EXHIBIT 99.1

February 5,
2010

Eastern
American Natural Gas Trust
The Bank of New York Mellon Trust Company, N.A.
919 Congress Avenue
Suite 500
Austin, Texas 78701

Gentlemen:

Pursuant
to your request, we present below estimates of the net proved reserves attributable to the interests of the Eastern American Natural Gas Trust (Trust) as of December 31,
2009. The Trust is a grantor trust formed to hold interests in certain domestic oil and gas properties owned by Eastern American Energy Corporation (EAEC), a wholly owned subsidiary of Energy
Corporation of America (ECA). As of January 1, 2010 EAEC merged with and into ECA with ECA being the surviving entity and now ECA, by operation of law, is the owner of the underlying properties
burdened by the Net Profits Interest owned by the Trust. The interests conveyed to the Trust consist of a net profits interest derived from working and royalty interests in numerous properties. The
Net Profits Interest consists of (1) a life-of-properties interest ("Royalty NPI") and (2) a term interest
("Term NPI"). The properties included in the Trust are located in the states of Pennsylvania and West Virginia.

The
estimated reserves and future net income amounts presented in this report, as of December 31, 2009 are related to hydrocarbon prices. The hydrocarbon prices used in the
preparation of this report are based on the average prices during the 12-month period prior to the ending date of the period covered in this report, determined as unweighted arithmetic
averages of the prices in effect on the first-day-of-the-month for each month within such period, unless prices were defined by contractual arrangements
as required by the SEC regulations. Actual future prices may vary significantly from the prices required by SEC regulations; therefore, volumes of reserves actually recovered and the amounts of income
actually received may differ significantly from the estimated quantities presented in this report. The results of this study are summarized below

As of December 31, 2009Proved Net Developed

Gas

Estimated
Future Net
Cash Inflows

Present
Value
At 10%(MMCF)

(M$)

(M$)Royalty NPI


8,383


46,418


19,490Term NPI


2,317


12,830


10,968Total


10,700


59,248


30,458


Reserve
quantities are calculated differently for a Net Profits Interest because such interests do not entitle the Trust to a specific quantity of oil or gas but to 90 percent of
the Net Proceeds derived therefrom beginning on January 1, 2010 for natural gas. Accordingly, there is no precise method of allocating estimates of the quantities of proved reserves
attributable to the Net Profits Interest between the interest held by the Trust and the interests to be retained by ECA. For purposes of this presentation, the proved reserves attributable to the Net
Profits Interests have been proportionately reduced to reflect the future estimated costs and expenses deducted in the calculation of Net Proceeds with respect to the Net Profits Interests.
Accordingly, the reserves presented for the Net Profits Interest reflect quantities of gas that are free of future costs or expenses based on the price and cost assumptions utilized in this report.
The allocation of proved reserves of the Net Profits Interest between the Trust and ECA will vary in the future as relative estimates of future gross revenues and future net incomes vary. Furthermore,
ECA requested that for purposes of our report the "Royalty NPI" be calculated beyond the Liquidation Date of May 15, 2013, even though by the terms of the Trust Agreement the Royalty NPI will
be sold by the Trustee on or about this date and a liquidating distribution of the sales proceeds from such sale would be made to holders of Trust Units. The Trust

---



Agreement
provides that the "Term NPI" entitles the Trust to receive the net proceeds from the gas produced from the properties burdened by the "Term NPI" until the earlier of May 15, 2013 or
until such time as 41,683 MMCF of gas has been produced. For purposes of this report, the "Term NPI" was limited to May 15, 2013.

All
gas volumes are sales gas expressed in MMCF at the pressure and temperature bases of the area where the gas reserves are located. The estimated future net cash inflows are described
later in this report.

The
proved reserves and income data were estimated based on the definitions and disclosure guidelines contained in the United States Securities and Exchange Commission Title 17, Code of
Federal Regulations, Modernization of Oil and Gas Reporting, Final Rule released January 14, 2009 in the Federal Register (SEC regulations). Securities and Exchange Commission
Regulation S-X §229.4-10(a) (22) defines proved oil and gas reserves as follows:

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



2

---





In
accordance with the requirements of FASB 69, estimates of future cash inflows, future costs and future net cash inflows before income tax, as well as estimated reserve
quantities, as of December 31, 2009 from this report are presented in the following table:

As of December 31, 2009Total Proved

Royalty
NPI

Term
NPI

TotalsFuture Cash Inflows (M$)


46,418


12,830


59,248Future CostsProduction (M$)


0


0


0Development (M$)


0


0


0Total Costs (M$)

$
0


0


0Future Net Cash InflowsBefore Income Tax (M$)


46,418


12,830


59,248Present Value at 10%Before Income Tax (M$)


18,308


10,333


28,641




As of December 31, 2009Royalty
NPI

Term
NPI

TotalsProved Net Developed ReservesGas (MMCF)


8,383


2,317


10,700Proved Net Undeveloped ReservesGas (MMCF)


0


0


0Total Proved Net ReservesGas (MMCF)


8,383


2,317


10,700


For
Net Profits Interest, the future cash inflows are, as described previously, after consideration of future costs or expenses based on the price and cost assumptions utilized in this
report. Therefore, the future cash inflows are the same as the future net cash inflows. The effects of depreciation, depletion and federal income taxes have not been taken into account in estimating
future net cash inflows.

This
report utilized the terms of the gas contract between Eastern Marketing Corporation (a wholly owned subsidiary of ECA) and the Trust. Gas price is to be determined by a weighted
price consisting of two components during a primary term defined to begin on January 1, 1993 and end December 31, 1999. The first component is the "Fixed" price which has been defined as
$2.66 per Mcf beginning January 1, 1993. This price escalates 5 percent per year on January 1 of each year during the primary term beginning in 1994. The second component is the
"Variable" price which for any quarter is equal to the Henry Hub Average Spot Price (as defined) per MMBtu, plus $0.30 per MMBtu, multiplied by 110 percent to effect a Btu adjustment. The Henry
Hub Average Spot Price is defined as the price per MMBtu determined for any calendar quarter as the average price of the three months in such quarter where each month's price is equal to the average
of (i) the final settlement prices per MMBtu for Henry Hub Gas Futures Contracts (as defined), as reported in theWall Street Journal, for such
contracts which expired in each of the five months prior to each month of such quarter, (ii) the final settlement price per MMBtu for Henry Hub Gas Futures Contracts, as reported in the Wall Street Journal, for such contracts which expire during such month and (iii) the closing settlement prices per MMBtu of Henry Hub Gas Futures
Contracts for such month, as reported in theWall Street Journal, for such contracts which expire in each of the six months following such month. A
Henry Hub Gas

3

---



Futures
Contract is defined as a gas futures contract for gas to be delivered to the Henry Hub which is traded on the New York Mercantile Exchange. The weighted average price is determined by giving
the "Fixed" price a 662/3 percent weighting and the variable price a 331/3 percent weighting.

Since
the primary term is complete, the purchase price under the gas contract will be equal to the "Variable" price. ECA computed the "Variable" price under the gas contract as of
December 31, 2009 as $5.537 per Mcf, utilizing $4.731 as the Henry Hub Average Spot Price computed in accordance with the gas contract but utilizing the SEC guidelines that require the price to
be based on the 12-month period prior to the ending date of the period covered in this report .

Operating
costs for the leases and wells in this report were supplied by ECA and include only costs defined as applicable under terms of the Trust. The current operating costs were held
constant throughout the life of the properties. This study does not consider the salvage value of the lease equipment or the abandonment cost.

No
deduction was made for indirect costs such as general administration and overhead expenses, loan repayments, interest expenses, and exploration and development prepayments. No attempt
has been made to quantify or otherwise account for any accumulated gas production imbalances that may exist.

Our
reserve estimates are based upon a study of the properties in which the Trust has interests; however, we have not made any field examination of the properties. 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, in any, caused by past operating
practices. ECA informed us that it has furnished us all of the accounts, records, geological and engineering data and reports and
other data as were required for our investigation. The ownership interests, terms of the Trust, prices, taxes, and other factual data furnished to us in connection with our investigation were accepted
as represented. The estimates presented in this report are based on data available through August, 2009.

At
the time of formation of the Trust, ECA assigned The Trust an interest in 65 undeveloped locations. During the period 1993 through 1998, ECA has completed it's drilling obligation. A
total of 59 wells were drilled over this period. Two wells were not drilled due to title failure and four wells were not drilled due to short spacing. Reserves and projections of future production are
included for the four locations which were not drilled due to short spacing.

The
reserves included in this report are estimates only and should not be construed as being exact quantities. They may or may not be actually recovered. Moreover, estimates of proved
reserves may increase or decrease as a result of future operations of ECA. Moreover, due to the nature of the Net Profits Interest, a change in the future costs, or prices different from those
projected herein may result in a change in the computed reserves and the Net Proceeds to the Trust even if there are no revisions or additions to the gross reserves attributed to the property.

The
future production rates from properties now on production may be more or less than estimated because of changes in market demand or allowables set by regulatory bodies. Properties
which are not currently producing may start producing earlier or later than anticipated in our estimates of their future production rates.

The
future prices received by ECA for the sale of its production may be higher or lower than the prices used in this report as described above, and the operating costs and other costs
relating to such production may also increase or decrease from existing levels; however, such possible changes in prices and costs were, in accordance with rules adopted by the Securities and Exchange
Commission, omitted from consideration in preparing this report.

4

---



At
the request of ECA, we have included the following table which summarizes the total net reserves estimates from combined interest of ECA and the Trust in the Underlying Properties:

Estimated
Net Reserve Data
Certain Combined Leasehold Interests of
Energy Corporation of America
And The Trust
As of December 31, 2009
SEC Parameters

ProvedTotal
ProvedNet Remaining Reserves

Developed

UndevelopedGas-MMCF


29,233


0


29,233


The
estimated future net income associated with the foregoing volumes and the 10 percent discounted estimated future net income was $123,220,946 and $50,486,568, respectively.
This evaluation utilizes the same price and cost assumptions that were utilized for evaluating the Trust and discussed earlier in the letter. The properties which are included in the "Term NPI" were
allowed to run for their full economic life in this evaluation.

Standards of Independence and Professional Qualification

Ryder Scott is an independent petroleum engineering consulting firm that has been providing petroleum consulting services throughout
the world for over seventy years. Ryder Scott is employee owned and maintains offices in Houston, Texas; Denver, Colorado; and Calgary, Alberta, Canada. We have over eighty engineers and geoscientists
on our permanent staff. By virtue of the size of our firm and the large number of clients for which we provide services, no single client or job represents a material portion of our annual revenue. We
do not serve as officers or directors of any publicly traded oil and gas company and are separate and independent from the operating and investment decision-making process of our clients. This allows
us to bring the highest level of independence and objectivity to each engagement for our services.

Ryder
Scott actively participates in industry related professional societies and organizes an annual public forum focused on the subject of reserves evaluations and SEC regulations. Many
of our staff have authored or co-authored technical papers on the subject of reserves related topics. We encourage our staff to maintain and enhance their professional skills by actively
participating in ongoing continuing education.

Ryder
Scott requires that staff engineers and geoscientists have received professional accreditation, and are maintaining in good standing, a registered or certified professional
engineer's license or a registered or certified professional geoscientist's license, or the equivalent thereof, from an appropriate governmental authority or a recognized self-regulating
professional organization prior to becoming an officer of the Company.

We
are independent petroleum engineers with respect to Energy Corporation of America. Neither we nor any of any of our employees have any interest in the subject properties and neither
the employment to do this work nor the compensation is contingent on our estimates of reserves for the properties which were reviewed.

The
professional qualifications of the undersigned, the technical person primarily responsible for preparing the reserves information discussed in this report, are included as an
attachment to this letter.

5

---



Terms of Usage

This report was prepared for the exclusive use and sole benefit of Eastern American Natural Gas Trust and Energy Corporation of America
and may not be put to other use without our prior written consent for such use. The data and work papers used in the preparation of this report are available for examination by authorized parties in
our offices. Please contact us if we can be of further service.

Very truly yours,RYDER SCOTT COMPANY, L.P.
TBPE Firm Registration No. F-1580GRAPHICLarry T. Nelms P. E. Managing Senior Vice President


6

---



QuickLinks