ESTIMATED
RESERVES





AND





FUTURE
NET REVENUES





AS
OF





JANUARY
1, 2010





ATTRIBUTABLE
TO INTERESTS OWNED





BY





REEF
OIL & GAS INCOME AND





DEVELOPMENT
FUND III, L.P.





WILLIAM
M. COBB & ASSOCIATES, INC.


Worldwide
Petroleum Consultants





WILLIAM
M. COBB & ASSOCIATES, INC.


Worldwide
Petroleum Consultants





12770
      Coit Road, Suite 907
              (972)
      385-0354Dallas,
      Texas 75251
              Fax:
      (972) 788-5165





February
22, 2010





Via
email:  howard@reefogc.com




Mr. Byron
H. Dean


Reef Oil
& Gas Income and Development Fund III, L.P.


1901 N.
Central Expressway, Suite 300


Richardson,
Texas 75080




Dear Mr.
Dean:




As
requested, William M. Cobb & Associates, Inc. (Cobb & Associates) has
estimated the oil and gas reserves and future income as of January 1, 2010,
attributable to the interest of Reef Oil & Gas Income and Development Fund
III, L. P. (Reef) in certain properties located in Cochran County,
Texas.  The properties are located in the Dean, Dean B, and Dean K
Units in the Slaughter San Andres Field.  One hundred percent of the
properties identified by Reef were evaluated.  This reserves
evaluation was carried out in compliance with the current SEC reserves reporting
rules and guidelines, which were effective January 1, 2010.




Tables 1
summarizes our estimates of the net proved oil and gas reserves and the
pre-federal income tax value undiscounted and discounted at 10
percent.  The cash flows have been prepared using un-escalated
wellhead oil and gas prices of $58.19/BO and $1.57/MCF, based on posted WTI and
Henry Hub prices, Reef-supplied price differentials, and the Security and
Exchange Commission’s new procedure for 12-month averaging of first-of-month
2009 prices.  The discounted present worth of future income values
shown in Table 1, and in other portions of this report, are not intended to
necessarily represent an estimate of fair market value.  Details may
not add to totals due to rounding.  Gas volumes are expressed in
millions of standard cubic feet (MMCF) as determined at 60o
Fahrenheit and the legal pressure base for Texas.





TABLE
1




REEF
OIL & GAS INCOME AND
DEVELOPMENT FUND III, L.P.


RESERVE
AND CASH FLOW SUMMARY


AS
OF JANUARY 1, 2010





Net Reserves
                      
                      
                      Future Net Cash FlowReserve
                      
                      Oil
                      
                      
                      Gas
                      
                      
                      Undiscounted
                      
                      
                      Discounted
      at 10%Category
                      
                      (MBBL)
                      
                      
                      (MMCF)
                      
                      
                      (M$)
                      
                      
                      (M$)PDP
                      
                      
                      111.3
                      
                      
                      
                      63.6
                      
                      
                      
                      3,197.3
                      
                      
                      
                      2,313.3PNP
                      
                      
                      3.1
                      
                      
                      
                      2.5
                      
                      
                      
                      81.8
                      
                      
                      
                      59.5Total
      Proved
                      
                      
                      114.4
                      
                      
                      
                      66.1
                      
                      
                      
                      3,279.1
                      
                      
                      
                      2,372.8





Mr. Byron
H. Dean


February
22, 2010


Page
2




The
various categories of reserves have been combined in certain tables of this
report for convenience and/or illustrative purposes.  It should be
recognized that different levels of risk and uncertainty are associated with
these reserve categories; however, the reserves and revenues presented in this
report have not been adjusted for risk.




DISCUSSION




Reef
operates the Dean, Dean B, and Dean K Units (the Units) in the Slaughter San
Andres Field, with the Dean B Unit containing the great majority of the Units’
reserves and value.  For that reason this evaluation was done on a
by-well basis for the Dean B Unit and on a by-unit basis for the Dean and Dean K
Units.  The economics were run with a per-well LOE of $859/month and
water handling cost of $0.34/BW, as supplied by Reef.  These costs
were not escalated.  The lease operating expense (LOE) for the Dean
and Dean K Units is adjusted for the number of wells on production on the as-of
date.  Attachment 1 summarizes the results for each reserves category
by well or Unit, and Attachment 2 provides the yearly production volumes and
cash flows for each reserves category.




The Dean
B Unit is currently undergoing extensive redevelopment and pattern re-alignment,
with the addition of approximately 30 infill wells accompanied by the conversion
of some of the existing producers to injection.  This redevelopment is
in progress, and there is not yet sufficient reservoir response to permit
performance-based estimates of the amount and timing of additional
reserves.  Therefore, this report includes only decline curve-based
reserves estimates for those wells either on production on the as-of date (the
proved developed producing (PDP) reserves), or those existing shut-in wells that
are expected to be returned to production in 2010 (the proved non-producing
(PNP) reserves).  The performance of the wells over the next one to
two years will provide the information needed to quantify the reserve impact of
the redevelopment project.




We have
not made any field examination of the Reef properties; therefore, operating
ability and condition of the production equipment have not been
considered.  No consideration was given in this report to potential
environmental liabilities which may exist, nor were any costs included for
potential liability to restore and clean up damages, if any, caused by past
operating practices.  In evaluating the information at our disposal
concerning this appraisal, we have excluded from our consideration all matters
as to which legal or accounting interpretation, rather than engineering, may be
controlling.




As in all
aspects of oil and gas evaluation, there are uncertainties inherent in the
interpretation of engineering data and such conclusions necessarily represent
only informed professional judgments.  The reserves included in this
report are estimates only and should not be construed as being exact
quantities.  The revenues from such reserves and the actual costs
related thereto could be more or less than the estimated
amounts.  Because of governmental policies, uncertainties of supply
and demand, and operational uncertainties, the prices actually received for the
reserves evaluated in this report, and the costs incurred in recovering such
reserves, may vary from the price and cost assumptions used in this
report.  In any case, estimates of reserves may increase or decrease
as a result of future operations.





Mr. Byron
H. Dean


February
22, 2010


Page
3




Titles to
the appraised properties have not been examined by William M. Cobb &
Associates, Inc., nor has the actual degree of interest owned been independently
confirmed.  The data used in our evaluation were obtained from Reef
and the non-confidential files of Cobb & Associates, and were considered
accurate.  Basic field performance data, together with our engineering
work sheets, are maintained on file in our office.




William
M. Cobb & Associates, Inc. is an independent consulting firm.  Our
compensation is not contingent on the results obtained or
reported.  This report was prepared by an officer of the firm who is a
licensed professional engineer with more than 30 years of experience in the
estimation, assessment, and evaluation of reserves.





Sincerely,WILLIAM
      M. COBB & ASSOCIATES, INC.Texas
      Registered Engineering Firm F-84Randal
      M. Brush, P.E.
                  Senior
      Vice President








Attachment
      1Economic
      One-LinersProject Name
      :           
      Slaughter
      Dean Unit Prod Update
              As
      of Date: 1/1/2010Ownership
      Group :    All Cases
              SEC
      FLAT PRICE





Gross
      Reserves
                                        
                                        Net
      Reserves
                                        
                                        Net
      Revenue
                                        
                                        Expense
                                        
                                        
                                        
                                        Cash
      FlowLease
      Name
                                        
                                        Oil
                                        
                                        Gas
                                        
                                        Oil
                                        
                                        Gas
                                        
                                        Oil
                                        
                                        Gas
                                        
                                        Other
                                        
                                        &
      Tax
                                        
                                        Invest.
                                        
                                        Non-Disc.
                                        
                                        Disc.
      10%Risked/UnRisked
                                        
                                        (Mbbl)
                                        
                                        (MMcf)
                                        
                                        (Mbbl)
                                        
                                        (MMcf)
                                        
                                        (M$)
                                        
                                        (M$)
                                        
                                        (M$)
                                        
                                        (M$)
                                        
                                        (M$)
                                        
                                        (M$)
                                        
                                        (M$)Grand
      Total
                                        
                                        
                                        193.28
                                        
                                        
                                        110.98
                                        
                                        
                                        114.40
                                        
                                        
                                        66.06
                                        
                                        
                                        6,657.59
                                        
                                        
                                        103.83
                                        
                                        
                                        0.00
                                        
                                        
                                        3,482.30
                                        
                                        
                                        0.00
                                        
                                        
                                        3,279.13
                                        
                                        
                                        2,372.80Producing
      Rsv Category
                                        
                                        
                                        188.07
                                        
                                        
                                        106.81
                                        
                                        
                                        111.30
                                        
                                        
                                        63.58
                                        
                                        
                                        6,477.09
                                        
                                        
                                        99.93
                                        
                                        
                                        0.00
                                        
                                        
                                        3,379.73
                                        
                                        
                                        0.00
                                        
                                        
                                        3,197.29
                                        
                                        
                                        2,313.26Dean
      B 162 - 162
                                        
                                        
                                        17.96
                                        
                                        
                                        10.78
                                        
                                        
                                        10.69
                                        
                                        
                                        6.41
                                        
                                        
                                        622.07
                                        
                                        
                                        10.08
                                        
                                        
                                        0.00
                                        
                                        
                                        272.82
                                        
                                        
                                        0.00
                                        
                                        
                                        359.34
                                        
                                        
                                        240.77Dean
      B 182 - 182
                                        
                                        
                                        13.99
                                        
                                        
                                        8.40
                                        
                                        
                                        8.33
                                        
                                        
                                        5.00
                                        
                                        
                                        484.75
                                        
                                        
                                        7.86
                                        
                                        
                                        0.00
                                        
                                        
                                        233.98
                                        
                                        
                                        0.00
                                        
                                        
                                        258.63
                                        
                                        
                                        181.08Dean
      B 158 - 158
                                        
                                        
                                        13.52
                                        
                                        
                                        8.11
                                        
                                        
                                        8.05
                                        
                                        
                                        4.83
                                        
                                        
                                        468.40
                                        
                                        
                                        7.59
                                        
                                        
                                        0.00
                                        
                                        
                                        191.69
                                        
                                        
                                        0.00
                                        
                                        
                                        284.30
                                        
                                        
                                        185.10Dean
      B 165 - 165
                                        
                                        
                                        13.06
                                        
                                        
                                        7.84
                                        
                                        
                                        7.77
                                        
                                        
                                        4.66
                                        
                                        
                                        452.45
                                        
                                        
                                        7.33
                                        
                                        
                                        0.00
                                        
                                        
                                        193.96
                                        
                                        
                                        0.00
                                        
                                        
                                        265.82
                                        
                                        
                                        176.38Dean
      B 186 - 186
                                        
                                        
                                        9.58
                                        
                                        
                                        5.75
                                        
                                        
                                        5.70
                                        
                                        
                                        3.42
                                        
                                        
                                        331.78
                                        
                                        
                                        5.38
                                        
                                        
                                        0.00
                                        
                                        
                                        145.53
                                        
                                        
                                        0.00
                                        
                                        
                                        191.63
                                        
                                        
                                        131.49DEAN,
      C. S. 'K'
                                        
                                        
                                        10.05
                                        
                                        
                                        0.00
                                        
                                        
                                        5.34
                                        
                                        
                                        0.00
                                        
                                        
                                        310.85
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        147.06
                                        
                                        
                                        0.00
                                        
                                        
                                        163.80
                                        
                                        
                                        113.16Dean
      B 157 - 157
                                        
                                        
                                        7.47
                                        
                                        
                                        4.48
                                        
                                        
                                        4.44
                                        
                                        
                                        2.67
                                        
                                        
                                        258.63
                                        
                                        
                                        4.19
                                        
                                        
                                        0.00
                                        
                                        
                                        144.70
                                        
                                        
                                        0.00
                                        
                                        
                                        118.12
                                        
                                        
                                        89.53Dean
      B 16 - 16
                                        
                                        
                                        7.24
                                        
                                        
                                        4.34
                                        
                                        
                                        4.31
                                        
                                        
                                        2.59
                                        
                                        
                                        250.80
                                        
                                        
                                        4.06
                                        
                                        
                                        0.00
                                        
                                        
                                        140.24
                                        
                                        
                                        0.00
                                        
                                        
                                        114.62
                                        
                                        
                                        86.85Dean
      B 170 - 170
                                        
                                        
                                        7.01
                                        
                                        
                                        4.21
                                        
                                        
                                        4.17
                                        
                                        
                                        2.50
                                        
                                        
                                        242.81
                                        
                                        
                                        3.94
                                        
                                        
                                        0.00
                                        
                                        
                                        116.92
                                        
                                        
                                        0.00
                                        
                                        
                                        129.83
                                        
                                        
                                        90.79Dean
      B 176 - 176
                                        
                                        
                                        6.61
                                        
                                        
                                        3.97
                                        
                                        
                                        3.93
                                        
                                        
                                        2.36
                                        
                                        
                                        228.93
                                        
                                        
                                        3.71
                                        
                                        
                                        0.00
                                        
                                        
                                        115.63
                                        
                                        
                                        0.00
                                        
                                        
                                        117.00
                                        
                                        
                                        83.80Dean
      B 188 - 188
                                        
                                        
                                        6.55
                                        
                                        
                                        3.93
                                        
                                        
                                        3.90
                                        
                                        
                                        2.34
                                        
                                        
                                        226.84
                                        
                                        
                                        3.68
                                        
                                        
                                        0.00
                                        
                                        
                                        115.38
                                        
                                        
                                        0.00
                                        
                                        
                                        115.14
                                        
                                        
                                        82.76Dean
      B 185 - 185
                                        
                                        
                                        6.39
                                        
                                        
                                        3.84
                                        
                                        
                                        3.81
                                        
                                        
                                        2.28
                                        
                                        
                                        221.47
                                        
                                        
                                        3.59
                                        
                                        
                                        0.00
                                        
                                        
                                        114.60
                                        
                                        
                                        0.00
                                        
                                        
                                        110.45
                                        
                                        
                                        80.12Dean
      B 184 - 184
                                        
                                        
                                        6.30
                                        
                                        
                                        3.78
                                        
                                        
                                        3.75
                                        
                                        
                                        2.25
                                        
                                        
                                        218.21
                                        
                                        
                                        3.54
                                        
                                        
                                        0.00
                                        
                                        
                                        131.34
                                        
                                        
                                        0.00
                                        
                                        
                                        90.41
                                        
                                        
                                        71.74Dean
      B 187 - 187
                                        
                                        
                                        5.56
                                        
                                        
                                        3.34
                                        
                                        
                                        3.31
                                        
                                        
                                        1.99
                                        
                                        
                                        192.74
                                        
                                        
                                        3.12
                                        
                                        
                                        0.00
                                        
                                        
                                        108.19
                                        
                                        
                                        0.00
                                        
                                        
                                        87.67
                                        
                                        
                                        66.57Dean
      B 175 - 175
                                        
                                        
                                        5.53
                                        
                                        
                                        3.32
                                        
                                        
                                        3.29
                                        
                                        
                                        1.98
                                        
                                        
                                        191.67
                                        
                                        
                                        3.11
                                        
                                        
                                        0.00
                                        
                                        
                                        107.89
                                        
                                        
                                        0.00
                                        
                                        
                                        86.89
                                        
                                        
                                        66.09Dean
      B 61 - 61
                                        
                                        
                                        5.38
                                        
                                        
                                        3.23
                                        
                                        
                                        3.20
                                        
                                        
                                        1.92
                                        
                                        
                                        186.35
                                        
                                        
                                        3.02
                                        
                                        
                                        0.00
                                        
                                        
                                        106.26
                                        
                                        
                                        0.00
                                        
                                        
                                        83.11
                                        
                                        
                                        63.72Dean
      B 160 - 160
                                        
                                        
                                        5.26
                                        
                                        
                                        3.15
                                        
                                        
                                        3.13
                                        
                                        
                                        1.88
                                        
                                        
                                        182.09
                                        
                                        
                                        2.95
                                        
                                        
                                        0.00
                                        
                                        
                                        104.97
                                        
                                        
                                        0.00
                                        
                                        
                                        80.08
                                        
                                        
                                        61.81Dean
      B 76 - 76
                                        
                                        
                                        5.10
                                        
                                        
                                        3.06
                                        
                                        
                                        3.04
                                        
                                        
                                        1.82
                                        
                                        
                                        176.79
                                        
                                        
                                        2.87
                                        
                                        
                                        0.00
                                        
                                        
                                        103.25
                                        
                                        
                                        0.00
                                        
                                        
                                        76.40
                                        
                                        
                                        59.45Dean
      B 3R - 3R
                                        
                                        
                                        5.23
                                        
                                        
                                        3.14
                                        
                                        
                                        3.11
                                        
                                        
                                        1.87
                                        
                                        
                                        181.15
                                        
                                        
                                        2.94
                                        
                                        
                                        0.00
                                        
                                        
                                        97.54
                                        
                                        
                                        0.00
                                        
                                        
                                        86.55
                                        
                                        
                                        64.16Dean
      B 180 - 180
                                        
                                        
                                        4.06
                                        
                                        
                                        2.43
                                        
                                        
                                        2.42
                                        
                                        
                                        1.45
                                        
                                        
                                        140.58
                                        
                                        
                                        2.28
                                        
                                        
                                        0.00
                                        
                                        
                                        88.83
                                        
                                        
                                        0.00
                                        
                                        
                                        54.03
                                        
                                        
                                        44.34Dean
      B 159 - 159
                                        
                                        
                                        3.41
                                        
                                        
                                        2.05
                                        
                                        
                                        2.03
                                        
                                        
                                        1.22
                                        
                                        
                                        118.15
                                        
                                        
                                        1.91
                                        
                                        
                                        0.00
                                        
                                        
                                        77.88
                                        
                                        
                                        0.00
                                        
                                        
                                        42.19
                                        
                                        
                                        35.74Dean
      B 168 - 168
                                        
                                        
                                        3.32
                                        
                                        
                                        1.99
                                        
                                        
                                        1.98
                                        
                                        
                                        1.19
                                        
                                        
                                        114.97
                                        
                                        
                                        1.86
                                        
                                        
                                        0.00
                                        
                                        
                                        76.23
                                        
                                        
                                        0.00
                                        
                                        
                                        40.61
                                        
                                        
                                        34.56Dean
      B 166 - 166
                                        
                                        
                                        3.05
                                        
                                        
                                        1.83
                                        
                                        
                                        1.81
                                        
                                        
                                        1.09
                                        
                                        
                                        105.52
                                        
                                        
                                        1.71
                                        
                                        
                                        0.00
                                        
                                        
                                        64.26
                                        
                                        
                                        0.00
                                        
                                        
                                        42.96
                                        
                                        
                                        34.36Dean
      B 181 - 181
                                        
                                        
                                        2.98
                                        
                                        
                                        1.79
                                        
                                        
                                        1.78
                                        
                                        
                                        1.07
                                        
                                        
                                        103.37
                                        
                                        
                                        1.68
                                        
                                        
                                        0.00
                                        
                                        
                                        63.40
                                        
                                        
                                        0.00
                                        
                                        
                                        41.64
                                        
                                        
                                        33.47Dean
      B 72 - 72
                                        
                                        
                                        2.77
                                        
                                        
                                        1.66
                                        
                                        
                                        1.65
                                        
                                        
                                        0.99
                                        
                                        
                                        95.93
                                        
                                        
                                        1.55
                                        
                                        
                                        0.00
                                        
                                        
                                        60.19
                                        
                                        
                                        0.00
                                        
                                        
                                        37.29
                                        
                                        
                                        30.45Dean
      B 135 - 135
                                        
                                        
                                        2.34
                                        
                                        
                                        1.40
                                        
                                        
                                        1.39
                                        
                                        
                                        0.84
                                        
                                        
                                        81.02
                                        
                                        
                                        1.31
                                        
                                        
                                        0.00
                                        
                                        
                                        53.07
                                        
                                        
                                        0.00
                                        
                                        
                                        29.27
                                        
                                        
                                        24.67Dean
      B 149 - 149
                                        
                                        
                                        2.03
                                        
                                        
                                        1.22
                                        
                                        
                                        1.21
                                        
                                        
                                        0.73
                                        
                                        
                                        70.36
                                        
                                        
                                        1.14
                                        
                                        
                                        0.00
                                        
                                        
                                        47.37
                                        
                                        
                                        0.00
                                        
                                        
                                        24.13
                                        
                                        
                                        20.80Dean
      B 161 - 161
                                        
                                        
                                        1.90
                                        
                                        
                                        1.14
                                        
                                        
                                        1.13
                                        
                                        
                                        0.68
                                        
                                        
                                        65.97
                                        
                                        
                                        1.07
                                        
                                        
                                        0.00
                                        
                                        
                                        47.35
                                        
                                        
                                        0.00
                                        
                                        
                                        19.69
                                        
                                        
                                        17.93Dean
      B 164 - 164
                                        
                                        
                                        1.72
                                        
                                        
                                        1.03
                                        
                                        
                                        1.03
                                        
                                        
                                        0.62
                                        
                                        
                                        59.73
                                        
                                        
                                        0.97
                                        
                                        
                                        0.00
                                        
                                        
                                        41.34
                                        
                                        
                                        0.00
                                        
                                        
                                        19.36
                                        
                                        
                                        17.07Dean
      B 171 - 171
                                        
                                        
                                        1.20
                                        
                                        
                                        0.72
                                        
                                        
                                        0.71
                                        
                                        
                                        0.43
                                        
                                        
                                        41.59
                                        
                                        
                                        0.67
                                        
                                        
                                        0.00
                                        
                                        
                                        30.02
                                        
                                        
                                        0.00
                                        
                                        
                                        12.25
                                        
                                        
                                        11.21Dean
      B 57 - 57
                                        
                                        
                                        0.95
                                        
                                        
                                        0.57
                                        
                                        
                                        0.57
                                        
                                        
                                        0.34
                                        
                                        
                                        33.02
                                        
                                        
                                        0.54
                                        
                                        
                                        0.00
                                        
                                        
                                        24.22
                                        
                                        
                                        0.00
                                        
                                        
                                        9.33
                                        
                                        
                                        8.69Dean
      B 53 - 53
                                        
                                        
                                        0.52
                                        
                                        
                                        0.31
                                        
                                        
                                        0.31
                                        
                                        
                                        0.19
                                        
                                        
                                        18.12
                                        
                                        
                                        0.29
                                        
                                        
                                        0.00
                                        
                                        
                                        13.65
                                        
                                        
                                        0.00
                                        
                                        
                                        4.76
                                        
                                        
                                        4.58Dean
      B 110 - 110
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00Dean
      B 119 - 119
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00


1





Attachment
      1Economic
      One-LinersProject Name
      :            
      Slaughter
      Dean Unit Prod Update
                  As
      of Date: 1/1/2010Ownership
      Group :     All Cases
                  SEC
      FLAT PRICE





Gross
      Reserves
                                        
                                        Net
      Reserves
                                        
                                        Net
      Revenue
                                        
                                        Expense
                                        
                                        
                                        
                                        Cash
      FlowLease
      Name
                                        
                                        Oil
                                        
                                        Gas
                                        
                                        Oil
                                        
                                        Gas
                                        
                                        Oil
                                        
                                        Gas
                                        
                                        Other
                                        
                                        &
      Tax
                                        
                                        Invest.
                                        
                                        Non-Disc.
                                        
                                        Disc.
      10%Risked/UnRisked
                                        
                                        (Mbbl)
                                        
                                        (MMcf)
                                        
                                        (Mbbl)
                                        
                                        (MMcf)
                                        
                                        (M$)
                                        
                                        (M$)
                                        
                                        (M$)
                                        
                                        (M$)
                                        
                                        (M$)
                                        
                                        (M$)
                                        
                                        (M$)Dean
      B 129 - 129
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00Dean
      B 154 - 154
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00Dean
      B 163 - 163
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00Dean
      B 167 - 167
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00Dean
      B 172 - 172
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00Dean
      B 173 - 173
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00Dean
      B 174 - 174
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00Dean
      B 177 - 177
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00Dean
      B 178 - 178
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00Dean
      B 179 - 179
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00Dean
      B 183 - 183
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00Dean
      B 189 - 189
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00Dean
      B 192 - 192
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00Dean
      B 59 - 59
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00Dean
      B 70 - 70
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00Dean
      B 74 - 74
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00Dean
      B 78 - 78
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00Dean
      B 92 - 92
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00Dean
      B 99 - 99
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00DEAN
      UNIT
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00Non-Producing
      Rsv Category
                                        
                                        
                                        5.21
                                        
                                        
                                        4.17
                                        
                                        
                                        3.10
                                        
                                        
                                        2.48
                                        
                                        
                                        180.50
                                        
                                        
                                        3.90
                                        
                                        
                                        0.00
                                        
                                        
                                        102.56
                                        
                                        
                                        0.00
                                        
                                        
                                        81.83
                                        
                                        
                                        59.54Dean
      B 63 - 63
                                        
                                        
                                        5.21
                                        
                                        
                                        4.17
                                        
                                        
                                        3.10
                                        
                                        
                                        2.48
                                        
                                        
                                        180.50
                                        
                                        
                                        3.90
                                        
                                        
                                        0.00
                                        
                                        
                                        102.56
                                        
                                        
                                        0.00
                                        
                                        
                                        81.83
                                        
                                        
                                        59.54Dean
      B 55 - 55
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00
                                        
                                        
                                        0.00


2




Attachment
2




ECONOMIC
      SUMMARY PROJECTION
                    Grand
      Total


Project Name
      :Slaughter Dean Unit Prod
      Update
              Partner
      :All Cases
              Case Type
      :        GRAND TOTAL
      CASE
            As
      Of  Date : 1/1/2010
              Discount
      Rate (%) :  10.00
              All
      Cases


SEC FLAT
PRICE


Cum
Oil (Mbbl)
:         4,024.76


Cum
Gas (MMcf) :      2,082.98





Gross
                                    
                                    Gross
                                    
                                    Net
                                    
                                    Net
                                    
                                    Oil
                                    
                                    Gas
                                    
                                    Oil
                                    
                                    Gas
                                    
                                    Misc.Year
                                    
                                    Oil
                                    
                                    Gas
                                    
                                    Oil
                                    
                                    Gas
                                    
                                    Price
                                    
                                    Price
                                    
                                    Revenue
                                    
                                    Revenue
                                    
                                    Revenue(Mbbl)
                                    
                                    (MMcf)
                                    
                                    (Mbbl)
                                    
                                    (MMcf)
                                    
                                    ($/bbl)
                                    
                                    ($/Mcf)
                                    
                                    (M$)
                                    
                                    (M$)
                                    
                                    (M$)2010
                                    
                                    
                                    31.37
                                    
                                    
                                    18.16
                                    
                                    
                                    18.60
                                    
                                    
                                    10.81
                                    
                                    
                                    58.19
                                    
                                    
                                    1.57
                                    
                                    
                                    1,082.16
                                    
                                    
                                    16.99
                                    
                                    
                                    0.002011
                                    
                                    
                                    28.51
                                    
                                    
                                    16.59
                                    
                                    
                                    16.90
                                    
                                    
                                    9.87
                                    
                                    
                                    58.19
                                    
                                    
                                    1.57
                                    
                                    
                                    983.47
                                    
                                    
                                    15.52
                                    
                                    
                                    0.002012
                                    
                                    
                                    24.84
                                    
                                    
                                    14.42
                                    
                                    
                                    14.72
                                    
                                    
                                    8.58
                                    
                                    
                                    58.19
                                    
                                    
                                    1.57
                                    
                                    
                                    856.50
                                    
                                    
                                    13.49
                                    
                                    
                                    0.002013
                                    
                                    
                                    22.02
                                    
                                    
                                    12.77
                                    
                                    
                                    13.04
                                    
                                    
                                    7.60
                                    
                                    
                                    58.19
                                    
                                    
                                    1.57
                                    
                                    
                                    759.05
                                    
                                    
                                    11.95
                                    
                                    
                                    0.002014
                                    
                                    
                                    18.63
                                    
                                    
                                    10.77
                                    
                                    
                                    11.03
                                    
                                    
                                    6.41
                                    
                                    
                                    58.19
                                    
                                    
                                    1.57
                                    
                                    
                                    642.05
                                    
                                    
                                    10.08
                                    
                                    
                                    0.002015
                                    
                                    
                                    16.04
                                    
                                    
                                    9.26
                                    
                                    
                                    9.50
                                    
                                    
                                    5.51
                                    
                                    
                                    58.19
                                    
                                    
                                    1.57
                                    
                                    
                                    552.75
                                    
                                    
                                    8.66
                                    
                                    
                                    0.002016
                                    
                                    
                                    13.43
                                    
                                    
                                    7.72
                                    
                                    
                                    7.95
                                    
                                    
                                    4.60
                                    
                                    
                                    58.19
                                    
                                    
                                    1.57
                                    
                                    
                                    462.58
                                    
                                    
                                    7.22
                                    
                                    
                                    0.002017
                                    
                                    
                                    11.15
                                    
                                    
                                    6.38
                                    
                                    
                                    6.60
                                    
                                    
                                    3.80
                                    
                                    
                                    58.19
                                    
                                    
                                    1.57
                                    
                                    
                                    383.84
                                    
                                    
                                    5.97
                                    
                                    
                                    0.002018
                                    
                                    
                                    7.68
                                    
                                    
                                    4.28
                                    
                                    
                                    4.53
                                    
                                    
                                    2.55
                                    
                                    
                                    58.19
                                    
                                    
                                    1.57
                                    
                                    
                                    263.59
                                    
                                    
                                    4.00
                                    
                                    
                                    0.002019
                                    
                                    
                                    6.07
                                    
                                    
                                    3.29
                                    
                                    
                                    3.57
                                    
                                    
                                    1.96
                                    
                                    
                                    58.19
                                    
                                    
                                    1.57
                                    
                                    
                                    208.01
                                    
                                    
                                    3.08
                                    
                                    
                                    0.002020
                                    
                                    
                                    4.89
                                    
                                    
                                    2.62
                                    
                                    
                                    2.88
                                    
                                    
                                    1.56
                                    
                                    
                                    58.19
                                    
                                    
                                    1.57
                                    
                                    
                                    167.47
                                    
                                    
                                    2.45
                                    
                                    
                                    0.002021
                                    
                                    
                                    3.76
                                    
                                    
                                    1.97
                                    
                                    
                                    2.21
                                    
                                    
                                    1.17
                                    
                                    
                                    58.19
                                    
                                    
                                    1.57
                                    
                                    
                                    128.47
                                    
                                    
                                    1.84
                                    
                                    
                                    0.002022
                                    
                                    
                                    2.26
                                    
                                    
                                    1.18
                                    
                                    
                                    1.32
                                    
                                    
                                    0.70
                                    
                                    
                                    58.19
                                    
                                    
                                    1.57
                                    
                                    
                                    77.06
                                    
                                    
                                    1.10
                                    
                                    
                                    0.002023
                                    
                                    
                                    1.67
                                    
                                    
                                    1.00
                                    
                                    
                                    1.00
                                    
                                    
                                    0.60
                                    
                                    
                                    58.19
                                    
                                    
                                    1.57
                                    
                                    
                                    57.95
                                    
                                    
                                    0.94
                                    
                                    
                                    0.002024
                                    
                                    
                                    0.69
                                    
                                    
                                    0.42
                                    
                                    
                                    0.41
                                    
                                    
                                    0.25
                                    
                                    
                                    58.19
                                    
                                    
                                    1.57
                                    
                                    
                                    24.02
                                    
                                    
                                    0.39
                                    
                                    
                                    0.00Rem
                                    
                                    
                                    0.25
                                    
                                    
                                    0.15
                                    
                                    
                                    0.15
                                    
                                    
                                    0.09
                                    
                                    
                                    58.19
                                    
                                    
                                    1.57
                                    
                                    
                                    8.63
                                    
                                    
                                    0.14
                                    
                                    
                                    0.00Total
                                    
                                    
                                    193.28
                                    
                                    
                                    110.98
                                    
                                    
                                    114.40
                                    
                                    
                                    66.06
                                    
                                    
                                    58.19
                                    
                                    
                                    1.57
                                    
                                    
                                    6,657.59
                                    
                                    
                                    103.83
                                    
                                    
                                    0.00Ult
                                    
                                    
                                    4,218.04
                                    
                                    
                                    2,193.95





Well
                                                  
                                                  Net
      Tax
                                                  
                                                  Net
      Tax
                                                  
                                                  Net
                                                  
                                                  Net
                                                  
                                                  Net
                                                  
                                                  Other
                                                  
                                                  Net
                                                  
                                                  Annual
                                                  
                                                  Cum
      Disc.Year
                                                  
                                                  Count
                                                  
                                                  Production
                                                  
                                                  AdValorem
                                                  
                                                  Investment
                                                  
                                                  Lease
      Costs
                                                  
                                                  Well
      Costs
                                                  
                                                  Costs
                                                  
                                                  Profits
                                                  
                                                  Cash
      Flow
                                                  
                                                  Cash
      Flow(M$)
                                                  
                                                  (M$)
                                                  
                                                  (M$)
                                                  
                                                  (M$)
                                                  
                                                  (M$)
                                                  
                                                  (M$)
                                                  
                                                  (M$)
                                                  
                                                  (M$)
                                                  
                                                  (M$)2010
                                                  
                                                  
                                                  34.00
                                                  
                                                  
                                                  51.05
                                                  
                                                  
                                                  27.48
                                                  
                                                  
                                                  0.00
                                                  
                                                  
                                                  0.00
                                                  
                                                  
                                                  251.45
                                                  
                                                  
                                                  148.08
                                                  
                                                  
                                                  0.00
                                                  
                                                  
                                                  621.09
                                                  
                                                  
                                                  592.812011
                                                  
                                                  
                                                  32.00
                                                  
                                                  
                                                  46.40
                                                  
                                                  
                                                  24.97
                                                  
                                                  
                                                  0.00
                                                  
                                                  
                                                  0.00
                                                  
                                                  
                                                  245.71
                                                  
                                                  
                                                  141.83
                                                  
                                                  
                                                  0.00
                                                  
                                                  
                                                  540.06
                                                  
                                                  
                                                  1,061.662012
                                                  
                                                  
                                                  31.00
                                                  
                                                  
                                                  40.41
                                                  
                                                  
                                                  21.75
                                                  
                                                  
                                                  0.00
                                                  
                                                  
                                                  0.00
                                                  
                                                  
                                                  227.66
                                                  
                                                  
                                                  124.72
                                                  
                                                  
                                                  0.00
                                                  
                                                  
                                                  455.45
                                                  
                                                  
                                                  1,421.132013
                                                  
                                                  
                                                  29.00
                                                  
                                                  
                                                  35.81
                                                  
                                                  
                                                  19.27
                                                  
                                                  
                                                  0.00
                                                  
                                                  
                                                  0.00
                                                  
                                                  
                                                  216.70
                                                  
                                                  
                                                  117.11
                                                  
                                                  
                                                  0.00
                                                  
                                                  
                                                  382.09
                                                  
                                                  
                                                  1,695.262014
                                                  
                                                  
                                                  27.00
                                                  
                                                  
                                                  30.29
                                                  
                                                  
                                                  16.30
                                                  
                                                  
                                                  0.00
                                                  
                                                  
                                                  0.00
                                                  
                                                  
                                                  193.97
                                                  
                                                  
                                                  99.79
                                                  
                                                  
                                                  0.00
                                                  
                                                  
                                                  311.78
                                                  
                                                  
                                                  1,898.702015
                                                  
                                                  
                                                  24.00
                                                  
                                                  
                                                  26.08
                                                  
                                                  
                                                  14.04
                                                  
                                                  
                                                  0.00
                                                  
                                                  
                                                  0.00
                                                  
                                                  
                                                  177.77
                                                  
                                                  
                                                  88.98
                                                  
                                                  
                                                  0.00
                                                  
                                                  
                                                  254.55
                                                  
                                                  
                                                  2,049.702016
                                                  
                                                  
                                                  22.00
                                                  
                                                  
                                                  21.82
                                                  
                                                  
                                                  11.75
                                                  
                                                  
                                                  0.00
                                                  
                                                  
                                                  0.00
                                                  
                                                  
                                                  154.33
                                                  
                                                  
                                                  78.76
                                                  
                                                  
                                                  0.00
                                                  
                                                  
                                                  203.15
                                                  
                                                  
                                                  2,159.292017
                                                  
                                                  
                                                  19.00
                                                  
                                                  
                                                  18.10
                                                  
                                                  
                                                  9.75
                                                  
                                                  
                                                  0.00
                                                  
                                                  
                                                  0.00
                                                  
                                                  
                                                  136.97
                                                  
                                                  
                                                  66.66
                                                  
                                                  
                                                  0.00
                                                  
                                                  
                                                  158.33
                                                  
                                                  
                                                  2,236.942018
                                                  
                                                  
                                                  16.00
                                                  
                                                  
                                                  12.43
                                                  
                                                  
                                                  6.69
                                                  
                                                  
                                                  0.00
                                                  
                                                  
                                                  0.00
                                                  
                                                  
                                                  96.62
                                                  
                                                  
                                                  41.48
                                                  
                                                  
                                                  0.00
                                                  
                                                  
                                                  110.37
                                                  
                                                  
                                                  2,286.202019
                                                  
                                                  
                                                  11.00
                                                  
                                                  
                                                  9.80
                                                  
                                                  
                                                  5.28
                                                  
                                                  
                                                  0.00
                                                  
                                                  
                                                  0.00
                                                  
                                                  
                                                  79.40
                                                  
                                                  
                                                  33.24
                                                  
                                                  
                                                  0.00
                                                  
                                                  
                                                  83.38
                                                  
                                                  
                                                  2,319.982020
                                                  
                                                  
                                                  10.00
                                                  
                                                  
                                                  7.89
                                                  
                                                  
                                                  4.25
                                                  
                                                  
                                                  0.00
                                                  
                                                  
                                                  0.00
                                                  
                                                  
                                                  65.05
                                                  
                                                  
                                                  30.11
                                                  
                                                  
                                                  0.00
                                                  
                                                  
                                                  62.62
                                                  
                                                  
                                                  2,343.082021
                                                  
                                                  
                                                  7.00
                                                  
                                                  
                                                  6.05
                                                  
                                                  
                                                  3.26
                                                  
                                                  
                                                  0.00
                                                  
                                                  
                                                  0.00
                                                  
                                                  
                                                  51.12
                                                  
                                                  
                                                  25.52
                                                  
                                                  
                                                  0.00
                                                  
                                                  
                                                  44.37
                                                  
                                                  
                                                  2,357.962022
                                                  
                                                  
                                                  4.00
                                                  
                                                  
                                                  3.63
                                                  
                                                  
                                                  1.95
                                                  
                                                  
                                                  0.00
                                                  
                                                  
                                                  0.00
                                                  
                                                  
                                                  30.89
                                                  
                                                  
                                                  16.01
                                                  
                                                  
                                                  0.00
                                                  
                                                  
                                                  25.68
                                                  
                                                  
                                                  2,365.802023
                                                  
                                                  
                                                  3.00
                                                  
                                                  
                                                  2.74
                                                  
                                                  
                                                  1.47
                                                  
                                                  
                                                  0.00
                                                  
                                                  
                                                  0.00
                                                  
                                                  
                                                  23.29
                                                  
                                                  
                                                  14.18
                                                  
                                                  
                                                  0.00
                                                  
                                                  
                                                  17.22
                                                  
                                                  
                                                  2,370.562024
                                                  
                                                  
                                                  2.00
                                                  
                                                  
                                                  1.13
                                                  
                                                  
                                                  0.61
                                                  
                                                  
                                                  0.00
                                                  
                                                  
                                                  0.00
                                                  
                                                  
                                                  11.78
                                                  
                                                  
                                                  4.10
                                                  
                                                  
                                                  0.00
                                                  
                                                  
                                                  6.78
                                                  
                                                  
                                                  2,372.28Rem.
                                                  
                                                  
                                                  
                                                  
                                                  
                                                  0.41
                                                  
                                                  
                                                  0.22
                                                  
                                                  
                                                  0.00
                                                  
                                                  
                                                  0.00
                                                  
                                                  
                                                  4.54
                                                  
                                                  
                                                  1.39
                                                  
                                                  
                                                  0.00
                                                  
                                                  
                                                  2.21
                                                  
                                                  
                                                  0.52Total
                                                  
                                                  
                                                  
                                                  
                                                  
                                                  314.04
                                                  
                                                  
                                                  169.04
                                                  
                                                  
                                                  0.00
                                                  
                                                  
                                                  0.00
                                                  
                                                  
                                                  1,967.26
                                                  
                                                  
                                                  1,031.97
                                                  
                                                  
                                                  0.00
                                                  
                                                  
                                                  3,279.13
                                                  
                                                  
                                                  2,372.80





Present
      Worth Profile (M$)PW
      5.00%   :
                
                2,753.65PW
      8.00%   :
                
                2,511.53Disc.
      Initial Invest. (M$) :
                0.000
                PW
      9.00%   :
                
                2,440.14ROInvestment
      (disc/undisc) :
                0.00
      / 0.00
                PW
      12.00% :
                
                2,249.05Years
      to Payout :
                0.00
                PW
      15.00% :
                
                2,086.89Internal
      ROR (%) :
                0.00
                PW
      20.00% :
                
                1,865.82


Page
      1 of 3








Attachment
2


ECONOMIC
      SUMMARY PROJECTION
                      Producing
      Rsv
Category


Project Name
      :Slaughter Dean Unit Prod
      Update
            As
      Of Date : 1/1/2010Partner
      :All Cases
            Discount
      Rate (%) : 10.00Case Type
      :REPORT BREAK TOTAL CASE
            All
      Cases





SEC FLAT
PRICE


Cum
Oil (Mbbl)
:         3,893.86


Cum
Gas (MMcf) :      1,981.97





Gross
                                      
                                      Gross
                                      
                                      Net
                                      
                                      Net
                                      
                                      Oil
                                      
                                      Gas
                                      
                                      Oil
                                      
                                      Gas
                                      
                                      Misc.Year
                                      
                                      Oil
                                      
                                      Gas
                                      
                                      Oil
                                      
                                      Gas
                                      
                                      Price
                                      
                                      Price
                                      
                                      Revenue
                                      
                                      Revenue
                                      
                                      Revenue(Mbbl)
                                      
                                      (MMcf)
                                      
                                      (Mbbl)
                                      
                                      (MMcf)
                                      
                                      ($/bbl)
                                      
                                      ($/Mcf)
                                      
                                      (M$)
                                      
                                      (M$)
                                      
                                      (M$)2010
                                      
                                      
                                      30.93
                                      
                                      
                                      17.81
                                      
                                      
                                      18.33
                                      
                                      
                                      10.60
                                      
                                      
                                      58.19
                                      
                                      
                                      1.57
                                      
                                      
                                      1,066.79
                                      
                                      
                                      16.66
                                      
                                      
                                      0.002011
                                      
                                      
                                      27.69
                                      
                                      
                                      15.93
                                      
                                      
                                      16.41
                                      
                                      
                                      9.48
                                      
                                      
                                      58.19
                                      
                                      
                                      1.57
                                      
                                      
                                      954.89
                                      
                                      
                                      14.90
                                      
                                      
                                      0.002012
                                      
                                      
                                      24.08
                                      
                                      
                                      13.82
                                      
                                      
                                      14.27
                                      
                                      
                                      8.22
                                      
                                      
                                      58.19
                                      
                                      
                                      1.57
                                      
                                      
                                      830.22
                                      
                                      
                                      12.93
                                      
                                      
                                      0.002013
                                      
                                      
                                      21.32
                                      
                                      
                                      12.21
                                      
                                      
                                      12.63
                                      
                                      
                                      7.27
                                      
                                      
                                      58.19
                                      
                                      
                                      1.57
                                      
                                      
                                      735.00
                                      
                                      
                                      11.43
                                      
                                      
                                      0.002014
                                      
                                      
                                      17.99
                                      
                                      
                                      10.26
                                      
                                      
                                      10.65
                                      
                                      
                                      6.11
                                      
                                      
                                      58.19
                                      
                                      
                                      1.57
                                      
                                      
                                      619.99
                                      
                                      
                                      9.60
                                      
                                      
                                      0.002015
                                      
                                      
                                      15.46
                                      
                                      
                                      8.79
                                      
                                      
                                      9.15
                                      
                                      
                                      5.23
                                      
                                      
                                      58.19
                                      
                                      
                                      1.57
                                      
                                      
                                      532.52
                                      
                                      
                                      8.22
                                      
                                      
                                      0.002016
                                      
                                      
                                      12.90
                                      
                                      
                                      7.29
                                      
                                      
                                      7.63
                                      
                                      
                                      4.34
                                      
                                      
                                      58.19
                                      
                                      
                                      1.57
                                      
                                      
                                      443.97
                                      
                                      
                                      6.82
                                      
                                      
                                      0.002017
                                      
                                      
                                      10.66
                                      
                                      
                                      5.99
                                      
                                      
                                      6.30
                                      
                                      
                                      3.56
                                      
                                      
                                      58.19
                                      
                                      
                                      1.57
                                      
                                      
                                      366.81
                                      
                                      
                                      5.60
                                      
                                      
                                      0.002018
                                      
                                      
                                      7.44
                                      
                                      
                                      4.09
                                      
                                      
                                      4.39
                                      
                                      
                                      2.43
                                      
                                      
                                      58.19
                                      
                                      
                                      1.57
                                      
                                      
                                      255.30
                                      
                                      
                                      3.82
                                      
                                      
                                      0.002019
                                      
                                      
                                      6.07
                                      
                                      
                                      3.29
                                      
                                      
                                      3.57
                                      
                                      
                                      1.96
                                      
                                      
                                      58.19
                                      
                                      
                                      1.57
                                      
                                      
                                      208.01
                                      
                                      
                                      3.08
                                      
                                      
                                      0.002020
                                      
                                      
                                      4.89
                                      
                                      
                                      2.62
                                      
                                      
                                      2.88
                                      
                                      
                                      1.56
                                      
                                      
                                      58.19
                                      
                                      
                                      1.57
                                      
                                      
                                      167.47
                                      
                                      
                                      2.45
                                      
                                      
                                      0.002021
                                      
                                      
                                      3.76
                                      
                                      
                                      1.97
                                      
                                      
                                      2.21
                                      
                                      
                                      1.17
                                      
                                      
                                      58.19
                                      
                                      
                                      1.57
                                      
                                      
                                      128.47
                                      
                                      
                                      1.84
                                      
                                      
                                      0.002022
                                      
                                      
                                      2.26
                                      
                                      
                                      1.18
                                      
                                      
                                      1.32
                                      
                                      
                                      0.70
                                      
                                      
                                      58.19
                                      
                                      
                                      1.57
                                      
                                      
                                      77.06
                                      
                                      
                                      1.10
                                      
                                      
                                      0.002023
                                      
                                      
                                      1.67
                                      
                                      
                                      1.00
                                      
                                      
                                      1.00
                                      
                                      
                                      0.60
                                      
                                      
                                      58.19
                                      
                                      
                                      1.57
                                      
                                      
                                      57.95
                                      
                                      
                                      0.94
                                      
                                      
                                      0.002024
                                      
                                      
                                      0.69
                                      
                                      
                                      0.42
                                      
                                      
                                      0.41
                                      
                                      
                                      0.25
                                      
                                      
                                      58.19
                                      
                                      
                                      1.57
                                      
                                      
                                      24.02
                                      
                                      
                                      0.39
                                      
                                      
                                      0.00Rem
                                      
                                      
                                      0.25
                                      
                                      
                                      0.15
                                      
                                      
                                      0.15
                                      
                                      
                                      0.09
                                      
                                      
                                      58.19
                                      
                                      
                                      1.57
                                      
                                      
                                      8.63
                                      
                                      
                                      0.14
                                      
                                      
                                      0.00Total
                                      
                                      
                                      188.07
                                      
                                      
                                      106.81
                                      
                                      
                                      111.30
                                      
                                      
                                      63.58
                                      
                                      
                                      58.19
                                      
                                      
                                      1.57
                                      
                                      
                                      6,477.09
                                      
                                      
                                      99.93
                                      
                                      
                                      0.00Ult
                                      
                                      
                                      4,081.92
                                      
                                      
                                      2,088.78





Well
                                                                      
                                                                      Net
      Tax
                                                                      
                                                                      Net
      Tax
                                                                      
                                                                      Net
                                                                      
                                                                      Net
                                                                      
                                                                      Net
                                                                      
                                                                      Other
                                                                      
                                                                      Net
                                                                      
                                                                      Annual
                                                                      
                                                                      Cum
      Disc.Year
                                                                      
                                                                      Count
                                                                      
                                                                      Production
                                                                      
                                                                      AdValorem
                                                                      
                                                                      Investment
                                                                      
                                                                      Lease
      Costs
                                                                      
                                                                      Well
      Costs
                                                                      
                                                                      Costs
                                                                      
                                                                      Profits
                                                                      
                                                                      Cash
      Flow
                                                                      
                                                                      Cash
      Flow(M$)
                                                                      
                                                                      (M$)
                                                                      
                                                                      (M$)
                                                                      
                                                                      (M$)
                                                                      
                                                                      (M$)
                                                                      
                                                                      (M$)
                                                                      
                                                                      (M$)
                                                                      
                                                                      (M$)
                                                                      
                                                                      (M$)2010
                                                                      
                                                                      
                                                                      32.00
                                                                      
                                                                      
                                                                      50.32
                                                                      
                                                                      
                                                                      27.09
                                                                      
                                                                      
                                                                      0.00
                                                                      
                                                                      
                                                                      0.00
                                                                      
                                                                      
                                                                      247.57
                                                                      
                                                                      
                                                                      146.38
                                                                      
                                                                      
                                                                      0.00
                                                                      
                                                                      
                                                                      612.10
                                                                      
                                                                      
                                                                      584.442011
                                                                      
                                                                      
                                                                      31.00
                                                                      
                                                                      
                                                                      45.04
                                                                      
                                                                      
                                                                      24.24
                                                                      
                                                                      
                                                                      0.00
                                                                      
                                                                      
                                                                      0.00
                                                                      
                                                                      
                                                                      237.95
                                                                      
                                                                      
                                                                      138.45
                                                                      
                                                                      
                                                                      0.00
                                                                      
                                                                      
                                                                      524.09
                                                                      
                                                                      
                                                                      1,039.432012
                                                                      
                                                                      
                                                                      30.00
                                                                      
                                                                      
                                                                      39.16
                                                                      
                                                                      
                                                                      21.08
                                                                      
                                                                      
                                                                      0.00
                                                                      
                                                                      
                                                                      0.00
                                                                      
                                                                      
                                                                      219.90
                                                                      
                                                                      
                                                                      121.34
                                                                      
                                                                      
                                                                      0.00
                                                                      
                                                                      
                                                                      441.67
                                                                      
                                                                      
                                                                      1,388.022013
                                                                      
                                                                      
                                                                      28.00
                                                                      
                                                                      
                                                                      34.67
                                                                      
                                                                      
                                                                      18.66
                                                                      
                                                                      
                                                                      0.00
                                                                      
                                                                      
                                                                      0.00
                                                                      
                                                                      
                                                                      208.94
                                                                      
                                                                      
                                                                      113.73
                                                                      
                                                                      
                                                                      0.00
                                                                      
                                                                      
                                                                      370.43
                                                                      
                                                                      
                                                                      1,653.792014
                                                                      
                                                                      
                                                                      26.00
                                                                      
                                                                      
                                                                      29.24
                                                                      
                                                                      
                                                                      15.74
                                                                      
                                                                      
                                                                      0.00
                                                                      
                                                                      
                                                                      0.00
                                                                      
                                                                      
                                                                      186.21
                                                                      
                                                                      
                                                                      96.41
                                                                      
                                                                      
                                                                      0.00
                                                                      
                                                                      
                                                                      302.00
                                                                      
                                                                      
                                                                      1,850.852015
                                                                      
                                                                      
                                                                      23.00
                                                                      
                                                                      
                                                                      25.11
                                                                      
                                                                      
                                                                      13.52
                                                                      
                                                                      
                                                                      0.00
                                                                      
                                                                      
                                                                      0.00
                                                                      
                                                                      
                                                                      170.01
                                                                      
                                                                      
                                                                      85.60
                                                                      
                                                                      
                                                                      0.00
                                                                      
                                                                      
                                                                      246.50
                                                                      
                                                                      
                                                                      1,997.082016
                                                                      
                                                                      
                                                                      21.00
                                                                      
                                                                      
                                                                      20.93
                                                                      
                                                                      
                                                                      11.27
                                                                      
                                                                      
                                                                      0.00
                                                                      
                                                                      
                                                                      0.00
                                                                      
                                                                      
                                                                      146.56
                                                                      
                                                                      
                                                                      75.37
                                                                      
                                                                      
                                                                      0.00
                                                                      
                                                                      
                                                                      196.65
                                                                      
                                                                      
                                                                      2,103.162017
                                                                      
                                                                      
                                                                      18.00
                                                                      
                                                                      
                                                                      17.29
                                                                      
                                                                      
                                                                      9.31
                                                                      
                                                                      
                                                                      0.00
                                                                      
                                                                      
                                                                      0.00
                                                                      
                                                                      
                                                                      129.21
                                                                      
                                                                      
                                                                      63.28
                                                                      
                                                                      
                                                                      0.00
                                                                      
                                                                      
                                                                      153.33
                                                                      
                                                                      
                                                                      2,178.362018
                                                                      
                                                                      
                                                                      15.00
                                                                      
                                                                      
                                                                      12.03
                                                                      
                                                                      
                                                                      6.48
                                                                      
                                                                      
                                                                      0.00
                                                                      
                                                                      
                                                                      0.00
                                                                      
                                                                      
                                                                      92.63
                                                                      
                                                                      
                                                                      39.73
                                                                      
                                                                      
                                                                      0.00
                                                                      
                                                                      
                                                                      108.26
                                                                      
                                                                      
                                                                      2,226.662019
                                                                      
                                                                      
                                                                      11.00
                                                                      
                                                                      
                                                                      9.80
                                                                      
                                                                      
                                                                      5.28
                                                                      
                                                                      
                                                                      0.00
                                                                      
                                                                      
                                                                      0.00
                                                                      
                                                                      
                                                                      79.40
                                                                      
                                                                      
                                                                      33.24
                                                                      
                                                                      
                                                                      0.00
                                                                      
                                                                      
                                                                      83.38
                                                                      
                                                                      
                                                                      2,260.442020
                                                                      
                                                                      
                                                                      10.00
                                                                      
                                                                      
                                                                      7.89
                                                                      
                                                                      
                                                                      4.25
                                                                      
                                                                      
                                                                      0.00
                                                                      
                                                                      
                                                                      0.00
                                                                      
                                                                      
                                                                      65.05
                                                                      
                                                                      
                                                                      30.11
                                                                      
                                                                      
                                                                      0.00
                                                                      
                                                                      
                                                                      62.62
                                                                      
                                                                      
                                                                      2,283.542021
                                                                      
                                                                      
                                                                      7.00
                                                                      
                                                                      
                                                                      6.05
                                                                      
                                                                      
                                                                      3.26
                                                                      
                                                                      
                                                                      0.00
                                                                      
                                                                      
                                                                      0.00
                                                                      
                                                                      
                                                                      51.12
                                                                      
                                                                      
                                                                      25.52
                                                                      
                                                                      
                                                                      0.00
                                                                      
                                                                      
                                                                      44.37
                                                                      
                                                                      
                                                                      2,298.422022
                                                                      
                                                                      
                                                                      4.00
                                                                      
                                                                      
                                                                      3.63
                                                                      
                                                                      
                                                                      1.95
                                                                      
                                                                      
                                                                      0.00
                                                                      
                                                                      
                                                                      0.00
                                                                      
                                                                      
                                                                      30.89
                                                                      
                                                                      
                                                                      16.01
                                                                      
                                                                      
                                                                      0.00
                                                                      
                                                                      
                                                                      25.68
                                                                      
                                                                      
                                                                      2,306.262023
                                                                      
                                                                      
                                                                      3.00
                                                                      
                                                                      
                                                                      2.74
                                                                      
                                                                      
                                                                      1.47
                                                                      
                                                                      
                                                                      0.00
                                                                      
                                                                      
                                                                      0.00
                                                                      
                                                                      
                                                                      23.29
                                                                      
                                                                      
                                                                      14.18
                                                                      
                                                                      
                                                                      0.00
                                                                      
                                                                      
                                                                      17.22
                                                                      
                                                                      
                                                                      2,311.022024
                                                                      
                                                                      
                                                                      2.00
                                                                      
                                                                      
                                                                      1.13
                                                                      
                                                                      
                                                                      0.61
                                                                      
                                                                      
                                                                      0.00
                                                                      
                                                                      
                                                                      0.00
                                                                      
                                                                      
                                                                      11.78
                                                                      
                                                                      
                                                                      4.10
                                                                      
                                                                      
                                                                      0.00
                                                                      
                                                                      
                                                                      6.78
                                                                      
                                                                      
                                                                      2,312.74Rem.
                                                                      
                                                                      
                                                                      
                                                                      
                                                                      
                                                                      0.41
                                                                      
                                                                      
                                                                      0.22
                                                                      
                                                                      
                                                                      0.00
                                                                      
                                                                      
                                                                      0.00
                                                                      
                                                                      
                                                                      4.54
                                                                      
                                                                      
                                                                      1.39
                                                                      
                                                                      
                                                                      0.00
                                                                      
                                                                      
                                                                      2.21
                                                                      
                                                                      
                                                                      0.52Total
                                                                      
                                                                      
                                                                      
                                                                      
                                                                      
                                                                      305.44
                                                                      
                                                                      
                                                                      164.43
                                                                      
                                                                      
                                                                      0.00
                                                                      
                                                                      
                                                                      0.00
                                                                      
                                                                      
                                                                      1,905.04
                                                                      
                                                                      
                                                                      1,004.83
                                                                      
                                                                      
                                                                      0.00
                                                                      
                                                                      
                                                                      3,197.29
                                                                      
                                                                      
                                                                      2,313.26





Present
      Worth Profile (M$)PW
      5.00%   :
                
                2,684.46PW
      8.00%   :
                
                2,448.42Disc.
      Initial Invest. (M$) :
                0.000
                PW
      9.00%   :
                
                2,378.86ROInvestment
      (disc/undisc) :
                0.00
      / 0.00
                PW
      12.00% :
                
                2,192.74Years
      to Payout :
                0.00
                PW
      15.00% :
                
                2,034.89Internal
      ROR (%) :
                0.00
                PW
      20.00% :
                
                1,819.81


Page
      2 of 3





Attachment
2


ECONOMIC
      SUMMARY PROJECTION
                    Non-Producing
      Rsv
Category


Project
      Name :Slaughter Dean Unit Prod Update
              Partner
      :All
      Cases
              Case
      Type
      :REPORT BREAK TOTAL CASE
            As
      Of Date : 1/1/2010
              Discount
      Rate (%) : 10.00
              All
      Cases





SEC FLAT
PRICE


Cum
Oil (Mbbl)
:          130.91


Cum
Gas (MMcf) :       101.01





Gross
                                                    
                                                    Gross
                                                    
                                                    Net
                                                    
                                                    Net
                                                    
                                                    Oil
                                                    
                                                    Gas
                                                    
                                                    Oil
                                                    
                                                    Gas
                                                    
                                                    Misc.Year
                                                    
                                                    Oil
                                                    
                                                    Gas
                                                    
                                                    Oil
                                                    
                                                    Gas
                                                    
                                                    Price
                                                    
                                                    Price
                                                    
                                                    Revenue
                                                    
                                                    Revenue
                                                    
                                                    Revenue(Mbbl)
                                                    
                                                    (MMcf)
                                                    
                                                    (Mbbl)
                                                    
                                                    (MMcf)
                                                    
                                                    ($/bbl)
                                                    
                                                    ($/Mcf)
                                                    
                                                    (M$)
                                                    
                                                    (M$)
                                                    
                                                    (M$)2010
                                                    
                                                    
                                                    0.44
                                                    
                                                    
                                                    0.35
                                                    
                                                    
                                                    0.26
                                                    
                                                    
                                                    0.21
                                                    
                                                    
                                                    58.19
                                                    
                                                    
                                                    1.57
                                                    
                                                    
                                                    15.37
                                                    
                                                    
                                                    0.33
                                                    
                                                    
                                                    0.002011
                                                    
                                                    
                                                    0.83
                                                    
                                                    
                                                    0.66
                                                    
                                                    
                                                    0.49
                                                    
                                                    
                                                    0.39
                                                    
                                                    
                                                    58.19
                                                    
                                                    
                                                    1.57
                                                    
                                                    
                                                    28.58
                                                    
                                                    
                                                    0.62
                                                    
                                                    
                                                    0.002012
                                                    
                                                    
                                                    0.76
                                                    
                                                    
                                                    0.61
                                                    
                                                    
                                                    0.45
                                                    
                                                    
                                                    0.36
                                                    
                                                    
                                                    58.19
                                                    
                                                    
                                                    1.57
                                                    
                                                    
                                                    26.29
                                                    
                                                    
                                                    0.57
                                                    
                                                    
                                                    0.002013
                                                    
                                                    
                                                    0.69
                                                    
                                                    
                                                    0.56
                                                    
                                                    
                                                    0.41
                                                    
                                                    
                                                    0.33
                                                    
                                                    
                                                    58.19
                                                    
                                                    
                                                    1.57
                                                    
                                                    
                                                    24.04
                                                    
                                                    
                                                    0.52
                                                    
                                                    
                                                    0.002014
                                                    
                                                    
                                                    0.64
                                                    
                                                    
                                                    0.51
                                                    
                                                    
                                                    0.38
                                                    
                                                    
                                                    0.30
                                                    
                                                    
                                                    58.19
                                                    
                                                    
                                                    1.57
                                                    
                                                    
                                                    22.06
                                                    
                                                    
                                                    0.48
                                                    
                                                    
                                                    0.002015
                                                    
                                                    
                                                    0.58
                                                    
                                                    
                                                    0.47
                                                    
                                                    
                                                    0.35
                                                    
                                                    
                                                    0.28
                                                    
                                                    
                                                    58.19
                                                    
                                                    
                                                    1.57
                                                    
                                                    
                                                    20.23
                                                    
                                                    
                                                    0.44
                                                    
                                                    
                                                    0.002016
                                                    
                                                    
                                                    0.54
                                                    
                                                    
                                                    0.43
                                                    
                                                    
                                                    0.32
                                                    
                                                    
                                                    0.26
                                                    
                                                    
                                                    58.19
                                                    
                                                    
                                                    1.57
                                                    
                                                    
                                                    18.61
                                                    
                                                    
                                                    0.40
                                                    
                                                    
                                                    0.002017
                                                    
                                                    
                                                    0.49
                                                    
                                                    
                                                    0.39
                                                    
                                                    
                                                    0.29
                                                    
                                                    
                                                    0.23
                                                    
                                                    
                                                    58.19
                                                    
                                                    
                                                    1.57
                                                    
                                                    
                                                    17.02
                                                    
                                                    
                                                    0.37
                                                    
                                                    
                                                    0.002018
                                                    
                                                    
                                                    0.24
                                                    
                                                    
                                                    0.19
                                                    
                                                    
                                                    0.14
                                                    
                                                    
                                                    0.11
                                                    
                                                    
                                                    58.19
                                                    
                                                    
                                                    1.57
                                                    
                                                    
                                                    8.30
                                                    
                                                    
                                                    0.18
                                                    
                                                    
                                                    0.00Rem
                                                    
                                                    
                                                    0.00
                                                    
                                                    
                                                    0.00
                                                    
                                                    
                                                    0.00
                                                    
                                                    
                                                    0.00
                                                    
                                                    
                                                    0.00
                                                    
                                                    
                                                    0.00
                                                    
                                                    
                                                    0.00
                                                    
                                                    
                                                    0.00
                                                    
                                                    
                                                    0.00Total
                                                    
                                                    
                                                    5.21
                                                    
                                                    
                                                    4.17
                                                    
                                                    
                                                    3.10
                                                    
                                                    
                                                    2.48
                                                    
                                                    
                                                    58.19
                                                    
                                                    
                                                    1.57
                                                    
                                                    
                                                    180.50
                                                    
                                                    
                                                    3.90
                                                    
                                                    
                                                    0.00Ult
                                                    
                                                    
                                                    136.12
                                                    
                                                    
                                                    105.18





Well
                                                        
                                                        Net
      Tax
                                                        
                                                        Net
      Tax
                                                        
                                                        Net
                                                        
                                                        Net
                                                        
                                                        Net
                                                        
                                                        Other
                                                        
                                                        Net
                                                        
                                                        Annual
                                                        
                                                        Cum
      Disc.Year
                                                        
                                                        Count
                                                        
                                                        Production
                                                        
                                                        AdValorem
                                                        
                                                        Investment
                                                        
                                                        Lease
      Costs
                                                        
                                                        Well
      Costs
                                                        
                                                        Costs
                                                        
                                                        Profits
                                                        
                                                        Cash
      Flow
                                                        
                                                        Cash
      Flowas(M$)
                                                        
                                                        as(M$)
                                                        
                                                        as(M$)
                                                        
                                                        as(M$)
                                                        
                                                        as(M$)
                                                        
                                                        as(M$)
                                                        
                                                        as(M$)
                                                        
                                                        as(M$)
                                                        
                                                        as(M$)2010
                                                        
                                                        
                                                        2.00
                                                        
                                                        
                                                        0.73
                                                        
                                                        
                                                        0.39
                                                        
                                                        
                                                        0.00
                                                        
                                                        
                                                        0.00
                                                        
                                                        
                                                        3.88
                                                        
                                                        
                                                        1.70
                                                        
                                                        
                                                        0.00
                                                        
                                                        
                                                        8.99
                                                        
                                                        
                                                        8.382011
                                                        
                                                        
                                                        1.00
                                                        
                                                        
                                                        1.36
                                                        
                                                        
                                                        0.73
                                                        
                                                        
                                                        0.00
                                                        
                                                        
                                                        0.00
                                                        
                                                        
                                                        7.76
                                                        
                                                        
                                                        3.38
                                                        
                                                        
                                                        0.00
                                                        
                                                        
                                                        15.96
                                                        
                                                        
                                                        22.232012
                                                        
                                                        
                                                        1.00
                                                        
                                                        
                                                        1.25
                                                        
                                                        
                                                        0.67
                                                        
                                                        
                                                        0.00
                                                        
                                                        
                                                        0.00
                                                        
                                                        
                                                        7.76
                                                        
                                                        
                                                        3.39
                                                        
                                                        
                                                        0.00
                                                        
                                                        
                                                        13.78
                                                        
                                                        
                                                        33.102013
                                                        
                                                        
                                                        1.00
                                                        
                                                        
                                                        1.14
                                                        
                                                        
                                                        0.61
                                                        
                                                        
                                                        0.00
                                                        
                                                        
                                                        0.00
                                                        
                                                        
                                                        7.76
                                                        
                                                        
                                                        3.38
                                                        
                                                        
                                                        0.00
                                                        
                                                        
                                                        11.66
                                                        
                                                        
                                                        41.472014
                                                        
                                                        
                                                        1.00
                                                        
                                                        
                                                        1.05
                                                        
                                                        
                                                        0.56
                                                        
                                                        
                                                        0.00
                                                        
                                                        
                                                        0.00
                                                        
                                                        
                                                        7.76
                                                        
                                                        
                                                        3.38
                                                        
                                                        
                                                        0.00
                                                        
                                                        
                                                        9.78
                                                        
                                                        
                                                        47.852015
                                                        
                                                        
                                                        1.00
                                                        
                                                        
                                                        0.96
                                                        
                                                        
                                                        0.52
                                                        
                                                        
                                                        0.00
                                                        
                                                        
                                                        0.00
                                                        
                                                        
                                                        7.76
                                                        
                                                        
                                                        3.38
                                                        
                                                        
                                                        0.00
                                                        
                                                        
                                                        8.05
                                                        
                                                        
                                                        52.622016
                                                        
                                                        
                                                        1.00
                                                        
                                                        
                                                        0.89
                                                        
                                                        
                                                        0.48
                                                        
                                                        
                                                        0.00
                                                        
                                                        
                                                        0.00
                                                        
                                                        
                                                        7.76
                                                        
                                                        
                                                        3.39
                                                        
                                                        
                                                        0.00
                                                        
                                                        
                                                        6.50
                                                        
                                                        
                                                        56.132017
                                                        
                                                        
                                                        1.00
                                                        
                                                        
                                                        0.81
                                                        
                                                        
                                                        0.43
                                                        
                                                        
                                                        0.00
                                                        
                                                        
                                                        0.00
                                                        
                                                        
                                                        7.76
                                                        
                                                        
                                                        3.38
                                                        
                                                        
                                                        0.00
                                                        
                                                        
                                                        5.00
                                                        
                                                        
                                                        58.582018
                                                        
                                                        
                                                        1.00
                                                        
                                                        
                                                        0.40
                                                        
                                                        
                                                        0.21
                                                        
                                                        
                                                        0.00
                                                        
                                                        
                                                        0.00
                                                        
                                                        
                                                        4.00
                                                        
                                                        
                                                        1.76
                                                        
                                                        
                                                        0.00
                                                        
                                                        
                                                        2.11
                                                        
                                                        
                                                        59.54Rem.
                                                        
                                                        
                                                        
                                                        
                                                        
                                                        0.00
                                                        
                                                        
                                                        0.00
                                                        
                                                        
                                                        0.00
                                                        
                                                        
                                                        0.00
                                                        
                                                        
                                                        0.00
                                                        
                                                        
                                                        0.00
                                                        
                                                        
                                                        0.00
                                                        
                                                        
                                                        0.00
                                                        
                                                        
                                                        0.00Total
                                                        
                                                        
                                                        
                                                        
                                                        
                                                        8.60
                                                        
                                                        
                                                        4.61
                                                        
                                                        
                                                        0.00
                                                        
                                                        
                                                        0.00
                                                        
                                                        
                                                        62.22
                                                        
                                                        
                                                        27.14
                                                        
                                                        
                                                        0.00
                                                        
                                                        
                                                        81.83
                                                        
                                                        
                                                        59.54





Present
      Worth Profile (M$)PW
      5.00%   :
                
                69.20PW
      8.00%   :
                
                63.11Disc.
      Initial Invest. (M$) :
                0.000
                PW
      9.00%   :
                
                61.28ROInvestment
      (disc/undisc) :
                0.00
      / 0.00
                PW
      12.00% :
                
                56.31Years
      to Payout :
                0.00
                PW
      15.00% :
                
                52.01Internal
      ROR (%) :
                0.00
                PW
      20.00% :
                
                46.01


Page
      3 of 3