included as a portion of this letter.

We have also estimated the future net revenue and discounted present value associated with these reserves as of December 31, 2012, utilizing a
scenario of non-escalated product prices as well as non-escalated costs of operations, i.e., prices and costs were not escalated above current values as detailed later in this report. The present value is presented for your information and should
not be construed as an estimate of the fair market value.



LOGO



---



LOGO



|                                                                                                                                                |  |        
|----------------------------------------------------------------------------------------------------------------------------------------------- |  | -------
|Estimated Reserves and Non Escalated Future February 21, 2013 Net Revenue Remaining as of December 31, 2012 Dominion Black Warrior Trust 1994-1 |  | Page
 2



The results of our study may be summarized as follows:

Non Escalated Pricing Scenario

Estimated Reserves and Future Net Income

Net to Dominion Black Warrior
Trust 1994-1

As of December 31, 2012



|                                      |  |              |            | 
|------------------------------------- |  | ------------ | ---------- | 
|                                      |  | Total Proved |           
|Net Remaining Sales Gas Reserves:     |  |              |            | 
|Gas: Mcf                              |  | $            | 7,649,376  | 
|Future Revenue:                       |  |              |            | 
|Sales Revenue                         |  | $            | 21,035,779 | 
|Tax Credit Revenue                    |  |              | 0          | 
|Total Revenue                         |  |              |            | 
|Total Production and Ad Valorem Taxes |  | $            | 1,497,496  | 
|Other Deductions                      |  |              | 0          | 
|Future Net Income                     |  | $            | 19,538,287 | 
|Future Net Income Discounted @ 10%    |  | $            | 12,824,177 | 

The Section 29 Tax Credit that was in effect in previous years is no longer applicable as of January 1, 2003.

Gas volumes are expressed in millions of standard cubic feet (MMSCF) at the official temperature and pressure bases of the areas wherein the
gas reserves are located.

DISCUSSION

The scope of this study was to review basic information compiled by Walter Black Warrior Basin LLC (Walter) the operator of the properties, and prepare estimates of the proved reserves
attributable to the interests of the Trust. Reserve estimates were prepared by Davis using acceptable evaluation principals for each source and were based in large part on the basic information supplied by the parties.

The quantities presented herein are estimated reserves of natural gas that geologic and engineering data demonstrate can be recovered from known
reservoirs under current economic conditions with reasonable certainty. There are no Proved undeveloped locations scheduled to be drilled on the subject properties.

This evaluation has been prepared in accordance with the Standards Pertaining to the Estimating and Auditing of Oil and Gas Reserves Information as proclaimed by the Society of Petroleum
Engineers, the SPE Standards.



LOGO



---



LOGO



|                                                                                                                                                |  |        
|----------------------------------------------------------------------------------------------------------------------------------------------- |  | -------
|Estimated Reserves and Non Escalated Future February 21, 2013 Net Revenue Remaining as of December 31, 2012 Dominion Black Warrior Trust 1994-1 |  | Page
 3



DATA SOURCE

Basic well and field data used in the preparation of this report were furnished by Walter or were obtained from commercial sources. Records as they pertain to factual matters such as acreage controlled,
the number and depths of wells, production history, the existence of contractual obligations to others and similar matters were accepted as presented.

Ownership interest, operating costs and information related to contractual obligations regarding the sale of produced gas were furnished by Walter. No physical inspection of the properties was made nor
any well tests conducted.

Operating cost data provided by the operator were utilized to estimate the direct cost of operation for each
producing property. The current operating cost were reviewed with previous years data and found to be consistent and reasonable. These costs were utilized to determine whether each individual well was currently an economic completion, and if
so, when the well would reach its economic life.

RESERVE ESTIMATES

The estimate of reserves included in this report is based primarily upon production history, or analogy with wells in the area producing from the same or similar formations. Individual well production
histories were analyzed and an appropriate daily producing rate was utilized for each individual well in the preparation of a forecast of future producing rates.

Recent lifting costs not borne by the Trust but applicable to the operators cost of operation have exceeded the sales prices of gas at various times during the past year or so. The operator has
reported to the Trust and to Davis that they are reviewing all producing properties on a well by well basis to determine the economic viability of continuing to produce each individual well. Several criteria are to be considered, including
anticipated future changes in the sales price of natural gas.

Based upon the operators review ten wells averaging approximately one mcf
per day of gas production were abandoned as being non-economic. On-going studies have indicated that additional wells will be subject to abandonment during 2013 as prices for the sale of natural gas remain at the current low levels.

Davis has continued to evaluate the Trusts assets as a royalty interest position within the context of a royalty owner not being allocated any cost
of operations. Consequently, any determination by the operator to temporarily cease production from an individual well or to abandon production entirely could have an immediate and negative impact on the Trusts valuation. However, within this
report the data utilized, assumptions made and methods and procedures used are consistent with previous evaluation methods and are considered appropriate and necessary for the estimates made and purposes for which this report was prepared.

The reserves included in this report are estimates only and should not be construed as being exact quantities. The accuracy of the estimates
is dependent upon the quality of available data and upon the independent geological and engineering interpretation of that data. The quantities presented herein are estimated reserves of natural gas that geologic and engineering data demonstrate can
be recovered



LOGO



---



LOGO



|                                                                                                                                                |  |        
|----------------------------------------------------------------------------------------------------------------------------------------------- |  | -------
|Estimated Reserves and Non Escalated Future February 21, 2013 Net Revenue Remaining as of December 31, 2012 Dominion Black Warrior Trust 1994-1 |  | Page
 4



from known reservoirs under current economic conditions with reasonable certainty. Reserve estimates presented in this report are calculated using acceptable methods and procedures and are
believed to be appropriate and reasonable; however, future reservoir performance may justify revision of these estimates.

PRODUCING RATES

For the purpose of this report, estimated reserves are scheduled for recovery primarily on the basis of actual producing rates or
appropriate well test information. They were prepared giving consideration to engineering and geological data such as reservoir pressure, anticipated producing mechanisms, the number and types of completions, as well as past performance of analogous
reservoirs.

These and other future rates may be subject to regulation by various agencies, changes in market demand or other factors;
consequently, reserves recovered and the actual rates of recovery may vary from the estimates included herein. Scheduled dates of future well completions may vary from that provided by Walter due to changes in market demand or the availability of
materials and/or capital; however, the timing of the wells and their estimated rates of production are reasonable and consistent with established performance to date.

PRICING PROVISIONS

Prices utilized in the evaluation results presented in the letter
portion of this report and summarized in the various tables included in this evaluation were based upon certain data furnished by the operator. Prices received for products sold, adjustments due to the BTU content of the gas, shrinkage for
transportation, etc., were accepted as presented.

Natural Gas - The unit price used throughout this report for natural gas is
an initial price of $2.75 per MMBTU, based upon the appropriate price in effect the first trading of each month during calendar 2011, and averaged for the year. This price is representative of the price in effect for sales based upon the Sonat T1
price on that trading day. A basis differential was applied to all sales volumes, and this differential as well as the price for gas was held constant throughout the producing life of the property. Prices for gas reserves scheduled for initial
production at some future date were estimated using this same price.

FUTURE NET INCOME

Future net income is based upon gross income from future production, less appropriate taxes (production, severance, ad valorem or other). Operating costs
and any estimated future capital requirements were not considered in the estimation of net income due to the Trusts royalty ownership position. No allowance was made for depletion, depreciation, income taxes or administrative expense.

Future net income has been discounted for present worth at values ranging from 0 to 100 percent using monthly discounting. In this report the
future net income is discounted at a primary rate of ten (10.0) percent.



LOGO



---



LOGO



|                                                                                                                                                |  |        
|----------------------------------------------------------------------------------------------------------------------------------------------- |  | -------
|Estimated Reserves and Non Escalated Future February 21, 2013 Net Revenue Remaining as of December 31, 2012 Dominion Black Warrior Trust 1994-1 |  | Page
 5



GENERAL

Walter Black Warrior Basin LLC as operator has provided access to all of its records, geological and engineering data, reports and other information as required for this investigation. The ownership
interests, product classifications relating to prices and other factual data were accepted as furnished without verification.

No
consideration was given in this report to either gas contract disputes including take or pay demands or gas sales imbalances.

No
consideration was given in this report to potential environmental liabilities which may exist, nor were any costs included for potential liability to restore and clean up damages, if any, caused by past operating practices.

The estimates of reserves and the forecasted rates of production may be subject to regulation by various agencies, changes in market demand or other
factors; consequently, the volumes of reserves recovered and the actual rates of recovery may vary from the estimates included herein.

If
investments or business decisions are to be made in reliance on these estimates by anyone other than our client, such person with the approval of our client is invited to arrange a visit so that he can evaluate the assumptions made and the
completeness and extent of the data available on which the estimates are made.

Neither Ralph E. Davis Associates, Inc. nor any of its
employees have any interest in Dominion Black Warrior Trust 1994-1 or the properties reported herein. The employment and compensation to make this study are not contingent on our estimate of reserves. The technical persons responsible for preparing
the estimates presented herein meet the requirements regarding qualifications, independence, objectivity and confidentiality set forth in the SPE standards.

This report has been prepared for public disclosure by Dominion Black Warrior Trust 1994-1 in filings made with the SEC in accordance with the disclosure requirements set forth in the SEC regulations.

We appreciate the opportunity to be of service to you in this matter and will be glad to address any questions or inquiries you may have.



Very truly yours, 
RALPH E. DAVIS ASSOCIATES, INC./s/ Allen C. BarronAllen C. Barron, P.E.
President




LOGO



---

SECURITIES AND EXCHANGE COMMISSION

DEFINITIONS OF RESERVES

The following information is taken from the United States Securities and Exchange Commission:

PART 210FORM AND CONTENT OF AND REQUIREMENTS FOR FINANCIAL STATEMENTS, SECURITIES ACT OF 1933, SECURITIES EXCHANGE ACT OF 1934, PUBLIC UTILITY
HOLDING COMPANY ACT OF 1935, INVESTMENT COMPANY ACT OF 1940, INVESTMENT ADVISERS ACT OF 1940, AND ENERGY POLICY AND CONSERVATION ACT OF 1975

Rules of General Application

§ 210.4-10 Financial accounting
and reporting for oil and gas producing activities pursuant to the Federal securities laws and the Energy Policy and Conservation Act of 1975.

Reserves

Reserves are estimated remaining quantities of oil and gas and related substances
anticipated to be economically producible, as of a given date, by application of development projects to known accumulations. In addition, there must exist, or there must be a reasonable expectation that there will exist, the legal right to produce
or a revenue interest in the production, installed means of delivering oil and gas or related substances to market, and all permits and financing required to implement the project.

Reserves should not be assigned to adjacent reservoirs isolated by major, potentially sealing, faults until those reservoirs are penetrated and evaluated as economically producible. Reserves should not be
assigned to areas that are clearly separated from a known accumulation by a non-productive reservoir (i.e., absence of reservoir, structurally low reservoir, or negative test results). Such areas may contain prospective resources
(i.e., potentially recoverable resources from undiscovered accumulations).

Proved Oil and Gas Reserves

Proved oil and gas reserves are those quantities of oil and gas, which, by analysis of geoscience and engineering data, can be estimated with reasonable
certainty to be economically produciblefrom a given date forward, from known reservoirs, and under existing economic conditions, operating methods, and government regulationsprior to the time at which contracts providing the right to
operate expire, unless evidence indicates that renewal is reasonably certain, regardless of whether deterministic or probabilistic methods are used for the estimation. The project to extract the hydrocarbons must have commenced or the operator must
be reasonably certain that it will commence the project within a reasonable time.

(i) The area of the reservoir considered as proved
includes:

(A) The area identified by drilling and limited by fluid contacts, if any, and

(B) Adjacent undrilled portions of the reservoir that can, with reasonable certainty, be judged to be continuous with it and to contain
economically producible oil or gas on the basis of available geoscience and engineering data.

(ii) In the absence of data on fluid contacts,
proved quantities in a reservoir are limited by the lowest known hydrocarbons (LKH) as seen in a well penetration unless geoscience, engineering, or performance data and reliable technology establishes a lower contact with reasonable certainty.



LOGO



---

(iii) Where direct observation from well penetrations has defined a highest known oil (HKO) elevation and
the potential exists for an associated gas cap, proved oil reserves may be assigned in the structurally higher portions of the reservoir only if geoscience, engineering, or performance data and reliable technology establish the higher contact with
reasonable certainty.

(iv) Reserves which can be produced economically through application of improved recovery techniques (including, but
not limited to, fluid injection) are included in the proved classification when:

(A) Successful testing by a pilot project in
an area of the reservoir with properties no more favorable than in the reservoir as a whole, the operation of an installed program in the reservoir or an analogous reservoir, or other evidence using reliable technology establishes the reasonable
certainty of the engineering analysis on which the project or program was based; and

(B) The project has been approved for
development by all necessary parties and entities, including governmental entities.

(v) Existing economic conditions include prices and costs
at which economic producibility from a reservoir is to be determined. The price shall be the average price during the 12-month period prior to the ending date of the period covered by the report, determined as an unweighted arithmetic average of the
first-day-of-the-month price for each month within such period, unless prices are defined by contractual arrangements, excluding escalations based upon future conditions.

Reasonable certainty.If deterministic methods are used, reasonable certainty means a high degree of confidence that the quantities will be recovered. If probabilistic methods are used, there
should be at least a 90% probability that the quantities actually recovered will equal or exceed the estimate. A high degree of confidence exists if the quantity is much more likely to be achieved than not, and, as changes due to increased
availability of geoscience (geological, geophysical, and geochemical), engineering, and economic data are made to estimated ultimate recovery (EUR) with time, reasonably certain EUR is much more likely to increase or remain constant than to
decrease.

Reliable technology.Reliable technology is a grouping of one or more technologies (including computational methods) that
has been field tested and has been demonstrated to provide reasonably certain results with consistency and repeatability in the formation being evaluated or in an analogous formation.

Probable Reserves

Probable reserves are those additional reserves that are less certain to
be recovered than proved reserves but which, together with proved reserves, are as likely as not to be recovered.

(i) When
deterministic methods are used, it is as likely as not that actual remaining quantities recovered will exceed the sum of estimated proved plus probable reserves. When probabilistic methods are used, there should be at least a 50% probability that
the actual quantities recovered will equal or exceed the proved plus probable reserves estimates.

(ii) Probable reserves may
be assigned to areas of a reservoir adjacent to proved reserves where data control or interpretations of available data are less certain, even if the interpreted reservoir continuity of structure or productivity does not meet the reasonable
certainty criterion. Probable reserves may be assigned to areas that are structurally higher than the proved area if these areas are in communication with the proved reservoir.



LOGO



---

(iii) Probable reserves estimates also include potential incremental quantities associated
with a greater percentage recovery of the hydrocarbons in place than assumed for proved reserves.

Possible Reserves

Possible reserves are those additional reserves that are less certain to be recovered than probable reserves.

(i) When deterministic methods are used, the total quantities ultimately recovered from a project have a low probability of exceeding
proved plus probable plus possible reserves. When probabilistic methods are used, there should be at least a 10% probability that the total quantities ultimately recovered will equal or exceed the proved plus probable plus possible reserves
estimates.

(ii) Possible reserves may be assigned to areas of a reservoir adjacent to probable reserves where data control
and interpretations of available data are progressively less certain. Frequently, this will be in areas where geoscience and engineering data are unable to define clearly the area and vertical limits of commercial production from the reservoir by a
defined project.

(iii) Possible reserves also include incremental quantities associated with a greater percentage recovery of
the hydrocarbons in place than the recovery quantities assumed for probable reserves.

(iv) The proved plus probable and
proved plus probable plus possible reserves estimates must be based on reasonable alternative technical and commercial interpretations within the reservoir or subject project that are clearly documented, including comparisons to results in
successful similar projects.

(v) Possible reserves may be assigned where geoscience and engineering data identify directly
adjacent portions of a reservoir within the same accumulation that may be separated from proved areas by faults with displacement less than formation thickness or other geological discontinuities and that have not been penetrated by a wellbore, and
the registrant believes that such adjacent portions are in communication with the known (proved) reservoir. Possible reserves may be assigned to areas that are structurally higher or lower than the proved area if these areas are in communication
with the proved reservoir.

(vi) Pursuant to paragraph (a)(22)(iii) of this section, where direct observation has defined a
highest known oil (HKO) elevation and the potential exists for an associated gas cap, proved oil reserves should be assigned in the structurally higher portions of the reservoir above the HKO only if the higher contact can be established with
reasonable certainty through reliable technology. Portions of the reservoir that do not meet this reasonable certainty criterion may be assigned as probable and possible oil or gas based on reservoir fluid properties and pressure gradient
interpretations.

Developed Oil and Gas Reserves

Developed oil and gas reserves are reserves of any category that can be expected to be recovered:



LOGO



---

(i) Through existing wells with existing equipment and operating methods or in which the
cost of the required equipment is relatively minor compared to the cost of a new well; and

(ii) Through installed extraction
equipment and infrastructure operational at the time of the reserves estimate if the extraction is by means not involving a well.

Undeveloped Oil and Gas Reserves

Undeveloped oil and gas reserves are reserves of any category that are expected to be recovered from new wells on undrilled acreage, or from existing
wells where a relatively major expenditure is required for recompletion.

(i) Reserves on undrilled acreage shall be limited
to those directly offsetting development spacing areas that are reasonably certain of production when drilled, unless evidence using reliable technology exists that establishes reasonable certainty of economic producibility at greater distances.

(ii) Undrilled locations can be classified as having undeveloped reserves only if a development plan has been adopted
indicating that they are scheduled to be drilled within five years, unless the specific circumstances, justify a longer time.

(iii) Under no circumstances shall estimates for undeveloped reserves be attributable to any acreage for which an application of fluid
injection or other improved recovery technique is contemplated, unless such techniques have been proved effective by actual projects in the same reservoir or an analogous reservoir, as defined in paragraph (a)(2) of this section, or by other
evidence using reliable technology establishing reasonable certainty.

Additional Definitions:

Deterministic Estimate

The method of
estimating reserves or resources is called deterministic when a single value for each parameter (from the geoscience, engineering, or economic data) in the reserves calculation is used in the reserves estimation procedure.

Probabilistic Estimate

The method of
estimation of reserves or resources is called probabilistic when the full range of values that could reasonably occur for each unknown parameter (from the geoscience and engineering data) is used to generate a full range of possible outcomes and
their associated probabilities of occurrence.

Reasonable Certainty

If deterministic methods are used, reasonable certainty means a high degree of confidence that the quantities will be recovered. If probabilistic methods are used, there should be at least a 90%
probability that the quantities actually recovered will equal or exceed the estimate. A high degree of confidence exists if the quantity is much more likely to be achieved than not, and, as changes due to increased availability of geoscience
(geological, geophysical, and geochemical), engineering, and economic data are made to estimated ultimate recovery (EUR) with time, reasonably certain EUR is much more likely to increase or remain constant than to decrease.



LOGO



---

DOMINION BLACK WARRIOR TRUST 1994-1

UNESCALATED ANALYSIS

TOTAL ROYALTY INTERESTS

TOTAL PROVED RESERVES

R E S E R V E S   A N D   E C O N O M I C S

EFFECTIVE DATE: 12/31/2013



|        |  |                  |  |                |  |           |  |                |  |       |  |           |  |      |  |       |  |         |  |           |  |         |  |          
|------- |  | ---------------- |  | -------------- |  | --------- |  | -------------- |  | ----- |  | --------- |  | ---- |  | ----- |  | ------- |  | --------- |  | ------- |  | ---------
|        |  | GROSS PRODUCTION |  | NET PRODUCTION |  | PRICES    |  | OPERATIONS, M$
|END     |  | NO. OF           |  | OIL            |  | WELL HEAD |  | SALES          |  | OIL   |  | SALES     |  | OIL  |  | GAS   |  | OIL     |  | GAS       |  | TAX     |  | TOTAL    
|MO-YEAR |  | WELLS            |  | MBBL           |  | GAS, MMCF |  | GAS, MMCF      |  | MBBL  |  | GAS, MMCF |  | $/B  |  | $/M   |  | REVENUE |  | REVENUE   |  | CREDITS |  | REVENUE  
|12-2013 |  | 301.3            |  | 0.000          |  | 2930.783  |  | 2461.860       |  | 0.000 |  | 1326.653  |  | 0.00 |  | 2.750 |  | 0.000   |  | 3648.294  |  | 0.000   |  | 3648.294 
|12-2014 |  | 266.2            |  | 0.000          |  | 2459.781  |  | 2066.216       |  | 0.000 |  | 1116.066  |  | 0.00 |  | 2.750 |  | 0.000   |  | 3069.180  |  | 0.000   |  | 3069.180 
|12-2015 |  | 226.8            |  | 0.000          |  | 2024.701  |  | 1700.749       |  | 0.000 |  | 919.856   |  | 0.00 |  | 2.750 |  | 0.000   |  | 2529.604  |  | 0.000   |  | 2529.604 
|12-2016 |  | 190.3            |  | 0.000          |  | 1650.435  |  | 1386.365       |  | 0.000 |  | 751.884   |  | 0.00 |  | 2.750 |  | 0.000   |  | 2067.680  |  | 0.000   |  | 2067.680 
|12-2017 |  | 152.7            |  | 0.000          |  | 1312.990  |  | 1102.912       |  | 0.000 |  | 599.221   |  | 0.00 |  | 2.750 |  | 0.000   |  | 1647.860  |  | 0.000   |  | 1647.860 
|12-2018 |  | 121.0            |  | 0.000          |  | 1039.360  |  | 873.063        |  | 0.000 |  | 475.502   |  | 0.00 |  | 2.750 |  | 0.000   |  | 1307.630  |  | 0.000   |  | 1307.630 
|12-2019 |  | 97.9             |  | 0.000          |  | 837.705   |  | 703.672        |  | 0.000 |  | 384.297   |  | 0.00 |  | 2.750 |  | 0.000   |  | 1056.818  |  | 0.000   |  | 1056.818 
|12-2020 |  | 76.4             |  | 0.000          |  | 665.972   |  | 559.417        |  | 0.000 |  | 305.335   |  | 0.00 |  | 2.750 |  | 0.000   |  | 839.670   |  | 0.000   |  | 839.670  
|12-2021 |  | 59.2             |  | 0.000          |  | 530.094   |  | 445.279        |  | 0.000 |  | 243.794   |  | 0.00 |  | 2.750 |  | 0.000   |  | 670.435   |  | 0.000   |  | 670.435  
|12-2022 |  | 45.6             |  | 0.000          |  | 424.719   |  | 356.764        |  | 0.000 |  | 196.530   |  | 0.00 |  | 2.750 |  | 0.000   |  | 540.457   |  | 0.000   |  | 540.457  
|12-2023 |  | 37.9             |  | 0.000          |  | 357.547   |  | 300.340        |  | 0.000 |  | 165.697   |  | 0.00 |  | 2.750 |  | 0.000   |  | 455.667   |  | 0.000   |  | 455.667  
|12-2024 |  | 33.8             |  | 0.000          |  | 312.688   |  | 262.658        |  | 0.000 |  | 145.354   |  | 0.00 |  | 2.750 |  | 0.000   |  | 399.724   |  | 0.000   |  | 399.724  
|12-2025 |  | 27.8             |  | 0.000          |  | 262.288   |  | 220.322        |  | 0.000 |  | 122.165   |  | 0.00 |  | 2.750 |  | 0.000   |  | 335.955   |  | 0.000   |  | 335.955  
|12-2026 |  | 23.8             |  | 0.000          |  | 226.746   |  | 190.466        |  | 0.000 |  | 105.680   |  | 0.00 |  | 2.750 |  | 0.000   |  | 290.619   |  | 0.000   |  | 290.619  
|12-2027 |  | 22.1             |  | 0.000          |  | 204.375   |  | 171.675        |  | 0.000 |  | 95.292    |  | 0.00 |  | 2.750 |  | 0.000   |  | 262.052   |  | 0.000   |  | 262.052  
|S TOT   |  | 1.0              |  | 0.000          |  | 15240.185 |  | 12801.758      |  | 0.000 |  | 6953.326  |  | 0.00 |  | 2.750 |  | 0.000   |  | 19121.643 |  | 0.000   |  | 19121.643
|AFTER   |  | 1.0              |  | 0.000          |  | 1477.480  |  | 1241.084       |  | 0.000 |  | 696.051   |  | 0.00 |  | 2.750 |  | 0.000   |  | 1914.139  |  | 0.000   |  | 1914.139 
|TOTAL   |  | 1.0              |  | 0.000          |  | 16717.666 |  | 14042.842      |  | 0.000 |  | 7649.376  |  | 0.00 |  | 2.750 |  | 0.000   |  | 21035.779 |  | 0.000   |  | 21035.779



|        |  |                |  |                   |  |          |  |           |  |          |  |         |  |            |  |            |  |           |  |           
|------- |  | -------------- |  | ----------------- |  | -------- |  | --------- |  | -------- |  | ------- |  | ---------- |  | ---------- |  | --------- |  | ----------
|        |  | OPERATIONS, M$ |  | CAPITAL COSTS, M$ |  |          |  | 10.0%    
|END     |  | PRODUCTION     |  | AD VALOREM        |  | NET OPER |  | OPERATION |  | TANGIBLE |  | INTANG. |  | TOTAL      |  | TOTAL      |  | CASH FLOW |  | DISCOUNTED
|MO-YEAR |  | TAXES          |  | EXPENSES          |  | EXPENSES |  | CASH FLOW |  | INV.     |  | INV.    |  | BORROW INV |  | EQUITY INV |  | BTAX, M$  |  | BTAX, M$  
|12-2013 |  | 211.601        |  | 48.114            |  | 0.000    |  | 3388.581  |  | 0.000    |  | 0.000   |  | 0.000      |  | 0.000      |  | 3388.581  |  | 3236.852  
|12-2014 |  | 178.012        |  | 40.476            |  | 0.000    |  | 2850.691  |  | 0.000    |  | 0.000   |  | 0.000      |  | 0.000      |  | 2850.691  |  | 2475.117  
|12-2015 |  | 146.717        |  | 33.360            |  | 0.000    |  | 2349.527  |  | 0.000    |  | 0.000   |  | 0.000      |  | 0.000      |  | 2349.527  |  | 1855.122  
|12-2016 |  | 119.925        |  | 27.269            |  | 0.000    |  | 1920.486  |  | 0.000    |  | 0.000   |  | 0.000      |  | 0.000      |  | 1920.486  |  | 1378.465  
|12-2017 |  | 95.576         |  | 21.732            |  | 0.000    |  | 1530.552  |  | 0.000    |  | 0.000   |  | 0.000      |  | 0.000      |  | 1530.552  |  | 998.813   
|12-2018 |  | 75.843         |  | 17.245            |  | 0.000    |  | 1214.543  |  | 0.000    |  | 0.000   |  | 0.000      |  | 0.000      |  | 1214.543  |  | 720.647   
|12-2019 |  | 61.295         |  | 13.937            |  | 0.000    |  | 981.585   |  | 0.000    |  | 0.000   |  | 0.000      |  | 0.000      |  | 981.585   |  | 529.351   
|12-2020 |  | 48.701         |  | 11.074            |  | 0.000    |  | 779.896   |  | 0.000    |  | 0.000   |  | 0.000      |  | 0.000      |  | 779.896   |  | 382.452   
|12-2021 |  | 38.885         |  | 8.842             |  | 0.000    |  | 622.708   |  | 0.000    |  | 0.000   |  | 0.000      |  | 0.000      |  | 622.708   |  | 277.509   
|12-2022 |  | 31.346         |  | 7.128             |  | 0.000    |  | 501.983   |  | 0.000    |  | 0.000   |  | 0.000      |  | 0.000      |  | 501.983   |  | 203.290   
|12-2023 |  | 26.429         |  | 6.009             |  | 0.000    |  | 423.229   |  | 0.000    |  | 0.000   |  | 0.000      |  | 0.000      |  | 423.229   |  | 155.785   
|12-2024 |  | 23.184         |  | 5.272             |  | 0.000    |  | 371.269   |  | 0.000    |  | 0.000   |  | 0.000      |  | 0.000      |  | 371.269   |  | 124.274   
|12-2025 |  | 19.485         |  | 4.431             |  | 0.000    |  | 312.039   |  | 0.000    |  | 0.000   |  | 0.000      |  | 0.000      |  | 312.039   |  | 94.933    
|12-2026 |  | 16.856         |  | 3.833             |  | 0.000    |  | 269.930   |  | 0.000    |  | 0.000   |  | 0.000      |  | 0.000      |  | 269.930   |  | 74.650    
|12-2027 |  | 15.199         |  | 3.456             |  | 0.000    |  | 243.397   |  | 0.000    |  | 0.000   |  | 0.000      |  | 0.000      |  | 243.397   |  | 61.189    
|S TOT   |  | 1109.056       |  | 252.176           |  | 0.000    |  | 17760.414 |  | 0.000    |  | 0.000   |  | 0.000      |  | 0.000      |  | 17760.414 |  | 12568.450 
|AFTER   |  | 111.020        |  | 25.244            |  | 0.000    |  | 1777.875  |  | 0.000    |  | 0.000   |  | 0.000      |  | 0.000      |  | 1777.875  |  | 255.727   
|TOTAL   |  | 1220.076       |  | 277.420           |  | 0.000    |  | 19538.287 |  | 0.000    |  | 0.000   |  | 0.000      |  | 0.000      |  | 19538.287 |  | 12824.177 



|                     |  |       |  |           |  |                           |  |        |  |        |  |          
|-------------------- |  | ----- |  | --------- |  | ------------------------- |  | ------ |  | ------ |  | ---------
|                     |  | OIL   |  | GAS       |  |                           |  |        |  | P.W. % |  | P.W., M$ 
|GROSS WELLS          |  | 0.0   |  | 525.0     |  | LIFE, YRS.                |  | 42.25  |  | 5.00   |  | 15344.386
|GROSS ULT., MB & MMF |  | 0.000 |  | 95273.656 |  | DISCOUNT %                |  | 10.00  |  | 10.00  |  | 12824.177
|GROSS CUM., MB & MMF |  | 0.000 |  | 78555.992 |  | UNDISCOUNTED PAYOUT, YRS. |  | 0.00   |  | 15.00  |  | 11119.273
|GROSS RES., MB & MMF |  | 0.000 |  | 16717.666 |  | DISCOUNTED PAYOUT, YRS.   |  | 0.00   |  | 18.00  |  | 10331.914
|NET RES., MB & MMF   |  | 0.000 |  | 7649.377  |  | UNDISCOUNTED NET/INVEST.  |  | 0.00   |  | 20.00  |  | 9877.313 
|NET REVENUE, M$      |  | 0.000 |  | 21035.785 |  | DISCOUNTED NET/INVEST.    |  | 0.00   |  | 25.00  |  | 8926.612 
|INITIAL PRICE, $     |  | 0.000 |  | 2.750     |  | RATE-OF-RETURN, PCT.      |  | 100.00 |  | 40.00  |  | 7048.292 
|INITIAL N.I., PCT.   |  | 0.000 |  | 53.806    |  | INITIAL W.I., PCT.        |  | 0.000  |  | 60.00  |  | 5644.651 
|                     |  |       |  |           |  |                           |  |        |  | 80.00  |  | 4797.625 
|                     |  |       |  |           |  |                           |  |        |  | 100.00 |  | 4227.817 



LOGO



---



LOGO

CERTIFICATE OF QUALIFICATION

I, Allen C. Barron, of 1717 St. James Place, Suite 460, Houston, Texas 77056 hereby certify:



| | 1. | I am an employee of Ralph E. Davis Associates, Inc., that has prepared an estimate of the natural gas reserves on specific leaseholds in which Dominion Black Warrior
Trust 1994-1 has certain interests. The effective date of this evaluation is December 31, 2012.
| | -- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 2. | I am Licensed Professional Engineer by the State of Texas, P.E. License number 48284.
| | -- | -------------------------------------------------------------------------------------



| | 3. | I attended the University of Houston in Houston, Texas and graduated with a Bachelor of Science Degree in Chemical Engineering with a Petroleum Engineering option in
1968. I have in excess of forty-four years of experience in the Petroleum Industry of which over thirty-four years of experience are in the conduct of evaluation and engineering studies relating to both domestic U.S. oil and gas fields and
international energy assets.
| | -- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 4. | I have prepared reserve evaluation studies and reserve audits for public and private companies for the purpose of reserve certification filings in foreign countries,
domestic regulatory filings, financial disclosures and corporate strategic planning. I personally supervised and participated in the evaluation of the Dominion Black Warrior Trust 1994-1 properties that are the subject of this report.
| | -- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 5. | I do not have, nor do I expect to receive, any direct or indirect interest in the securities of Dominion Black Warrior Trust 1994-1or any affiliated organization.
| | -- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 6. | A personal field inspection of the properties was not made, however, such an inspection was not considered necessary in view of the information available from public
information, records and the files of the operator of the properties.
| | -- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

SIGNED: February 21, 2013



/s/ Allen C. BarronAllen C. Barron, P.E.
President Ralph E. Davis Associates,
Inc.




LOGO