##### 



Exhibit 99.2
 
 [Insert letter from Ralph E. Davis Associates, Inc.]


DOMINION BLACK WARRIOR BASIN 1994-1


THE ROYALTY INTERESTS






















RALPH E. DAVIS ASSOCIATES, INC.
    
    MARCH 2008

















---



##### 



TABLE OF CONTENTS
 ITEM
         
 1




---



##### 



Attn:
    
    Mr. Ron E. Hooper
Sr. Vice President, Royalty Management
 Re: Estimated Reserves and Non Escalated Future
Net Revenue Remaining as of December 31, 2007
Dominion Black Warrior Basin Trust 1994-1
       2




---



##### 



Dominion Black Warrior Basin Trust 1994-1
Mr. Ron E. Hooper
    
    March 3, 2008
Page 2
 Non Escalated Pricing Scenario  Estimated Reserves and Future Net Income
Net to Dominion Black Warrior Basin Trust 1994-1
As of December 31, 2007
 Total ProvedNet Remaining Sales Gas Reserves:Gas: Mcf
    
    
    22,597,416Future Revenue:Sales Revenue
    
    $
    150,179,484Tax Credit Revenue
    
    
    0Total Revenue
    
    $
    150,179,484Production Taxes
    
    $
    9,010,771Other Deductions
    
    
    0Future Net Income
    
    $
    141,168,734Future Net Income Discounted @ 10%
    
    $
    84,848,680
   DATA SOURCE
      
 3




---



##### 



Dominion Black Warrior Basin Trust 1994-1
Mr. Ron E. Hooper
    
    March 3, 2008
Page 3
 RESERVE ESTIMATES
     PRICING PROVISIONS
 Natural Gas
 FUTURE NET INCOME
      
 4




---



##### 



Dominion Black Warrior Basin Trust 1994-1
Mr. Ron E. Hooper
    
    March 3, 2008
Page 4
 GENERAL
       Very truly yours,
RALPH E. DAVIS ASSOCIATES, INC.-s- ALIEN C. BARRON
Alien C. Barron, P.E.
President(ALIEN C. BARRON SEAL)
    
 5




---



##### 



CLASSIFICATION OF RESERVES
 Proved Oil and Gas Reserves
  1.
    
    Reservoirs are considered proved if economic producibility is supported by
either actual production or conclusive formation test. The area of a reservoir considered proved
includes (A)
that portion delineated by drilling and defined by gas-oil and/or oil-water contacts, if
any; and (B)
the immediately adjoining portions not yet drilled, but which can be reasonably judged as
economically productive on the basis of available geological and engineering data. In the
absence
of information on fluid contacts, the lowest known structural occurrence of hydrocarbons
controls
the lower proved limit of the reservoir.
 2.
    
    Reserves which can be produced economically through application of improved
recovery techniques (such as fluid injection) are included in the proved classification
when
successful testing by a pilot project, or the operation of an installed program in the
reservoir,
provides support for the engineering analysis on which the project or program was based.
 3.
    
    Estimates of proved reserves do not include the following: (A) oil that may
become
available from known reservoirs but is classified separately as indicated additional
reserves; (B)
crude oil, natural gas, and natural gas liquids, the recovery of which is subject to
reasonable doubt
because of uncertainty as to geology, reservoir characteristics, or economic factors; (C)
crude oil,
natural gas, and natural gas liquids, that may occur in undrilled prospects; and (D)
crude oil,
natural gas, and natural gas liquids, that may be recovered from oil shales, coal,
gilsonite and other
such sources.
 Proved Developed Oil and Gas Reserves
  Proved Undeveloped Reserves
  (Classification of reserves as found in Rule 4-10(a) of Regulation S-X of the per Securities and
Exchange Act)
    
 6




---



##### 



DOMINION BLACK WARRIOR TRUST 1994-1
UNESCALATED ANALYSIS
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: 01/2008
 GROSS PRODUCTION
    
    NET PRODUCTION
    
    PRICES
    
    OPERATIONS, M$END
    
    NO. OF
    
    OIL
    
    WELL HEAD
    
    SALES
    
    OIL
    
    SALES
    
    OIL
    
    GAS
    
    OIL
    
    GAS
    
    TAX
    
    TOTALMO-YEAR
    
    WELLS
    
    MBBL
    
    GAS, MMCF
    
    GAS, MMCF
    
    MBBL
    
    GAS, MMCF
    
    $/B
    
    $/M
    
    REVENUE
    
    REVENUE
    
    CREDITS
    
    REVENUE12-2008
    
    
    519.6
    
    
    
    0.000
    
    
    
    5908.378
    
    
    
    5317.537
    
    
    
    0.000
    
    
    
    2831.562
    
    
    
    0.00
    
    
    
    7.244
    
    
    
    0.000
    
    
    
    20513.018
    
    
    
    0.000
    
    
    
    18871.95312-2009
    
    
    525.4
    
    
    
    0.000
    
    
    
    5352.181
    
    
    
    4816.964
    
    
    
    0.000
    
    
    
    2565.182
    
    
    
    0.00
    
    
    
    7.236
    
    
    
    0.000
    
    
    
    18561.930
    
    
    
    0.000
    
    
    
    17076.98412-2010
    
    
    521.5
    
    
    
    0.000
    
    
    
    4696.069
    
    
    
    4226.463
    
    
    
    0.000
    
    
    
    2250.564
    
    
    
    0.00
    
    
    
    7.231
    
    
    
    0.000
    
    
    
    16274.262
    
    
    
    0.000
    
    
    
    14972.32312-2011
    
    
    516.2
    
    
    
    0.000
    
    
    
    4123.480
    
    
    
    3711.132
    
    
    
    0.000
    
    
    
    1976.193
    
    
    
    0.00
    
    
    
    7.228
    
    
    
    0.000
    
    
    
    14283.407
    
    
    
    0.000
    
    
    
    13140.73012-2012
    
    
    508.0
    
    
    
    0.000
    
    
    
    3620.942
    
    
    
    3258.850
    
    
    
    0.000
    
    
    
    1735.471
    
    
    
    0.00
    
    
    
    7.225
    
    
    
    0.000
    
    
    
    12538.187
    
    
    
    0.000
    
    
    
    11535.13312-2013
    
    
    491.8
    
    
    
    0.000
    
    
    
    3172.821
    
    
    
    2855.537
    
    
    
    0.000
    
    
    
    1520.933
    
    
    
    0.00
    
    
    
    7.222
    
    
    
    0.000
    
    
    
    10984.265
    
    
    
    0.000
    
    
    
    10105.52712-2014
    
    
    477.9
    
    
    
    0.000
    
    
    
    2785.114
    
    
    
    2506.603
    
    
    
    0.000
    
    
    
    1335.461
    
    
    
    0.00
    
    
    
    7.220
    
    
    
    0.000
    
    
    
    9641.419
    
    
    
    0.000
    
    
    
    8870.10512-2015
    
    
    461.7
    
    
    
    0.000
    
    
    
    2442.962
    
    
    
    2198.666
    
    
    
    0.000
    
    
    
    1171.793
    
    
    
    0.00
    
    
    
    7.218
    
    
    
    0.000
    
    
    
    8457.433
    
    
    
    0.000
    
    
    
    7780.83512-2016
    
    
    440.6
    
    
    
    0.000
    
    
    
    2136.449
    
    
    
    1922.803
    
    
    
    0.000
    
    
    
    1025.293
    
    
    
    0.00
    
    
    
    7.216
    
    
    
    0.000
    
    
    
    7398.272
    
    
    
    0.000
    
    
    
    6806.41212-2017
    
    
    417.6
    
    
    
    0.000
    
    
    
    1865.188
    
    
    
    1678.669
    
    
    
    0.000
    
    
    
    895.550
    
    
    
    0.00
    
    
    
    7.214
    
    
    
    0.000
    
    
    
    6460.570
    
    
    
    0.000
    
    
    
    5943.72812-2018
    
    
    390.7
    
    
    
    0.000
    
    
    
    1621.204
    
    
    
    1459.084
    
    
    
    0.000
    
    
    
    779.177
    
    
    
    0.00
    
    
    
    7.213
    
    
    
    0.000
    
    
    
    5619.915
    
    
    
    0.000
    
    
    
    5170.32412-2019
    
    
    366.2
    
    
    
    0.000
    
    
    
    1411.220
    
    
    
    1270.097
    
    
    
    0.000
    
    
    
    678.623
    
    
    
    0.00
    
    
    
    7.211
    
    
    
    0.000
    
    
    
    4893.702
    
    
    
    0.000
    
    
    
    4502.20712-2020
    
    
    333.9
    
    
    
    0.000
    
    
    
    1215.236
    
    
    
    1093.713
    
    
    
    0.000
    
    
    
    584.949
    
    
    
    0.00
    
    
    
    7.210
    
    
    
    0.000
    
    
    
    4217.613
    
    
    
    0.000
    
    
    
    3880.20612-2021
    
    
    305.0
    
    
    
    0.000
    
    
    
    1048.531
    
    
    
    943.678
    
    
    
    0.000
    
    
    
    504.717
    
    
    
    0.00
    
    
    
    7.209
    
    
    
    0.000
    
    
    
    3638.636
    
    
    
    0.000
    
    
    
    3347.54612-2022
    
    
    280.2
    
    
    
    0.000
    
    
    
    905.935
    
    
    
    815.341
    
    
    
    0.000
    
    
    
    436.468
    
    
    
    0.00
    
    
    
    7.208
    
    
    
    0.000
    
    
    
    3146.171
    
    
    
    0.000
    
    
    
    2894.478S TOT
    
    
    1.0
    
    
    
    0.000
    
    
    
    42305.711
    
    
    
    38075.145
    
    
    
    0.000
    
    
    
    20291.934
    
    
    
    0.00
    
    
    
    7.226
    
    
    
    0.000
    
    
    
    146628.797
    
    
    
    0.000
    
    
    
    134898.484AFTER
    
    
    1.0
    
    
    
    0.000
    
    
    
    4760.701
    
    
    
    4284.631
    
    
    
    0.000
    
    
    
    2305.482
    
    
    
    0.00
    
    
    
    7.204
    
    
    
    0.000
    
    
    
    16609.799
    
    
    
    0.000
    
    
    
    15281.012TOTAL
    
    
    1.0
    
    
    
    0.000
    
    
    
    47066.410
    
    
    
    42359.777
    
    
    
    0.000
    
    
    
    22597.416
    
    
    
    0.00
    
    
    
    7.224
    
    
    
    0.000
    
    
    
    163238.594
    
    
    
    0.000
    
    
    
    150179.484
 OPERATIONS, M$
    
    CAPITAL COSTS, M$
    
    
    
    
    
    10.0%END
    
    PRODUCTION
    
    AD VALOREM
    
    NET OPER
    
    OPERATION
    
    TANGIBLE
    
    INTANG.
    
    TOTAL
    
    TOTAL
    
    CASH FLOW
    
    DISCOUNTEDMO-YEAR
    
    TAXES
    
    EXPENSES
    
    EXPENSES
    
    CASH FLOW
    
    INV.
    
    INV.
    
    BORROW INV
    
    EQUITY INV
    
    BTAX, M$
    
    BTAX, M$12-2008
    
    
    1132.318
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    17739.646
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    17739.646
    
    
    
    16922.69712-2009
    
    
    1024.619
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    16052.374
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    16052.374
    
    
    
    13933.66712-2010
    
    
    898.339
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    14073.969
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    14073.969
    
    
    
    11105.69512-2011
    
    
    788.444
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    12352.288
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    12352.288
    
    
    
    8860.98112-2012
    
    
    692.108
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    10843.028
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    10843.028
    
    
    
    7071.21812-2013
    
    
    606.331
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    9499.192
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    9499.192
    
    
    
    5631.59512-2014
    
    
    532.207
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    8337.898
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    8337.898
    
    
    
    4493.87612-2015
    
    
    466.851
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    7313.992
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    7313.992
    
    
    
    3583.67712-2016
    
    
    408.385
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    6398.025
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    6398.025
    
    
    
    2849.93812-2017
    
    
    356.623
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    5587.104
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    5587.104
    
    
    
    2262.48912-2018
    
    
    310.219
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    4860.104
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    4860.104
    
    
    
    1789.24712-2019
    
    
    270.133
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    4232.075
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    4232.075
    
    
    
    1416.43612-2020
    
    
    232.812
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    3647.394
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    3647.394
    
    
    
    1109.80412-2021
    
    
    200.853
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    3146.693
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    3146.693
    
    
    
    870.33712-2022
    
    
    173.669
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    2720.809
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    2720.809
    
    
    
    684.230S TOT
    
    
    8093.911
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    126804.586
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    126804.586
    
    
    
    82585.891AFTER
    
    
    916.861
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    14364.152
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    14364.152
    
    
    
    2262.791TOTAL
    
    
    9010.771
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    141168.734
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    141168.734
    
    
    
    84848.680
 OIL
    
    
    GAS
    
    
    
    
    
    
    
    
    P.W. %
    
    
    P.W., M$GROSS WELLS
    
    
    0.0
    
    
    
    531.0
    
    
    LIFE, YRS.
    
    
    58.08
    
    
    
    5.00
    
    
    
    105752.352GROSS ULT., MB & MMF
    
    
    0.000
    
    
    
    289953.969
    
    
    DISCOUNT %
    
    
    10.00
    
    
    
    10.00
    
    
    
    84848.695GROSS CUM., MB & MMF
    
    
    0.000
    
    
    
    242887.578
    
    
    UNDISCOUNTED PAYOUT, YRS.
    
    
    0.00
    
    
    
    15.00
    
    
    
    71179.664GROSS RES., MB & MMF
    
    
    0.000
    
    
    
    47066.410
    
    
    DISCOUNTED PAYOUT, YRS.
    
    
    0.00
    
    
    
    18.00
    
    
    
    65056.344NET RES., MB & MMF
    
    
    0.000
    
    
    
    22597.414
    
    
    UNDISCOUNTED NET/INVEST.
    
    
    0.00
    
    
    
    20.00
    
    
    
    61585.305NET REVENUE, M $
    
    
    0.000
    
    
    
    163238.609
    
    
    DISCOUNTED NET/INVEST.
    
    
    0.00
    
    
    
    25.00
    
    
    
    54493.812INITIAL PRICE, $
    
    
    0.000
    
    
    
    7.240
    
    
    RATE-OF-RETURN, PCT.
    
    
    100.00
    
    
    
    40.00
    
    
    
    41215.453INITIAL N.I., PCT.
    
    
    0.000
    
    
    
    52.812
    
    
    INITIAL W.I., PCT.
    
    
    0.000
    
    
    
    60.00
    
    
    
    31962.56680.00
    
    
    
    26651.193100.00
    
    
    
    23187.062




---



##### 



DOMINION BLACK WARRIOR BASIN TRUST 1994-1
    
    UNESCALATED ANALYSISROYALTY INTERESTS
    
    AS OF DECEMBER 31, 2007
 Gross Volumes
    
    Net Volumes
    
    Product
    
    Production
    
    Operating
    
    Future Net IncomeLife
    
    Working
    
    Revenue
    
    Oil
    
    Wellhead Gas
    
    Sales Gas
    
    Oil
    
    Sales Gas
    
    Sales
    
    Taxes
    
    Expense
    
    Undiscounted
    
    Disc. @ 10%Well Name & Number
    
    Years
    
    Interest
    
    Interest
    
    Bbls
    
    Mcf
    
    Mcf
    
    Bbls
    
    Mcf
    
    $
    
    $
    
    $
    
    $
    
    $ALABAMA BASIC 23-10-4
    
    
    27.0
    
    
    
    0.00000
    %
    
    
    56.87502
    %
    
    
    0
    
    
    
    216,899
    
    
    
    195,209
    
    
    
    0
    
    
    
    111,025
    
    
    
    732,441
    
    
    
    43,946
    
    
    
    0
    
    
    
    688,494
    
    
    
    382,336ALABAMA BASIC 23-14-5
    
    
    14.7
    
    
    
    0.00000
    %
    
    
    56.87502
    %
    
    
    0
    
    
    
    77,812
    
    
    
    70,031
    
    
    
    0
    
    
    
    39,830
    
    
    
    262,750
    
    
    
    15,765
    
    
    
    0
    
    
    
    246,985
    
    
    
    166,652ALABAMA BASIC 23-16-6
    
    
    11.7
    
    
    
    0.00000
    %
    
    
    56.87502
    %
    
    
    0
    
    
    
    48,986
    
    
    
    44,087
    
    
    
    0
    
    
    
    25,075
    
    
    
    165,411
    
    
    
    9,925
    
    
    
    0
    
    
    
    155,486
    
    
    
    109,575ALABAMA BASIC 26-1-7
    
    
    11.6
    
    
    
    0.00000
    %
    
    
    56.87502
    %
    
    
    0
    
    
    
    52,041
    
    
    
    46,837
    
    
    
    0
    
    
    
    26,638
    
    
    
    175,728
    
    
    
    10,544
    
    
    
    0
    
    
    
    165,184
    
    
    
    118,088ALABAMA BASIC 27-16-8
    
    
    19.7
    
    
    
    0.00000
    %
    
    
    57.20324
    %
    
    
    0
    
    
    
    146,432
    
    
    
    131,789
    
    
    
    0
    
    
    
    75,388
    
    
    
    497,315
    
    
    
    29,839
    
    
    
    0
    
    
    
    467,476
    
    
    
    292,600ALABAMA BASIC 34-3-14
    
    
    19.7
    
    
    
    0.00000
    %
    
    
    56.79375
    %
    
    
    0
    
    
    
    97,983
    
    
    
    88,185
    
    
    
    0
    
    
    
    50,083
    
    
    
    330,388
    
    
    
    19,823
    
    
    
    0
    
    
    
    310,565
    
    
    
    184,907ALABAMA BASIC 36-2-2
    
    
    10.2
    
    
    
    0.00000
    %
    
    
    58.18800
    %
    
    
    0
    
    
    
    38,324
    
    
    
    34,492
    
    
    
    0
    
    
    
    20,070
    
    
    
    132,397
    
    
    
    7,944
    
    
    
    0
    
    
    
    124,453
    
    
    
    89,711ALABAMA BASIC 36-4-1
    
    
    13.5
    
    
    
    0.00000
    %
    
    
    58.18800
    %
    
    
    0
    
    
    
    57,839
    
    
    
    52,055
    
    
    
    0
    
    
    
    30,290
    
    
    
    199,814
    
    
    
    11,989
    
    
    
    0
    
    
    
    187,825
    
    
    
    125,303ALABAMA BASIC 36-5-9
    
    
    14.2
    
    
    
    0.00000
    %
    
    
    56.26400
    %
    
    
    0
    
    
    
    62,994
    
    
    
    56,695
    
    
    
    0
    
    
    
    31,899
    
    
    
    210,428
    
    
    
    12,626
    
    
    
    0
    
    
    
    197,802
    
    
    
    129,557ALABAMA BASIC 36-9-3
    
    
    13.1
    
    
    
    0.00000
    %
    
    
    58.18800
    %
    
    
    0
    
    
    
    63,926
    
    
    
    57,533
    
    
    
    0
    
    
    
    33,478
    
    
    
    220,844
    
    
    
    13,251
    
    
    
    0
    
    
    
    207,593
    
    
    
    142,219ALABAMA BASIC 36-13-10
    
    
    16.9
    
    
    
    0.00000
    %
    
    
    58.18800
    %
    
    
    0
    
    
    
    74,925
    
    
    
    67,433
    
    
    
    0
    
    
    
    39,238
    
    
    
    258,843
    
    
    
    15,531
    
    
    
    0
    
    
    
    243,313
    
    
    
    145,374ALABAMA BASIC 36-14-11
    
    
    8.8
    
    
    
    0.00000
    %
    
    
    58.18800
    %
    
    
    0
    
    
    
    32,319
    
    
    
    29,087
    
    
    
    0
    
    
    
    16,925
    
    
    
    111,653
    
    
    
    6,699
    
    
    
    0
    
    
    
    104,954
    
    
    
    78,365ALABAMA BASIC 36-16-12
    
    
    19.7
    
    
    
    0.00000
    %
    
    
    58.18800
    %
    
    
    0
    
    
    
    98,781
    
    
    
    88,903
    
    
    
    0
    
    
    
    51,731
    
    
    
    341,255
    
    
    
    20,475
    
    
    
    0
    
    
    
    320,780
    
    
    
    188,572ALCUS 12-4-1
    
    
    7.3
    
    
    
    0.00000
    %
    
    
    54.84375
    %
    
    
    0
    
    
    
    18,606
    
    
    
    16,745
    
    
    
    0
    
    
    
    9,184
    
    
    
    60,583
    
    
    
    3,635
    
    
    
    0
    
    
    
    56,948
    
    
    
    43,333ALCUS 12-5-2
    
    
    3.9
    
    
    
    0.00000
    %
    
    
    54.19375
    %
    
    
    0
    
    
    
    6,232
    
    
    
    5,608
    
    
    
    0
    
    
    
    3,039
    
    
    
    20,050
    
    
    
    1,203
    
    
    
    0
    
    
    
    18,847
    
    
    
    15,613BAUGHMAN 18-3-2
    
    
    15.6
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    105,995
    
    
    
    95,396
    
    
    
    0
    
    
    
    54,256
    
    
    
    357,917
    
    
    
    21,475
    
    
    
    0
    
    
    
    336,442
    
    
    
    227,216BAUGHMAN 18-6-3
    
    
    25.7
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    197,588
    
    
    
    177,829
    
    
    
    0
    
    
    
    101,140
    
    
    
    667,199
    
    
    
    40,032
    
    
    
    0
    
    
    
    627,167
    
    
    
    356,197BAUGHMAN 18-7-4
    
    
    21.5
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    126,145
    
    
    
    113,531
    
    
    
    0
    
    
    
    64,571
    
    
    
    425,958
    
    
    
    25,557
    
    
    
    0
    
    
    
    400,401
    
    
    
    234,692BEAN 14-15-1
    
    
    13.0
    
    
    
    0.00000
    %
    
    
    55.76460
    %
    
    
    0
    
    
    
    52,280
    
    
    
    47,052
    
    
    
    0
    
    
    
    26,238
    
    
    
    173,088
    
    
    
    10,385
    
    
    
    0
    
    
    
    162,703
    
    
    
    109,005BIGHAM 4-13-1
    
    
    8.6
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    46,268
    
    
    
    41,641
    
    
    
    0
    
    
    
    23,683
    
    
    
    156,234
    
    
    
    9,374
    
    
    
    0
    
    
    
    146,860
    
    
    
    115,231CANTLEY 17-7-2
    
    
    12.6
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    51,035
    
    
    
    45,931
    
    
    
    0
    
    
    
    26,123
    
    
    
    172,330
    
    
    
    10,340
    
    
    
    0
    
    
    
    161,990
    
    
    
    111,488CARNLEY 18-5-3
    
    
    18.2
    
    
    
    0.00000
    %
    
    
    61.70528
    %
    
    
    0
    
    
    
    102,453
    
    
    
    92,207
    
    
    
    0
    
    
    
    56,897
    
    
    
    375,336
    
    
    
    22,520
    
    
    
    0
    
    
    
    352,815
    
    
    
    224,380CARNLEY 18-12-4
    
    
    24.9
    
    
    
    0.00000
    %
    
    
    61.70528
    %
    
    
    0
    
    
    
    230,601
    
    
    
    207,541
    
    
    
    0
    
    
    
    128,064
    
    
    
    844,809
    
    
    
    50,689
    
    
    
    0
    
    
    
    794,120
    
    
    
    474,000CARNLEY 18-14-5
    
    
    25.6
    
    
    
    0.00000
    %
    
    
    61.70528
    %
    
    
    0
    
    
    
    329,035
    
    
    
    296,131
    
    
    
    0
    
    
    
    182,729
    
    
    
    1,205,419
    
    
    
    72,325
    
    
    
    0
    
    
    
    1,133,094
    
    
    
    696,776CASSIDY 19-1-72
    
    
    15.8
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    80,466
    
    
    
    72,420
    
    
    
    0
    
    
    
    35,305
    
    
    
    232,897
    
    
    
    13,974
    
    
    
    0
    
    
    
    218,923
    
    
    
    140,435CASSIDY 19-2-73
    
    
    17.3
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    77,376
    
    
    
    69,638
    
    
    
    0
    
    
    
    33,949
    
    
    
    223,952
    
    
    
    13,437
    
    
    
    0
    
    
    
    210,515
    
    
    
    127,823CASSIDY 19-3-74
    
    
    11.7
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    55,160
    
    
    
    49,644
    
    
    
    0
    
    
    
    24,201
    
    
    
    159,651
    
    
    
    9,579
    
    
    
    0
    
    
    
    150,072
    
    
    
    105,811CASSIDY 19-6-96
    
    
    14.8
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    69,612
    
    
    
    62,651
    
    
    
    0
    
    
    
    30,542
    
    
    
    201,480
    
    
    
    12,089
    
    
    
    0
    
    
    
    189,391
    
    
    
    123,183CASSIDY 19-7-75
    
    
    15.3
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    64,127
    
    
    
    57,715
    
    
    
    0
    
    
    
    28,136
    
    
    
    185,606
    
    
    
    11,136
    
    
    
    0
    
    
    
    174,469
    
    
    
    108,720CASSIDY 19-9-76
    
    
    14.3
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    76,014
    
    
    
    68,413
    
    
    
    0
    
    
    
    33,351
    
    
    
    220,011
    
    
    
    13,201
    
    
    
    0
    
    
    
    206,811
    
    
    
    138,424CASSIDY 19-10-77
    
    
    10.3
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    39,254
    
    
    
    35,328
    
    
    
    0
    
    
    
    17,223
    
    
    
    113,613
    
    
    
    6,817
    
    
    
    0
    
    
    
    106,796
    
    
    
    76,541CASSIDY 19-11-97
    
    
    18.4
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    72,939
    
    
    
    65,645
    
    
    
    0
    
    
    
    32,002
    
    
    
    211,109
    
    
    
    12,667
    
    
    
    0
    
    
    
    198,442
    
    
    
    114,584CASSIDY 19-13-7B
    
    
    15.7
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    75,890
    
    
    
    68,301
    
    
    
    0
    
    
    
    36,072
    
    
    
    237,956
    
    
    
    14,277
    
    
    
    0
    
    
    
    223,679
    
    
    
    143,541CASSIDY 19-15-79
    
    
    9.3
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    34,188
    
    
    
    30,769
    
    
    
    0
    
    
    
    15,000
    
    
    
    98,952
    
    
    
    5,937
    
    
    
    0
    
    
    
    93,015
    
    
    
    67,934CASSIDY 19-16-80
    
    
    11.7
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    55,091
    
    
    
    49,582
    
    
    
    0
    
    
    
    24,171
    
    
    
    159,453
    
    
    
    9,567
    
    
    
    0
    
    
    
    149,886
    
    
    
    105,680CASSIDY 20-3-81
    
    
    13.0
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    58,074
    
    
    
    52,267
    
    
    
    0
    
    
    
    25,480
    
    
    
    168,087
    
    
    
    10,085
    
    
    
    0
    
    
    
    158,002
    
    
    
    106,834CASSIDY 20-5-82
    
    
    11.8
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    49,225
    
    
    
    44,302
    
    
    
    0
    
    
    
    21,597
    
    
    
    142,472
    
    
    
    8,548
    
    
    
    0
    
    
    
    133,924
    
    
    
    92,649CASSIDY 20-6-83
    
    
    20.2
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    91,105
    
    
    
    81,995
    
    
    
    0
    
    
    
    39,972
    
    
    
    263,689
    
    
    
    15,821
    
    
    
    0
    
    
    
    247,867
    
    
    
    138,502CASSIDY 20-7-84
    
    
    12.2
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    50,718
    
    
    
    45,646
    
    
    
    0
    
    
    
    22,252
    
    
    
    146,794
    
    
    
    8,808
    
    
    
    0
    
    
    
    137,987
    
    
    
    94,575CASSIDY 20-8-85
    
    
    17.6
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    104,810
    
    
    
    94,329
    
    
    
    0
    
    
    
    45,986
    
    
    
    303,356
    
    
    
    18,201
    
    
    
    0
    
    
    
    285,155
    
    
    
    179,041CASSIDY 20-10-86
    
    
    13.2
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    66,431
    
    
    
    59,787
    
    
    
    0
    
    
    
    29,146
    
    
    
    192,272
    
    
    
    11,536
    
    
    
    0
    
    
    
    180,736
    
    
    
    123,345CASSIDY 20-12-87
    
    
    15.7
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    75,190
    
    
    
    67,671
    
    
    
    0
    
    
    
    32,990
    
    
    
    217,624
    
    
    
    13,057
    
    
    
    0
    
    
    
    204367
    
    
    
    130,371CASSIDY 20-14-88
    
    
    12.2
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    50,644
    
    
    
    45,579
    
    
    
    0
    
    
    
    22,220
    
    
    
    146,580
    
    
    
    8,795
    
    
    
    0
    
    
    
    137,785
    
    
    
    94,387CASSIDY 20-16-89
    
    
    4.8
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    12,859
    
    
    
    11,573
    
    
    
    0
    
    
    
    5,642
    
    
    
    37,217
    
    
    
    2,233
    
    
    
    0
    
    
    
    34,984
    
    
    
    29,054CASSIDY 21-2-102
    
    
    18.4
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    94,562
    
    
    
    85,106
    
    
    
    0
    
    
    
    41,489
    
    
    
    273,693
    
    
    
    16,422
    
    
    
    0
    
    
    
    257,272
    
    
    
    154,286CASSIDY 21-3-116
    
    
    23.2
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    170,472
    
    
    
    153,425
    
    
    
    0
    
    
    
    74,795
    
    
    
    493,403
    
    
    
    29,604
    
    
    
    0
    
    
    
    463,798
    
    
    
    265,767CASSIDY 21-4-117
    
    
    20.9
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    92,173
    
    
    
    82,956
    
    
    
    0
    
    
    
    40,441
    
    
    
    266,779
    
    
    
    16,007
    
    
    
    0
    
    
    
    250,772
    
    
    
    139,020CASSIDY 21-6-103
    
    
    20.9
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    121,322
    
    
    
    109,189
    
    
    
    0
    
    
    
    53,230
    
    
    
    351,145
    
    
    
    21,069
    
    
    
    0
    
    
    
    330,077
    
    
    
    191,877CASSIDY 21-8-104
    
    
    6.7
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    19,162
    
    
    
    17,246
    
    
    
    0
    
    
    
    8,407
    
    
    
    55,462
    
    
    
    3,328
    
    
    
    0
    
    
    
    52,134
    
    
    
    40,767CASSIDY 21-10-105
    
    
    11.8
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    55,852
    
    
    
    50,267
    
    
    
    0
    
    
    
    24,505
    
    
    
    161,654
    
    
    
    9,699
    
    
    
    0
    
    
    
    151,955
    
    
    
    106,042CASSIDY 21-11-106
    
    
    27.8
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    155,116
    
    
    
    139,604
    
    
    
    0
    
    
    
    68,057
    
    
    
    448,958
    
    
    
    26,937
    
    
    
    0
    
    
    
    422,020
    
    
    
    211,954CASSIDY 21-14-118
    
    
    11.8
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    51,387
    
    
    
    46,248
    
    
    
    0
    
    
    
    22,546
    
    
    
    148,730
    
    
    
    8,924
    
    
    
    0
    
    
    
    139,807
    
    
    
    97,066CASSIDY 22-1-107
    
    
    10.7
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    41,862
    
    
    
    37,676
    
    
    
    0
    
    
    
    18,367
    
    
    
    121,162
    
    
    
    7,270
    
    
    
    0
    
    
    
    113,893
    
    
    
    80,933CASSIDY 22-3-108
    
    
    10.6
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    34,777
    
    
    
    31,300
    
    
    
    0
    
    
    
    15,259
    
    
    
    100,658
    
    
    
    6,039
    
    
    
    0
    
    
    
    94,618
    
    
    
    65,754
 Page No. 1 of 10
    
    (SMALL RED LOGO)
    
    Royalty Interests Oneline 03 03 08.xls




---



##### 



DOMINION BLACK WARRIOR BASIN TRUST 1994-1
    
    UNESCALATED ANALYSISROYALTY INTERESTS
    
    AS OF DECEMBER 31, 2007
 Gross Volumes
    
    Net Volumes
    
    Product
    
    Production
    
    Operating
    
    Future Net IncomeLife
    
    Working
    
    Revenue
    
    Oil
    
    Wellhead Gas
    
    Sales Gas
    
    Oil
    
    Sales Gas
    
    Sales
    
    Taxes
    
    Expense
    
    Undiscounted
    
    Disc. @ 10%Well Name & Number
    
    Years
    
    Interest
    
    Interest
    
    Bbls
    
    Mcf
    
    Mcf
    
    Bbls
    
    Mcf
    
    $
    
    $
    
    $
    
    $
    
    $CASSIDY 22-6-110
    
    
    4.8
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    11,996
    
    
    
    10,796
    
    
    
    0
    
    
    
    5,263
    
    
    
    34,719
    
    
    
    2,083
    
    
    
    0
    
    
    
    32,636
    
    
    
    27,102CASSIDY 22-7-111
    
    
    0.8
    
    
    
    0.00000
    %
    
    
    48.90418
    %
    
    
    0
    
    
    
    437
    
    
    
    394
    
    
    
    0
    
    
    
    193
    
    
    
    1,270
    
    
    
    76
    
    
    
    0
    
    
    
    1,194
    
    
    
    1,153CASSIDY 22-13-112
    
    
    8.3
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    24,888
    
    
    
    22,399
    
    
    
    0
    
    
    
    10,920
    
    
    
    72,034
    
    
    
    4,322
    
    
    
    0
    
    
    
    67,712
    
    
    
    50,253CASSIDY 22-14-113
    
    
    14.1
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    50,349
    
    
    
    45,314
    
    
    
    0
    
    
    
    22,091
    
    
    
    145,727
    
    
    
    8,744
    
    
    
    0
    
    
    
    136,984
    
    
    
    86,835CASSIDY 25-3-11
    
    
    4.9
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    15,102
    
    
    
    13,592
    
    
    
    0
    
    
    
    6,626
    
    
    
    43,710
    
    
    
    2,623
    
    
    
    0
    
    
    
    41,087
    
    
    
    34,329CASSIDY 25-4-66
    
    
    12.1
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    47,853
    
    
    
    43,068
    
    
    
    0
    
    
    
    20,996
    
    
    
    138,503
    
    
    
    8,310
    
    
    
    0
    
    
    
    130,192
    
    
    
    88,919CASSIDY 25-5-67
    
    
    11.5
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    53,520
    
    
    
    48,168
    
    
    
    0
    
    
    
    23,482
    
    
    
    154,906
    
    
    
    9,294
    
    
    
    0
    
    
    
    145,611
    
    
    
    102,931CASSIDY 25-6-13
    
    
    8.2
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    28,546
    
    
    
    25,691
    
    
    
    0
    
    
    
    12,524
    
    
    
    82,621
    
    
    
    4,957
    
    
    
    0
    
    
    
    77,664
    
    
    
    58,825CASSIDY 25-10-1
    
    
    5.4
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    16,202
    
    
    
    14,581
    
    
    
    0
    
    
    
    7,108
    
    
    
    46,893
    
    
    
    2,814
    
    
    
    0
    
    
    
    44,079
    
    
    
    35,983CASSIDY 25-12-14
    
    
    8.7
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    31,937
    
    
    
    28,743
    
    
    
    0
    
    
    
    14,012
    
    
    
    92,436
    
    
    
    5,546
    
    
    
    0
    
    
    
    86,890
    
    
    
    65,122CASSIDY 25-14-21
    
    
    9.6
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    34,050
    
    
    
    30,645
    
    
    
    0
    
    
    
    14,940
    
    
    
    98,553
    
    
    
    5,913
    
    
    
    0
    
    
    
    92,640
    
    
    
    67,247CASSIDY 25-15-20
    
    
    4.8
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    12,829
    
    
    
    11,546
    
    
    
    0
    
    
    
    5,629
    
    
    
    37,131
    
    
    
    2,228
    
    
    
    0
    
    
    
    34,903
    
    
    
    28,972CASSIDY 25-16-1
    
    
    7.2
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    22,860
    
    
    
    20,574
    
    
    
    0
    
    
    
    10,030
    
    
    
    66,165
    
    
    
    3,970
    
    
    
    0
    
    
    
    62,195
    
    
    
    48,058CASSIDY 26-8-122
    
    
    17.3
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    78,397
    
    
    
    70,557
    
    
    
    0
    
    
    
    34,397
    
    
    
    226,907
    
    
    
    13,614
    
    
    
    0
    
    
    
    213,292
    
    
    
    129,359CASSIDY 26-10-123
    
    
    10.3
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    39,440
    
    
    
    35,496
    
    
    
    0
    
    
    
    17,304
    
    
    
    114,152
    
    
    
    6,849
    
    
    
    0
    
    
    
    107,303
    
    
    
    76,731CASSIDY 28-1-114
    
    
    11.2
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    47,239
    
    
    
    42,515
    
    
    
    0
    
    
    
    20,726
    
    
    
    136,725
    
    
    
    8,203
    
    
    
    0
    
    
    
    128,521
    
    
    
    90,765CASSIDY 28-7-115
    
    
    15.6
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    77,525
    
    
    
    69,772
    
    
    
    0
    
    
    
    34,014
    
    
    
    224,382
    
    
    
    13,463
    
    
    
    0
    
    
    
    210,919
    
    
    
    134,668CASSIDY 28-8-131
    
    
    31.3
    
    
    
    0.00000
    %
    
    
    47.93020
    %
    
    
    0
    
    
    
    247,680
    
    
    
    222,912
    
    
    
    0
    
    
    
    106,842
    
    
    
    704,814
    
    
    
    42,289
    
    
    
    0
    
    
    
    662,525
    
    
    
    334,865CASSIDY 29-1-95
    
    
    10.0
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    38,853
    
    
    
    34,967
    
    
    
    0
    
    
    
    17,047
    
    
    
    112,453
    
    
    
    6,747
    
    
    
    0
    
    
    
    105,706
    
    
    
    76,462CASSIDY
29-2-98
    
    
    10.0
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    39,878
    
    
    
    35,890
    
    
    
    0
    
    
    
    17,496
    
    
    
    115,420
    
    
    
    6,925
    
    
    
    0
    
    
    
    108,495
    
    
    
    78,688CASSIDY 29-3-90
    
    
    6.8
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    21,777
    
    
    
    19,599
    
    
    
    0
    
    
    
    9,554
    
    
    
    63,029
    
    
    
    3,782
    
    
    
    0
    
    
    
    59,247
    
    
    
    46,489CASSIDY 29-4-91
    
    
    7.6
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    26,589
    
    
    
    23,930
    
    
    
    0
    
    
    
    11,666
    
    
    
    76,956
    
    
    
    4,617
    
    
    
    0
    
    
    
    72,339
    
    
    
    55,821CASSIDY 29-5-92
    
    
    10.2
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    41,254
    
    
    
    37,128
    
    
    
    0
    
    
    
    18,100
    
    
    
    119,402
    
    
    
    7,164
    
    
    
    0
    
    
    
    112,238
    
    
    
    81,153CASSIDY 29-6-93
    
    
    9.7
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    37,277
    
    
    
    33,550
    
    
    
    0
    
    
    
    16,355
    
    
    
    107,893
    
    
    
    6,474
    
    
    
    0
    
    
    
    101,419
    
    
    
    74,025CASSIDY 29-9-94
    
    
    18.2
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    114,732
    
    
    
    103,259
    
    
    
    0
    
    
    
    50,339
    
    
    
    332,072
    
    
    
    19,924
    
    
    
    0
    
    
    
    312,148
    
    
    
    189,224CASSIDY 29-10-99
    
    
    16.2
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    93,344
    
    
    
    84,010
    
    
    
    0
    
    
    
    40,955
    
    
    
    270,170
    
    
    
    16,210
    
    
    
    0
    
    
    
    253,959
    
    
    
    159,205CASSIDY 30-2-119
    
    
    23.2
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    203,828
    
    
    
    183,445
    
    
    
    0
    
    
    
    89,430
    
    
    
    589,947
    
    
    
    35,397
    
    
    
    0
    
    
    
    554,550
    
    
    
    328,389CASSIDY 30-4-120
    
    
    22.8
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    126,659
    
    
    
    113,993
    
    
    
    0
    
    
    
    60,203
    
    
    
    397,142
    
    
    
    23,829
    
    
    
    0
    
    
    
    373,314
    
    
    
    207,460CASSIDY 30-8-121
    
    
    13.6
    
    
    
    0.00000
    %
    
    
    46.51560
    %
    
    
    0
    
    
    
    72,945
    
    
    
    65,650
    
    
    
    0
    
    
    
    30,538
    
    
    
    201,450
    
    
    
    12,087
    
    
    
    0
    
    
    
    189,363
    
    
    
    128,879CASSIDY 30-12-15
    
    
    6.5
    
    
    
    0.00000
    %
    
    
    46.51560
    %
    
    
    0
    
    
    
    22,704
    
    
    
    20,434
    
    
    
    0
    
    
    
    9,505
    
    
    
    62,701
    
    
    
    3,762
    
    
    
    0
    
    
    
    58,939
    
    
    
    46,855CASSIDY 30-13-1
    
    
    6.2
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    18,724
    
    
    
    16,852
    
    
    
    0
    
    
    
    8,215
    
    
    
    54,195
    
    
    
    3,252
    
    
    
    0
    
    
    
    50,943
    
    
    
    40,569CASSIDY 30-14-1
    
    
    8.0
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    25,842
    
    
    
    23,258
    
    
    
    0
    
    
    
    11,338
    
    
    
    74,795
    
    
    
    4,488
    
    
    
    0
    
    
    
    70,307
    
    
    
    53,141CASSIDY 30-15-12
    
    
    10.3
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    38,760
    
    
    
    34,884
    
    
    
    0
    
    
    
    17,006
    
    
    
    112,185
    
    
    
    6,731
    
    
    
    0
    
    
    
    105,454
    
    
    
    75,531CASSIDY 31-1-17
    
    
    8.9
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    31,663
    
    
    
    28,497
    
    
    
    0
    
    
    
    13,892
    
    
    
    91,644
    
    
    
    5,499
    
    
    
    0
    
    
    
    86,146
    
    
    
    63,838CASSIDY 31-2-10
    
    
    12.6
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    54,216
    
    
    
    48,795
    
    
    
    0
    
    
    
    23,787
    
    
    
    156,920
    
    
    
    9,415
    
    
    
    0
    
    
    
    147,505
    
    
    
    100,412CASSIDY 31-3-16
    
    
    6.5
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    20,095
    
    
    
    18,086
    
    
    
    0
    
    
    
    8,817
    
    
    
    58,162
    
    
    
    3,490
    
    
    
    0
    
    
    
    54,673
    
    
    
    43,058CASSIDY 31-4-1
    
    
    6.3
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    18,249
    
    
    
    16,425
    
    
    
    0
    
    
    
    8,007
    
    
    
    52,820
    
    
    
    3,169
    
    
    
    0
    
    
    
    49,651
    
    
    
    39,315CASSIDY 31-5-1A
    
    
    10.5
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    41,571
    
    
    
    37,414
    
    
    
    0
    
    
    
    18,239
    
    
    
    120,320
    
    
    
    7,219
    
    
    
    0
    
    
    
    113,101
    
    
    
    80,829CASSIDY 31-6-18
    
    
    10.7
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    44,334
    
    
    
    39,900
    
    
    
    0
    
    
    
    19,451
    
    
    
    128,316
    
    
    
    7,699
    
    
    
    0
    
    
    
    120,617
    
    
    
    86,185CASSIDY 31-8-70
    
    
    8.0
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    26,089
    
    
    
    23,480
    
    
    
    0
    
    
    
    11,447
    
    
    
    75,510
    
    
    
    4,531
    
    
    
    0
    
    
    
    70,980
    
    
    
    53,681CASSIDY 31-10-124
    
    
    12.0
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    55,079
    
    
    
    49,571
    
    
    
    0
    
    
    
    24,166
    
    
    
    159,418
    
    
    
    9,565
    
    
    
    0
    
    
    
    149,852
    
    
    
    104,398CASSIDY 31-12-125
    
    
    10.2
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    41,254
    
    
    
    37,128
    
    
    
    0
    
    
    
    18,100
    
    
    
    119,402
    
    
    
    7,164
    
    
    
    0
    
    
    
    112,238
    
    
    
    81,153CASSIDY 31-14-65
    
    
    12.1
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    48,321
    
    
    
    43,486
    
    
    
    0
    
    
    
    21,201
    
    
    
    139,856
    
    
    
    8,391
    
    
    
    0
    
    
    
    131,464
    
    
    
    89,920CASSIDY 31-16-69
    
    
    10.7
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    40,033
    
    
    
    36,030
    
    
    
    0
    
    
    
    17,565
    
    
    
    115,869
    
    
    
    6,952
    
    
    
    0
    
    
    
    108,917
    
    
    
    76,969CASSIDY 32-1-101
    
    
    14.5
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    92,813
    
    
    
    83,532
    
    
    
    0
    
    
    
    40,722
    
    
    
    268,633
    
    
    
    16,118
    
    
    
    0
    
    
    
    252,515
    
    
    
    171,644CASSIDY 32-2-41
    
    
    14.3
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    72,558
    
    
    
    65,302
    
    
    
    0
    
    
    
    31,835
    
    
    
    210,007
    
    
    
    12,600
    
    
    
    0
    
    
    
    197,407
    
    
    
    130,922CASSIDY 32-4-33
    
    
    6.1
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    18,545
    
    
    
    16,691
    
    
    
    0
    
    
    
    8,137
    
    
    
    53,675
    
    
    
    3,221
    
    
    
    0
    
    
    
    50,455
    
    
    
    40,278CASSIDY 32-6-40
    
    
    8.1
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    28,130
    
    
    
    25,317
    
    
    
    0
    
    
    
    12,342
    
    
    
    81,417
    
    
    
    4,885
    
    
    
    0
    
    
    
    78,532
    
    
    
    58,075CASSIDY 32-7-39
    
    
    22.4
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    133,131
    
    
    
    119,817
    
    
    
    0
    
    
    
    58,411
    
    
    
    385,324
    
    
    
    23,119
    
    
    
    0
    
    
    
    362,205
    
    
    
    204,921CASSIDY 32-8-34
    
    
    28.9
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    297,925
    
    
    
    268,132
    
    
    
    0
    
    
    
    130,714
    
    
    
    862,293
    
    
    
    51,738
    
    
    
    0
    
    
    
    810,556
    
    
    
    442,102CASSIDY 32-9-37
    
    
    25.9
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    236,985
    
    
    
    213,286
    
    
    
    0
    
    
    
    103,977
    
    
    
    685,914
    
    
    
    41,155
    
    
    
    0
    
    
    
    644,759
    
    
    
    365,440CASSIDY 32-10-45
    
    
    13.6
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    71,066
    
    
    
    63,959
    
    
    
    0
    
    
    
    31,180
    
    
    
    205,688
    
    
    
    12,341
    
    
    
    0
    
    
    
    193,347
    
    
    
    131,204CASSIDY 32-11-35
    
    
    3.3
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    7,123
    
    
    
    6,410
    
    
    
    0
    
    
    
    3,125
    
    
    
    20,616
    
    
    
    1,237
    
    
    
    0
    
    
    
    19,379
    
    
    
    16,924CASSIDY 32-12-62
    
    
    10.8
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    38,486
    
    
    
    34,637
    
    
    
    0
    
    
    
    16,886
    
    
    
    111,391
    
    
    
    6,683
    
    
    
    0
    
    
    
    104,706
    
    
    
    73,142
 Page No. 2 of 10
    
    (SMALL RED LOGO)
    
    Royalty Interests Oneline 03 03 08.xls




---



##### 



DOMINION BLACK WARRIOR BASIN TRUST 1994-1
    
    UNESCALATED ANALYSISROYALTY INTERESTS
    
    AS OF DECEMBER 31, 2007
 Gross Volumes
    
    Net Volumes
    
    Product
    
    Production
    
    Operating
    
    Future Net IncomeLife
    
    Working
    
    Revenue
    
    Oil
    
    Wellhead Gas
    
    Sales Gas
    
    Oil
    
    Sales Gas
    
    Sales
    
    Taxes
    
    Expense
    
    Undiscounted
    
    Disc. @ 10%Well Name & Number
    
    Years
    
    Interest
    
    Interest
    
    Bbls
    
    Mcf
    
    Mcf
    
    Bbls
    
    Mcf
    
    $
    
    $
    
    $
    
    $
    
    $CASSIDY 32-13-46
    
    
    12.1
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    50,155
    
    
    
    45,140
    
    
    
    0
    
    
    
    22,006
    
    
    
    145,166
    
    
    
    8,710
    
    
    
    0
    
    
    
    136,456
    
    
    
    93,659CASSIDY 32-14-36
    
    
    12.1
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    49,912
    
    
    
    44,921
    
    
    
    0
    
    
    
    21,899
    
    
    
    144,463
    
    
    
    8,668
    
    
    
    0
    
    
    
    135,796
    
    
    
    93,206CASSIDY 32-15-38
    
    
    16.0
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    93,940
    
    
    
    84,546
    
    
    
    0
    
    
    
    41,216
    
    
    
    271,892
    
    
    
    16,314
    
    
    
    0
    
    
    
    255,579
    
    
    
    166,064CASSIDY 36-1-19
    
    
    6.2
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    18,719
    
    
    
    16,847
    
    
    
    0
    
    
    
    8,213
    
    
    
    54,179
    
    
    
    3,251
    
    
    
    0
    
    
    
    50,928
    
    
    
    40,706CASSIDY 36-2-1
    
    
    8.3
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    23,606
    
    
    
    21,246
    
    
    
    0
    
    
    
    10,357
    
    
    
    68,324
    
    
    
    4,099
    
    
    
    0
    
    
    
    64,225
    
    
    
    47,404CASSIDY 36-3-23
    
    
    9.3
    
    
    
    0.00000
    %
    
    
    46.75000
    %
    
    
    0
    
    
    
    32,407
    
    
    
    29,166
    
    
    
    0
    
    
    
    14,219
    
    
    
    93,797
    
    
    
    5,628
    
    
    
    0
    
    
    
    88,169
    
    
    
    64,061CASSIDY 36-4-22
    
    
    14.0
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    66,774
    
    
    
    60,096
    
    
    
    0
    
    
    
    29,297
    
    
    
    193,265
    
    
    
    11,596
    
    
    
    0
    
    
    
    181,669
    
    
    
    120,609CASSIDY 36-5-24
    
    
    8.8
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    31,411
    
    
    
    28,270
    
    
    
    0
    
    
    
    13,782
    
    
    
    90,915
    
    
    
    5,455
    
    
    
    0
    
    
    
    85,460
    
    
    
    63,670CASSIDY 36-7-25
    
    
    7.5
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    20,251
    
    
    
    18,226
    
    
    
    0
    
    
    
    8,885
    
    
    
    58,613
    
    
    
    3,517
    
    
    
    0
    
    
    
    55,096
    
    
    
    41,663CASSIDY 36-8-4
    
    
    6.4
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    19,531
    
    
    
    17,578
    
    
    
    0
    
    
    
    8,569
    
    
    
    56,529
    
    
    
    3,392
    
    
    
    0
    
    
    
    53,137
    
    
    
    42,130CASSIDY 36-9-71
    
    
    6.5
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    19,506
    
    
    
    17,556
    
    
    
    0
    
    
    
    8,558
    
    
    
    56,458
    
    
    
    3,387
    
    
    
    0
    
    
    
    53,070
    
    
    
    41,897CASSIDY 36-10-28
    
    
    6.3
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    17,600
    
    
    
    15,840
    
    
    
    0
    
    
    
    7,722
    
    
    
    50,941
    
    
    
    3,056
    
    
    
    0
    
    
    
    47,885
    
    
    
    37,786CASSIDY 36-11-27
    
    
    4.6
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    13,589
    
    
    
    12,230
    
    
    
    0
    
    
    
    5,962
    
    
    
    39,331
    
    
    
    2,360
    
    
    
    0
    
    
    
    36,971
    
    
    
    30,795CASSIDY
36-12-26
    
    
    4.3
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    10,336
    
    
    
    9,303
    
    
    
    0
    
    
    
    4,535
    
    
    
    29,917
    
    
    
    1,795
    
    
    
    0
    
    
    
    28,122
    
    
    
    23,633CASSIDY 36-13-29
    
    
    9.2
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    41,798
    
    
    
    37,618
    
    
    
    0
    
    
    
    18,339
    
    
    
    120,977
    
    
    
    7,259
    
    
    
    0
    
    
    
    113,718
    
    
    
    85,637CASSIDY 36-14-30
    
    
    5.2
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    13,262
    
    
    
    11,935
    
    
    
    0
    
    
    
    5,819
    
    
    
    38,383
    
    
    
    2,303
    
    
    
    0
    
    
    
    36,080
    
    
    
    29,534CASSIDY 36-15-31
    
    
    9.8
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    32,520
    
    
    
    29,268
    
    
    
    0
    
    
    
    14,268
    
    
    
    94,124
    
    
    
    5,647
    
    
    
    0
    
    
    
    88,477
    
    
    
    63,202CASSIDY 36-16-3
    
    
    14.7
    
    
    
    0.00000
    %
    
    
    47.91200
    %
    
    
    0
    
    
    
    64,446
    
    
    
    58,002
    
    
    
    0
    
    
    
    27,790
    
    
    
    183,323
    
    
    
    10,999
    
    
    
    0
    
    
    
    172,324
    
    
    
    111,280CASSIDY 5-2-126
    
    
    20.2
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    142,096
    
    
    
    127,886
    
    
    
    0
    
    
    
    62,345
    
    
    
    411,274
    
    
    
    24,676
    
    
    
    0
    
    
    
    386,597
    
    
    
    233,678CASSIDY 5-4-49
    
    
    14.1
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    69,707
    
    
    
    62,736
    
    
    
    0
    
    
    
    30,584
    
    
    
    201,754
    
    
    
    12,105
    
    
    
    0
    
    
    
    189,649
    
    
    
    126,207CASSIDY 5-5-50
    
    
    13.6
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    71,066
    
    
    
    63,959
    
    
    
    0
    
    
    
    31,180
    
    
    
    205,688
    
    
    
    12,341
    
    
    
    0
    
    
    
    193,347
    
    
    
    131,204CASSIDY 5-6-61
    
    
    18.1
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    129,304
    
    
    
    116,374
    
    
    
    0
    
    
    
    56,732
    
    
    
    374,249
    
    
    
    22,455
    
    
    
    0
    
    
    
    351,794
    
    
    
    223,771CASSIDY 5-11-56
    
    
    10.7
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    45,520
    
    
    
    40,968
    
    
    
    0
    
    
    
    19,972
    
    
    
    131,749
    
    
    
    7,905
    
    
    
    0
    
    
    
    123,844
    
    
    
    88,752CASSIDY 5-13-48
    
    
    7.7
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    25,615
    
    
    
    23,054
    
    
    
    0
    
    
    
    11,239
    
    
    
    74,139
    
    
    
    4,448
    
    
    
    0
    
    
    
    69,691
    
    
    
    53,382CASSIDY 5-14-57
    
    
    9.3
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    24,155
    
    
    
    21,739
    
    
    
    0
    
    
    
    10,598
    
    
    
    69,912
    
    
    
    4,195
    
    
    
    0
    
    
    
    65,718
    
    
    
    46,602CASSIDY 6-2-64
    
    
    17.6
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    82,538
    
    
    
    74,284
    
    
    
    0
    
    
    
    36,213
    
    
    
    238,892
    
    
    
    14,334
    
    
    
    0
    
    
    
    224,559
    
    
    
    136,234CASSIDY 6-3-44
    
    
    10.0
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    39,878
    
    
    
    35,890
    
    
    
    0
    
    
    
    17,496
    
    
    
    115,420
    
    
    
    6,925
    
    
    
    0
    
    
    
    108,495
    
    
    
    78,688CASSIDY 6-4-42
    
    
    4.7
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    13,441
    
    
    
    12,097
    
    
    
    0
    
    
    
    5,897
    
    
    
    38,902
    
    
    
    2,334
    
    
    
    0
    
    
    
    36,568
    
    
    
    30,705CASSIDY 6-5-43
    
    
    5.9
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    3,904
    
    
    
    3,514
    
    
    
    0
    
    
    
    1,713
    
    
    
    11,300
    
    
    
    678
    
    
    
    0
    
    
    
    10,622
    
    
    
    8,545CASSIDY 6-6-53
    
    
    11.7
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    47,726
    
    
    
    42,954
    
    
    
    0
    
    
    
    20,940
    
    
    
    138,136
    
    
    
    8,288
    
    
    
    0
    
    
    
    129,848
    
    
    
    90,088CASSIDY 6-7-129
    
    
    9.3
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    34,321
    
    
    
    30,889
    
    
    
    0
    
    
    
    15,058
    
    
    
    99,336
    
    
    
    5,960
    
    
    
    0
    
    
    
    93,375
    
    
    
    68,720CASSIDY 6-9-47
    
    
    11.4
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    45,661
    
    
    
    41,095
    
    
    
    0
    
    
    
    20,034
    
    
    
    132,159
    
    
    
    7,930
    
    
    
    0
    
    
    
    124,229
    
    
    
    86,572CASSIDY 6-10-52
    
    
    8.8
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    32,425
    
    
    
    29,183
    
    
    
    0
    
    
    
    14,227
    
    
    
    93,850
    
    
    
    5,631
    
    
    
    0
    
    
    
    88,219
    
    
    
    65,681CASSIDY 6-11-54
    
    
    3.6
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    7,860
    
    
    
    7,074
    
    
    
    0
    
    
    
    3,449
    
    
    
    22,750
    
    
    
    1,365
    
    
    
    0
    
    
    
    21,385
    
    
    
    18,373CASSIDY 6-13-51
    
    
    14.3
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    61,275
    
    
    
    55,147
    
    
    
    0
    
    
    
    26,884
    
    
    
    177,349
    
    
    
    10,641
    
    
    
    0
    
    
    
    166,708
    
    
    
    108,532CASSIDY 6-14-55
    
    
    14.8
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    68,530
    
    
    
    61,677
    
    
    
    0
    
    
    
    30,068
    
    
    
    198,349
    
    
    
    11,901
    
    
    
    0
    
    
    
    186,449
    
    
    
    120,418CASSIDY 6-16-68
    
    
    9.9
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    29,794
    
    
    
    26,815
    
    
    
    0
    
    
    
    13,072
    
    
    
    86,234
    
    
    
    5,174
    
    
    
    0
    
    
    
    81,060
    
    
    
    56,893CASSIDY 8-4-63
    
    
    5.1
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    13,785
    
    
    
    12,406
    
    
    
    0
    
    
    
    6,048
    
    
    
    39,898
    
    
    
    2,394
    
    
    
    0
    
    
    
    37,504
    
    
    
    30,903CASSIDY 8-5-60
    
    
    11.4
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    44,529
    
    
    
    40,076
    
    
    
    0
    
    
    
    19,537
    
    
    
    128,882
    
    
    
    7,733
    
    
    
    0
    
    
    
    121,149
    
    
    
    83,739CASSIDY 8-12-58
    
    
    25.8
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    84,484
    
    
    
    76,035
    
    
    
    0
    
    
    
    37,067
    
    
    
    244,524
    
    
    
    14,671
    
    
    
    0
    
    
    
    229,852
    
    
    
    106,473CASSIDY 8-13-59
    
    
    26.7
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    133,951
    
    
    
    120,556
    
    
    
    0
    
    
    
    58,771
    
    
    
    387,700
    
    
    
    23,262
    
    
    
    0
    
    
    
    364,438
    
    
    
    183,235CHEVRON 23-16-18
    
    
    13.5
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    65,048
    
    
    
    58,544
    
    
    
    0
    
    
    
    33,297
    
    
    
    219,651
    
    
    
    13,179
    
    
    
    0
    
    
    
    206,472
    
    
    
    140,984CHEVRON 24-16-16
    
    
    16.8
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    81,180
    
    
    
    73,062
    
    
    
    0
    
    
    
    41,554
    
    
    
    274,121
    
    
    
    16,447
    
    
    
    0
    
    
    
    257,674
    
    
    
    163,499CHEVRON 25-2-1
    
    
    7.8
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    24,684
    
    
    
    22,215
    
    
    
    0
    
    
    
    12,635
    
    
    
    83,351
    
    
    
    5,001
    
    
    
    0
    
    
    
    78,350
    
    
    
    60,491CHEVRON 25-8-2
    
    
    11.3
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    44,023
    
    
    
    39,621
    
    
    
    0
    
    
    
    22,534
    
    
    
    148,653
    
    
    
    8,919
    
    
    
    0
    
    
    
    139,734
    
    
    
    98,964CHEVRON 25-11-3
    
    
    8.8
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    26,844
    
    
    
    24,159
    
    
    
    0
    
    
    
    13,741
    
    
    
    90,644
    
    
    
    5,439
    
    
    
    0
    
    
    
    85,206
    
    
    
    63,524CHEVRON 26-5-9
    
    
    14.1
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    65,937
    
    
    
    59,343
    
    
    
    0
    
    
    
    33,751
    
    
    
    222,650
    
    
    
    13,359
    
    
    
    0
    
    
    
    209,291
    
    
    
    141,109CHEVRON 27-1-10
    
    
    14.9
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    74,104
    
    
    
    66,693
    
    
    
    0
    
    
    
    37,932
    
    
    
    250,228
    
    
    
    15,014
    
    
    
    0
    
    
    
    235,215
    
    
    
    156,491CHEVRON 30-10-8
    
    
    9.2
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    25,617
    
    
    
    23,056
    
    
    
    0
    
    
    
    13,113
    
    
    
    86,503
    
    
    
    5,190
    
    
    
    0
    
    
    
    81,313
    
    
    
    59,270CHRISTIAN 12-5-2
    
    
    15.8
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    78,317
    
    
    
    70,485
    
    
    
    0
    
    
    
    40,088
    
    
    
    264,453
    
    
    
    15,867
    
    
    
    0
    
    
    
    248,586
    
    
    
    161,824CLEMENTS 34-11-1
    
    
    16.5
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    115,635
    
    
    
    104,072
    
    
    
    0
    
    
    
    59,191
    
    
    
    390,469
    
    
    
    23,428
    
    
    
    0
    
    
    
    367,041
    
    
    
    244,239CLEMENTS 34-15-1
    
    
    20.3
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    129,659
    
    
    
    116,693
    
    
    
    0
    
    
    
    66,369
    
    
    
    437,823
    
    
    
    26,269
    
    
    
    0
    
    
    
    411,554
    
    
    
    252,137CLEMENTS 34-16-2
    
    
    15.3
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    90,977
    
    
    
    81,879
    
    
    
    0
    
    
    
    46,569
    
    
    
    307,204
    
    
    
    18,432
    
    
    
    0
    
    
    
    288,772
    
    
    
    194,791COLBURN 15-9-1
    
    
    19.6
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    88,186
    
    
    
    79,368
    
    
    
    0
    
    
    
    45,140
    
    
    
    297,780
    
    
    
    17,867
    
    
    
    0
    
    
    
    279,914
    
    
    
    165,044
 Page No. 3 of 10
    
    (SMALL RED LOGO)
    
    Royalty Interests Oneline 03 03 08.xls




---



##### 



DOMINION BLACK WARRIOR BASIN TRUST 1994-1
    
    UNESCALATED ANALYSISROYALTY INTERESTS
    
    AS OF DECEMBER 31, 2007
 Gross Volumes
    
    Net Volumes
    
    Product
    
    Production
    
    Operating
    
    Future Net IncomeLife
    
    Working
    
    Revenue
    
    Oil
    
    Wellhead Gas
    
    Sales Gas
    
    Oil
    
    Sales Gas
    
    Sales
    
    Taxes
    
    Expense
    
    Undiscounted
    
    Disc. @ 10%Well Name & Number
    
    Years
    
    Interest
    
    Interest
    
    Bbls
    
    Mcf
    
    Mcf
    
    Bbls
    
    Mcf
    
    $
    
    $
    
    $
    
    $
    
    $COLBURN 15-15-2
    
    
    45.7
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    317,336
    
    
    
    285,602
    
    
    
    0
    
    
    
    162,436
    
    
    
    1,071,556
    
    
    
    64,293
    
    
    
    0
    
    
    
    1,007,263
    
    
    
    413,329CUNNINGHAM 10-1-1
    
    
    58.1
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    652,447
    
    
    
    587,202
    
    
    
    0
    
    
    
    333,971
    
    
    
    2,203,133
    
    
    
    132,188
    
    
    
    0
    
    
    
    2,070,944
    
    
    
    810,925CUNNINGHAM 10-2-2
    
    
    32.6
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    219,151
    
    
    
    197,236
    
    
    
    0
    
    
    
    112,178
    
    
    
    740,014
    
    
    
    44,401
    
    
    
    0
    
    
    
    695,613
    
    
    
    343,835CUNNINGHAM 28-15-3
    
    
    17.0
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    104,147
    
    
    
    93,732
    
    
    
    0
    
    
    
    53,310
    
    
    
    351,675
    
    
    
    21,100
    
    
    
    0
    
    
    
    330,574
    
    
    
    215,336CUNNINGHAM 34-8-2
    
    
    16.0
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    85,914
    
    
    
    77,323
    
    
    
    0
    
    
    
    43,977
    
    
    
    290,108
    
    
    
    17,406
    
    
    
    0
    
    
    
    272,702
    
    
    
    177,841CUNNINGHAM 35-12-1
    
    
    17.8
    
    
    
    0.00000
    %
    
    
    57.60302
    %
    
    
    0
    
    
    
    83,188
    
    
    
    74,869
    
    
    
    0
    
    
    
    43,127
    
    
    
    284,497
    
    
    
    17,070
    
    
    
    0
    
    
    
    267,427
    
    
    
    163,329DAVANT 1-12-10
    
    
    12.3
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    63,365
    
    
    
    57,029
    
    
    
    0
    
    
    
    32,435
    
    
    
    213,967
    
    
    
    12,838
    
    
    
    0
    
    
    
    201,129
    
    
    
    143,477DAVANT 1-13-11
    
    
    14.9
    
    
    
    0.00000
    %
    
    
    54.84375
    %
    
    
    0
    
    
    
    89,257
    
    
    
    80,331
    
    
    
    0
    
    
    
    44,057
    
    
    
    290,631
    
    
    
    17,438
    
    
    
    0
    
    
    
    273,193
    
    
    
    184,894DAVANT 21-16-16
    
    
    23.1
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    189,632
    
    
    
    170,668
    
    
    
    0
    
    
    
    97,068
    
    
    
    640,333
    
    
    
    38,420
    
    
    
    0
    
    
    
    601,913
    
    
    
    359,049DAVANT 23-2-9
    
    
    22.3
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    121,012
    
    
    
    108,910
    
    
    
    0
    
    
    
    61,943
    
    
    
    408,623
    
    
    
    24,517
    
    
    
    0
    
    
    
    384,105
    
    
    
    220,499DAVANT 23-7-7
    
    
    12.3
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    39,479
    
    
    
    35,531
    
    
    
    0
    
    
    
    20,208
    
    
    
    133,311
    
    
    
    7,999
    
    
    
    0
    
    
    
    125,312
    
    
    
    84,302DAVANT 23-13-8
    
    
    19.5
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    87,381
    
    
    
    78,643
    
    
    
    0
    
    
    
    44,728
    
    
    
    295,061
    
    
    
    17,704
    
    
    
    0
    
    
    
    277,357
    
    
    
    163,691DAVANT 3-1-12
    
    
    16.4
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    111,669
    
    
    
    100,502
    
    
    
    0
    
    
    
    57,161
    
    
    
    377,076
    
    
    
    22,625
    
    
    
    0
    
    
    
    354,451
    
    
    
    236,596DAVANT 3-2-13
    
    
    25.8
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    180,243
    
    
    
    162,219
    
    
    
    0
    
    
    
    92,262
    
    
    
    608,630
    
    
    
    36,518
    
    
    
    0
    
    
    
    572,112
    
    
    
    319,216DAVANT 7-4-2
    
    
    1.4
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    1,453
    
    
    
    1,307
    
    
    
    0
    
    
    
    744
    
    
    
    4,905
    
    
    
    294
    
    
    
    0
    
    
    
    4,611
    
    
    
    4,271DAVANT 7-5-3
    
    
    6.3
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    15,186
    
    
    
    13,668
    
    
    
    0
    
    
    
    7,774
    
    
    
    51,281
    
    
    
    3,077
    
    
    
    0
    
    
    
    48,204
    
    
    
    38,221DAVANT 7-11-4
    
    
    22.8
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    106,672
    
    
    
    96,005
    
    
    
    0
    
    
    
    54,603
    
    
    
    360,203
    
    
    
    21,612
    
    
    
    0
    
    
    
    338,590
    
    
    
    184,860DAVANT 7-12-5
    
    
    12.5
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    35,026
    
    
    
    31,524
    
    
    
    0
    
    
    
    17,929
    
    
    
    118,274
    
    
    
    7,096
    
    
    
    0
    
    
    
    111,178
    
    
    
    73,246DAVANT 7-13-6
    
    
    28.4
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    194,035
    
    
    
    174,632
    
    
    
    0
    
    
    
    99,322
    
    
    
    655,204
    
    
    
    39,312
    
    
    
    0
    
    
    
    615,891
    
    
    
    327,366DAVANT 7-14-1
    
    
    20.6
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    73,698
    
    
    
    66,329
    
    
    
    0
    
    
    
    37,724
    
    
    
    248,359
    
    
    
    14,932
    
    
    
    0
    
    
    
    233,928
    
    
    
    129,710DAVIS 24-7-1
    
    
    20.9
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    114,901
    
    
    
    103,411
    
    
    
    0
    
    
    
    58,815
    
    
    
    387,990
    
    
    
    23,279
    
    
    
    0
    
    
    
    364,710
    
    
    
    215,665DAVIS 24-8-2
    
    
    11.7
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    46,886
    
    
    
    42,198
    
    
    
    0
    
    
    
    24,000
    
    
    
    158,322
    
    
    
    9,499
    
    
    
    0
    
    
    
    148,323
    
    
    
    104,930DAVIS 24-9-3
    
    
    21.2
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    96,731
    
    
    
    87,058
    
    
    
    0
    
    
    
    49,514
    
    
    
    326,633
    
    
    
    19,598
    
    
    
    0
    
    
    
    307,035
    
    
    
    175,428DAVIS 24-10-4
    
    
    15.0
    
    
    
    0.00000
    %
    
    
    56.74805
    %
    
    
    0
    
    
    
    76,970
    
    
    
    69,273
    
    
    
    0
    
    
    
    39,311
    
    
    
    259,327
    
    
    
    15,560
    
    
    
    0
    
    
    
    243,767
    
    
    
    162,574DEAL 27-4-1
    
    
    15.7
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    76,558
    
    
    
    68,902
    
    
    
    0
    
    
    
    39,188
    
    
    
    258,516
    
    
    
    15,511
    
    
    
    0
    
    
    
    243,005
    
    
    
    158,495DEAL 27-5-2
    
    
    41.3
    
    
    
    0.00000
    %
    
    
    55.86750
    %
    
    
    0
    
    
    
    522,269
    
    
    
    470,043
    
    
    
    0
    
    
    
    262,601
    
    
    
    1,732,320
    
    
    
    103,939
    
    
    
    0
    
    
    
    1,628,380
    
    
    
    789,942DRUMMOND 6-1-1
    
    
    2.7
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    5,309
    
    
    
    4,778
    
    
    
    0
    
    
    
    2,329
    
    
    
    15,365
    
    
    
    922
    
    
    
    0
    
    
    
    14,443
    
    
    
    12,870EARNEST 15-10-2
    
    
    14.2
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    66,522
    
    
    
    59,869
    
    
    
    0
    
    
    
    34,051
    
    
    
    224,625
    
    
    
    13,477
    
    
    
    0
    
    
    
    211,147
    
    
    
    142,213EARNEST 15-15-5
    
    
    7.3
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    19,586
    
    
    
    17,627
    
    
    
    0
    
    
    
    10,026
    
    
    
    66,136
    
    
    
    3,968
    
    
    
    0
    
    
    
    62,168
    
    
    
    48,091EARNEST 15-16-4
    
    
    14.5
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    50,776
    
    
    
    45,699
    
    
    
    0
    
    
    
    25,991
    
    
    
    171,457
    
    
    
    10,287
    
    
    
    0
    
    
    
    161,170
    
    
    
    103,537EARNEST 24-13-1
    
    
    18.0
    
    
    
    0.00000
    %
    
    
    56.62111
    %
    
    
    0
    
    
    
    109,323
    
    
    
    98,391
    
    
    
    0
    
    
    
    55,710
    
    
    
    367,506
    
    
    
    22,050
    
    
    
    0
    
    
    
    345,455
    
    
    
    220,022FEDERAL 8-9-10
    
    
    16.5
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    60,133
    
    
    
    54,120
    
    
    
    0
    
    
    
    30,781
    
    
    
    203,053
    
    
    
    12,183
    
    
    
    0
    
    
    
    190,869
    
    
    
    117,153FEDERAL 8-16-12
    
    
    11.7
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    46,886
    
    
    
    42,198
    
    
    
    0
    
    
    
    24,000
    
    
    
    158,322
    
    
    
    9,499
    
    
    
    0
    
    
    
    148,823
    
    
    
    104,930FEDERAL 9-4-5
    
    
    23.3
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    195,695
    
    
    
    176,126
    
    
    
    0
    
    
    
    100,171
    
    
    
    660,808
    
    
    
    39,649
    
    
    
    0
    
    
    
    621,160
    
    
    
    372,950FEDERAL 9-12-7
    
    
    24.9
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    190,440
    
    
    
    171,396
    
    
    
    0
    
    
    
    97,482
    
    
    
    643,064
    
    
    
    38,584
    
    
    
    0
    
    
    
    604,480
    
    
    
    345,596FEDERAL 9-14-8
    
    
    26.0
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    151,922
    
    
    
    136,730
    
    
    
    0
    
    
    
    77,765
    
    
    
    513,000
    
    
    
    30,780
    
    
    
    0
    
    
    
    482,220
    
    
    
    260,541FGLIC 26-2-1
    
    
    13.8
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    62,595
    
    
    
    56,336
    
    
    
    0
    
    
    
    32,041
    
    
    
    211,367
    
    
    
    12,682
    
    
    
    0
    
    
    
    198,685
    
    
    
    134,531FGLIC 26-6-3
    
    
    17.3
    
    
    
    0 00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    97,321
    
    
    
    87,589
    
    
    
    0
    
    
    
    49,816
    
    
    
    328,627
    
    
    
    19,718
    
    
    
    0
    
    
    
    308,909
    
    
    
    198,118FIRST ALABAMA BANK 10-9-23
    
    
    7.4
    
    
    
    0.00000
    %
    
    
    61.70528
    %
    
    
    0
    
    
    
    24,195
    
    
    
    21,776
    
    
    
    0
    
    
    
    13,437
    
    
    
    88,640
    
    
    
    5,318
    
    
    
    0
    
    
    
    83,322
    
    
    
    65,254FIRST ALABAMA BANK 10-15-24
    
    
    23.3
    
    
    
    0.00000
    %
    
    
    61.70528
    %
    
    
    0
    
    
    
    98,868
    
    
    
    88,982
    
    
    
    0
    
    
    
    54,906
    
    
    
    362,205
    
    
    
    21,732
    
    
    
    0
    
    
    
    340,472
    
    
    
    180,796FIRST ALABAMA BANK 10-16-25A
    
    
    17.6
    
    
    
    0.00000
    %
    
    
    81.70528
    %
    
    
    0
    
    
    
    94,607
    
    
    
    85,146
    
    
    
    0
    
    
    
    52,540
    
    
    
    346,593
    
    
    
    20,796
    
    
    
    0
    
    
    
    325,797
    
    
    
    208,289FIRST ALABAMA BANK 12-1-4
    
    
    17.9
    
    
    
    0.00000
    %
    
    
    60.09516
    %
    
    
    0
    
    
    
    101,347
    
    
    
    91,212
    
    
    
    0
    
    
    
    54,814
    
    
    
    361,597
    
    
    
    21,696
    
    
    
    0
    
    
    
    339,901
    
    
    
    216,645FIRST ALABAMA BANK 12-2-5
    
    
    12.2
    
    
    
    0.00000
    %
    
    
    60.09516
    %
    
    
    0
    
    
    
    48,721
    
    
    
    43,848
    
    
    
    0
    
    
    
    26,351
    
    
    
    173,830
    
    
    
    10,430
    
    
    
    0
    
    
    
    163,401
    
    
    
    114,356FIRST ALABAMA BANK 25-1-13
    
    
    16.6
    
    
    
    0.00000
    %
    
    
    50.70000
    %
    
    
    0
    
    
    
    148,230
    
    
    
    133,407
    
    
    
    0
    
    
    
    67,637
    
    
    
    446,189
    
    
    
    26,771
    
    
    
    0
    
    
    
    419,418
    
    
    
    283,830FIRST ALABAMA BANK 25-2-14
    
    
    8.2
    
    
    
    0.00000
    %
    
    
    51.89977
    %
    
    
    0
    
    
    
    25,944
    
    
    
    23,349
    
    
    
    0
    
    
    
    12,118
    
    
    
    79,942
    
    
    
    4,796
    
    
    
    0
    
    
    
    75,145
    
    
    
    56,606FIRST ALABAMA BANK 25-4-19
    
    
    15.3
    
    
    
    0.00000
    %
    
    
    51.89977
    %
    
    
    0
    
    
    
    97,430
    
    
    
    87,687
    
    
    
    0
    
    
    
    45,509
    
    
    
    300,215
    
    
    
    18,013
    
    
    
    0
    
    
    
    282,202
    
    
    
    189,429FIRST ALABAMA BANK 25-7-15
    
    
    9.5
    
    
    
    0.00000
    %
    
    
    51.89977
    %
    
    
    0
    
    
    
    34,456
    
    
    
    31,010
    
    
    
    0
    
    
    
    16,094
    
    
    
    106,171
    
    
    
    6,370
    
    
    
    0
    
    
    
    99,800
    
    
    
    73,081FIRST ALABAMA BANK 25-10-17
    
    
    15.7
    
    
    
    0.00000
    %
    
    
    51.89977
    %
    
    
    0
    
    
    
    85,745
    
    
    
    77,170
    
    
    
    0
    
    
    
    40,051
    
    
    
    264,208
    
    
    
    15,853
    
    
    
    0
    
    
    
    248,356
    
    
    
    161,965FIRST ALABAMA BANK 25-11-2
    
    
    10.8
    
    
    
    0.00000
    %
    
    
    51.89977
    %
    
    
    0
    
    
    
    43,212
    
    
    
    38,891
    
    
    
    0
    
    
    
    20,184
    
    
    
    133,150
    
    
    
    7,989
    
    
    
    0
    
    
    
    125,161
    
    
    
    89,301FIRST ALABAMA BANK 25-12-20
    
    
    16.2
    
    
    
    0.00000
    %
    
    
    51.89977
    %
    
    
    0
    
    
    
    108,619
    
    
    
    97,757
    
    
    
    0
    
    
    
    50,736
    
    
    
    334,692
    
    
    
    20,082
    
    
    
    0
    
    
    
    314,610
    
    
    
    208,136FIRST ALABAMA BANK 25-14-1
    
    
    16.3
    
    
    
    0.00000
    %
    
    
    51.89977
    %
    
    
    0
    
    
    
    78,681
    
    
    
    70,813
    
    
    
    0
    
    
    
    36,752
    
    
    
    242,443
    
    
    
    14,547
    
    
    
    0
    
    
    
    227,896
    
    
    
    143,770FIRST ALABAMA BANK 25-15-3A
    
    
    4.1
    
    
    
    0.00000
    %
    
    
    51.89977
    %
    
    
    0
    
    
    
    10,825
    
    
    
    9,742
    
    
    
    0
    
    
    
    5,056
    
    
    
    33,355
    
    
    
    2,001
    
    
    
    0
    
    
    
    31,354
    
    
    
    26,816FIRST ALABAMA BANK 25-16-22
    
    
    14.3
    
    
    
    0.00000
    %
    
    
    51.89980
    %
    
    
    0
    
    
    
    74,967
    
    
    
    67,471
    
    
    
    0
    
    
    
    35,017
    
    
    
    231,000
    
    
    
    13,860
    
    
    
    0
    
    
    
    217,140
    
    
    
    145,092FIRST ALABAMA BANK 26-16-18
    
    
    14.8
    
    
    
    0.00000
    %
    
    
    63.78578
    %
    
    
    0
    
    
    
    87,882
    
    
    
    79,094
    
    
    
    0
    
    
    
    50,451
    
    
    
    332,813
    
    
    
    19,969
    
    
    
    0
    
    
    
    312,844
    
    
    
    211,909
 Page No. 4 of 10
    
    (SMALL RED LOGO)
    
    Royalty Interests Oneline 03 03 08.xls




---



##### 



DOMINION BLACK WARRIOR BASIN TRUST 1994-1
    
    UNESCALATED ANALYSISROYALTY INTERESTS
    
    AS OF DECEMBER 31, 2007
 Gross Volumes
    
    Net Volumes
    
    Product
    
    Production
    
    Operating
    
    Future Net IncomeLife
    
    Working
    
    Revenue
    
    Oil
    
    Wellhead Gas
    
    Sales Gas
    
    Oil
    
    Sales Gas
    
    Sales
    
    Taxes
    
    Expense
    
    Undiscounted
    
    Disc. @ 10%Well Name & Number
    
    Years
    
    Interest
    
    Interest
    
    Bbls
    
    Mcf
    
    Mcf
    
    Bbls
    
    Mcf
    
    $
    
    $
    
    $
    
    $
    
    $FIRST ALABAMA BANK 27-9-27
    
    
    6.0
    
    
    
    0.00000
    %
    
    
    61.70528
    %
    
    
    0
    
    
    
    38,255
    
    
    
    34,429
    
    
    
    0
    
    
    
    21,245
    
    
    
    140,147
    
    
    
    8,409
    
    
    
    0
    
    
    
    131,738
    
    
    
    111,535FIRST ALABAMA BANK 27-16-28
    
    
    5.2
    
    
    
    0.00000
    %
    
    
    61.70528
    %
    
    
    0
    
    
    
    8,305
    
    
    
    7,474
    
    
    
    0
    
    
    
    4,612
    
    
    
    30,424
    
    
    
    1,825
    
    
    
    0
    
    
    
    28,599
    
    
    
    22,971FIRST ALABAMA BANK 34-1-6
    
    
    19.3
    
    
    
    0.00000
    %
    
    
    42.83960
    %
    
    
    0
    
    
    
    128,540
    
    
    
    115,686
    
    
    
    0
    
    
    
    49,559
    
    
    
    326,932
    
    
    
    19,616
    
    
    
    0
    
    
    
    307,316
    
    
    
    195,506FIRST ALABAMA BANK 34-12-7
    
    
    23.0
    
    
    
    0.00000
    %
    
    
    42.83960
    %
    
    
    0
    
    
    
    169,550
    
    
    
    152,595
    
    
    
    0
    
    
    
    65,371
    
    
    
    431,239
    
    
    
    25,874
    
    
    
    0
    
    
    
    405,365
    
    
    
    243,733FIRST ALABAMA BANK 34-13-21
    
    
    25.7
    
    
    
    0.00000
    %
    
    
    61.70528
    %
    
    
    0
    
    
    
    136,940
    
    
    
    123,246
    
    
    
    0
    
    
    
    76,049
    
    
    
    501,680
    
    
    
    30,101
    
    
    
    0
    
    
    
    471,579
    
    
    
    256,033FIRST ALABAMA BANK 35-2-8
    
    
    7.0
    
    
    
    0.00000
    %
    
    
    42.83960
    %
    
    
    0
    
    
    
    12,468
    
    
    
    11,221
    
    
    
    0
    
    
    
    4,807
    
    
    
    31,712
    
    
    
    1,903
    
    
    
    0
    
    
    
    29,810
    
    
    
    22,547FIRST ALABAMA BANK 35-3-9
    
    
    14.4
    
    
    
    0.00000
    %
    
    
    42.83960
    %
    
    
    0
    
    
    
    76,274
    
    
    
    68,646
    
    
    
    0
    
    
    
    29,406
    
    
    
    193,997
    
    
    
    11,640
    
    
    
    0
    
    
    
    182,357
    
    
    
    125,250FIRST ALABAMA BANK 35-5-10
    
    
    10.2
    
    
    
    0.00000
    %
    
    
    42.83960
    %
    
    
    0
    
    
    
    39,497
    
    
    
    35,547
    
    
    
    0
    
    
    
    15,228
    
    
    
    100,457
    
    
    
    6,027
    
    
    
    0
    
    
    
    94,430
    
    
    
    69,800FIRST NATIONAL BANK 1-3-1
    
    
    21.0
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    102,677
    
    
    
    92,409
    
    
    
    0
    
    
    
    52,558
    
    
    
    346,712
    
    
    
    20,803
    
    
    
    0
    
    
    
    325,910
    
    
    
    188,778FRIEDMAN 10-10-28
    
    
    28.6
    
    
    
    0.00000
    %
    
    
    53.54375
    %
    
    
    0
    
    
    
    170,184
    
    
    
    153,165
    
    
    
    0
    
    
    
    82,010
    
    
    
    541,005
    
    
    
    32,460
    
    
    
    0
    
    
    
    508,544
    
    
    
    259,828FRIEDMAN 10-15-29
    
    
    5.3
    
    
    
    0.00000
    %
    
    
    53.54375
    %
    
    
    0
    
    
    
    13,880
    
    
    
    12,492
    
    
    
    0
    
    
    
    6,689
    
    
    
    44,123
    
    
    
    2,647
    
    
    
    0
    
    
    
    41,476
    
    
    
    34,132FRIEDMAN 11-10-8
    
    
    25.9
    
    
    
    0.00000
    %
    
    
    53.54375
    %
    
    
    0
    
    
    
    132,703
    
    
    
    119,432
    
    
    
    0
    
    
    
    63,949
    
    
    
    421,855
    
    
    
    25,311
    
    
    
    0
    
    
    
    396,544
    
    
    
    207,091FRIEDMAN 11-11-17
    
    
    32.0
    
    
    
    0.00000
    %
    
    
    53.54375
    %
    
    
    0
    
    
    
    182,446
    
    
    
    164,202
    
    
    
    0
    
    
    
    87,920
    
    
    
    579,986
    
    
    
    34,799
    
    
    
    0
    
    
    
    545,187
    
    
    
    260,076FRIEDMAN 11-13-18
    
    
    5.5
    
    
    
    0.00000
    %
    
    
    53.54375
    %
    
    
    0
    
    
    
    20,897
    
    
    
    18,808
    
    
    
    0
    
    
    
    10,070
    
    
    
    66,432
    
    
    
    3,986
    
    
    
    0
    
    
    
    62,446
    
    
    
    51,836FRIEDMAN 12-1-9
    
    
    7.8
    
    
    
    0.00000
    %
    
    
    53.54375
    %
    
    
    0
    
    
    
    21,063
    
    
    
    18,956
    
    
    
    0
    
    
    
    10,150
    
    
    
    66,957
    
    
    
    4,017
    
    
    
    0
    
    
    
    62,939
    
    
    
    47,646FRIEDMAN 12-2-50
    
    
    8.8
    
    
    
    0.00000
    %
    
    
    53.54375
    %
    
    
    0
    
    
    
    29,283
    
    
    
    26,355
    
    
    
    0
    
    
    
    14,111
    
    
    
    93,089
    
    
    
    5,585
    
    
    
    0
    
    
    
    87,504
    
    
    
    63,624FRIEDMAN 12-8-10
    
    
    5.7
    
    
    
    0.00000
    %
    
    
    53.54375
    %
    
    
    0
    
    
    
    10,326
    
    
    
    9,293
    
    
    
    0
    
    
    
    4,976
    
    
    
    32,825
    
    
    
    1,969
    
    
    
    0
    
    
    
    30,855
    
    
    
    23,917FRIEDMAN 13-13-3
    
    
    14.6
    
    
    
    0.00000
    %
    
    
    53.54375
    %
    
    
    0
    
    
    
    49,272
    
    
    
    44,345
    
    
    
    0
    
    
    
    23,744
    
    
    
    156,633
    
    
    
    9,398
    
    
    
    0
    
    
    
    147,235
    
    
    
    93,049FRIEDMAN 14-6-33
    
    
    15.6
    
    
    
    0.00000
    %
    
    
    53.54375
    %
    
    
    0
    
    
    
    102,843
    
    
    
    92,559
    
    
    
    0
    
    
    
    49,560
    
    
    
    326,934
    
    
    
    19,616
    
    
    
    0
    
    
    
    307,317
    
    
    
    206,644FRIEDMAN 14-12-34
    
    
    17.9
    
    
    
    0.00000
    %
    
    
    53.54375
    %
    
    
    0
    
    
    
    99,682
    
    
    
    89,714
    
    
    
    0
    
    
    
    48,036
    
    
    
    316,885
    
    
    
    19,013
    
    
    
    0
    
    
    
    297,872
    
    
    
    186,377FRIEDMAN 14-13-35
    
    
    14.9
    
    
    
    0.00000
    %
    
    
    53.54375
    %
    
    
    0
    
    
    
    73,991
    
    
    
    66,592
    
    
    
    0
    
    
    
    35,656
    
    
    
    235,213
    
    
    
    14,113
    
    
    
    0
    
    
    
    221,100
    
    
    
    145,899FRIEDMAN 18-2-5
    
    
    1.7
    
    
    
    0.00000
    %
    
    
    53.54375
    %
    
    
    0
    
    
    
    2,826
    
    
    
    2,544
    
    
    
    0
    
    
    
    1,362
    
    
    
    8,984
    
    
    
    539
    
    
    
    0
    
    
    
    8,445
    
    
    
    7,841FRIEDMAN 18-3-31
    
    
    11.0
    
    
    
    0.00000
    %
    
    
    53.54375
    %
    
    
    0
    
    
    
    58,876
    
    
    
    52,988
    
    
    
    0
    
    
    
    28,372
    
    
    
    187,164
    
    
    
    11,230
    
    
    
    0
    
    
    
    175,934
    
    
    
    128,426FRIEDMAN 18-7-30
    
    
    8.6
    
    
    
    0.00000
    %
    
    
    53.54375
    %
    
    
    0
    
    
    
    24,532
    
    
    
    22,079
    
    
    
    0
    
    
    
    11,822
    
    
    
    77,986
    
    
    
    4,679
    
    
    
    0
    
    
    
    73,307
    
    
    
    54,246FRIEDMAN 18-8-2
    
    
    9.5
    
    
    
    0.00000
    %
    
    
    53.54375
    %
    
    
    0
    
    
    
    24,865
    
    
    
    22,379
    
    
    
    0
    
    
    
    11,982
    
    
    
    79,045
    
    
    
    4,743
    
    
    
    0
    
    
    
    74,302
    
    
    
    52,881FRIEDMAN 18-9-1
    
    
    11.3
    
    
    
    0.00000
    %
    
    
    53.54375
    %
    
    
    0
    
    
    
    48,550
    
    
    
    43,695
    
    
    
    0
    
    
    
    23,396
    
    
    
    154,338
    
    
    
    9,260
    
    
    
    0
    
    
    
    145,078
    
    
    
    103,473FRIEDMAN 18-15-4
    
    
    33.8
    
    
    
    0.00000
    %
    
    
    53.54375
    %
    
    
    0
    
    
    
    282,197
    
    
    
    253,978
    
    
    
    0
    
    
    
    135,989
    
    
    
    897,090
    
    
    
    53,825
    
    
    
    0
    
    
    
    843,264
    
    
    
    417,377FRIEDMAN 2-1-15
    
    
    14.3
    
    
    
    0.00000
    %
    
    
    53.54375
    %
    
    
    0
    
    
    
    61,308
    
    
    
    55,177
    
    
    
    0
    
    
    
    29,544
    
    
    
    194,894
    
    
    
    11,694
    
    
    
    0
    
    
    
    183,200
    
    
    
    117,425FRIEDMAN 2-5-42
    
    
    22.8
    
    
    
    0.00000
    %
    
    
    53.54375
    %
    
    
    0
    
    
    
    161,474
    
    
    
    145,327
    
    
    
    0
    
    
    
    77,813
    
    
    
    513,317
    
    
    
    30,799
    
    
    
    0
    
    
    
    482,518
    
    
    
    281,202FRIEDMAN 2-9-16
    
    
    28.7
    
    
    
    0.00000
    %
    
    
    55.76460
    %
    
    
    0
    
    
    
    164,111
    
    
    
    147,700
    
    
    
    0
    
    
    
    82,364
    
    
    
    543,338
    
    
    
    32,600
    
    
    
    0
    
    
    
    510,737
    
    
    
    260,789FRIEDMAN 2-12-21
    
    
    17.0
    
    
    
    0.00000
    %
    
    
    53.54375
    %
    
    
    0
    
    
    
    85,904
    
    
    
    77,314
    
    
    
    0
    
    
    
    41,397
    
    
    
    273,085
    
    
    
    16,385
    
    
    
    0
    
    
    
    256,700
    
    
    
    160,962FRIEDMAN 2-14-22
    
    
    16.6
    
    
    
    0.00000
    %
    
    
    53.54375
    %
    
    
    0
    
    
    
    82,186
    
    
    
    73,968
    
    
    
    0
    
    
    
    39,605
    
    
    
    261,266
    
    
    
    15,676
    
    
    
    0
    
    
    
    245,590
    
    
    
    155,933FRIEDMAN 22-4-52
    
    
    18.0
    
    
    
    0.00000
    %
    
    
    53.54375
    %
    
    
    0
    
    
    
    87,297
    
    
    
    78,567
    
    
    
    0
    
    
    
    42,068
    
    
    
    277,512
    
    
    
    16,651
    
    
    
    0
    
    
    
    260,861
    
    
    
    159,775FRIEDMAN 22-12-53
    
    
    22.6
    
    
    
    0.00000
    %
    
    
    53.54375
    %
    
    
    0
    
    
    
    172,843
    
    
    
    155,559
    
    
    
    0
    
    
    
    83,292
    
    
    
    549,458
    
    
    
    32,967
    
    
    
    0
    
    
    
    516,490
    
    
    
    307,170FRIEDMAN 22-14-38
    
    
    12.3
    
    
    
    0.00000
    %
    
    
    53.54375
    %
    
    
    0
    
    
    
    25,320
    
    
    
    22,788
    
    
    
    0
    
    
    
    12,202
    
    
    
    80,491
    
    
    
    4,829
    
    
    
    0
    
    
    
    75,661
    
    
    
    47,186FRIEDMAN 22-15-39
    
    
    9.1
    
    
    
    0.00000
    %
    
    
    53.54375
    %
    
    
    0
    
    
    
    29,433
    
    
    
    26,490
    
    
    
    0
    
    
    
    14,184
    
    
    
    93,566
    
    
    
    5,614
    
    
    
    0
    
    
    
    87,952
    
    
    
    64,548FRIEDMAN 22-15-54
    
    
    27.7
    
    
    
    0.00000
    %
    
    
    55.20937
    %
    
    
    0
    
    
    
    177,076
    
    
    
    159,368
    
    
    
    0
    
    
    
    87,986
    
    
    
    580,425
    
    
    
    34,826
    
    
    
    0
    
    
    
    545,600
    
    
    
    289,055FRIEDMAN 22-16-55
    
    
    30.0
    
    
    
    0.00000
    %
    
    
    53.54375
    %
    
    
    0
    
    
    
    133,423
    
    
    
    120,081
    
    
    
    0
    
    
    
    64,296
    
    
    
    424,144
    
    
    
    25,449
    
    
    
    0
    
    
    
    398,695
    
    
    
    186,904FRIEDMAN 23-4-41
    
    
    13.0
    
    
    
    0.00000
    %
    
    
    55.20937
    %
    
    
    0
    
    
    
    102,587
    
    
    
    92,328
    
    
    
    0
    
    
    
    50,974
    
    
    
    336,263
    
    
    
    20,176
    
    
    
    0
    
    
    
    316,087
    
    
    
    229,644FRIEDMAN 23-5-40
    
    
    26.9
    
    
    
    0.00000
    %
    
    
    45.87100
    %
    
    
    0
    
    
    
    141,525
    
    
    
    127,373
    
    
    
    0
    
    
    
    58,427
    
    
    
    385,431
    
    
    
    23,126
    
    
    
    0
    
    
    
    362,305
    
    
    
    188,208FRIEDMAN 3-6-23
    
    
    23.8
    
    
    
    0.00000
    %
    
    
    53.54375
    %
    
    
    0
    
    
    
    123,721
    
    
    
    111,349
    
    
    
    0
    
    
    
    59,620
    
    
    
    393,303
    
    
    
    23,598
    
    
    
    0
    
    
    
    369,705
    
    
    
    201,986FRIEDMAN 30-4-45
    
    
    19.0
    
    
    
    0.00000
    %
    
    
    54.34000
    %
    
    
    0
    
    
    
    196,139
    
    
    
    176,525
    
    
    
    0
    
    
    
    95,924
    
    
    
    632,787
    
    
    
    37,967
    
    
    
    0
    
    
    
    594,819
    
    
    
    389,916FRIEDMAN 30-5-46
    
    
    12.3
    
    
    
    0.00000
    %
    
    
    54.34000
    %
    
    
    0
    
    
    
    96,570
    
    
    
    86,913
    
    
    
    0
    
    
    
    47,229
    
    
    
    311,557
    
    
    
    18,693
    
    
    
    0
    
    
    
    292,864
    
    
    
    214,715FRIEDMAN 30-12-47
    
    
    20.4
    
    
    
    0.00000
    %
    
    
    54.34000
    %
    
    
    0
    
    
    
    153,551
    
    
    
    138,196
    
    
    
    0
    
    
    
    75,096
    
    
    
    495,389
    
    
    
    29,723
    
    
    
    0
    
    
    
    465,666
    
    
    
    285,730FRIEDMAN 30-13-48
    
    
    19.8
    
    
    
    0.00000
    %
    
    
    54.34000
    %
    
    
    0
    
    
    
    150,481
    
    
    
    135,433
    
    
    
    0
    
    
    
    73,594
    
    
    
    485,484
    
    
    
    29,129
    
    
    
    0
    
    
    
    456,355
    
    
    
    284,389FRIEDMAN 31-12-49
    
    
    18.3
    
    
    
    0.00000
    %
    
    
    54.34000
    %
    
    
    0
    
    
    
    106,239
    
    
    
    95,615
    
    
    
    0
    
    
    
    51,957
    
    
    
    342,749
    
    
    
    20,565
    
    
    
    0
    
    
    
    322,185
    
    
    
    199,188FRIEDMAN 3-15-26
    
    
    10.0
    
    
    
    0.00000
    %
    
    
    53.17812
    %
    
    
    0
    
    
    
    31,546
    
    
    
    28,391
    
    
    
    0
    
    
    
    15,098
    
    
    
    99,598
    
    
    
    5,976
    
    
    
    0
    
    
    
    93,622
    
    
    
    66,875FRIEDMAN 34-10-57
    
    
    20.3
    
    
    
    0.00000
    %
    
    
    53.54375
    %
    
    
    0
    
    
    
    117,973
    
    
    
    106,176
    
    
    
    0
    
    
    
    56,850
    
    
    
    375,030
    
    
    
    22,502
    
    
    
    0
    
    
    
    352,528
    
    
    
    211,209FRIEDMAN 34-15-58
    
    
    31.8
    
    
    
    0.00000
    %
    
    
    53.54375
    %
    
    
    0
    
    
    
    120,971
    
    
    
    108,874
    
    
    
    0
    
    
    
    58,295
    
    
    
    384,561
    
    
    
    23,074
    
    
    
    0
    
    
    
    361,487
    
    
    
    156,687FRIEDMAN 36-1-43
    
    
    7.7
    
    
    
    0.00000
    %
    
    
    54.34000
    %
    
    
    0
    
    
    
    25,194
    
    
    
    22,675
    
    
    
    0
    
    
    
    12,322
    
    
    
    81,282
    
    
    
    4,877
    
    
    
    0
    
    
    
    76,406
    
    
    
    58,429FRIEDMAN 36-3-1
    
    
    11.7
    
    
    
    0.00000
    %
    
    
    54.34000
    %
    
    
    0
    
    
    
    48,426
    
    
    
    43,583
    
    
    
    0
    
    
    
    23,683
    
    
    
    156,233
    
    
    
    9,374
    
    
    
    0
    
    
    
    146,859
    
    
    
    102,545FRIEDMAN 36-7-44
    
    
    5.0
    
    
    
    0.00000
    %
    
    
    56.26400
    %
    
    
    0
    
    
    
    11,780
    
    
    
    10,602
    
    
    
    0
    
    
    
    5,965
    
    
    
    39,352
    
    
    
    2,361
    
    
    
    0
    
    
    
    36,991
    
    
    
    30,366FRIEDMAN 36-8-2
    
    
    4.9
    
    
    
    0.00000
    %
    
    
    54.34000
    %
    
    
    0
    
    
    
    10,204
    
    
    
    9,184
    
    
    
    0
    
    
    
    4,990
    
    
    
    32,921
    
    
    
    1,975
    
    
    
    0
    
    
    
    30,945
    
    
    
    24,857FRIEDMAN 36-11-56
    
    
    15.1
    
    
    
    0.00000
    %
    
    
    56.26400
    %
    
    
    0
    
    
    
    78,345
    
    
    
    70,511
    
    
    
    0
    
    
    
    39,672
    
    
    
    261,709
    
    
    
    15,703
    
    
    
    0
    
    
    
    246,006
    
    
    
    161,579
 Page No. 5 of 10
    
    (SMALL RED LOGO)
    
    Royalty Interests Oneline 03 03 08.xls




---



##### 



DOMINION BLACK WARRIOR BASIN TRUST 1994-1
    
    UNESCALATED ANALYSISROYALTY INTERESTS
    
    AS OF DECEMBER 31, 2007
 Gross Volumes
    
    Net Volumes
    
    Product
    
    Production
    
    Operating
    
    Future Net IncomeLife
    
    Working
    
    Revenue
    
    Oil
    
    Wellhead Gas
    
    Sales Gas
    
    Oil
    
    Sales Gas
    
    Sales
    
    Taxes
    
    Expense
    
    Undiscounted
    
    Disc. @ 10%Well Name & Number
    
    Years
    
    Interest
    
    Interest
    
    Bbls
    
    Mcf
    
    Mcf
    
    Bbls
    
    Mcf
    
    $
    
    $
    
    $
    
    $
    
    $FRIEDMAN 4-8-59
    
    
    35.8
    
    
    
    0.00000
    %
    
    
    55.20937
    %
    
    
    0
    
    
    
    253,643
    
    
    
    228,278
    
    
    
    0
    
    
    
    126,031
    
    
    
    831,399
    
    
    
    49,884
    
    
    
    0
    
    
    
    781,515
    
    
    
    366,153FRIEDMAN 6-4-11
    
    
    26.4
    
    
    
    0.00000
    %
    
    
    53.54375
    %
    
    
    0
    
    
    
    204,491
    
    
    
    184,042
    
    
    
    0
    
    
    
    98,543
    
    
    
    650,067
    
    
    
    39,004
    
    
    
    0
    
    
    
    611,063
    
    
    
    337,748FRIEDMAN 6-5-12
    
    
    14.6
    
    
    
    0.00000
    %
    
    
    53.54375
    %
    
    
    0
    
    
    
    52,196
    
    
    
    46,977
    
    
    
    0
    
    
    
    25,153
    
    
    
    165,929
    
    
    
    9,956
    
    
    
    0
    
    
    
    155,973
    
    
    
    99,435FRIEDMAN 6-12-13
    
    
    2.9
    
    
    
    0.00000
    %
    
    
    53.54375
    %
    
    
    0
    
    
    
    5,686
    
    
    
    5,117
    
    
    
    0
    
    
    
    2,740
    
    
    
    18,074
    
    
    
    1,084
    
    
    
    0
    
    
    
    16,990
    
    
    
    15,030FRIEDMAN 6-13-14
    
    
    3.4
    
    
    
    0.00000
    %
    
    
    53.54375
    %
    
    
    0
    
    
    
    6,541
    
    
    
    5,887
    
    
    
    0
    
    
    
    3,152
    
    
    
    20,794
    
    
    
    1,248
    
    
    
    0
    
    
    
    19,547
    
    
    
    16,635FRIEDMAN-ROSENAU 2-7-2
    
    
    22.0
    
    
    
    0.00000
    %
    
    
    55.20937
    %
    
    
    0
    
    
    
    119,499
    
    
    
    107,549
    
    
    
    0
    
    
    
    59,377
    
    
    
    391,699
    
    
    
    23,502
    
    
    
    0
    
    
    
    368,197
    
    
    
    210,323FRIEDMAN-ROSENAU 2-15-1
    
    
    17.8
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    71,649
    
    
    
    64,484
    
    
    
    0
    
    
    
    36,675
    
    
    
    241,938
    
    
    
    14,516
    
    
    
    0
    
    
    
    227,421
    
    
    
    137,478FRIEDMAN-ROSENAU 2-16-3
    
    
    21.9
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    89,881
    
    
    
    80,893
    
    
    
    0
    
    
    
    46,008
    
    
    
    303,505
    
    
    
    18,210
    
    
    
    0
    
    
    
    285,295
    
    
    
    157,169GILBERT 15-5-1
    
    
    20.6
    
    
    
    0.00000
    %
    
    
    46.51560
    %
    
    
    0
    
    
    
    113,767
    
    
    
    102,390
    
    
    
    0
    
    
    
    47,627
    
    
    
    314,187
    
    
    
    18,851
    
    
    
    0
    
    
    
    295,336
    
    
    
    170,677GILBERT 15-6-3
    
    
    22.0
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    164,603
    
    
    
    148,143
    
    
    
    0
    
    
    
    84,256
    
    
    
    555,818
    
    
    
    33,349
    
    
    
    0
    
    
    
    522,469
    
    
    
    316,084GILBERT 15-12-2
    
    
    7.9
    
    
    
    0.00000
    %
    
    
    46.51560
    %
    
    
    0
    
    
    
    26,942
    
    
    
    24,247
    
    
    
    0
    
    
    
    11,279
    
    
    
    74,404
    
    
    
    4,464
    
    
    
    0
    
    
    
    69,940
    
    
    
    53,275HALLMAN 17-2-2
    
    
    16.8
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    85,272
    
    
    
    76,745
    
    
    
    0
    
    
    
    43,649
    
    
    
    287,941
    
    
    
    17,276
    
    
    
    0
    
    
    
    270,665
    
    
    
    173,229HALLMAN 34-8-1
    
    
    12.8
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    63,050
    
    
    
    56,745
    
    
    
    0
    
    
    
    32,274
    
    
    
    212,902
    
    
    
    12,774
    
    
    
    0
    
    
    
    200,128
    
    
    
    139,830HALLMAN 8-14-1
    
    
    28.9
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    203,730
    
    
    
    183,357
    
    
    
    0
    
    
    
    104,284
    
    
    
    687,939
    
    
    
    41,276
    
    
    
    0
    
    
    
    646,662
    
    
    
    342,702HAYES 18-13-3
    
    
    9.3
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    36,765
    
    
    
    33,088
    
    
    
    0
    
    
    
    18,819
    
    
    
    124,144
    
    
    
    7,449
    
    
    
    0
    
    
    
    116,696
    
    
    
    87,476HAYES 18-14-4
    
    
    16.9
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    106,446
    
    
    
    95,801
    
    
    
    0
    
    
    
    54,487
    
    
    
    359,439
    
    
    
    21,566
    
    
    
    0
    
    
    
    337,872
    
    
    
    221,052HAYES 7-16-2
    
    
    20.2
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    175,335
    
    
    
    157,801
    
    
    
    0
    
    
    
    89,749
    
    
    
    592,057
    
    
    
    35,523
    
    
    
    0
    
    
    
    556,534
    
    
    
    354,780HINDS 12-6-1
    
    
    12.5
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    45,543
    
    
    
    40,988
    
    
    
    0
    
    
    
    23,312
    
    
    
    153,785
    
    
    
    9,227
    
    
    
    0
    
    
    
    144,558
    
    
    
    98,528HINDS 12-7-2
    
    
    16.4
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    81,768
    
    
    
    73,591
    
    
    
    0
    
    
    
    41,855
    
    
    
    276,109
    
    
    
    16,567
    
    
    
    0
    
    
    
    259,543
    
    
    
    165,964HINDS 12-11-3
    
    
    13.9
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    71,664
    
    
    
    64,497
    
    
    
    0
    
    
    
    36,683
    
    
    
    241,989
    
    
    
    14,519
    
    
    
    0
    
    
    
    227,469
    
    
    
    155,628HINDS 14-5-4
    
    
    18.1
    
    
    
    0.00000
    %
    
    
    56.67500
    %
    
    
    0
    
    
    
    111,077
    
    
    
    99,970
    
    
    
    0
    
    
    
    56,858
    
    
    
    375,077
    
    
    
    22,505
    
    
    
    0
    
    
    
    352,573
    
    
    
    224,389HINDS 14-6-5
    
    
    13.0
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    63,257
    
    
    
    56,931
    
    
    
    0
    
    
    
    32,380
    
    
    
    213,601
    
    
    
    12,816
    
    
    
    0
    
    
    
    200,785
    
    
    
    139,675HOBSON 22-9-1
    
    
    14.6
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    80,904
    
    
    
    72,813
    
    
    
    0
    
    
    
    41,413
    
    
    
    273,190
    
    
    
    16,391
    
    
    
    0
    
    
    
    256,798
    
    
    
    174,400HOLMAN 10-11-1
    
    
    20.3
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    96,013
    
    
    
    86,412
    
    
    
    0
    
    
    
    49,147
    
    
    
    324,209
    
    
    
    19,453
    
    
    
    0
    
    
    
    304,757
    
    
    
    178,224HOLMAN 13-7-19
    
    
    16.7
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    109,414
    
    
    
    98,473
    
    
    
    0
    
    
    
    56,007
    
    
    
    369,462
    
    
    
    22,168
    
    
    
    0
    
    
    
    347,295
    
    
    
    229,763HOLMAN 13-11-20
    
    
    18.1
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    121,263
    
    
    
    109,136
    
    
    
    0
    
    
    
    62,071
    
    
    
    409,471
    
    
    
    24,568
    
    
    
    0
    
    
    
    384,902
    
    
    
    247,645HOLMAN 13-14-21
    
    
    10.5
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    37,254
    
    
    
    33,529
    
    
    
    0
    
    
    
    19,069
    
    
    
    125,797
    
    
    
    7,548
    
    
    
    0
    
    
    
    118,249
    
    
    
    84,989HOLMAN 13-15-22
    
    
    14.3
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    77,189
    
    
    
    69,470
    
    
    
    0
    
    
    
    39,511
    
    
    
    260,647
    
    
    
    15,639
    
    
    
    0
    
    
    
    245,008
    
    
    
    166,843HOLMAN 14-3-2
    
    
    10.3
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    38,255
    
    
    
    34,430
    
    
    
    0
    
    
    
    19,582
    
    
    
    129,177
    
    
    
    7,751
    
    
    
    0
    
    
    
    121,426
    
    
    
    88,013HOLMAN 14-4-1
    
    
    14.3
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    67,993
    
    
    
    61,194
    
    
    
    0
    
    
    
    34,804
    
    
    
    229,593
    
    
    
    13,776
    
    
    
    0
    
    
    
    215,818
    
    
    
    145,209HOLMAN 15-1-28
    
    
    17.0
    
    
    
    0.00000
    %
    
    
    45.98240
    %
    
    
    0
    
    
    
    88,961
    
    
    
    80,065
    
    
    
    0
    
    
    
    36,816
    
    
    
    242,866
    
    
    
    14,572
    
    
    
    0
    
    
    
    228,294
    
    
    
    144,865HOLMAN 15-8-25
    
    
    8.4
    
    
    
    0.00000
    %
    
    
    45.98240
    %
    
    
    0
    
    
    
    27,905
    
    
    
    25,115
    
    
    
    0
    
    
    
    11,548
    
    
    
    76,182
    
    
    
    4,571
    
    
    
    0
    
    
    
    71,611
    
    
    
    54,074HOLMAN 17-11-31
    
    
    17.8
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    91,410
    
    
    
    82,269
    
    
    
    0
    
    
    
    46,790
    
    
    
    308,666
    
    
    
    18,520
    
    
    
    0
    
    
    
    290,146
    
    
    
    181,924HOLMAN 17-12-15
    
    
    17.3
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    99,004
    
    
    
    89,104
    
    
    
    0
    
    
    
    50,678
    
    
    
    334,311
    
    
    
    20,059
    
    
    
    0
    
    
    
    314,252
    
    
    
    201,383HOLMAN 17-13-16
    
    
    17.3
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    86,679
    
    
    
    78,011
    
    
    
    0
    
    
    
    44,369
    
    
    
    292,690
    
    
    
    17,561
    
    
    
    0
    
    
    
    275,129
    
    
    
    173,210HOLMAN 18-3-2
    
    
    15.3
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    75,427
    
    
    
    67,884
    
    
    
    0
    
    
    
    38,609
    
    
    
    254,695
    
    
    
    15,282
    
    
    
    0
    
    
    
    239,413
    
    
    
    158,082HOLMAN 24-1-26
    
    
    19.7
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    118,603
    
    
    
    106,743
    
    
    
    0
    
    
    
    60,710
    
    
    
    400,491
    
    
    
    24,029
    
    
    
    0
    
    
    
    376,461
    
    
    
    230,071HOLMAN 24-3-27
    
    
    16.5
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    95,440
    
    
    
    85,896
    
    
    
    0
    
    
    
    48,853
    
    
    
    322,274
    
    
    
    19,336
    
    
    
    0
    
    
    
    302,938
    
    
    
    197,156HOLMAN 26-4-23
    
    
    24.1
    
    
    
    0.00000
    %
    
    
    49.24920
    %
    
    
    0
    
    
    
    129,636
    
    
    
    116,672
    
    
    
    0
    
    
    
    57,460
    
    
    
    379,052
    
    
    
    22,743
    
    
    
    0
    
    
    
    356,309
    
    
    
    194,145HOLMAN 26-5-29
    
    
    8.2
    
    
    
    0.00000
    %
    
    
    49.24920
    %
    
    
    0
    
    
    
    28,765
    
    
    
    25,888
    
    
    
    0
    
    
    
    12,750
    
    
    
    84,107
    
    
    
    5,046
    
    
    
    0
    
    
    
    79,060
    
    
    
    60,452HOLMAN 26-6-24
    
    
    15.8
    
    
    
    0.00000
    %
    
    
    49.24920
    %
    
    
    0
    
    
    
    81,501
    
    
    
    73,351
    
    
    
    0
    
    
    
    36,125
    
    
    
    238,306
    
    
    
    14,298
    
    
    
    0
    
    
    
    224,007
    
    
    
    145,963HOLMAN 34-6-3
    
    
    21.0
    
    
    
    0.00000
    %
    
    
    60.09516
    %
    
    
    0
    
    
    
    135,974
    
    
    
    122,376
    
    
    
    0
    
    
    
    73,542
    
    
    
    485,142
    
    
    
    29,109
    
    
    
    0
    
    
    
    456,034
    
    
    
    277,800HOLMAN 35-12-4
    
    
    10.0
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    44,781
    
    
    
    40,303
    
    
    
    0
    
    
    
    22,922
    
    
    
    151,213
    
    
    
    9,073
    
    
    
    0
    
    
    
    142,140
    
    
    
    105,832HOWELL 12-9-1
    
    
    24.3
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    149,572
    
    
    
    134,615
    
    
    
    0
    
    
    
    76,562
    
    
    
    505,064
    
    
    
    30,304
    
    
    
    0
    
    
    
    474,760
    
    
    
    267,312HOWELL 12-14-2
    
    
    10.7
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    41,904
    
    
    
    37,713
    
    
    
    0
    
    
    
    21,449
    
    
    
    141,497
    
    
    
    8,490
    
    
    
    0
    
    
    
    133,007
    
    
    
    96,117HOWELL 12-15-3
    
    
    12.4
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    53,817
    
    
    
    48,435
    
    
    
    0
    
    
    
    27,547
    
    
    
    181,724
    
    
    
    10,903
    
    
    
    0
    
    
    
    170,820
    
    
    
    119,125MAYFIELD 1-3-3
    
    
    11.4
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    43,996
    
    
    
    39,597
    
    
    
    0
    
    
    
    22,521
    
    
    
    148,563
    
    
    
    8,914
    
    
    
    0
    
    
    
    139,649
    
    
    
    98,126MAYFIELD 1-7-4
    
    
    12.8
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    58,292
    
    
    
    52,463
    
    
    
    0
    
    
    
    29,838
    
    
    
    196,835
    
    
    
    11,810
    
    
    
    0
    
    
    
    185,025
    
    
    
    128,301MAYFIELD 12-9-2
    
    
    19.1
    
    
    
    0.00000
    %
    
    
    54.51875
    %
    
    
    0
    
    
    
    98,486
    
    
    
    88,637
    
    
    
    0
    
    
    
    48,324
    
    
    
    318,781
    
    
    
    19,127
    
    
    
    0
    
    
    
    299,654
    
    
    
    180,309MAYFIELD 12-10-5
    
    
    18.8
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    85,982
    
    
    
    77,384
    
    
    
    0
    
    
    
    44,012
    
    
    
    290,337
    
    
    
    17,420
    
    
    
    0
    
    
    
    272,916
    
    
    
    158,626MAYFIELD 14-1-1
    
    
    11.3
    
    
    
    0.00000
    %
    
    
    54.51875
    %
    
    
    0
    
    
    
    44,245
    
    
    
    39,820
    
    
    
    0
    
    
    
    21,710
    
    
    
    143,213
    
    
    
    8,593
    
    
    
    0
    
    
    
    134,621
    
    
    
    92,247MAYFIELD 8-3-1
    
    
    19.0
    
    
    
    0.00000
    %
    
    
    55.69687
    %
    
    
    0
    
    
    
    100,098
    
    
    
    90,088
    
    
    
    0
    
    
    
    50,176
    
    
    
    331,002
    
    
    
    19,860
    
    
    
    0
    
    
    
    311,142
    
    
    
    189,707MCDANIEL 18-5-2
    
    
    21.8
    
    
    
    0.00000
    %
    
    
    56.55000
    %
    
    
    0
    
    
    
    91,774
    
    
    
    82,596
    
    
    
    0
    
    
    
    46,708
    
    
    
    308,124
    
    
    
    18,487
    
    
    
    0
    
    
    
    289,636
    
    
    
    160,569MCDANIEL 18-6-3
    
    
    4.8
    
    
    
    0.00000
    %
    
    
    56.55000
    %
    
    
    0
    
    
    
    10,246
    
    
    
    9,221
    
    
    
    0
    
    
    
    5,214
    
    
    
    34,399
    
    
    
    2,064
    
    
    
    0
    
    
    
    32,335
    
    
    
    26,741
 Page No. 6 of 10
    
    (SMALL RED LOGO)
    
    Royalty Interests Oneline 03 03 08.xls




---



##### 



DOMINION BLACK WARRIOR BASIN TRUST 1994-1
    
    UNESCALATED ANALYSISROYALTY INTERESTS
    
    AS OF DECEMBER 31, 2007
 Gross Volumes
    
    Net Volumes
    
    Product
    
    Production
    
    Operating
    
    Future Net IncomeLife
    
    Working
    
    Revenue
    
    Oil
    
    Wellhead Gas
    
    Sales Gas
    
    Oil
    
    Sales Gas
    
    Sales
    
    Taxes
    
    Expense
    
    Undiscounted
    
    Disc. @ 10%Well Name & Number
    
    Years
    
    Interest
    
    Interest
    
    Bbls
    
    Mcf
    
    Mcf
    
    Bbls
    
    Mcf
    
    $
    
    $
    
    $
    
    $
    
    $MCGUIRE 26-12-6
    
    
    11.3
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    43,601
    
    
    
    39,241
    
    
    
    0
    
    
    
    22,318
    
    
    
    147,227
    
    
    
    8,834
    
    
    
    0
    
    
    
    138,394
    
    
    
    98,290MCGUIRE 26-13-3
    
    
    12.9
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    55,033
    
    
    
    49,530
    
    
    
    0
    
    
    
    28,170
    
    
    
    185,832
    
    
    
    11,150
    
    
    
    0
    
    
    
    174,682
    
    
    
    119,950MCGUIRE 26-16-1
    
    
    16.3
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    80,330
    
    
    
    72,297
    
    
    
    0
    
    
    
    41,119
    
    
    
    271,253
    
    
    
    16,275
    
    
    
    0
    
    
    
    254,978
    
    
    
    163,889MCGUIRE 27-9-4
    
    
    13.1
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    52,212
    
    
    
    46,991
    
    
    
    0
    
    
    
    26,726
    
    
    
    176,305
    
    
    
    10,578
    
    
    
    0
    
    
    
    165,727
    
    
    
    112,377MCGUIRE 34-9-5
    
    
    25.8
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    121,356
    
    
    
    109,220
    
    
    
    0
    
    
    
    62,119
    
    
    
    409,786
    
    
    
    24,587
    
    
    
    0
    
    
    
    385,199
    
    
    
    201,189MILLS 22-14-1
    
    
    31.8
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    350,848
    
    
    
    315,763
    
    
    
    0
    
    
    
    179,590
    
    
    
    1,184,715
    
    
    
    71,083
    
    
    
    0
    
    
    
    1,113,633
    
    
    
    605,028MOODY 22-6-1
    
    
    32.8
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    300,627
    
    
    
    270,564
    
    
    
    0
    
    
    
    153,883
    
    
    
    1,015,133
    
    
    
    60,908
    
    
    
    0
    
    
    
    954,225
    
    
    
    496,251MOORE 13-1-1
    
    
    20.1
    
    
    
    0.00000
    %
    
    
    45.09190
    %
    
    
    0
    
    
    
    165,422
    
    
    
    148,880
    
    
    
    0
    
    
    
    67,133
    
    
    
    442,861
    
    
    
    26,572
    
    
    
    0
    
    
    
    416,289
    
    
    
    264,033MOORE 13-9-2
    
    
    13.6
    
    
    
    0.00000
    %
    
    
    45.09190
    %
    
    
    0
    
    
    
    67,517
    
    
    
    60,765
    
    
    
    0
    
    
    
    27,400
    
    
    
    180,753
    
    
    
    10,845
    
    
    
    0
    
    
    
    169,908
    
    
    
    116,705NAUGHER 34-7-1
    
    
    16.8
    
    
    
    0.00000
    %
    
    
    60.09516
    %
    
    
    0
    
    
    
    86,365
    
    
    
    77,729
    
    
    
    0
    
    
    
    46,711
    
    
    
    308,143
    
    
    
    18,489
    
    
    
    0
    
    
    
    289,654
    
    
    
    187,165PAYNE 17-15-1
    
    
    19.8
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    105,426
    
    
    
    94,883
    
    
    
    0
    
    
    
    53,965
    
    
    
    355,993
    
    
    
    21,360
    
    
    
    0
    
    
    
    334,634
    
    
    
    201,276PETTUS 8-5-3
    
    
    10.4
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    66,408
    
    
    
    59,767
    
    
    
    0
    
    
    
    33,993
    
    
    
    224,242
    
    
    
    13,455
    
    
    
    0
    
    
    
    210,787
    
    
    
    160,138PETTUS 8-6-2
    
    
    25.2
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    115,863
    
    
    
    104,276
    
    
    
    0
    
    
    
    59,307
    
    
    
    391,236
    
    
    
    23,474
    
    
    
    0
    
    
    
    367,762
    
    
    
    193,415PRICE 1-1-1
    
    
    7.8
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    20,281
    
    
    
    18,253
    
    
    
    0
    
    
    
    10,381
    
    
    
    68,483
    
    
    
    4,109
    
    
    
    0
    
    
    
    64,374
    
    
    
    48,450RICE 2-6-1
    
    
    28.1
    
    
    
    0.00000
    %
    
    
    55.04687
    %
    
    
    0
    
    
    
    155,920
    
    
    
    140,328
    
    
    
    0
    
    
    
    77,246
    
    
    
    509,577
    
    
    
    30,575
    
    
    
    0
    
    
    
    479,002
    
    
    
    243,871SEALY 18-1-1
    
    
    21.5
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    153,050
    
    
    
    137,745
    
    
    
    0
    
    
    
    78,343
    
    
    
    516,808
    
    
    
    31,008
    
    
    
    0
    
    
    
    485,799
    
    
    
    292,721SEARCY 11-9-14
    
    
    8.4
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    23,490
    
    
    
    21,141
    
    
    
    0
    
    
    
    12,024
    
    
    
    79,319
    
    
    
    4,759
    
    
    
    0
    
    
    
    74,560
    
    
    
    54,443SEARCY 12-3-16
    
    
    4.3
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    8,255
    
    
    
    7,430
    
    
    
    0
    
    
    
    4,226
    
    
    
    27,876
    
    
    
    1,673
    
    
    
    0
    
    
    
    26,204
    
    
    
    22,045SEARCY 12-6-19
    
    
    2.4
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    4,761
    
    
    
    4,285
    
    
    
    0
    
    
    
    2,437
    
    
    
    16,078
    
    
    
    965
    
    
    
    0
    
    
    
    15,113
    
    
    
    13,678SEARCY 17-5-7
    
    
    22.5
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    98,307
    
    
    
    88,477
    
    
    
    0
    
    
    
    50,321
    
    
    
    331,957
    
    
    
    19,917
    
    
    
    0
    
    
    
    312,039
    
    
    
    171,710SEARCY 17-6-20
    
    
    24.3
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    129,124
    
    
    
    116,212
    
    
    
    0
    
    
    
    66,096
    
    
    
    436,018
    
    
    
    26,161
    
    
    
    0
    
    
    
    409,857
    
    
    
    224,940SEARCY 17-11-8
    
    
    22.1
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    240,014
    
    
    
    216,013
    
    
    
    0
    
    
    
    122,857
    
    
    
    810,461
    
    
    
    48,628
    
    
    
    0
    
    
    
    761,834
    
    
    
    482,030SEARCY 17-14-9
    
    
    29.8
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    249,539
    
    
    
    224,585
    
    
    
    0
    
    
    
    127,733
    
    
    
    842,623
    
    
    
    50,557
    
    
    
    0
    
    
    
    792,065
    
    
    
    425,496SEARCY
18-11-18
    
    
    24.8
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    243,100
    
    
    
    218,790
    
    
    
    0
    
    
    
    124,437
    
    
    
    820,881
    
    
    
    49,253
    
    
    
    0
    
    
    
    771,628
    
    
    
    459,523SEARCY 18-13-6
    
    
    4.9
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    10,383
    
    
    
    9,345
    
    
    
    0
    
    
    
    5,315
    
    
    
    35,061
    
    
    
    2,104
    
    
    
    0
    
    
    
    32,957
    
    
    
    27,062SEARCY
18-14-5
    
    
    19.8
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    166,078
    
    
    
    149,470
    
    
    
    0
    
    
    
    85,011
    
    
    
    560,799
    
    
    
    33,648
    
    
    
    0
    
    
    
    527,151
    
    
    
    335,020SEARCY 19-4-1
    
    
    4.8
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    9,561
    
    
    
    8,605
    
    
    
    0
    
    
    
    4,894
    
    
    
    32,284
    
    
    
    1,937
    
    
    
    0
    
    
    
    30,347
    
    
    
    24,993SEARCY 19-10-3
    
    
    32.0
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    345,877
    
    
    
    311,289
    
    
    
    0
    
    
    
    177,046
    
    
    
    1,167,931
    
    
    
    70,076
    
    
    
    0
    
    
    
    1,097,855
    
    
    
    588,920SEARCY 20-3-10
    
    
    16.8
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    62,905
    
    
    
    56,614
    
    
    
    0
    
    
    
    32,199
    
    
    
    212,412
    
    
    
    12,745
    
    
    
    0
    
    
    
    199,667
    
    
    
    121,955SEARCY 20-4-11
    
    
    25.0
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    137,305
    
    
    
    123,574
    
    
    
    0
    
    
    
    70,283
    
    
    
    463,640
    
    
    
    27,818
    
    
    
    0
    
    
    
    435,822
    
    
    
    237,326SEARCY 20-5-12
    
    
    36.3
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    419,713
    
    
    
    377,742
    
    
    
    0
    
    
    
    214,841
    
    
    
    1,417,256
    
    
    
    85,035
    
    
    
    0
    
    
    
    1,332,220
    
    
    
    679,079SEARCY 20-6-13
    
    
    32.3
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    373,588
    
    
    
    336,229
    
    
    
    0
    
    
    
    191,230
    
    
    
    1,261,504
    
    
    
    75,690
    
    
    
    0
    
    
    
    1,185,814
    
    
    
    642,965SEARCY 24-1-2
    
    
    16.1
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    67,223
    
    
    
    60,501
    
    
    
    0
    
    
    
    34,410
    
    
    
    226,995
    
    
    
    13,620
    
    
    
    0
    
    
    
    213,375
    
    
    
    135,049SEARCY 7-6-17
    
    
    13.4
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    52,130
    
    
    
    46,917
    
    
    
    0
    
    
    
    26,684
    
    
    
    176,028
    
    
    
    10,562
    
    
    
    0
    
    
    
    165,466
    
    
    
    110,432SEARCY 7-15-15
    
    
    16.2
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    72,813
    
    
    
    65,532
    
    
    
    0
    
    
    
    37,271
    
    
    
    245,870
    
    
    
    14,752
    
    
    
    0
    
    
    
    231,118
    
    
    
    146,778SESSIONS 35-8-1
    
    
    6.4
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    21,337
    
    
    
    19,203
    
    
    
    0
    
    
    
    10,922
    
    
    
    72,048
    
    
    
    4,323
    
    
    
    0
    
    
    
    67,725
    
    
    
    54,654SESSIONS 35-9-2
    
    
    11.5
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    54,376
    
    
    
    48,938
    
    
    
    0
    
    
    
    27,834
    
    
    
    183,613
    
    
    
    11,017
    
    
    
    0
    
    
    
    172,596
    
    
    
    124,292SESSIONS 35-15-3
    
    
    18.3
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    134,745
    
    
    
    121,270
    
    
    
    0
    
    
    
    68,973
    
    
    
    454,997
    
    
    
    27,300
    
    
    
    0
    
    
    
    427,697
    
    
    
    277,016STEDMAN 1-9-1
    
    
    12.6
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    60,059
    
    
    
    54,053
    
    
    
    0
    
    
    
    28,547
    
    
    
    188,318
    
    
    
    11,299
    
    
    
    0
    
    
    
    177,019
    
    
    
    123,017STEDMAN 11-1-5
    
    
    13.1
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    64,259
    
    
    
    57,833
    
    
    
    0
    
    
    
    30,543
    
    
    
    201,485
    
    
    
    12,089
    
    
    
    0
    
    
    
    189,396
    
    
    
    130,546STEDMAN 11-2-6
    
    
    16.3
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    91,357
    
    
    
    82,221
    
    
    
    0
    
    
    
    43,423
    
    
    
    286,453
    
    
    
    17,187
    
    
    
    0
    
    
    
    269,266
    
    
    
    174,318STEDMAN 11-3-24
    
    
    13.8
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    82,496
    
    
    
    74,246
    
    
    
    0
    
    
    
    39,211
    
    
    
    258,668
    
    
    
    15,520
    
    
    
    0
    
    
    
    243,148
    
    
    
    167,920STEDMAN 11-4-7
    
    
    9.6
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    43,700
    
    
    
    39,330
    
    
    
    0
    
    
    
    20,771
    
    
    
    137,022
    
    
    
    8,221
    
    
    
    0
    
    
    
    128,801
    
    
    
    96,098STEDMAN 11-5-8
    
    
    8.3
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    26,553
    
    
    
    23,898
    
    
    
    0
    
    
    
    12,621
    
    
    
    83,259
    
    
    
    4,996
    
    
    
    0
    
    
    
    78,263
    
    
    
    58,648STEDMAN 11-9-9
    
    
    10.3
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    34,583
    
    
    
    31,124
    
    
    
    0
    
    
    
    16,437
    
    
    
    108,434
    
    
    
    6,506
    
    
    
    0
    
    
    
    101,928
    
    
    
    72,755STEDMAN 1-11-3
    
    
    8.8
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    30,094
    
    
    
    27,084
    
    
    
    0
    
    
    
    14,304
    
    
    
    94,359
    
    
    
    5,662
    
    
    
    0
    
    
    
    88,698
    
    
    
    65,839STEDMAN 11-10-10
    
    
    12.8
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    57,602
    
    
    
    51,842
    
    
    
    0
    
    
    
    27,379
    
    
    
    180,614
    
    
    
    10,837
    
    
    
    0
    
    
    
    169,777
    
    
    
    116,279STEDMAN 11-12-11
    
    
    15.3
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    73,871
    
    
    
    66,484
    
    
    
    0
    
    
    
    35,112
    
    
    
    231,626
    
    
    
    13,898
    
    
    
    0
    
    
    
    217,728
    
    
    
    141,570STEDMAN 11-14-12
    
    
    16.8
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    83,966
    
    
    
    75,569
    
    
    
    0
    
    
    
    39,910
    
    
    
    263,277
    
    
    
    15,797
    
    
    
    0
    
    
    
    247,480
    
    
    
    156,312STEDMAN 11-16-13
    
    
    9.6
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    36,267
    
    
    
    32,641
    
    
    
    0
    
    
    
    17,238
    
    
    
    113,717
    
    
    
    6,823
    
    
    
    0
    
    
    
    106,894
    
    
    
    78,700STEDMAN 1-15-14
    
    
    22.8
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    137,741
    
    
    
    123,966
    
    
    
    0
    
    
    
    65,470
    
    
    
    431,889
    
    
    
    25,913
    
    
    
    0
    
    
    
    405,976
    
    
    
    232,050STEDMAN 1-16-4
    
    
    16.8
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    83,719
    
    
    
    75,347
    
    
    
    0
    
    
    
    39,793
    
    
    
    262,502
    
    
    
    15,750
    
    
    
    0
    
    
    
    246,752
    
    
    
    155,871STEDMAN 13-1-15
    
    
    18.2
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    79,661
    
    
    
    71,695
    
    
    
    0
    
    
    
    37,864
    
    
    
    249,781
    
    
    
    14,987
    
    
    
    0
    
    
    
    234,794
    
    
    
    140,827STEDMAN 13-2-16
    
    
    18.7
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    113,077
    
    
    
    101,769
    
    
    
    0
    
    
    
    53,747
    
    
    
    354,556
    
    
    
    21,273
    
    
    
    0
    
    
    
    333,283
    
    
    
    207,003
 Page No. 7 of 10
    
    (SMALL RED LOGO)
    
    Royalty Interests Oneline 03 03 08.xls




---



##### 



DOMINION BLACK WARRIOR BASIN TRUST 1994-1
    
    UNESCALATED ANALYSISROYALTY INTERESTS
    
    AS OF DECEMBER 31, 2007
 Gross Volumes
    
    Net Volumes
    
    Product
    
    Production
    
    Operating
    
    Future Net IncomeLife
    
    Working
    
    Revenue
    
    Oil
    Wellhead Gas
    Sales Gas
    Oil
    Sales Gas
    
    Sales
    
    Taxes
    
    Expense
    
    Undiscounted
    
    Disc. @ 10%Well Name & Number
    
    Years
    
    Interest
    
    Interest
    
    Bbls
    
    Mcf
    
    Mcf
    
    Bbls
    
    Mcf
    
    $
    
    $
    
    $
    
    $
    
    $STEDMAN 13-4-17
    
    
    19.3
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    151,365
    
    
    
    136,228
    
    
    
    0
    
    
    
    71,945
    
    
    
    474,608
    
    
    
    28,476
    
    
    
    0
    
    
    
    446,131
    
    
    
    283,435STEDMAN 13-6-18
    
    
    10.1
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    43,652
    
    
    
    39,287
    
    
    
    0
    
    
    
    20,748
    
    
    
    136,873
    
    
    
    8,212
    
    
    
    0
    
    
    
    128,661
    
    
    
    94,597STEDMAN 13-9-19
    
    
    18.2
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    120,720
    
    
    
    108,648
    
    
    
    0
    
    
    
    57,379
    
    
    
    378,520
    
    
    
    22,711
    
    
    
    0
    
    
    
    355,808
    
    
    
    226,284STEDMAN 13-12-20
    
    
    20.8
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    150,119
    
    
    
    135,107
    
    
    
    0
    
    
    
    71,354
    
    
    
    470,703
    
    
    
    28,242
    
    
    
    0
    
    
    
    442,461
    
    
    
    270,030STEDMAN 13-14-21
    
    
    29.1
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    228,005
    
    
    
    205,205
    
    
    
    0
    
    
    
    108,374
    
    
    
    714,917
    
    
    
    42,895
    
    
    
    0
    
    
    
    672,022
    
    
    
    356,742STEDMAN 13-15-22
    
    
    23.3
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    266,805
    
    
    
    240,125
    
    
    
    0
    
    
    
    126,816
    
    
    
    836,575
    
    
    
    50,195
    
    
    
    0
    
    
    
    786,381
    
    
    
    485,387STOTHART 24-12-1
    
    
    6.9
    
    
    
    0.00000
    %
    
    
    56.13634
    %
    
    
    0
    
    
    
    20,312
    
    
    
    18,281
    
    
    
    0
    
    
    
    10,262
    
    
    
    67,698
    
    
    
    4,062
    
    
    
    0
    
    
    
    63,636
    
    
    
    50,034STOTHART 24-13-2
    
    
    10.9
    
    
    
    0.00000
    %
    
    
    56.50567
    %
    
    
    0
    
    
    
    50,704
    
    
    
    45,634
    
    
    
    0
    
    
    
    25,786
    
    
    
    170,101
    
    
    
    10,206
    
    
    
    0
    
    
    
    159,895
    
    
    
    116,558SULLIVAN 4-11-2
    
    
    26.8
    
    
    
    0.00000
    %
    
    
    56.29461
    %
    
    
    0
    
    
    
    329,663
    
    
    
    296,697
    
    
    
    0
    
    
    
    167,024
    
    
    
    2,211,214
    
    
    
    132,673
    
    
    
    0
    
    
    
    2,078,540
    
    
    
    1,347,343THORNHILL 12-13-1
    
    
    10.6
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    41,010
    
    
    
    36,909
    
    
    
    0
    
    
    
    20,992
    
    
    
    138,481
    
    
    
    8,309
    
    
    
    0
    
    
    
    130,172
    
    
    
    91,758TURNER 17-10-1
    
    
    23.5
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    140,015
    
    
    
    126,013
    
    
    
    0
    
    
    
    71,670
    
    
    
    472,792
    
    
    
    28,367
    
    
    
    0
    
    
    
    444,424
    
    
    
    252,479TURNER 17-16-1
    
    
    28.0
    
    
    
    0.00000
    %
    
    
    56.87500
    %
    
    
    0
    
    
    
    108,269
    
    
    
    97,442
    
    
    
    0
    
    
    
    55,420
    
    
    
    365,595
    
    
    
    21,936
    
    
    
    0
    
    
    
    343,659
    
    
    
    164,744USX 14-3-45
    
    
    26.8
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    237,470
    
    
    
    213,723
    
    
    
    0
    
    
    
    104,190
    
    
    
    687,319
    
    
    
    41,239
    
    
    
    0
    
    
    
    646,079
    
    
    
    359,071USX 14-5-24
    
    
    16.3
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    71,356
    
    
    
    64,220
    
    
    
    0
    
    
    
    31,307
    
    
    
    206,528
    
    
    
    12,392
    
    
    
    0
    
    
    
    194,136
    
    
    
    120,318USX 14-10-43
    
    
    20.0
    
    
    
    0.00000
    %
    
    
    47.51680
    %
    
    
    0
    
    
    
    94,019
    
    
    
    84,617
    
    
    
    0
    
    
    
    40,207
    
    
    
    265,239
    
    
    
    15,914
    
    
    
    0
    
    
    
    249,325
    
    
    
    142,875USX 14-11-25
    
    
    15.3
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    70,587
    
    
    
    63,528
    
    
    
    0
    
    
    
    30,970
    
    
    
    204,302
    
    
    
    12,258
    
    
    
    0
    
    
    
    192,044
    
    
    
    123,027USX 14-13-37
    
    
    5.6
    
    
    
    0.00000
    %
    
    
    46.51560
    %
    
    
    0
    
    
    
    15,553
    
    
    
    13,997
    
    
    
    0
    
    
    
    6,511
    
    
    
    42,951
    
    
    
    2,577
    
    
    
    0
    
    
    
    40,374
    
    
    
    32,747USX 14-14-44
    
    
    13.7
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    78,719
    
    
    
    70,847
    
    
    
    0
    
    
    
    34,538
    
    
    
    227,840
    
    
    
    13,670
    
    
    
    0
    
    
    
    214,170
    
    
    
    145,943USX 15-13-27
    
    
    10.8
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    35,991
    
    
    
    32,392
    
    
    
    0
    
    
    
    15,791
    
    
    
    104,171
    
    
    
    6,250
    
    
    
    0
    
    
    
    97,921
    
    
    
    67,857USX 16-2A-40
    
    
    18.0
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    79,859
    
    
    
    71,873
    
    
    
    0
    
    
    
    35,038
    
    
    
    231,139
    
    
    
    13,868
    
    
    
    0
    
    
    
    217,270
    
    
    
    129,267USX 16-4-29
    
    
    19.0
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    83,081
    
    
    
    74,773
    
    
    
    0
    
    
    
    36,452
    
    
    
    240,465
    
    
    
    14,428
    
    
    
    0
    
    
    
    226,037
    
    
    
    130,336USX 16-5-30
    
    
    21.5
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    114,844
    
    
    
    103,359
    
    
    
    0
    
    
    
    50,388
    
    
    
    332,396
    
    
    
    19,944
    
    
    
    0
    
    
    
    312,452
    
    
    
    176,867USX 16-7-31
    
    
    14.7
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    59,577
    
    
    
    53,619
    
    
    
    0
    
    
    
    26,139
    
    
    
    172,436
    
    
    
    10,346
    
    
    
    0
    
    
    
    162,090
    
    
    
    103,543USX 16-8-28
    
    
    24.8
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    131,492
    
    
    
    118,343
    
    
    
    0
    
    
    
    57,692
    
    
    
    380,581
    
    
    
    22,835
    
    
    
    0
    
    
    
    357,746
    
    
    
    188,761USX 16-11-33
    
    
    32.3
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    245,179
    
    
    
    220,661
    
    
    
    0
    
    
    
    107,572
    
    
    
    709,630
    
    
    
    42,578
    
    
    
    0
    
    
    
    667,052
    
    
    
    326,953USX 16-13-34
    
    
    18.0
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    110,517
    
    
    
    99,465
    
    
    
    0
    
    
    
    48,489
    
    
    
    319,873
    
    
    
    19,192
    
    
    
    0
    
    
    
    300,680
    
    
    
    186,646USX 16-15-35
    
    
    19.3
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    77,302
    
    
    
    69,572
    
    
    
    0
    
    
    
    33,916
    
    
    
    223,739
    
    
    
    13,424
    
    
    
    0
    
    
    
    210,315
    
    
    
    119,318USX 21-15-11
    
    
    18.1
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    85,989
    
    
    
    77,390
    
    
    
    0
    
    
    
    37,728
    
    
    
    248,881
    
    
    
    14,933
    
    
    
    0
    
    
    
    233,948
    
    
    
    140,470USX 21-16-12
    
    
    18.3
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    72,839
    
    
    
    65,555
    
    
    
    0
    
    
    
    31,958
    
    
    
    210,822
    
    
    
    12,649
    
    
    
    0
    
    
    
    198,172
    
    
    
    115,115USX 22-4-36
    
    
    24.4
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    111,133
    
    
    
    100,020
    
    
    
    0
    
    
    
    48,760
    
    
    
    321,658
    
    
    
    19,299
    
    
    
    0
    
    
    
    302,358
    
    
    
    156,204USX 22-11-13
    
    
    8.4
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    43,799
    
    
    
    39,420
    
    
    
    0
    
    
    
    19,217
    
    
    
    126,770
    
    
    
    7,606
    
    
    
    0
    
    
    
    119,164
    
    
    
    92,200USX 22-12-14
    
    
    6.6
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    20,133
    
    
    
    18,119
    
    
    
    0
    
    
    
    8,833
    
    
    
    58,271
    
    
    
    3,496
    
    
    
    0
    
    
    
    54,774
    
    
    
    42,994USX 23-4-41
    
    
    19.8
    
    
    
    0.00000
    %
    
    
    47.90550
    %
    
    
    0
    
    
    
    141,036
    
    
    
    126,932
    
    
    
    0
    
    
    
    60,807
    
    
    
    401,133
    
    
    
    24,068
    
    
    
    0
    
    
    
    377,065
    
    
    
    232,589USX 28-3-15
    
    
    12.2
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    50,718
    
    
    
    45,646
    
    
    
    0
    
    
    
    22,252
    
    
    
    146,794
    
    
    
    8,808
    
    
    
    0
    
    
    
    137,987
    
    
    
    94,575USX 28-4-16
    
    
    10.3
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    34,236
    
    
    
    30,812
    
    
    
    0
    
    
    
    15,021
    
    
    
    99,089
    
    
    
    5,945
    
    
    
    0
    
    
    
    93,144
    
    
    
    65,529USX 28-5-17
    
    
    17.1
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    75,888
    
    
    
    68,299
    
    
    
    0
    
    
    
    33,296
    
    
    
    219,644
    
    
    
    13,179
    
    
    
    0
    
    
    
    206,466
    
    
    
    125,658USX 29-8-6
    
    
    17.3
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    81,019
    
    
    
    72,917
    
    
    
    0
    
    
    
    35,547
    
    
    
    234,496
    
    
    
    14,070
    
    
    
    0
    
    
    
    220,427
    
    
    
    134,812USX 29-11-7
    
    
    12.0
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    58,226
    
    
    
    52,403
    
    
    
    0
    
    
    
    25,547
    
    
    
    168,525
    
    
    
    10,112
    
    
    
    0
    
    
    
    158,414
    
    
    
    110,392USX 29-13-9
    
    
    15.7
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    71,459
    
    
    
    64,313
    
    
    
    0
    
    
    
    31,353
    
    
    
    206,827
    
    
    
    12,410
    
    
    
    0
    
    
    
    194,417
    
    
    
    123,030USX 29-14-10
    
    
    12.0
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    50,665
    
    
    
    45,599
    
    
    
    0
    
    
    
    22,229
    
    
    
    146,642
    
    
    
    8,799
    
    
    
    0
    
    
    
    137,843
    
    
    
    95,101USX 30-9-18
    
    
    14.9
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    69,639
    
    
    
    62,675
    
    
    
    0
    
    
    
    30,554
    
    
    
    201,558
    
    
    
    12,093
    
    
    
    0
    
    
    
    189,465
    
    
    
    122,580USX 5-7-1
    
    
    23.9
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    207,204
    
    
    
    186,484
    
    
    
    0
    
    
    
    90,911
    
    
    
    599,719
    
    
    
    35,983
    
    
    
    0
    
    
    
    563,736
    
    
    
    328,377USX 5-10-2
    
    
    22.2
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    165,443
    
    
    
    148,898
    
    
    
    0
    
    
    
    72,588
    
    
    
    478,847
    
    
    
    28,731
    
    
    
    0
    
    
    
    450,116
    
    
    
    263,455USX 5-15-3
    
    
    28.0
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    179,702
    
    
    
    161,732
    
    
    
    0
    
    
    
    78,844
    
    
    
    520,118
    
    
    
    31,207
    
    
    
    0
    
    
    
    488,911
    
    
    
    251,682USX 8-6-4
    
    
    15.1
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    99,476
    
    
    
    89,528
    
    
    
    0
    
    
    
    43,645
    
    
    
    287,917
    
    
    
    17,275
    
    
    
    0
    
    
    
    270,642
    
    
    
    182,181USX 8-11-5
    
    
    12.9
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    63,428
    
    
    
    57,085
    
    
    
    0
    
    
    
    27,829
    
    
    
    183,581
    
    
    
    11,015
    
    
    
    0
    
    
    
    172,566
    
    
    
    118,296USX 8-14-39
    
    
    13.5
    
    
    
    0.00000
    %
    
    
    46.73630
    %
    
    
    0
    
    
    
    76,587
    
    
    
    68,928
    
    
    
    0
    
    
    
    32,214
    
    
    
    212,512
    
    
    
    12,751
    
    
    
    0
    
    
    
    199,761
    
    
    
    137,349USX 9-6-20
    
    
    16.8
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    87,591
    
    
    
    78,832
    
    
    
    0
    
    
    
    38,431
    
    
    
    253,519
    
    
    
    15,211
    
    
    
    0
    
    
    
    238,308
    
    
    
    149,396USX 9-7-21
    
    
    35.3
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    431,620
    
    
    
    388,458
    
    
    
    0
    
    
    
    189,373
    
    
    
    1,249,253
    
    
    
    74,955
    
    
    
    0
    
    
    
    1,174,298
    
    
    
    600,048USX 9-10-22
    
    
    21.3
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    174,448
    
    
    
    157,003
    
    
    
    0
    
    
    
    76,539
    
    
    
    504,910
    
    
    
    30,295
    
    
    
    0
    
    
    
    474,615
    
    
    
    288,600USX 9-15-23
    
    
    16.5
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    96,223
    
    
    
    86,601
    
    
    
    0
    
    
    
    42,218
    
    
    
    278,501
    
    
    
    16,710
    
    
    
    0
    
    
    
    261,791
    
    
    
    167,954USX 9-16-38
    
    
    18.6
    
    
    
    0.00000
    %
    
    
    48.75000
    %
    
    
    0
    
    
    
    140,462
    
    
    
    126,416
    
    
    
    0
    
    
    
    61,628
    
    
    
    406,545
    
    
    
    24,393
    
    
    
    0
    
    
    
    382,152
    
    
    
    242,180WEST 1-1-24
    
    
    7.2
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    24,359
    
    
    
    21,923
    
    
    
    0
    
    
    
    11,578
    
    
    
    76,377
    
    
    
    4,583
    
    
    
    0
    
    
    
    71,795
    
    
    
    56,382WEST 1-2-25
    
    
    9.1
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    29,760
    
    
    
    26,784
    
    
    
    0
    
    
    
    14,146
    
    
    
    93,315
    
    
    
    5,599
    
    
    
    0
    
    
    
    87,716
    
    
    
    64,629
 Page No. 8 of 10
    
    (SMALL RED LOGO)
    
    Royalty Interests Oneline 03 03 08.xls




---



##### 



DOMINION BLACK WARRIOR BASIN TRUST 1994-1
    
    UNESCALATED ANALYSISROYALTY INTERESTS
    
    AS OF DECEMBER 31, 2007
 Gross Volumes
    
    Net Volumes
    
    Product
    
    Production
    
    Operating
    
    Future Net IncomeLife
    
    Working
    
    Revenue
    
    Oil
    
    Wellhead Gas
    
    Sales Gas
    
    Oil
    
    Sales Gas
    
    Sales
    
    Taxes
    
    Expense
    
    Undiscounted
    
    Disc. @ 10%Well Name & Number
    
    Years
    
    Interest
    
    Interest
    
    Bbls
    
    Mcf
    
    Mcf
    
    Bbls
    
    Mcf
    
    $
    
    $
    
    $
    
    $
    
    $WEST 1-6-39
    
    
    12.7
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    52,590
    
    
    
    47,331
    
    
    
    0
    
    
    
    24,997
    
    
    
    164,896
    
    
    
    9,894
    
    
    
    0
    
    
    
    155,003
    
    
    
    105,777WEST 1-8-27
    
    
    7.5
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    23,017
    
    
    
    20,716
    
    
    
    0
    
    
    
    10,941
    
    
    
    72,172
    
    
    
    4,330
    
    
    
    0
    
    
    
    67,842
    
    
    
    52,265WEST 1-9-28
    
    
    3.5
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    9,042
    
    
    
    8,138
    
    
    
    0
    
    
    
    4,298
    
    
    
    28,351
    
    
    
    1,701
    
    
    
    0
    
    
    
    26,650
    
    
    
    23,317WEST 11-1-34
    
    
    9.7
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    22,029
    
    
    
    19,826
    
    
    
    0
    
    
    
    10,471
    
    
    
    69,072
    
    
    
    4,144
    
    
    
    0
    
    
    
    64,927
    
    
    
    45,091WEST 11-2-35
    
    
    9.2
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    30,474
    
    
    
    27,426
    
    
    
    0
    
    
    
    14,484
    
    
    
    95,551
    
    
    
    5,733
    
    
    
    0
    
    
    
    89,818
    
    
    
    65,803WEST 11-4-41
    
    
    31.3
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    281,989
    
    
    
    253,790
    
    
    
    0
    
    
    
    134,033
    
    
    
    884,183
    
    
    
    53,051
    
    
    
    0
    
    
    
    831,132
    
    
    
    434,935WEST 11-5-42
    
    
    26.8
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    165,094
    
    
    
    148,584
    
    
    
    0
    
    
    
    78,471
    
    
    
    517,657
    
    
    
    31,059
    
    
    
    0
    
    
    
    486,597
    
    
    
    258,187WEST 11-8-36
    
    
    11.2
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    36,010
    
    
    
    32,409
    
    
    
    0
    
    
    
    17,116
    
    
    
    112,911
    
    
    
    6,775
    
    
    
    0
    
    
    
    106,136
    
    
    
    73,373WEST 1-10-29
    
    
    8.3
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    30,061
    
    
    
    27,055
    
    
    
    0
    
    
    
    14,288
    
    
    
    94,256
    
    
    
    5,655
    
    
    
    0
    
    
    
    88,601
    
    
    
    67,425WEST 1-11-30
    
    
    7.3
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    21,197
    
    
    
    19,077
    
    
    
    0
    
    
    
    10,075
    
    
    
    66,463
    
    
    
    3,988
    
    
    
    0
    
    
    
    62,475
    
    
    
    48,329WEST 11-15-37
    
    
    1.1
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    416
    
    
    
    375
    
    
    
    0
    
    
    
    198
    
    
    
    1,305
    
    
    
    78
    
    
    
    0
    
    
    
    1,226
    
    
    
    1,167WEST 1-13-31
    
    
    12.5
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    54,121
    
    
    
    48,709
    
    
    
    0
    
    
    
    25,724
    
    
    
    169,698
    
    
    
    10,182
    
    
    
    0
    
    
    
    159,517
    
    
    
    109,923WEST 1-14-32
    
    
    2.5
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    5,773
    
    
    
    5,195
    
    
    
    0
    
    
    
    2,744
    
    
    
    18,100
    
    
    
    1,086
    
    
    
    0
    
    
    
    17,014
    
    
    
    15,398WEST 1-16-33
    
    
    0.7
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    1,053
    
    
    
    948
    
    
    
    0
    
    
    
    501
    
    
    
    3,303
    
    
    
    198
    
    
    
    0
    
    
    
    3,105
    
    
    
    3,010WEST 13-1-15
    
    
    15.4
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    56,329
    
    
    
    50,696
    
    
    
    0
    
    
    
    26,774
    
    
    
    176,621
    
    
    
    10,597
    
    
    
    0
    
    
    
    166,024
    
    
    
    103,639WEST 13-2-16
    
    
    12.9
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    64,071
    
    
    
    57,664
    
    
    
    0
    
    
    
    30,454
    
    
    
    200,895
    
    
    
    12,054
    
    
    
    0
    
    
    
    188,842
    
    
    
    130,803WEST 13-4-17
    
    
    25.7
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    172,809
    
    
    
    155,528
    
    
    
    0
    
    
    
    82,138
    
    
    
    541,847
    
    
    
    32,511
    
    
    
    0
    
    
    
    509,336
    
    
    
    279,812WEST 13-5-3
    
    
    4.0
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    8,765
    
    
    
    7,888
    
    
    
    0
    
    
    
    4,166
    
    
    
    27,483
    
    
    
    1,649
    
    
    
    0
    
    
    
    25,834
    
    
    
    21,996WEST 13-6-1
    
    
    7.3
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    22,477
    
    
    
    20,229
    
    
    
    0
    
    
    
    10,684
    
    
    
    70,478
    
    
    
    4,229
    
    
    
    0
    
    
    
    66,249
    
    
    
    51,312WEST 13-7-38
    
    
    11.8
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    34,193
    
    
    
    30,773
    
    
    
    0
    
    
    
    16,252
    
    
    
    107,212
    
    
    
    6,433
    
    
    
    0
    
    
    
    100,779
    
    
    
    67,347WEST 13-8-14
    
    
    18.8
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    80,312
    
    
    
    72,281
    
    
    
    0
    
    
    
    38,173
    
    
    
    251,820
    
    
    
    15,109
    
    
    
    0
    
    
    
    236,711
    
    
    
    139,362WEST 13-9-9
    
    
    15.2
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    54,394
    
    
    
    48,954
    
    
    
    0
    
    
    
    25,854
    
    
    
    170,553
    
    
    
    10,233
    
    
    
    0
    
    
    
    160,320
    
    
    
    100,492WEST 13-11-6
    
    
    19.8
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    112,132
    
    
    
    100,919
    
    
    
    0
    
    
    
    53,298
    
    
    
    351,593
    
    
    
    21,096
    
    
    
    0
    
    
    
    330,497
    
    
    
    198,815WEST 13-12-4A
    
    
    20.8
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    89,779
    
    
    
    80,801
    
    
    
    0
    
    
    
    42,673
    
    
    
    281,503
    
    
    
    16,890
    
    
    
    0
    
    
    
    264,613
    
    
    
    148,686WEST 13-15-23
    
    
    12.5
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    53,037
    
    
    
    47,733
    
    
    
    0
    
    
    
    25,209
    
    
    
    166,298
    
    
    
    9,978
    
    
    
    0
    
    
    
    156,320
    
    
    
    107,463WEST 15-1-51
    
    
    19.6
    
    
    
    0.00000
    %
    
    
    54.84375
    %
    
    
    0
    
    
    
    91,372
    
    
    
    82,235
    
    
    
    0
    
    
    
    45,101
    
    
    
    297,518
    
    
    
    17,851
    
    
    
    0
    
    
    
    279,667
    
    
    
    164,896WEST 15-1-83
    
    
    17.7
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    97,575
    
    
    
    87,818
    
    
    
    0
    
    
    
    46,379
    
    
    
    305,950
    
    
    
    18,357
    
    
    
    0
    
    
    
    287,593
    
    
    
    180,413WEST 15-2-52
    
    
    13.0
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    35,343
    
    
    
    31,808
    
    
    
    0
    
    
    
    16,799
    
    
    
    110,818
    
    
    
    6,649
    
    
    
    0
    
    
    
    104,169
    
    
    
    66,549WEST 15-3-68
    
    
    18.3
    
    
    
    0.00000
    %
    
    
    45.80470
    %
    
    
    0
    
    
    
    72,634
    
    
    
    65,371
    
    
    
    0
    
    
    
    29,943
    
    
    
    197,527
    
    
    
    11,852
    
    
    
    0
    
    
    
    185,675
    
    
    
    108,746WEST 15-3-84
    
    
    20.5
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    118,907
    
    
    
    107,017
    
    
    
    0
    
    
    
    56,518
    
    
    
    372,837
    
    
    
    22,370
    
    
    
    0
    
    
    
    350,467
    
    
    
    208,136WEST 15-5-85
    
    
    30.7
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    290,071
    
    
    
    261,064
    
    
    
    0
    
    
    
    137,874
    
    
    
    909,526
    
    
    
    54,572
    
    
    
    0
    
    
    
    854,954
    
    
    
    455,932WEST 15-6-53
    
    
    3.5
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    2,249
    
    
    
    2,024
    
    
    
    0
    
    
    
    1,069
    
    
    
    7,053
    
    
    
    423
    
    
    
    0
    
    
    
    6,630
    
    
    
    5,806WEST 15-6-86
    
    
    23.6
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    149,957
    
    
    
    134,962
    
    
    
    0
    
    
    
    71,277
    
    
    
    470,195
    
    
    
    28,212
    
    
    
    0
    
    
    
    441,934
    
    
    
    248,964WEST 15-8-55
    
    
    6.3
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    26,083
    
    
    
    23,475
    
    
    
    0
    
    
    
    12,398
    
    
    
    81,786
    
    
    
    4,907
    
    
    
    0
    
    
    
    76,878
    
    
    
    62,652WEST 15-9-87
    
    
    21.8
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    106,623
    
    
    
    95,961
    
    
    
    0
    
    
    
    50,679
    
    
    
    334,321
    
    
    
    20,059
    
    
    
    0
    
    
    
    314,262
    
    
    
    176,641WEST 15-10-88
    
    
    18.1
    
    
    
    0.00000
    %
    
    
    52.81251
    %
    
    
    0
    
    
    
    96,340
    
    
    
    86,706
    
    
    
    0
    
    
    
    45,792
    
    
    
    302,076
    
    
    
    18,125
    
    
    
    0
    
    
    
    283,952
    
    
    
    175,635WEST 15-11-89
    
    
    32.8
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    171,450
    
    
    
    154,305
    
    
    
    0
    
    
    
    81,492
    
    
    
    537,587
    
    
    
    32,255
    
    
    
    0
    
    
    
    505,332
    
    
    
    232,995WEST 15-13-58
    
    
    21.8
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    119,654
    
    
    
    107,688
    
    
    
    0
    
    
    
    56,873
    
    
    
    375,178
    
    
    
    22,511
    
    
    
    0
    
    
    
    352,667
    
    
    
    198,102WEST 15-14-90A
    
    
    21.9
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    125,102
    
    
    
    112,592
    
    
    
    0
    
    
    
    59,463
    
    
    
    392,261
    
    
    
    23,536
    
    
    
    0
    
    
    
    368,726
    
    
    
    212,305WEST 15-16-91
    
    
    17.7
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    126,338
    
    
    
    112,804
    
    
    
    0
    
    
    
    59,575
    
    
    
    393,001
    
    
    
    23,580
    
    
    
    0
    
    
    
    369,421
    
    
    
    239,254WEST 17-12-20
    
    
    9.5
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    23,540
    
    
    
    21,186
    
    
    
    0
    
    
    
    11,189
    
    
    
    73,810
    
    
    
    4,429
    
    
    
    0
    
    
    
    69,381
    
    
    
    47,645WEST 17-13-21
    
    
    27.3
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    158,654
    
    
    
    142,788
    
    
    
    0
    
    
    
    75,410
    
    
    
    497,463
    
    
    
    29,848
    
    
    
    0
    
    
    
    467,615
    
    
    
    242,706WEST 19-1-19
    
    
    28.2
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    124,007
    
    
    
    111,607
    
    
    
    0
    
    
    
    58,942
    
    
    
    388,829
    
    
    
    23,330
    
    
    
    0
    
    
    
    365,499
    
    
    
    186,654WEST 19-2-10
    
    
    1.3
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    2,016
    
    
    
    1,815
    
    
    
    0
    
    
    
    958
    
    
    
    6,323
    
    
    
    379
    
    
    
    0
    
    
    
    5,943
    
    
    
    5,585WEST 19-3-7
    
    
    1.9
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    2,309
    
    
    
    2,078
    
    
    
    0
    
    
    
    1,098
    
    
    
    7,240
    
    
    
    434
    
    
    
    0
    
    
    
    6,806
    
    
    
    6,239WEST 19-6-18
    
    
    20.8
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    165,850
    
    
    
    149,265
    
    
    
    0
    
    
    
    78,830
    
    
    
    520,028
    
    
    
    31,202
    
    
    
    0
    
    
    
    488,825
    
    
    
    302,240WEST 19-7-1
    
    
    19.0
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    59,804
    
    
    
    53,824
    
    
    
    0
    
    
    
    28,426
    
    
    
    187,517
    
    
    
    11,251
    
    
    
    0
    
    
    
    176,266
    
    
    
    97,653WEST 19-8-12
    
    
    25.4
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    188,157
    
    
    
    169,341
    
    
    
    0
    
    
    
    89,433
    
    
    
    589,970
    
    
    
    35,398
    
    
    
    0
    
    
    
    554,572
    
    
    
    310,747WEST 19-11-13
    
    
    28.7
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    173,622
    
    
    
    156,259
    
    
    
    0
    
    
    
    82,524
    
    
    
    544,395
    
    
    
    32,664
    
    
    
    0
    
    
    
    511,732
    
    
    
    261,296WEST 19-12-11
    
    
    11.2
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    106,022
    
    
    
    97,220
    
    
    
    0
    
    
    
    51,344
    
    
    
    338,707
    
    
    
    20,322
    
    
    
    0
    
    
    
    318,384
    
    
    
    242,456WEST 21-8-71
    
    
    0.0
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    0
    
    
    
    0
    
    
    
    0
    
    
    
    0
    
    
    
    0
    
    
    
    0
    
    
    
    0
    
    
    
    0
    
    
    
    0WEST 23-3-93
    
    
    22.3
    
    
    
    0.00000
    %
    
    
    53.40400
    %
    
    
    0
    
    
    
    198,001
    
    
    
    178,201
    
    
    
    0
    
    
    
    95,167
    
    
    
    627,792
    
    
    
    37,668
    
    
    
    0
    
    
    
    590,124
    
    
    
    357,643WEST 23-5-94
    
    
    9.2
    
    
    
    0.00000
    %
    
    
    53.40400
    %
    
    
    0
    
    
    
    47,748
    
    
    
    42,973
    
    
    
    0
    
    
    
    22,949
    
    
    
    151,391
    
    
    
    9,083
    
    
    
    0
    
    
    
    142,307
    
    
    
    108,662WEST 23-6-95
    
    
    13.4
    
    
    
    0.00000
    %
    
    
    55.13947
    %
    
    
    0
    
    
    
    51,061
    
    
    
    45,955
    
    
    
    0
    
    
    
    25,339
    
    
    
    167,158
    
    
    
    10,029
    
    
    
    0
    
    
    
    157,128
    
    
    
    104,267
 Page No. 9 of 10
    
    (SMALL RED LOGO)
    
    Royalty Interests Oneline 03 03 08.xls




---



##### 



DOMINION BLACK WARRIOR BASIN TRUST 1994-1
    
    UNESCALATED ANALYSISROYALTY INTERESTS
    
    AS OF DECEMBER 31, 2007
 Gross Volumes
    
    Net Volumes
    
    Product
    
    Production
    
    Operating
    
    Future Net IncomeLife
    
    Working
    
    Revenue
    
    Oil
    
    Wellhead Gas
    
    Sales Gas
    
    Oil
    
    Sales Gas
    
    Sales
    
    Taxes
    
    Expense
    
    Undiscounted
    
    Disc. @ 10%Well Name & Number
    
    Years
    
    Interest
    
    Interest
    
    Bbls
    
    Mcf
    
    Mcf
    
    Bbls
    
    Mcf
    
    $
    
    $
    
    $
    
    $
    
    $WEST 23-7-96
    
    
    11.8
    
    
    
    0.00000
    %
    
    
    53.40400
    %
    
    
    0
    
    
    
    53,999
    
    
    
    48,599
    
    
    
    0
    
    
    
    25,954
    
    
    
    171,213
    
    
    
    10,273
    
    
    
    0
    
    
    
    160,940
    
    
    
    113,064WEST 23-8-92
    
    
    21.1
    
    
    
    0.00000
    %
    
    
    41.72188
    %
    
    
    0
    
    
    
    140,952
    
    
    
    126,857
    
    
    
    0
    
    
    
    52,927
    
    
    
    349,147
    
    
    
    20,949
    
    
    
    0
    
    
    
    328,198
    
    
    
    195,518WEST 27-1-59
    
    
    33.5
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    143,650
    
    
    
    129,285
    
    
    
    0
    
    
    
    68,279
    
    
    
    450,419
    
    
    
    27,025
    
    
    
    0
    
    
    
    423,394
    
    
    
    180,750WEST 27-2-60
    
    
    7.6
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    23,189
    
    
    
    20,870
    
    
    
    0
    
    
    
    11,022
    
    
    
    72,710
    
    
    
    4,363
    
    
    
    0
    
    
    
    68,347
    
    
    
    52,260WEST 27-2-97
    
    
    27.9
    
    
    
    0.00000
    %
    
    
    53.40400
    %
    
    
    0
    
    
    
    202,971
    
    
    
    182,674
    
    
    
    0
    
    
    
    97,555
    
    
    
    643,549
    
    
    
    38,613
    
    
    
    0
    
    
    
    604,936
    
    
    
    321,132WEST 27-4-62
    
    
    18.8
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    83,353
    
    
    
    75,018
    
    
    
    0
    
    
    
    39,619
    
    
    
    261,357
    
    
    
    15,681
    
    
    
    0
    
    
    
    245,676
    
    
    
    143,645WEST 27-4-98
    
    
    19.8
    
    
    
    0.00000
    %
    
    
    53.40400
    %
    
    
    0
    
    
    
    116,849
    
    
    
    105,165
    
    
    
    0
    
    
    
    56,162
    
    
    
    370,489
    
    
    
    22,229
    
    
    
    0
    
    
    
    348,259
    
    
    
    209,500WEST 27-5-65
    
    
    15.3
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    34,949
    
    
    
    31,454
    
    
    
    0
    
    
    
    16,612
    
    
    
    109,583
    
    
    
    6,575
    
    
    
    0
    
    
    
    103,008
    
    
    
    58,161WEST 27-5-99
    
    
    22.5
    
    
    
    0.00000
    %
    
    
    53.40400
    %
    
    
    0
    
    
    
    140,222
    
    
    
    126,200
    
    
    
    0
    
    
    
    67,396
    
    
    
    444,595
    
    
    
    26,676
    
    
    
    0
    
    
    
    417,920
    
    
    
    239,387WEST 27-7-100
    
    
    34.9
    
    
    
    0.00000
    %
    
    
    53.40400
    %
    
    
    0
    
    
    
    298,781
    
    
    
    268,903
    
    
    
    0
    
    
    
    143,605
    
    
    
    947,330
    
    
    
    56,840
    
    
    
    0
    
    
    
    890,490
    
    
    
    433,658WEST 27-8-101
    
    
    21.1
    
    
    
    0.00000
    %
    
    
    53.40400
    %
    
    
    0
    
    
    
    228,211
    
    
    
    205,390
    
    
    
    0
    
    
    
    109,687
    
    
    
    723,577
    
    
    
    43,415
    
    
    
    0
    
    
    
    680,163
    
    
    
    429,205WEST 27-11-102
    
    
    22.7
    
    
    
    0.00000
    %
    
    
    53.87200
    %
    
    
    0
    
    
    
    154,440
    
    
    
    138,996
    
    
    
    0
    
    
    
    74,880
    
    
    
    493,967
    
    
    
    29,638
    
    
    
    0
    
    
    
    464,329
    
    
    
    268,983WEST 27-13-103
    
    
    20.0
    
    
    
    0.00000
    %
    
    
    53.40400
    %
    
    
    0
    
    
    
    103,229
    
    
    
    92,906
    
    
    
    0
    
    
    
    49,616
    
    
    
    327,303
    
    
    
    19,638
    
    
    
    0
    
    
    
    307,665
    
    
    
    179,304WEST 27-14-104
    
    
    24.0
    
    
    
    0.00000
    %
    
    
    53.40400
    %
    
    
    0
    
    
    
    165,751
    
    
    
    149,176
    
    
    
    0
    
    
    
    79,666
    
    
    
    525,538
    
    
    
    31,532
    
    
    
    0
    
    
    
    494,005
    
    
    
    277,533WEST 3-2-44
    
    
    15.1
    
    
    
    0.00000
    %
    
    
    53.17812
    %
    
    
    0
    
    
    
    56,310
    
    
    
    50,679
    
    
    
    0
    
    
    
    26,950
    
    
    
    177,785
    
    
    
    10,667
    
    
    
    0
    
    
    
    167,118
    
    
    
    105,669WEST 3-3-22
    
    
    21.7
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    93,206
    
    
    
    83,886
    
    
    
    0
    
    
    
    44,302
    
    
    
    292,252
    
    
    
    17,535
    
    
    
    0
    
    
    
    274,716
    
    
    
    150,738WEST 3-4-45
    
    
    5.1
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    3,341
    
    
    
    3,007
    
    
    
    0
    
    
    
    1,588
    
    
    
    10,475
    
    
    
    629
    
    
    
    0
    
    
    
    9,847
    
    
    
    8,110WEST 3-8-48
    
    
    20.8
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    105,866
    
    
    
    95,280
    
    
    
    0
    
    
    
    50,320
    
    
    
    331,946
    
    
    
    19,917
    
    
    
    0
    
    
    
    312,030
    
    
    
    179,745WEST 31-5-82
    
    
    16.4
    
    
    
    0.00000
    %
    
    
    53.87200
    %
    
    
    0
    
    
    
    63,407
    
    
    
    57,066
    
    
    
    0
    
    
    
    30,743
    
    
    
    202,803
    
    
    
    12,168
    
    
    
    0
    
    
    
    190,634
    
    
    
    115,632WEST 3-10-49
    
    
    13.8
    
    
    0.00000%
    
    
    53.17812
    %
    
    
    0
    
    
    
    54,502
    
    
    
    49,052
    
    
    
    0
    
    
    
    26,085
    
    
    
    172,076
    
    
    
    10,325
    
    
    
    0
    
    
    
    161,752
    
    
    
    106,791WEST 3-12-67
    
    
    38.0
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    288,496
    
    
    
    259,647
    
    
    
    0
    
    
    
    137,126
    
    
    
    904,589
    
    
    
    54,275
    
    
    
    0
    
    
    
    850,314
    
    
    
    389,780WEST 3-13-50
    
    
    34.3
    
    
    
    0.00000
    %
    
    
    54.84375
    %
    
    
    0
    
    
    
    179,121
    
    
    
    161,209
    
    
    
    0
    
    
    
    88,413
    
    
    
    583,241
    
    
    
    34,994
    
    
    
    0
    
    
    
    548,246
    
    
    
    246,477WEST 33-2-112
    
    
    12.6
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    56,876
    
    
    
    51,188
    
    
    
    0
    
    
    
    27,034
    
    
    
    178,335
    
    
    
    10,700
    
    
    
    0
    
    
    
    167,635
    
    
    
    115,904WEST 33-3-120
    
    
    22.1
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    92,202
    
    
    
    82,982
    
    
    
    0
    
    
    
    43,825
    
    
    
    289,103
    
    
    
    17,346
    
    
    
    0
    
    
    
    271,757
    
    
    
    147,625WEST 33-6-114
    
    
    19.9
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    97,631
    
    
    
    87,868
    
    
    
    0
    
    
    
    46,405
    
    
    
    306,124
    
    
    
    18,367
    
    
    
    0
    
    
    
    287,757
    
    
    
    167,856WEST 33-8-115
    
    
    26.9
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    178,439
    
    
    
    160,595
    
    
    
    0
    
    
    
    84,814
    
    
    
    559,502
    
    
    
    33,570
    
    
    
    0
    
    
    
    525,932
    
    
    
    280,214WEST 33-10-116
    
    
    23.4
    
    
    0.00000%
    
    
    52.81250
    %
    
    
    0
    
    
    
    147,461
    
    
    
    132,715
    
    
    
    0
    
    
    
    70,090
    
    
    
    462,370
    
    
    
    27,742
    
    
    
    0
    
    
    
    434,627
    
    
    
    245,284WEST 33-16-119
    
    
    27.3
    
    
    
    0.00000
    %
    
    
    54.84375
    %
    
    
    0
    
    
    
    145,004
    
    
    
    130,504
    
    
    
    0
    
    
    
    71,573
    
    
    
    472,151
    
    
    
    28,329
    
    
    
    0
    
    
    
    443,822
    
    
    
    227,470WEST 35-2-105
    
    
    19.5
    
    
    
    0.00000
    %
    
    
    53.40400
    %
    
    
    0
    
    
    
    126,747
    
    
    
    114,073
    
    
    
    0
    
    
    
    60,919
    
    
    
    401,871
    
    
    
    24,112
    
    
    
    0
    
    
    
    377,759
    
    
    
    230,284WEST 35-4-106
    
    
    25.8
    
    
    
    0.00000
    %
    
    
    38.92440
    %
    
    
    0
    
    
    
    155,519
    
    
    
    139,967
    
    
    
    0
    
    
    
    54,481
    
    
    
    359,400
    
    
    
    21,564
    
    
    
    0
    
    
    
    337,836
    
    
    
    180,640WEST 35-6-107
    
    
    19.3
    
    
    
    0.00000
    %
    
    
    53.40400
    %
    
    
    0
    
    
    
    95,657
    
    
    
    86,091
    
    
    
    0
    
    
    
    45,976
    
    
    
    303,294
    
    
    
    18,198
    
    
    
    0
    
    
    
    285,096
    
    
    
    167,409WEST 35-8-108
    
    
    17.8
    
    
    
    0.00000
    %
    
    
    53.40400
    %
    
    
    0
    
    
    
    89,661
    
    
    
    80,695
    
    
    
    0
    
    
    
    43,094
    
    
    
    284,262
    
    
    
    17,057
    
    
    
    0
    
    
    
    267,226
    
    
    
    163,206WEST 35-9-109
    
    
    19.7
    
    
    
    0.00000
    %
    
    
    53.40400
    %
    
    
    0
    
    
    
    106,431
    
    
    
    95,788
    
    
    
    0
    
    
    
    51,155
    
    
    
    337,456
    
    
    
    20,247
    
    
    
    0
    
    
    
    317,209
    
    
    
    187,575WEST 35-10-110
    
    
    17.2
    
    
    
    0.00000
    %
    
    
    53.40400
    %
    
    
    0
    
    
    
    73,135
    
    
    
    65,821
    
    
    
    0
    
    
    
    35,151
    
    
    
    231,884
    
    
    
    13,913
    
    
    
    0
    
    
    
    217,971
    
    
    
    131,611WEST 35-14-111
    
    
    24.1
    
    
    
    0.00000
    %
    
    
    53.40400
    %
    
    
    0
    
    
    
    116,545
    
    
    
    104,890
    
    
    
    0
    
    
    
    56,016
    
    
    
    369,522
    
    
    
    22,171
    
    
    
    0
    
    
    
    347,351
    
    
    
    183,381WEST 7-2-74
    
    
    15.8
    
    
    0.00000%
    
    
    52.81250
    %
    
    
    0
    
    
    
    65,017
    
    
    
    58,515
    
    
    
    0
    
    
    
    30,903
    
    
    
    203,861
    
    
    
    12,232
    
    
    
    0
    
    
    
    191,630
    
    
    
    119,811WEST 7-3-75
    
    
    14.5
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    60,762
    
    
    
    54,686
    
    
    
    0
    
    
    
    28,881
    
    
    
    190,521
    
    
    
    11,431
    
    
    
    0
    
    
    
    179,090
    
    
    
    116,087WEST 7-6-76
    
    
    16.4
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    91,833
    
    
    
    82,650
    
    
    
    0
    
    
    
    43,650
    
    
    
    287,946
    
    
    
    17,277
    
    
    
    0
    
    
    
    270,669
    
    
    
    173,840WEST 7-8-77
    
    
    12.8
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    46,219
    
    
    
    41,597
    
    
    
    0
    
    
    
    21,968
    
    
    
    144,920
    
    
    
    8,695
    
    
    
    0
    
    
    
    136,225
    
    
    
    90,567WEST 7-11-78
    
    
    21.3
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    98,559
    
    
    
    88,703
    
    
    
    0
    
    
    
    46,846
    
    
    
    309,034
    
    
    
    18,542
    
    
    
    0
    
    
    
    290,492
    
    
    
    163,886WEST 7-12-79
    
    
    15.6
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    79,112
    
    
    
    71,201
    
    
    
    0
    
    
    
    37,603
    
    
    
    248,059
    
    
    
    14,884
    
    
    
    0
    
    
    
    233,175
    
    
    
    151,605WEST 7-13-80
    
    
    13.0
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    52,675
    
    
    
    47,408
    
    
    
    0
    
    
    
    25,037
    
    
    
    165,164
    
    
    
    9,910
    
    
    
    0
    
    
    
    155,255
    
    
    
    104,282WEST 7-15-81
    
    
    12.4
    
    
    
    0.00000
    %
    
    
    52.81250
    %
    
    
    0
    
    
    
    54,654
    
    
    
    49,188
    
    
    
    0
    
    
    
    25,978
    
    
    
    171,368
    
    
    
    10,282
    
    
    
    0
    
    
    
    161,086
    
    
    
    111,420WEYERHAEUSER 5-15-2
    
    
    15.6
    
    
    
    0.00000
    %
    
    
    55.25000
    %
    
    
    0
    
    
    
    137,506
    
    
    
    123,756
    
    
    
    0
    
    
    
    68,375
    
    
    
    451,055
    
    
    
    27,063
    
    
    
    0
    
    
    
    423,992
    
    
    
    294,997WEYERHAEUSER 5-16-1
    
    
    23.3
    
    
    
    0.00000
    %
    
    
    55.25000
    %
    
    
    0
    
    
    
    148,616
    
    
    
    133,755
    
    
    
    0
    
    
    
    73,899
    
    
    
    467,498
    
    
    
    29,250
    
    
    
    0
    
    
    
    458,248
    
    
    
    263,190TOTAL ALL PROPERTIES
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    0
    
    
    
    46,849,513
    
    
    
    42,164,563
    
    
    
    0
    
    
    
    22,486,394
    
    
    
    149,447,082
    
    
    
    8,966,825
    
    
    
    0
    
    
    
    140,480,255
    
    
    
    84,466,354
 Page No. 10 of 10
    
    (SMALL RED LOGO)
    
    Royalty Interests Oneline 03 03 08.xls