BURLINGTON RESOURCES COAL SEAM GAS ROYALTY TRUST
10-K, 1996-04-01
CRUDE PETROLEUM & NATURAL GAS
Previous: PLANTERS FUNDS, NSAR-A, 1996-04-01
Next: LIMITED TERM TAX EXEMPT BOND FUND OF AMERICA, N-30D, 1996-04-01



<PAGE>
 
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
 
                UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
 
                               ----------------
 
(Mark One)                         FORM 10-K
 
   [X]           ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934
                  FOR THE FISCAL YEAR ENDED DECEMBER 31, 1995
                                       OR
   [_]            TRANSITION REPORT PURSUANT TO SECTION 13 OR
                  15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
 
                               ----------------
 
                        Commission file number: 1-12058
 
                BURLINGTON RESOURCES COAL SEAM GAS ROYALTY TRUST
             (Exact name of registrant as specified in its charter)
 
              DELAWARE                                 76-6088828
    (State or other jurisdiction                    (I.R.S. employer
  of incorporation or organization)              identification number)
 
     NationsBank of Texas, N.A.
          NationsBank Plaza
     901 Main Street, Suite 1200
 
            Dallas, Texas                                 75202
   (Address of principal executive                     (Zip Code)
              offices)
 
              REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE:
                                 (214) 508-2304
 
          SECURITIES REGISTERED PURSUANT TO SECTION 12(B) OF THE ACT:
 
 
                                                NAME OF EACH EXCHANGE ON
         TITLE OF EACH CLASS                        WHICH REGISTERED
    Units of Beneficial Interest              New York Stock Exchange, Inc.
 
          SECURITIES REGISTERED PURSUANT TO SECTION 12(G) OF THE ACT:
 
                                      NONE
 
  Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days.  Yes [X]  No [_]
 
  Indicate by check mark if disclosure of delinquent filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to
the best of the registrant's knowledge, in definitive proxy or information
statements incorporated by reference in Part III of this Form 10-K or any
amendment to this Form 10-K.  [X]
 
  At March 15, 1996, there were 8,800,000 units of beneficial interest
outstanding and the aggregate market value of such units (based on the closing
sale price on the New York Stock Exchange) held by non-affiliates of the
registrant was approximately $89,100,000.
 
                      DOCUMENTS INCORPORATED BY REFERENCE
 
  Listed below are documents parts of which are incorporated herein by
reference and the part of this report into which the document is incorporated:
 
  1995 Annual Report to Unitholders--Part II.
 
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
<PAGE>
 
                               TABLE OF CONTENTS
 
<TABLE>
<CAPTION>
                                                                            PAGE
                                                                            ----
                                     PART I
<S>                                                                         <C>
Item 1.  Business..........................................................   1
  GLOSSARY.................................................................   1
  DESCRIPTION OF THE TRUST.................................................   5
      Creation and Organization of the Trust...............................   5
      Assets of the Trust..................................................   6
      Liabilities of the Trust.............................................   6
      Duties and Limited Powers of the Trustee.............................   6
      Liabilities of the Delaware Trustee and the Trustee..................   7
      Termination and Liquidation of the Trust.............................   8
      Arbitration and Derivative Actions...................................   9
  DESCRIPTION OF UNITS.....................................................  10
      Distributions and Income Computations................................  10
      Conditional Right of Repurchase......................................  11
      Possible Divestiture of Units........................................  12
      Periodic Reports to Unitholders......................................  13
      Voting Rights of Unitholders.........................................  14
      Liability of Unitholders.............................................  14
      Transfer Agent.......................................................  15
  FEDERAL INCOME TAXATION..................................................  15
      Summary of Certain Federal Income Tax Consequences...................  16
  ERISA CONSIDERATIONS.....................................................  20
  STATE TAX CONSIDERATIONS.................................................  20
  REGULATION AND PRICES....................................................  21
      Regulation of Natural Gas............................................  21
      Environmental Regulation.............................................  22
      Competition, Markets and Prices......................................  23
Item 2.  Properties........................................................  24
  THE ROYALTY INTERESTS....................................................  24
      The Underlying Properties............................................  24
      The NPI..............................................................  26
      Reserve Report.......................................................  27
      Historical Gas Sales Prices and Production...........................  28
      Possible NPI Percentage Reduction....................................  28
      Gas Purchase Contract................................................  29
      Gas Gathering Contract...............................................  32
      Federal Lands........................................................  33
      Sale and Abandonment of Underlying Properties........................  34
      The Infill NPI.......................................................  34
      Burlington Resources' Performance Assurances.........................  35
      Title to Properties..................................................  36
Item 3.  Legal Proceedings.................................................  37
Item 4.  Submission of Matters to a Vote of Security Holders...............  37
</TABLE>
 
                                      (i)
<PAGE>
 
                                    PART II
 
<TABLE>
<CAPTION>
                                                                           PAGE
                                                                           ----
<S>                                                                        <C>
Item 5.  Market for Registrant's Common Equity and Related Unitholder
         Matters..........................................................  37
Item 6.  Selected Financial Data..........................................  37
Item 7.  Trustee's Discussion and Analysis of Financial Condition and
         Results of Operations............................................  37
Item 8.  Financial Statements and Supplementary Data......................  37
Item 9.  Changes in and Disagreements with Accountants on Accounting and
         Financial Disclosure.............................................  37
 
                                    PART III
 
Item 10. Directors and Executive Officers of the Registrant...............  37
Item 11. Executive Compensation...........................................  38
Item 12. Security Ownership of Certain Beneficial Owners and Management...  38
Item 13. Certain Relationships and Related Transactions...................  38
            Administrative Services Agreement.............................  38
            Burlington Resources' Conditional Right of Repurchase.........  39
            Potential Conflicts of Interest...............................  39
 
                                    PART IV
 
Item 14. Exhibits, Financial Statement Schedules and Reports on Form 8-K..  40
            Financial Statements..........................................  40
            Financial Statement Schedules.................................  40
            Exhibits......................................................  40
            Reports on Form 8-K...........................................  41
</TABLE>
 
                                      (ii)
<PAGE>
 
                                     PART I
 
ITEM 1. BUSINESS.
 
  The following is a glossary of certain defined terms used in this Annual
Report on Form 10-K.
 
                                    GLOSSARY
 
  "Administrative Services Agreement" means the Administrative Services
Agreement, dated effective May 1, 1993, between Burlington Resources and the
Trust, a copy of which is filed as an exhibit to this Form 10-K.
 
  "After-tax Cash Flow per Unit" means the sum of the following amounts that a
hypothetical purchaser of a Unit in the Public Offering would have received or
been allocated if such Unit were held through the date of such determination:
(a) total cash distributions per Unit plus (b) total tax credits available per
Unit under Section 29 of the IRC less (c) the total net taxes payable per Unit
(assuming a 31 percent tax rate, the highest effective Federal income tax rate
applicable to individuals at the time of the Public Offering).
 
  "Bcf" means billion cubic feet of natural gas.
 
  "Blanco Hub Spot Price" means for each month the posted index price (in
dollars per MMBtu, on a dry basis) of spot gas delivered to pipelines as
published in the first issue of such month during which gas is delivered or
such determination is made, as the case may be, in Inside FERC's Gas Market
Report for "El Paso Natural Gas Company, San Juan." Pursuant to the Gas
Purchase Contract, MOTI has a one-time option to elect to substitute for the
foregoing as the Blanco Hub Spot Price either (i) the average of the two posted
index prices reported each month in Inside FERC's Gas Market Report for "El
Paso Natural Gas Company, San Juan" or (ii) the Blanco Hub posted index price
reported by Inside FERC's Gas Market Report, if either such price is then
published in such publication. For purposes hereof, "average" prices refer to
averages of the relevant monthly prices reported in Inside FERC's Gas Market
Report.
 
  "Btu" means British Thermal Unit, the common unit of gross heating value
measurement for natural gas.
 
  "Burlington Resources" means Burlington Resources Inc.
 
  "Central Gathering Point" means any one of four central delivery points in
the unit gathering system of the Northeast Blanco Unit or any one of two
wellhead delivery points.
 
  "Citibank's Base Rate" means a fluctuating interest rate per annum
(compounded quarterly) as shall be in effect from time to time which rate per
annum shall at all times be equal to the rate of interest announced publicly by
Citibank, N.A. in New York, New York, from time to time, as its base rate.
 
  "Conveyance" means the Net Profits Interest Conveyance from MOPI to the
Trust, a copy of which is filed as an exhibit to this Form 10-K.
 
  "December 31, 1993 Reserve Report" means the Reserve Report, dated March 25,
1994, on the estimated MOPI reserves, estimated future net revenues and the
discounted estimated future net
 
                                       1
<PAGE>
 
revenues attributable to the Royalty Interests and the Underlying Properties as
of December 31, 1993, prepared by Netherland, Sewell & Associates, Inc.,
independent petroleum engineers, a copy of which is filed as an exhibit to this
Form 10-K.
 
  "December 31, 1994 Reserve Report" means the Reserve Report, dated March 15,
1995, on the estimated MOPI reserves, estimated future net revenues and the
discounted estimated future net revenues attributable to the Royalty Interests
and the Underlying Properties as of December 31, 1994, prepared by Netherland,
Sewell & Associates, Inc., independent petroleum engineers, a copy of which is
filed as an exhibit to this Form 10-K.
 
  "December 31, 1994 Section 29 Tax Credit Report" means the report, dated
March 16, 1995, on the estimated MOPI reserves and estimated Section 29 tax
credits attributable to the Royalty Interests and the Underlying Properties as
of December 31, 1994, prepared by Netherland, Sewell & Associates, Inc.,
independent petroleum engineers, a copy of which is filed as an exhibit to this
Form 10-K.
 
  "December 31, 1995 Reserve Report" means the Reserve Report, dated March 18,
1996, on the estimated MOPI reserves, estimated future net revenues and the
discounted estimated future net revenues attributable to the Royalty Interests
and the Underlying Properties as of December 31, 1995, prepared by Netherland,
Sewell & Associates, Inc., independent petroleum engineers, a copy of which is
filed as an exhibit to this Form 10-K.
 
  "December 31, 1995 Section 29 Tax Credit Report" means the report, dated
March 19, 1996, on the estimated MOPI reserves and estimated Section 29 tax
credits attributable to the Royalty Interests and the Underlying Properties as
of December 31, 1995, prepared by Netherland, Sewell & Associates, Inc.,
independent petroleum engineers, a copy of which is filed as an exhibit to this
Form 10-K.
 
  "Delaware Code" means the Delaware Business Trust Act, Title 12, Chapter 38
of the Delaware Code, Sections 3801 et seq.
 
  "Delaware Trustee" means Mellon Bank (DE) National Association, in its
capacity as a trustee of the Trust.
 
  "Gas Gathering Contract" means the Gas Gathering, Dehydrating and Treating
Agreement, dated as of May 3, 1990, between MOGI and MOTI, as amended, a copy
of which is filed as an exhibit to this Form 10-K.
 
  "Gas Purchase Contract" means the Gas Purchase Contract, dated as of May 1,
1993, between MOPI and MOTI, a copy of which is filed as an exhibit to this
Form 10-K.
 
  "Grantor trust" means a trust as to which the grantor, or his successor, has
retained an interest in the income from the trust.
 
  "Gross acres" means the total number of surface acres of land.
 
  "Gross wells" means the total whole number of gas wells.
 
  "Index Price" means, for each month, 97 percent of the Blanco Hub Spot Price
(such 3 percent deduction constituting a discount to compensate MOTI for
marketing the gas).
 
  "Infill Net Proceeds" consists generally of the aggregate proceeds based on
the price at the Central Gathering Point of gas attributable to MOPI's interest
in any Infill Wells less (a) MOPI's working interest share of property,
production and related taxes (including severance taxes) in
 
                                       2
<PAGE>
 
respect of such Infill Wells; (b) MOPI's working interest share of lease
operating expenses in respect of such Infill Wells; (c) MOPI's working interest
share of capital costs in respect of such Infill Wells, including the costs of
drilling and completing such Infill Wells and the costs of associated surface
facilities; and (d) interest on the unrecovered portion, if any, of the
foregoing costs at Citibank's Base Rate. In no event will any amounts relating
to environmental liabilities related to activities occurring on or under, or in
connection with, or conditions existing on or under, the Underlying Properties
before June 17, 1993 (which liabilities will be borne by MOPI) be deducted in
calculating Infill Net Proceeds.
 
  "Infill NPI" refers to one of the net profits interests conveyed to the
Trust, entitling the Trust to receive a 20 percent interest in the Infill Net
Proceeds.
 
  "Infill Wells" means any additional wells drilled on the Underlying
Properties after the date of the Conveyance pursuant to a change in spacing
rules or a change allowing additional wells to be drilled on a spacing or
proration unit, in either case made effective after such date.
 
  "IRC" means the Internal Revenue Code of 1986, as amended.
 
  "IRR" means the annual discount rate (compounded quarterly) that equates the
present value of the After-tax Cash Flow per Unit to the $20.50 per Unit
initial price to the public of the Units in the Public Offering.
 
  "Mcf" means thousand cubic feet of natural gas. Natural gas volumes are
stated herein at the legal pressure base of 14.73 pounds per square inch
absolute at 60 degrees Fahrenheit.
 
  "Minimum Purchase Price" means $1.60 per MMBtu, subject to increase by 2 1/2
percent annually as of May 1 of each year commencing in 2003.
 
  "MMBtu" means million Btu.
 
  "MMcf" means million cubic feet of natural gas.
 
  "MOGI" means Meridian Oil Gathering Inc., a wholly owned subsidiary of
Burlington Resources.
 
  "MOI" means Meridian Oil Inc., a wholly owned subsidiary of Burlington
Resources.
 
  "MOPI" means Meridian Oil Production Inc., a wholly owned subsidiary of
Burlington Resources.
 
  "MOPI Payment Obligations" has the meaning assigned to such term under "Item
2--The Royalty Interests--Burlington Resources' Performance Assurances."
 
  "MOTI" means Meridian Oil Trading Inc., a wholly owned subsidiary of
Burlington Resources.
 
  "MOTI Payment Obligations" has the meaning assigned to such term under "Item
2--The Royalty Interests--Burlington Resources' Performance Assurances."
 
  "Net profits interest" generally refers to a real property interest entitling
the owner to receive as a royalty a specified percentage of the net proceeds
from the sale of production attributable to the properties burdened thereby,
the amount of which is based on a revenue formula specified in such net profits
interest.
 
  "Net revenue interest" means working interest or mineral interest less any
applicable royalties, overriding royalties or similar burdens on production.
 
  "Net wells" and "net acres" are calculated by multiplying gross wells or
gross acres by the working interest in such wells or acres.
 
                                       3
<PAGE>
 
  "Northeast Blanco Unit" means the unit area covered by that certain Unit
Agreement For The Development And Operation of The Northeast Blanco Unit Area,
dated July 16, 1951, and includes the rights attributable to such area in one
communitized gross well with acreage in both the Northeast Blanco Unit and the
adjoining San Juan 30-6 Unit (the "San Juan 30-6 Unit").
 
  "NPI" refers to one of the net profits interests conveyed to the Trust,
generally entitling the Trust to receive 95 percent of the NPI Net Proceeds.
The NPI is subject to reduction as described under "Item 2--The Royalty
Interests--Possible NPI Percentage Reduction."
 
  "NPI Net Proceeds" consists generally of the aggregate proceeds attributable
to MOPI's net revenue interest in the Underlying Properties (other than its
interest by virtue of Infill Wells) based on the sale at the Central Gathering
Point of gas produced from the Underlying Properties, less (i) MOPI's working
interest share of property, production and related taxes (including severance
taxes) on the Underlying Properties; (ii) MOPI's working interest share of
lease operating expenses on the Underlying Properties; (iii) MOPI's working
interest share of capital costs on the Underlying Properties (other than
capital costs incurred prior to January 1, 1994, which costs were borne by MOPI
to the extent of its working interest share); (iv) royalties, if any, required
to be paid that are based on the value of Section 29 tax credits attributable
to such working interest share; and (v) interest on the unrecovered portion, if
any, of the foregoing costs at Citibank's Base Rate. In no event will any
amounts relating to environmental liabilities related to activities occurring
on or under, or in connection with, or conditions existing on or under, the
Underlying Properties before June 17, 1993 (which liabilities will be borne by
MOPI) be deducted in calculating NPI Net Proceeds.
 
  "Price Credit" means the credit received by MOTI from MOPI for each MMBtu of
natural gas purchased by MOTI after December 31, 1993 when the Index Price is
less than the Minimum Purchase Price, equal to the difference between the
Minimum Purchase Price and the Index Price.
 
  "Price Credit Account" means the account established by MOTI containing the
accrued and unrecouped amount of any Price Credits.
 
  "Price Differential" means 50 percent of the excess of the Index Price over
the Sharing Price.
 
  "Public Offering" has the meaning assigned to such term under "--Description
of the Trust --Creation and Organization of the Trust."
 
  "Royalty" means an interest entitling the holder thereof to a certain
percentage of the gas produced from the wells, which generally is free of all
expenses of production, but may be subject to certain post-production costs.
 
  "Royalty Interests" means the NPI and the Infill NPI conveyed to the Trust.
 
  "Sharing Price" means $2.04 per MMBtu, subject to increase by 2 percent
annually as of May 1 of each year commencing in 2003.
 
  "Trust" means Burlington Resources Coal Seam Gas Royalty Trust, a Delaware
business trust formed pursuant to the Trust Agreement.
 
  "Trust Agreement" means the Trust Agreement, dated as of May 1, 1993, among
Burlington Resources, MOPI, as grantor, Mellon Bank (DE) National Association,
as the Delaware Trustee, and NationsBank of Texas, N.A., as the Trustee, a copy
of which is filed as an exhibit to this Form 10-K.
 
  "Trustee" means NationsBank of Texas, N.A., in its capacity as a trustee of
the Trust.
 
  "Underlying Properties" means the Fruitland coal formation underlying the
Northeast Blanco Unit.
 
                                       4
<PAGE>
 
  "Units" means the 8,800,000 units of beneficial interest issued by, and
evidencing the entire beneficial interest in, the Trust.
 
  "Working interest" generally refers to the lessee's interest in an oil, gas
or mineral lease which entitles the owner to receive a specified percentage of
oil and gas production, but requiring the owner of such working interest to
bear a specified percentage of the costs to explore for, develop, produce and
market such oil and gas.
 
                           DESCRIPTION OF THE TRUST
 
  Burlington Resources Coal Seam Gas Royalty Trust (the "Trust") was formed as
a Delaware business trust under the Delaware Business Trust Act, Title 12,
Chapter 38 of the Delaware Code, Sections 3801 et seq. (the "Delaware Code").
The following information is subject to the detailed provisions of (i) the
Trust Agreement of Burlington Resources Coal Seam Gas Royalty Trust (the
"Trust Agreement"), dated as of May 1, 1993, among Burlington Resources Inc.,
a Delaware corporation ("Burlington Resources"), Meridian Oil Production Inc.,
a Delaware corporation ("MOPI"), as grantor, Mellon Bank (DE) National
Association, a national banking association (the "Delaware Trustee"), and
NationsBank of Texas, N.A., a national banking association (the "Trustee"), as
trustees, and (ii) the Net Profits Interest Conveyance (the "Conveyance")
dated effective as of May 1, 1993 from MOPI to the Trust. Effective January 1,
1996 MOPI was merged with and into Meridian Oil Inc. ("MOI"), a wholly owned
subsidiary of Burlington Resources. Accordingly, references in this Form 10-K
to MOPI refer to MOI after the date of such merger. Copies of the Trust
Agreement and of the Conveyance are filed as exhibits to this Form 10-K. The
provisions governing the Trust are complex and extensive and no attempt has
been made below to describe or reference all of such provisions. The following
is a general description of the basic framework of the Trust and a summary of
the material terms of the Trust Agreement, and detailed provisions concerning
the Trust may be found in the Trust Agreement.
 
CREATION AND ORGANIZATION OF THE TRUST
 
  All of the authorized units of beneficial interest in the Trust ("Units")
were issued to MOPI on June 17, 1993. On that date, MOPI transferred its Units
to its parent, Burlington Resources, by dividend. Burlington Resources, in
turn, sold, by means of a prospectus dated June 10, 1993, 7,700,000 Units on
June 17, 1993, and an additional 1,100,000 Units on June 23, 1993, to the
public through various underwriters (the "Public Offering").
 
  The Trust has been formed under Delaware law pursuant to the terms of the
Trust Agreement to acquire and hold certain net profits interests (the
"Royalty Interests") in MOPI's interest in the Fruitland coal formation
underlying the Northeast Blanco Unit (the "Underlying Properties"). The
Royalty Interests were conveyed to the Trust on June 17, 1993 pursuant to the
Conveyance for the benefit of the Unitholders. The Trustee has all powers to
collect and distribute proceeds received by the Trust and to pay Trust
liabilities and expenses. The Delaware Trustee has only such powers as are set
forth in the Trust Agreement or are required by law and is not empowered to
otherwise manage or take part in the business of the Trust. The Royalty
Interests are passive in nature and neither the Delaware Trustee nor the
Trustee has any control over or any responsibility relating to the operation
of the Underlying Properties. Neither MOPI nor the operator of the Underlying
Properties has any contractual commitments to the Trust to further develop the
Underlying Properties, to remain as operator with respect to the Northeast
Blanco Unit or to maintain its ownership interest in any of the properties.
However, after the conveyance of the Royalty Interests, MOPI retained its
interest in the Underlying Properties, which interest is burdened by the
Royalty Interests. MOPI may sell its interest in the Underlying Properties
subject to and burdened by the
 
                                       5
<PAGE>
 
Royalty Interests. For a description of the Underlying Properties and other
information relating to such properties, see "Item 2--The Royalty Interests."
 
  The Delaware Trustee and the Trustee may resign at any time upon 60 days'
prior written notice or be removed with or without cause at any time by a vote
of a majority of the outstanding Units, provided in each case that a successor
trustee has been appointed and has accepted its appointment. Any successor
trustee must be a bank or trust company meeting certain requirements including
having combined capital, surplus and undivided profits of at least $20,000,000,
in the case of the Delaware Trustee, and $100,000,000, in the case of the
Trustee.
 
ASSETS OF THE TRUST
 
  The only assets of the Trust, other than cash and temporary investments being
held for the payment of expenses and liabilities and for distribution to
Unitholders, are the Royalty Interests. The Royalty Interests consist primarily
of a net profits interest (the "NPI") in the Underlying Properties, generally
entitling the Trust to receive 95 percent of the NPI Net Proceeds. "NPI Net
Proceeds" consists generally of the aggregate proceeds attributable to MOPI's
net revenue interest in the Underlying Properties (other than its interest by
virtue of Infill Wells, as defined below) based on the sale at the Central
Gathering Point (as defined) of gas produced from the Underlying Properties,
less (i) MOPI's working interest share of property, production and related
taxes (including severance taxes) on the Underlying Properties; (ii) MOPI's
working interest share of lease operating expenses on the Underlying
Properties; (iii) MOPI's working interest share of capital costs on the
Underlying Properties (other than capital costs incurred prior to January 1,
1994, which costs were borne by MOPI to the extent of its working interest
share); (iv) royalties, if any, required to be paid that are based on the value
of Section 29 tax credits attributable to such working interest share; and (v)
interest on the unrecovered portion, if any, of the foregoing costs at
Citibank's Base Rate. The Royalty Interests also include a net profits interest
(the "Infill NPI") entitling the Trust to receive a 20 percent interest in the
Infill Net Proceeds, as defined below, from the sale of production from any
additional wells drilled on the Underlying Properties after May 1, 1993
pursuant to a change in spacing rules or a change allowing additional wells to
be drilled on a spacing or proration unit ("Infill Wells"). "Infill Net
Proceeds" consists generally of the aggregate proceeds based on the price at
the Central Gathering Point of gas attributable to MOPI's interest in any
Infill Wells less MOPI's working interest share of taxes, lease operating
expenses, capital costs, and interest on the unrecovered portion, if any, of
the foregoing costs. See "Item 2--The Royalty Interests" for more information.
 
LIABILITIES OF THE TRUST
 
  Because of the passive nature of the Trust assets and the restrictions on the
activities of the Trustee, it is anticipated that the only liabilities the
Trust will incur are those for routine administrative expenses, such as the
trustees' fees and accounting, engineering, legal and other professional fees
and the administrative services fee paid to Burlington Resources. However, as
discussed under "--Federal Income Taxation," if a court were to hold that the
Trust is taxable as a corporation, then the Trust would be subject to Federal
income taxes.
 
DUTIES AND LIMITED POWERS OF THE TRUSTEE
 
  Under the Trust Agreement, the Trustee receives the payments attributable to
the Royalty Interests and pays all expenses, liabilities and obligations of the
Trust. With respect to any liability that is contingent or uncertain in amount
or that otherwise is not currently due and payable, the Trustee has the
discretion to establish a cash reserve for the payment of such liability. The
Trustee is entitled to cause the Trust to borrow money to pay expenses,
liabilities and obligations that cannot be paid out of cash held by the Trust.
Any such borrowing may be from any source,
 
                                       6
<PAGE>
 
including from the entity serving as Trustee or Delaware Trustee, provided that
the entity serving as Trustee or Delaware Trustee shall not be obligated to
lend to the Trust. To secure payment of any such indebtedness (including any
indebtedness to the entity serving as Trustee or Delaware Trustee), the Trustee
is authorized to (i) mortgage and otherwise encumber the entire Trust estate or
any portion thereof, including the Royalty Interests; (ii) carve out and convey
production payments; (iii) include all terms, powers, remedies, covenants and
provisions it deems necessary or advisable, including confession of judgment
and the power of sale with or without judicial proceedings; and (iv) provide
for the exercise of those and other remedies available to a secured lender in
the event of a default on such loan. The terms of such indebtedness and
security interest, if funds were loaned by the entity serving as Trustee or
Delaware Trustee, must be similar to the terms which such entity would grant to
a similarly situated commercial customer with whom it did not have a fiduciary
relationship, and such entity shall be entitled to enforce its rights with
respect to any such indebtedness and security interest as if it were not then
serving as trustee.
 
  The Trustee is authorized and directed to sell and convey the Royalty
Interests without Unitholder approval in certain instances as described in the
Trust Agreement, including upon termination of the Trust. The Trustee is
empowered by the Trust Agreement to employ consultants and agents (including
MOPI and Burlington Resources) and to make payments of all fees for services or
expenses out of the assets of the Trust. The Trust has no employees. The
administrative functions of the Trust are performed by the Trustee.
 
  The Trust Agreement authorizes the Trustee to take such action as in its
judgment is necessary or advisable to achieve the purposes of the Trust. The
Trustee is authorized to agree to modifications of the terms of the Conveyance
and to settle disputes with respect thereto, so long as such modifications or
settlements do not result in treatment of the Trust for Federal income tax
purposes as an association taxable as a corporation and such modifications or
settlements do not alter the nature of the Royalty Interests as a right to
receive a share of production or the proceeds of production from the Underlying
Properties which, with respect to the Trust, are free of any operating rights,
expenses or obligations. The Trust Agreement provides that cash being held by
the Trustee as a reserve for liabilities or for distribution at the next
distribution date will be placed in demand accounts, U.S. government
obligations, repurchase agreements secured by such obligations, or certificates
of deposit, but the Trustee is otherwise prohibited from acquiring any asset
other than the initial cash deposit and the Royalty Interests or engaging in
any business or investment activity of any kind whatsoever. The Trustee may
deposit funds awaiting distribution in an account with the Trustee or Delaware
Trustee provided the interest paid equals the amount paid by the Trustee or
Delaware Trustee, as the case may be, on similar deposits.
 
LIABILITIES OF THE DELAWARE TRUSTEE AND THE TRUSTEE
 
  Each of the Delaware Trustee and the Trustee may act in its discretion and
shall be personally or individually liable only for fraud or acts or omissions
in bad faith or which constitute gross negligence (and for taxes, fees and
other charges based on any fees, commissions or compensation received pursuant
to the Trust Agreement) and will not be otherwise liable for any act or
omission of any agent or employee unless such trustee has acted in bad faith or
with gross negligence in the selection or retention of such agent or employee.
Each of the Delaware Trustee and the Trustee (and their respective agents) is
indemnified by Burlington Resources and MOPI and from the Trust assets for
certain environmental liabilities, and for any other liability, expense, claim,
damage or other loss incurred in performing its duties, unless resulting from
gross negligence, fraud or bad faith (each of the Delaware Trustee and the
Trustee being indemnified from the Trust assets against its own negligence
which does not constitute gross negligence), and will have a first lien against
the assets of the Trust as security for such indemnification and for
reimbursements and compensation to which it is entitled, provided that the
Trustee and the Delaware Trustee are
 
                                       7
<PAGE>
 
generally required to first be indemnified from Trust assets before seeking
indemnification from Burlington Resources. Burlington Resources has also
indemnified the Trustee and the Delaware Trustee against certain securities
laws liabilities. Neither the Delaware Trustee nor the Trustee is entitled to
indemnification from Unitholders (except in connection with lost or destroyed
Unit certificates).
 
TERMINATION AND LIQUIDATION OF THE TRUST
 
  The Trust will not terminate prior to January 1, 2003, except upon the
affirmative vote of the holders of not less than 66  percent of the
outstanding Units to liquidate the Trust. Thereafter, and subject to
Burlington Resources' conditional right of repurchase (see "--Description of
Units --Conditional Right of Repurchase"), the Trust will terminate upon the
first to occur (such date, the "Termination Date") of (i) an affirmative vote
of the holders of not less than 66  percent of the outstanding Units to
terminate the Trust; (ii) such time as the ratio of the cash amounts received
by the Trust from the Royalty Interests (excluding deductions for capital
expenditures) to administrative costs of the Trust is less than 1.2 to 1.0 for
three consecutive quarters; (iii) such time as the Royalty Interests held by
the Trust have been sold by the Trust; (iv) March 1 of any calendar year if,
based on a reserve report as of December 31 of the prior year, it is
determined that, as of such date, the net present value (discounted at 10
percent) of the estimated future net revenues (calculated in accordance with
criteria established by the Securities and Exchange Commission (the
"Commission") except that such calculation will utilize as the gas price in
such calculation the average monthly gas price (before deduction of costs)
paid under the Gas Purchase Contract for production attributable to MOPI's
interest in the Underlying Properties during the 12 months ending on such
December 31) of proved reserves attributable to the Royalty Interests is equal
to or less than $30 million; and (v) December 31, 2012. Following termination,
the Trustee and the Delaware Trustee will continue to act as trustees of the
Trust until all remaining Trust assets have been sold and the net proceeds
from such sales distributed to Unitholders.
 
  Upon the termination of the Trust, the Trustee will use its best efforts (as
defined in the Trust Agreement) to sell any remaining Royalty Interests for
cash pursuant to the procedures described herein. The Trustee will retain an
investment banking firm (the "Advisor") on behalf of the Trust who will assist
the Trustee in selling the remaining Royalty Interests then owned by the
Trust. MOPI has the right, but not the obligation, to purchase all remaining
Royalty Interests following termination of the Trust as described in the
following paragraph.
 
  MOPI may, within 60 days following the Termination Date, make a cash offer
to purchase all of the remaining Royalty Interests then held by the Trust. In
the event such an offer is made by MOPI, the Trustee will decide, based on the
recommendation of the Advisor, to either (i) accept such offer (in which case
no sale to MOPI will be made unless a fairness opinion is given by the Advisor
that the purchase price is fair to the Unitholders) or (ii) defer action on
the offer for approximately 60 days and seek to locate other buyers for the
remaining Royalty Interests. If the Trustee defers action on MOPI's offer, the
offer will be deemed withdrawn and the Trustee will then use best efforts (as
defined in the Trust Agreement), assisted by the Advisor, to locate other
buyers for the Royalty Interests. At the end of a 120-day period following the
Termination Date, the Trustee is required to notify MOPI of the highest of any
other offers acceptable to the Trustee (which must be an all cash offer)
received during such period (the "Highest Offer Price"). MOPI then has the
right (whether or not it made an initial offer), but not the obligation, to
purchase all remaining Royalty Interests for a cash purchase price computed as
follows: (i) if the Highest Offer Price is more than 105 percent of MOPI's
original offer (or if MOPI did not make an initial offer), the purchase price
will be 105 percent of the Highest Offer Price, or (ii) if the Highest Offer
Price is equal to or less than 105 percent of MOPI's original offer, the
purchase price will be equal to the Highest Offer Price. If no other
acceptable offers are received for all remaining Royalty Interests,
 
                                       8
<PAGE>
 
the Trustee may request MOPI to submit another offer for consideration by the
Trustee and may accept or reject such offer.
 
  If a sale of the Royalty Interests is made or a definitive contract for sale
of the Royalty Interests is entered into within a 150-day period following the
Termination Date, the buyer of the Royalty Interests, and not the Trust or
Unitholders, will be entitled to all proceeds of production attributable to the
Royalty Interests following the Termination Date.
 
  In the event that MOPI does not purchase the Royalty Interests, the Trustee
may accept any offer for all or any part of the Royalty Interests as it deems
to be in the best interests of the Trust and Unitholders and may continue, for
up to one calendar year after the Termination Date, to attempt to locate a
buyer or buyers of the remaining Royalty Interests in order to sell such
interests in an orderly fashion. If any Royalty Interests have not been sold or
a definitive agreement for sale has not been entered into by the end of such
calendar year, the Trustee is required to sell the remaining Royalty Interests
at public auction, which sale may be to MOPI or any of its affiliates.
 
  MOPI's purchase rights, as described, may be exercised by MOPI and each of
its successors in interest and assigns. MOPI's purchase rights are fully
assignable by MOPI to any person or entity. The costs of liquidation, including
the fees and expenses of the Advisor, and the Trustee's liquidation fee will be
paid by the Trust. Unitholders are not entitled to any rights of appraisal or
similar rights in connection with the termination of the Trust.
 
ARBITRATION AND DERIVATIVE ACTIONS
 
  Pursuant to the Trust Agreement, any dispute, controversy or claim that may
arise between or among (i) Burlington Resources or MOPI, on the one hand, and
the Trustee, the Delaware Trustee and the Trust, on the other hand, in
connection with or otherwise relating to the Trust Agreement or the
application, implementation, validity or breach of the Trust Agreement or any
provision thereof or (ii) MOPI, on the one hand, and the Trust, on the other
hand, in connection with or otherwise relating to the Conveyance or the
application, implementation, validity or breach of the Conveyance or any
provision thereof, shall be finally, conclusively and exclusively settled by
final and binding arbitration in Houston, Texas in accordance with the Rules of
Practice and Procedure for the arbitration of commercial disputes of Judicial
Arbitration & Mediation Services, Inc. (or any successor thereto) then in
effect. The Gas Purchase Contract also includes a provision that will require
MOPI and MOTI to submit any dispute regarding such contract to alternative
dispute resolution before litigating such matter.
 
  The procedures for the arbitration of disputes enumerated in the Trust
Agreement neither bar nor restrict the statutory right of any Unitholder under
Section 3816 of the Delaware Code to bring a derivative action. Pursuant to
Section 3816 of the Delaware Code, a derivative action in the right of the
Trust may be brought by a Unitholder in the Delaware Court of Chancery against
Burlington Resources or MOPI (or any other person) to recover a judgment in
favor of the Trust if the Trustee has refused to bring such action or if an
effort to cause the Trustee to bring such action is not likely to succeed.
 
  Pursuant to Section 3816 of the Delaware Code, a plaintiff in a derivative
action must be a beneficial owner at the time such action is brought and (a) at
the time of the transaction subject to such complaint or (b) the Unitholder's
status as a beneficial owner must have devolved upon it by operation of law or
pursuant to the terms of the governing instrument of the trust from a person or
entity who was a beneficial owner at the time of the transaction giving rise to
the complaint. If a derivative action is successful, in whole or in part, or if
anything is received by the trust as a result of a judgment, compromise or
settlement of any such action, the Delaware Chancery Court may award the
plaintiff reasonable expenses, including reasonable attorney's fees. If any
award is so
 
                                       9
<PAGE>
 
received by the plaintiff, the Delaware Chancery Court shall make such award
of the plaintiff's expenses payable out of those proceeds and direct plaintiff
to remit to the trust the remainder thereof. If the proceeds are insufficient
to reimburse plaintiff's reasonable expenses in bringing the derivative
action, the Delaware Chancery Court may direct that any such award of
plaintiff's expenses or a portion thereof be paid by the trust. In addition,
under Section 3816 a beneficial owner's right to bring a derivative action may
be subject to such additional standards and restrictions, if any, as are set
forth in the governing instrument of the trust, including, without limitation,
the requirement that beneficial owners owning a specified beneficial interest
in the trust join in the bringing of the derivative action. The rights of the
Unitholders to bring a derivative action on behalf of the Trust provided
pursuant to Section 3816 of the Delaware Code are substantially similar to the
derivative rights afforded stockholders under Section 327 of Chapter 8 of the
Delaware General Corporation Law and applicable Delaware case law.
 
  Despite the latitude afforded pursuant to Section 3816, the Trust Agreement
does not impose any such additional standards or restrictions on a Unitholder
with respect to its right to bring a derivative action (other than as
discussed below with respect to "MOPI Payment Obligations" and "MOTI Payment
Obligations" (as such terms are defined herein)). In the event that any
Unitholder was successful in bringing a derivative action on behalf of the
Trust to enforce rights on behalf of the Trust against Burlington Resources or
MOPI, then such Unitholder could, on behalf of the Trust, pursue such rights
against Burlington Resources or MOPI, as the case may be, in the Delaware
Chancery Court. The Trust Agreement does not require, and expressly provides
that it shall not be construed to require, arbitration of a claim or dispute
solely between the Trustee and the Delaware Trustee or of any claim or dispute
brought by any person or entity, including, without limitation, any Unitholder
(whether in its own right or through a derivative action in the right of the
Trust), who is not a party to the Trust Agreement.
 
  The right of a Unitholder to bring a derivative action on behalf of the
Trust with respect to Burlington Resources' obligation to cure any deficiency
in MOPI Payment Obligations or MOTI Payment Obligations is subject to the
restriction that such right may only be exercised by Unitholders owning of
record not less than 25 percent of the Units then outstanding (treated as a
single class) and then only absent action by the Trustee to enforce any such
obligation within 10 days following receipt by the Trustee of a written
request served upon the Trustee by such Unitholders to take such action. In
such an event, Unitholders owning of record not less than 25 percent of the
Units then outstanding may, acting as a single class and on behalf of the
Trust, seek to enforce such obligations.
 
                             DESCRIPTION OF UNITS
 
  Each Unit represents an equal undivided share of beneficial interest in the
Trust and is evidenced by a transferable certificate issued by the Trustee.
Each Unit entitles its holder to the same rights as the holder of any other
Unit, and the Trust has no other authorized or outstanding class of equity
security. At March 15, 1996, there were 8,800,000 Units outstanding. The Trust
may not issue additional Units.
 
DISTRIBUTIONS AND INCOME COMPUTATIONS
 
  The Trustee determines for each quarter the amount of cash available for
distribution to Unitholders. Such amount (the "Quarterly Distribution Amount")
is equal to the excess, if any, of the cash received by the Trust, on or prior
to the last business day before the 50th day following the end of each
calendar quarter ending prior to the dissolution of the Trust from the Royalty
Interests then held by the Trust attributable to production during such
quarter, plus, with certain exceptions, any other cash receipts of the Trust
during such quarter (which might include sales
 
                                      10
<PAGE>
 
proceeds not sufficient in amount to qualify for special distribution (as
described in the next paragraph) and interest), over the liabilities of the
Trust paid during such quarter, subject to adjustments for changes made by the
Trustee during such quarter in any cash reserves established for the payment of
contingent or future obligations of the Trust. Based on the payment procedures
relating to the Royalty Interests, cash received by the Trustee in a particular
quarter from the Royalty Interests generally represents proceeds from the sale
of gas produced during the preceding calendar quarter. The Quarterly
Distribution Amount for each quarter is payable to Unitholders of record on the
63rd day following the end of such calendar quarter unless such day is not a
business day in which case the record date will be the next business day
thereafter. The Trustee distributes the Quarterly Distribution Amount on or
prior to 75 days after the end of each calendar quarter to each person who was
a Unitholder of record on the associated record date, together with interest
estimated to be earned on such Quarterly Distribution Amount from the date of
receipt thereof by the Trustee to the payment date.
 
  The Royalty Interests may be sold under certain circumstances and will be
sold following termination of the Trust. Any proceeds from sales of the Royalty
Interests, less liabilities and expenses of the Trust and amounts used for cash
reserves, will be distributed, together with any interest expected to be earned
thereon, to Unitholders of record on the record date established for such
distribution. A special distribution will be made of undistributed sales
proceeds and other amounts received by the Trust aggregating in excess of
$10,000,000 (a "Special Distribution Amount"). The record date for a Special
Distribution Amount will be the 15th day following receipt of amounts
aggregating a Special Distribution Amount by the Trust (unless such day is not
a business day in which case the record date will be the next business day
thereafter) unless such day is within 10 days of the record date for a
Quarterly Distribution Amount in which case the record date will be the date as
is established for the next Quarterly Distribution Amount. Distribution to
Unitholders will be made no later than 15 days after the Special Distribution
Amount record date.
 
  The terms of the Trust Agreement seek to assure to the extent practicable
that gross income attributable to cash being distributed will be reported by
the Unitholder who receives such distributions assuming that such Unitholder is
the owner of record on the applicable record date. In certain circumstances,
however, a Unitholder will not receive the cash giving rise to such income. For
example, the Trustee maintains a cash reserve, and is authorized to borrow
money under certain conditions, in order to pay or provide for the payment of
Trust liabilities. Income associated with the cash used to increase that
reserve or to repay that loan must be reported by the Unitholder, even though
that cash is not distributed to him. Likewise, if a portion of a cash
distribution is attributable to a reduction in the cash reserve maintained by
the Trustee, such cash is treated as a reduction to the Unitholder's basis in
his Units and is not treated as taxable income to such Unitholder (assuming
such Unitholder's basis exceeds the amount of the distribution of cash
reserve).
 
CONDITIONAL RIGHT OF REPURCHASE
 
  Burlington Resources and any of its successors and affiliates retain in the
Trust Agreement the right to repurchase all (but not less than all) outstanding
Units at any time at which 15 percent or less of the outstanding Units is owned
by persons or entities other than Burlington Resources and its affiliates.
Subject to the following sentence, any such repurchase would be at a price
equal to the greater of (i) the highest price at which Burlington Resources or
any of its affiliates acquired Units during the 90 days immediately preceding
the date (the "Determination Date") which is three New York Stock Exchange
trading days prior to the date on which notice of such exercise is delivered to
Unitholders and (ii) the average closing price of Units on the New York Stock
Exchange for the 30 trading days immediately preceding the Determination Date.
If Burlington Resources or any of its affiliates acquires Units (other than an
acquisition from Burlington Resources or any
 
                                       11
<PAGE>
 
affiliate) during the period that is three trading days after the Determination
Date at a price per Unit greater than that at which an acquisition was made
during the 90-day period referred to in clause (i) of the preceding sentence,
then for purposes of clause (i) of the preceding sentence the highest price
used therein shall be such greater price. Any such repurchase would be
conducted in accordance with applicable Federal and state securities laws.
 
  In the event that Burlington Resources elects to purchase all Units,
Burlington Resources and the Trustee will, prior to the date fixed for
purchase, give all Unitholders of record not less than 15 days' nor more than
60 days' written notice specifying the time and place of such repurchase,
calling upon each such Unitholder to surrender to Burlington Resources on the
repurchase date at the place designated in such notice its certificate or
certificates representing the number of Units specified in such notice of
repurchase. On or after the repurchase date, each holder of Units to be
repurchased must present and surrender its certificates for such Units to
Burlington Resources at the place designated in such notice and thereupon the
purchase price of such Units shall be paid to or on the order of the person or
entity whose name appears on such certificate or certificates as the owner
thereof. In no event may fewer than all of the outstanding Units represented by
the certificates be repurchased (except for any Units held by Burlington
Resources and any of its affiliates).
 
  If Burlington Resources and the Trustee give a notice of repurchase and if,
on or before the date fixed for repurchase, the funds necessary for such
repurchase shall have been set aside by Burlington Resources, separate and
apart from its other funds, in trust for the pro rata benefit of the holders of
the Units so noticed for repurchase then, notwithstanding that any certificate
for such Units has not been surrendered, at the close of business on the
repurchase date the holders of such Units shall cease to be Unitholders and
shall have no interest in or claims against Burlington Resources, MOPI, the
Trust, the Delaware Trustee or the Trustee by virtue thereof and shall have no
voting or other rights with respect to such Units, except the right to receive
the purchase price payable upon such repurchase, without interest thereon and
without any other distributions for record dates after the date of notice of
the repurchase, upon surrender (and endorsement, if required by Burlington
Resources) of their certificates, and the Units evidenced thereby shall no
longer be held of record in the names of such Unitholders. Subject to
applicable escheat laws, any monies so set aside by Burlington Resources and
unclaimed at the end of two years from the repurchase date shall revert to the
general funds of Burlington Resources, after which reversion the holders of
such Units so noticed for repurchase could look only to the general funds of
Burlington Resources for the payment of the purchase price. Any interest
accrued on funds so deposited would be paid to Burlington Resources from time
to time as requested by Burlington Resources.
 
  In the event that Burlington Resources exercises and consummates its right of
repurchase, then at its option it may cause the Trust to be terminated by
providing written notice thereof to the Trustee and the Delaware Trustee.
Within 30 days following written notice of Burlington Resources' decision to
terminate the Trust, the Trustee and the Delaware Trustee must cause all
Royalty Interests (and, subject to the rights of Unitholders with respect to
the receipt of distributions for which a record date has been determined, all
proceeds of production attributable to the Royalty Interests) and any other
assets of the Trust to be conveyed to Burlington Resources or its assignee
(subject to the right of such trustees to create reasonable reserves in
connection with the liquidation of the Trust).
 
POSSIBLE DIVESTITURE OF UNITS
 
  The Trust Agreement imposes no restrictions based on nationality or other
status of Unitholders. However, the Trust Agreement provides that in the event
of certain judicial or administrative proceedings seeking the cancellation or
forfeiture of any property in which the Trust
 
                                       12
<PAGE>
 
has an interest, or asserting the invalidity of or otherwise challenging any
portion of the Royalty Interests, because of the nationality, citizenship or
any other status of any one or more Unitholders, the Trustee will give written
notice thereof to each Unitholder whose nationality, citizenship or other
status is an issue in the proceeding, which notice will constitute a demand
that such Unitholder dispose of his Units within 30 days. If any Unitholder
fails to dispose of his Units within 90 days after expiration of the 30 day
period, the Trustee shall cancel all outstanding certificates issued in the
name of such Unitholder, transfer all Units held by such Unitholder to the
Trustee and sell such Units (including by private sale). The proceeds of such
sale (net of sales expenses), pending delivery of certificates representing the
Units, will be held by the Trustee in a non-interest-bearing escrow account for
the benefit of the Unitholder and will be paid to the Unitholder upon surrender
of such certificates. Cash distributions payable to such Unitholder will also
be held in a non-interest-bearing escrow account pending disposition by the
Unitholder of the Units or cancellation of certificates representing the Units
by the Trustee.
 
PERIODIC REPORTS TO UNITHOLDERS
 
  Within 75 days following the end of each of the first three calendar quarters
of each calendar year, the Trustee mails to each person or entity who was a
Unitholder of record (i) on the quarterly record date for such quarter or (ii)
on each Special Distribution Amount record date occurring during such quarter,
a report which shows in reasonable detail the assets and liabilities and
receipts and disbursements of the Trust and the revenues and direct operating
expenses of MOPI's interest in the Underlying Properties for such quarter.
Within 120 days following the end of each fiscal year or such shorter period of
time as may be required by the rules of the New York Stock Exchange, the
Trustee mails to Unitholders of record as of a date to be selected by the
Trustee an annual report containing audited financial statements relating to
the Trust and MOPI's interest in the Underlying Properties.
 
  The Trustee files such returns for Federal income tax purposes as it is
required to comply with applicable law. The Trustee mails to each person or
entity who was a Unitholder of record (i) on the quarterly record date for such
quarter or (ii) on each Special Distribution Amount record date occurring
during such quarter, a report which shows in reasonable detail the information
necessary to permit each Unitholder to make all calculations reasonably
necessary for tax purposes. The Trustee treats all income, credits and
deductions recognized during each calendar quarter during the term of the Trust
as having been recognized by holders of record on the quarterly record date
established for the distribution unless otherwise advised by counsel. Available
year-end tax information permitting each Unitholder to make all calculations
reasonably necessary for tax purposes is distributed by the Trustee to
Unitholders no later than March 15 of each calendar year, with final
information furnished after the publication by the Internal Revenue Service
("IRS") of the prior year's Section 29 tax credit amount. The 1994 Section 29
tax credit of $.9935 per MMBtu was determined as of March 31, 1995, and the
Trustee estimates, based on the first estimate of the GNP implicit price
deflator published by the Bureau of Economic Analysis for calendar year 1995,
that the 1995 Section 29 tax credit will be approximately $1.0029 per MMBtu.
The Trustee will furnish Unitholders with the final Section 29 tax credit
information for 1995, after it is published by the IRS, in the next quarterly
report to Unitholders unless it differs materially from the Trustee's estimate,
in which case the Trustee will promptly mail this information to each
Unitholder.
 
  Each Unitholder and his duly authorized agents and attorneys have the right
during reasonable business hours upon reasonable prior notice to examine and
inspect records of the Trust, the Trustee and the Delaware Trustee.
 
                                       13
<PAGE>
 
VOTING RIGHTS OF UNITHOLDERS
 
  While Unitholders have certain voting rights as provided in the Trust
Agreement, such rights differ from and are more limited than those of
stockholders of a corporation. For example, there is no requirement for annual
meetings of Unitholders or for annual or other periodic re-election of the
Trustee or the Delaware Trustee.
 
  Meetings of Unitholders may be called by the Trustee or by Unitholders owning
not less than 10 percent in number of the outstanding Units. All such meetings
shall be held in Houston, Texas and written notice of every such meeting
setting forth the time and place of the meeting and the matters proposed to be
acted upon shall be given not more than 60 nor less than 20 days before such
meeting. The presence in person or by proxy of Unitholders representing a
majority of the outstanding Units is necessary to constitute a quorum.
Unitholders have the right to vote at all meetings of Unitholders and each
Unitholder shall be entitled to one vote for each Unit owned by such
Unitholder. The Trustee will call such meetings to consider amendments,
waivers, consents and other changes relating to the Gas Purchase Contract, the
Gas Gathering Contract or the Conveyance, if requested in writing by MOPI. No
matter other than that stated in the notice of the Unitholder meeting shall be
voted on and no action by the Unitholders may be taken without a meeting.
 
  Generally, amendments to the Trust Agreement require approval of a majority
of the outstanding Units (except that amendment of required voting percentages
requires approval of at least 80 percent of the outstanding Units), but no
provision of the Trust Agreement may be amended that would (i) increase the
power of the Delaware Trustee or the Trustee to engage in business or
investment activities or (ii) alter the rights of the Unitholders as among
themselves. Without the written consent of Burlington Resources and the
approval of not less than 66 2/3 percent of the outstanding Units, no provision
of the Trust Agreement may be amended with respect to (a) the sale or
disposition of all or any part of the Trust estate, including the Royalty
Interests, except as specifically provided in the Trust Agreement, (b)
termination of the Trust and the disposition of Trust assets upon liquidation
of the Trust or (c) MOPI's right of first refusal with respect to purchase of
any remaining Royalty Interests upon termination of the Trust. Without the
written consent of Burlington Resources and the approval of a majority of the
outstanding Units, no amendment may be made to the Trust Agreement that would
alter Burlington Resources' conditional right to repurchase all outstanding
Units at any time at which 15 percent or less of the outstanding Units is owned
by persons or entities other than Burlington Resources and its affiliates.
Additionally, any amendment that increases the obligations, duties or
liabilities of or affects the rights of the Delaware Trustee or the Trustee
must be consented to by such entity. The Trustee, the Delaware Trustee,
Burlington Resources and MOPI may, without approval of the Unitholders, from
time to time supplement or amend the Trust Agreement in order to cure any
ambiguity or to correct or supplement any defective or inconsistent provisions,
provided such supplement or amendment is not adverse to the interests of the
Unitholders. In addition, Burlington Resources may direct the Trustee to change
the name of the Trust without approval of the Unitholders. Removal of the
Trustee and the Delaware Trustee, approval of amendments, waivers, consents and
other changes relating to the Gas Purchase Contract, the Gas Gathering Contract
and the Conveyance, and the approval of the merger or consolidation of the
Trust into one or more entities require approval of a majority of the
outstanding Units. Except as set forth under "--Description of the Trust--
Termination and Liquidation of the Trust," all other actions may be approved by
a majority vote of the Units represented at a meeting at which a quorum is
present or represented.
 
LIABILITY OF UNITHOLDERS
 
  Consistent with Delaware law, the Trust Agreement provides that the
Unitholders will have the same limitation on personal liability as is accorded
under the laws of such state to stockholders of
 
                                       14
<PAGE>
 
a corporation for profit. No assurance can be given, however, that the courts
in jurisdictions outside of Delaware will give effect to such limitation.
 
TRANSFER AGENT
 
  The Trustee has appointed The First National Bank of Boston transfer agent
and registrar for the Units (the "Transfer Agent").
 
                            FEDERAL INCOME TAXATION
 
  THE TAX CONSEQUENCES TO A UNITHOLDER OF THE OWNERSHIP AND SALE OF UNITS WILL
DEPEND IN PART ON THE UNITHOLDER'S TAX CIRCUMSTANCES. EACH UNITHOLDER SHOULD
THEREFORE CONSULT THE UNITHOLDER'S TAX ADVISOR ABOUT THE FEDERAL, STATE AND
LOCAL TAX CONSEQUENCES TO THE UNITHOLDER OF THE OWNERSHIP OF UNITS.
 
  The sections entitled "Federal Income Tax Consequences" and "Risk Factors--
Risks Associated With the Units--Tax Considerations" appearing in the
Prospectus (the "Public Offering Prospectus") dated June 10, 1993, which
constitutes a part of the Registration Statement on Form S-3 of Burlington
Resources (Registration No. 33-61164) filed in connection with the
registration of the Units under the Securities Act of 1933 for offer and sale
in the Public Offering, set forth, respectively, a summary of Federal income
tax matters of general application that addresses all material tax
consequences of the ownership and sale of the Units acquired in the Public
Offering and a discussion of certain risk factors associated with matters of
Federal income taxation as applied to the Trust and such Unitholders. A copy
of such sections of the Public Offering Prospectus is filed as an exhibit to
this Form 10-K.
 
  In connection with the registration of the Units for offer and sale in the
Public Offering, Burlington Resources and the underwriters of the Units
received certain opinions of counsel to Burlington Resources (upon which the
Trustee and the Delaware Trustee were entitled to rely), including, without
limitation, opinions as to the material Federal income tax consequences of the
ownership and sale of the Units acquired in the Public Offering. The opinions
of counsel to Burlington Resources as to such Federal income tax consequences
were based on provisions of the Internal Revenue Code of 1986, as amended (the
"IRC"), as of June 17, 1993, the date of the closing of the Public Offering,
existing and proposed regulations thereunder and administrative rulings and
court decisions as of June 17, 1993, all of which are subject to changes that
may or may not be retroactively applied. Some of the applicable provisions of
the IRC have not been interpreted by the courts or the IRS. In addition, such
opinions of counsel to Burlington Resources were based on various
representations as to factual matters made by Burlington Resources and MOPI in
connection with the Public Offering. As is typically the case, these opinions
were limited in their application to certain investors purchasing Units in the
Public Offering and, as a result, provide no assurance to investors purchasing
Units following the Public Offering.
 
  Neither counsel to the Trust, the Trustee nor the Delaware Trustee,
respectively, has rendered any opinions with respect to any tax matters
associated with the Trust or the Units.
 
  No ruling was requested by Burlington Resources, as the sponsor of the
Trust, from the IRS with respect to any matter affecting the Trust or
Unitholders. No assurance can be provided that the opinions of counsel to
Burlington Resources (which do not bind the IRS) will not be challenged by the
IRS or will be sustained by a court if so challenged.
 
                                      15
<PAGE>
 
SUMMARY OF CERTAIN FEDERAL INCOME TAX CONSEQUENCES
 
  The following summary of certain Federal income tax consequences of
acquiring, owning and disposing of Units is based on the opinions of counsel to
Burlington Resources on Federal income tax matters, which are set forth in the
Public Offering Prospectus, and is qualified in its entirety by express
reference to the sections of the Public Offering Prospectus identified in the
first paragraph of this "Federal Income Taxation" section. Although the Trust
believes that the following summary contains a description of all of the
material matters discussed in the opinions referenced above, the summary is not
exhaustive and many other provisions of the Federal tax laws may affect
individual Unitholders. Furthermore, the summary does not purport to be
complete or to address the tax issues potentially affecting Unitholders
acquiring Units other than by purchase through the Public Offering. Each
Unitholder should consult the Unitholder's tax advisor with respect to the
effects of the Unitholder's ownership of Units on the Unitholder's personal tax
situation.
 
Classification and Taxationof
 the Trust.....................  The Trust will be treated as a grantor trust 
                                 and not as an association taxable as a       
                                 corporation. As a grantor trust, the Trust   
                                 will not be subject to Federal income tax.   
                                 There can be no assurance that the IRS will  
                                 not challenge this treatment. The tax        
                                 treatment of the Trust and Unitholders could 
                                 be materially different if the IRS were to   
                                 successfully challenge this treatment.        
 
Taxation of Unitholders........  Each Unitholder will be taxed directly on his
                                 proportionate share of income, deductions,
                                 and credits of the Trust attributable to the
                                 Royalty Interests consistent with such
                                 Unitholder's taxable year and method of
                                 accounting, and without regard to the taxable
                                 year or method of accounting employed by the
                                 Trust.
 
Income and Deductions..........  The income of the Trust consists primarily of
                                 a specified share of the proceeds from the
                                 sale of coal seam gas produced from the
                                 Underlying Properties. During 1995, the Trust
                                 earned interest income on funds held for
                                 distribution and made adjustments to the cash
                                 reserve maintained for the payment of
                                 contingent or future obligations of the
                                 Trust. The deductions of the Trust consist of
                                 severance taxes and administrative expenses.
                                 In addition, each Unitholder is entitled to
                                 depletion deductions. See "Unitholder's
                                 Depletion Allowance" below.
 
Limits on Deductions and
 Credits.......................  Generally, a taxpayer is entitled to claim   
                                 deductions and tax credits generated by an   
                                 investment only if the investment has        
                                 economic substance. The application of this  
                                 principle in the context of the production   
                                 and sale of nonconventional fuels (like coal 
                                 seam gas) which generate the Section 29 tax  
                                 credit is uncertain because such application 
                                 has not been addressed either by a court or  
                                 the IRS. An investment has economic substance
                                 if the investor can demonstrate that there is
                                 a reasonable possibility of deriving an      
                                 economic profit from the investment in excess
                                 of a de minimis amount, apart from            
                                 
 
                                       16
<PAGE>
 
                                 tax benefits. In many cases, economic profit
                                 has been computed by comparing the taxpayer's
                                 total cash investment to the total cash
                                 reasonably expected to be received by the
                                 taxpayer as a result of the investment. At
                                 the time of the Public Offering, Burlington
                                 Resources, after consultation with its
                                 counsel, expressed its belief only in
                                 connection with the Public Offering that the
                                 purchaser of a Unit in the Public Offering,
                                 who did not borrow funds in order to purchase
                                 his Unit, had a reasonable possibility of
                                 deriving an economic profit in excess of a de
                                 minimis amount apart from tax benefits
                                 associated with ownership of the Unit. No
                                 assurance is given either by the Trustee or
                                 counsel to the Trustee to a purchaser of
                                 Units in or following the Public Offering as
                                 to whether (and to what extent) such
                                 purchaser will be entitled to claim
                                 deductions and the Section 29 tax credit
                                 generated with respect to such Units.
 
Section 29 Tax Credit..........  Unitholders will be entitled, provided
                                 certain requirements are met, to claim tax
                                 credits pursuant to Section 29 of the IRC
                                 with respect to sales of coal seam gas
                                 production attributable to the NPI, the gross
                                 income from which is included in their
                                 taxable income. The Section 29 tax credit
                                 provides to a taxpayer a dollar-for-dollar
                                 reduction in his regular Federal income tax
                                 liability, and, therefore, generally provides
                                 to him a greater benefit than a deduction
                                 which merely reduces the amount of his
                                 taxable income. The Section 29 tax credit
                                 applies to coal seam gas produced and sold
                                 prior to January 1, 2003 from qualifying
                                 wells. For a Unitholder who owned the same
                                 Units of record on all four quarterly record
                                 dates during 1995, the available Section 29
                                 tax credit is approximately $1.375331 per
                                 Unit, based on the first estimate of the GNP
                                 implicit price deflator published by the
                                 Bureau of Economic Analysis of approximately
                                 $1.0029 per MMBtu.
 
                                 The availability of Section 29 tax credits is
                                 dependent upon meeting a number of
                                 requirements, many of which are factual in
                                 nature. Burlington Resources represented only
                                 in connection with the Public Offering that
                                 those factual requirements were met and
                                 Burlington Resources expressed its belief in
                                 connection with the Public Offering that
                                 substantially all of the production
                                 attributable to the NPI from the coal seam
                                 gas wells identified in the reserve estimate
                                 as of May 1, 1993, prepared by MOPI in
                                 connection with the Public Offering,
                                 qualified for Section 29 tax credits. At the
                                 time of the Public Offering, counsel to
                                 Burlington Resources opined as to those
                                 requirements which are statutory or legal in
                                 nature. If any of the factual requirements
                                 are not met, or the opinion not followed,
                                 some or all of the expected Section 29 tax
                                 credits may not be available.
 
                                       17
<PAGE>
 
                                 In addition, if the production units or
                                 participating areas are expanded to include
                                 additional production which does not qualify
                                 for the Section 29 tax credit, the amount of
                                 Section 29 tax credits available to a
                                 Unitholder will be reduced even though his
                                 share of production does not diminish.
                                 Neither MOPI nor the Trust can control
                                 whether a production unit or participating
                                 area is expanded.
 
                                 No Section 29 tax credits will be available
                                 under current law to a Unitholder with
                                 respect to production attributable to the
                                 Infill NPI even if an Infill Well recovers a
                                 portion of the reserves that prior to the
                                 drilling and completion of an Infill Well
                                 were recoverable from a well burdened by the
                                 NPI that qualified for Section 29 tax
                                 credits.
 
Limits on Unitholder's Use of
 Credits.......................  In any year, a Unitholder is permitted to      
                                 reduce his regular Federal income tax         
                                 liability by the Section 29 tax credits       
                                 allocated to such Unitholder for such year on 
                                 a dollar-for-dollar basis, but only to the    
                                 extent such Unitholder's regular tax          
                                 liability exceeds his alternative minimum tax 
                                 liability (with certain adjustments). Any     
                                 amount of Section 29 tax credit in excess of  
                                 a Unitholder's total regular Federal income   
                                 tax liability for a year is permanently lost. 
                                 Section 29 tax credits cannot be used to      
                                 reduce a Unitholder's liability for any       
                                 alternative minimum tax for any taxable year  
                                 but can be carried forward to reduce his      
                                 regular tax liability in a subsequent year    
                                 (subject to the applicable rules governing    
                                 such carryforward(s)).                         
 
Quarterly Allocations..........  Under the IRC, a Unitholder is entitled to
                                 Section 29 tax credits only to the extent
                                 that he is an owner of the economic interest
                                 at the time the coal seam gas is produced.
                                 The Trustee allocates the income received by
                                 the Trust for a quarter, and the Section 29
                                 tax credit allocable to such income, to
                                 Unitholders of record on the quarterly record
                                 date for such quarter. Such an allocation may
                                 be challenged by the IRS, but any challenge
                                 is likely to have a material adverse effect
                                 only if successful and only for Unitholders
                                 who do not own Units for a full quarter for
                                 each record date, particularly Unitholders
                                 who acquire Units shortly before a record
                                 date and sell shortly after a record date.
 
Unitholder's Depletion           
 Allowance.....................  Each Unitholder is entitled to amortize the   
                                 cost of the Units through cost depletion over 
                                 the life of the NPI (or if greater, through   
                                 percentage depletion equal to 15 percent of   
                                 gross income). If any portion of the NPI is   
                                 treated as a production payment or is not     
                                 treated as an economic interest, however, a   
                                 Unitholder will not be entitled to depletion  
                                 in respect of such portion.

                                       18
<PAGE>
 
Non-Passive Activity Income,
 Credits and Loss..............  The income, credits and expenses of the Trust 
                                 will not be taken into account in computing   
                                 the passive activity losses and income under  
                                 Section 469 of the IRC for a Unitholder who   
                                 acquires and holds Units as an investment and 
                                 did not acquire them in the ordinary course   
                                 of a trade or business. Section 29 tax        
                                 credits generated by an investment in Units,  
                                 therefore, can be utilized to offset regular  
                                 tax liability on income from any source,      
                                 whether active or passive, subject to other   
                                 limitations discussed herein or arising from  
                                 the individual tax circumstances of each      
                                 Unitholder. See "Limits on Unitholder's Use   
                                 of Credits" above.                             
                                 
 Unitholder
 Reporting Information.........  The Trustee furnishes to Unitholders tax
                                 information concerning royalty income,
                                 depletion and the Section 29 tax credits on
                                 an annual basis. Year-end tax information is
                                 furnished to Unitholders no later than March
                                 15 of the following year. See the second
                                 paragraph under "Description of Units--
                                 Periodic Reports to Unitholders."
 
Tax Shelter Registration.......  The Trust is registered as a "tax shelter"
                                 and its tax shelter registration number is
                                 93-147000231. Issuance of a tax shelter
                                 registration number does not indicate that
                                 the investment in Units or the claimed tax
                                 benefits have been reviewed, examined or
                                 approved by the IRS.
 
Substantial Understatement       
 Penalty.......................  Section 6662 of the IRC imposes a penalty in  
                                 certain circumstances for a substantial       
                                 understatement of taxes if a taxpayer's tax   
                                 liability is understated by more than the     
                                 greater of (a) 10 percent of the taxes        
                                 required to be shown on the return and (b)    
                                 $5,000 ($10,000 for most corporations). The   
                                 penalty (which is not deductible) is 20       
                                 percent of the understatement.                 
 
                                 Except in the case of understatements
                                 attributable to "tax shelter" items, which
                                 are subject to special rules discussed below,
                                 an item of understatement will not give rise
                                 to the penalty if: (i) there is or was
                                 "substantial authority" for the taxpayer's
                                 treatment of the item or (ii) all the facts
                                 relevant to the tax treatment of the item are
                                 adequately disclosed on the return or on a
                                 statement attached to the return and there is
                                 a reasonable basis for the tax treatment of
                                 such item. In the case of Units, an
                                 individual Unitholder may make adequate
                                 disclosure with respect to particular tax
                                 items if certain conditions are met. Special
                                 rules enacted in December 1994 could affect
                                 the application of these provisions with
                                 regard to a corporation acquiring Units after
                                 December 8, 1994, to the extent such
                                 provisions were found to apply to the
                                 ownership of Units.
 
                                       19
<PAGE>
 
                                 In the case of understatements attributable
                                 to "tax shelter" items, the substantial
                                 understatement penalty may be avoided only if
                                 the taxpayer establishes that, in addition to
                                 having substantial authority for his
                                 position, he reasonably believed that the
                                 treatment claimed was more likely than not
                                 the proper treatment of the item. A "tax
                                 shelter" item is one that arises from a form
                                 of investment if its principal purpose was
                                 the avoidance or evasion of Federal income
                                 tax. Regulations promulgated by the IRS
                                 indicate that an entity or person has a
                                 principal purpose of avoidance or evasion of
                                 Federal income tax if that purpose "exceeds
                                 any other purpose." No assurance is given
                                 either by the Trustee or counsel to the
                                 Trustee as to the possible application of
                                 this penalty, in part because such
                                 application depends largely upon the
                                 individual circumstances under which the
                                 Units were acquired. As a result, purchasers
                                 of Units in and after the Public Offering
                                 should consult with their personal tax
                                 advisors.
 
                              ERISA CONSIDERATIONS
 
  The section entitled "ERISA Considerations" appearing in the Public Offering
Prospectus sets forth certain information regarding the applicability of the
Employee Retirement Income Security Act of 1974, as amended, and the IRC to
pension, profit-sharing and other employee benefit plans, and is incorporated
herein by reference.
 
  Due to the complexity of the prohibited transaction rules and the penalties
imposed upon persons involved in prohibited transactions, it is important that
potential Qualified Plan investors consult with their counsel regarding the
consequences under ERISA and the IRC of their acquisition and ownership of
Units.
 
                            STATE TAX CONSIDERATIONS
 
  The following is intended as a brief summary of certain information regarding
state income taxes and other state tax matters affecting individuals who are
Unitholders. Unitholders are urged to consult their own legal and tax advisors
with respect to these matters.
 
  Unitholders should consider state and local tax consequences of holding
Units. The Trust owns Royalty Interests burdening gas properties located in New
Mexico. New Mexico has an income tax applicable to individuals. In addition to
any tax reporting and payment obligations of his state of residence, a
Unitholder is generally required to file state income tax returns and/or pay
taxes in New Mexico and may be subject to penalties for failure to comply with
such requirements. In addition, New Mexico in the future may require the Trust
to withhold tax from distributions to Unitholders. Unitholders should consult
their own tax advisors to determine their income tax filing requirements in New
Mexico with respect to their share of income of the Trust.
 
  The Trust has been structured to cause the Units to be treated for certain
state law purposes, including state taxation other than income taxation,
essentially the same as other securities, that is, as interests in intangible
personal property rather than as interests in real property. If the Units are
held to be real property or an interest in real property under the laws of New
Mexico, a Unitholder, even if not a resident of such state, could be subject to
devolution, probate and administration laws, and inheritance or estate and
similar taxes, under the laws of such state.
 
                                       20
<PAGE>
 
                             REGULATION AND PRICES
 
REGULATION OF NATURAL GAS
 
  The production, transportation and sale of natural gas from the Underlying
Properties are subject to Federal and state governmental regulation, including
regulation of tariffs charged by pipelines, taxes, the prevention of waste, the
conservation of gas, pollution controls and various other matters. The United
States has governmental power to impose pollution control measures.
 
  Federal Regulation of Gas. The Underlying Properties are subject to the
jurisdiction of the Federal Energy Regulatory Commission ("FERC") with respect
to various aspects of gas operations including marketing and production of gas.
As a result of the Natural Gas Policy Act of 1978 ("NGPA") and the Natural Gas
Wellhead Decontrol Act of 1989 ("NGWDA"), as of January 1, 1993, the wellhead
price for natural gas is no longer subject to federal regulation. All sales of
natural gas produced from the Underlying Properties are considered under NGPA
and NGWDA to be sold at the wellhead (as opposed to downstream sales or
resales) for purposes of pricing and therefore are not subject to federal
regulation.
 
  The transportation of natural gas in interstate commerce is subject to
federal regulation by FERC under the Natural Gas Act ("NGA") and the NGPA. FERC
has initiated a number of regulatory policy initiatives that may affect the
transportation of natural gas from the wellhead to the market and thus may
affect the marketing of natural gas. Such initiatives include regulations which
are intended to further open access to interstate pipelines by requiring such
pipelines to unbundle their transportation services from sales services and
allow customers to choose and pay for only the services they require,
regardless of whether the customer purchases natural gas from such pipelines or
from other suppliers. Although these regulations should generally facilitate
the transportation of natural gas produced from the Underlying Properties to
natural gas markets, the impact of these regulations on marketing production
from the Underlying Properties cannot be predicted at this time, and such
impacts could be significant.
 
  Legislative Proposals. In the past, Congress has been very active in the area
of gas regulation. Legislation enacted in recent years repeals incremental
pricing requirements and gas use restraints previously applicable. At the
present time, it is impossible to predict what proposals, if any, might
actually be enacted by Congress or the various state legislatures and what
effect, if any, such proposals might have on the Underlying Properties and the
Trust.
 
  State Regulation. Many state jurisdictions have at times imposed limitations
on the production of gas by restricting the rate of flow for gas wells below
their actual capacity to produce and by imposing acreage limitations for the
drilling of a well. States may also impose additional regulation of these
matters. Most states regulate the production of gas, including requirements for
obtaining drilling permits, the method of developing new fields, provisions for
the unitization or pooling of gas properties, the spacing, operation, plugging
and abandonment of wells and the prevention of waste of gas resources. The rate
of production may be regulated and the maximum daily production allowable from
gas wells may be established on a market demand or conservation basis or both.
 
  Several states have in recent years enacted or proposed regulations intended
to revise significantly current systems of prorationing gas production. If
modified in New Mexico, such modified rules may decrease the total amount of
gas produced in New Mexico, and could result in an increase in market prices
for gas. The foregoing developments have fostered debate regarding the purpose
and effect of the new prorationing rules, with opponents of such rules arguing
that the primary purpose thereof is to increase gas prices by withholding
supplies from the market. The Trustee cannot predict what effect, if any,
proration rules will have on the availability of or prices for the Underlying
Properties' gas supplies.
 
                                       21
<PAGE>
 
ENVIRONMENTAL REGULATION
 
  General. Activities on the Underlying Properties are subject to existing
Federal, state and local laws (including case law), rules and regulations
governing health, safety, environmental quality and pollution control. It is
anticipated that, absent the occurrence of an extraordinary event, compliance
with existing Federal, state and local laws, rules and regulations regulating
health, safety, the release of materials into the environment or otherwise
relating to the protection of the environment will not have a material adverse
effect upon the Trust or Unitholders. The Trustee cannot predict what effect
additional regulation or legislation, enforcement policies thereunder, and
claims for damages to property, employees, other persons and the environment
resulting from operations on the Underlying Properties could have on the Trust
or Unitholders. However, any costs or expenses incurred by MOPI in connection
with environmental liabilities arising out of or relating to activities
occurring on, in or in connection with, or conditions existing on or under, the
Underlying Properties before June 17, 1993 will be borne by MOPI and not the
Trust (and MOPI has indemnified the Trust with respect thereto) and such costs
and expenses will not be deducted in calculating NPI Net Proceeds or Infill Net
Proceeds. Any environmental costs or expenses that are attributable to MOPI's
interest in the Underlying Properties that do not fall within the preceding
sentence (including indemnification obligations payable to or on behalf of the
Trustee or the Delaware Trustee relating to matters occurring on or after June
17, 1993) will be paid by MOPI but will be deducted in calculating NPI Net
Proceeds or Infill Net Proceeds and will, therefore, reduce amounts payable to
the Trust.
 
  Solid and Hazardous Waste. The Underlying Properties are carved out of
leasehold interests in certain properties that have produced gas from other
formations for many years. Burlington Resources and MOPI have advised the
Trustee that to their knowledge the operator of the Underlying Properties has
utilized operating and disposal practices that were standard in the industry at
the time, although hydrocarbons or other solid or hazardous wastes may have
been disposed or released on or under the Underlying Properties by the current
or previous operators. Federal, state and local laws applicable to gas-related
wastes and properties have become increasingly more stringent. Under these
laws, the operator of the Underlying Properties or the working interest owners
could be required to remove or remediate previously disposed wastes or property
contamination (including groundwater contamination) or to perform remedial
plugging operations to prevent future contamination.
 
  The operations of the Underlying Properties may generate wastes that are
subject to the Federal Resource Conservation and Recovery Act ("RCRA") and
comparable state statutes. The Environmental Protection Agency (the "EPA") has
limited the disposal options for certain hazardous wastes and may adopt more
stringent disposal standards for nonhazardous wastes.
 
  The operations of the Underlying Properties include the disposal of produced
saltwater by reinjection into the subsurface. Such operations are subject to
Federal and state regulations concerning Class II underground injection control
disposal systems, which are used to dispose of fluids in connection with oil or
natural gas production. To protect against contamination of drinking water,
existing regulations contain stringent requirements relating to the
construction, operation, monitoring, plugging and abandonment of underground
injection wells. If the operator of the reinjection wells fails to maintain the
mechanical integrity of the reinjection wells, the operator of the Underlying
Properties or the working interest owners could be required to cease injection
and perform additional construction, operation, monitoring or corrective
action.
 
  Superfund. The Comprehensive Environmental Response, Compensation and
Liability Act ("CERCLA"), also known as the "superfund" law, imposes liability,
regardless of fault or the legality of the original conduct, on certain classes
of persons that contributed to the release of a "hazardous substance" into the
environment. These persons include the current or previous owner
 
                                       22
<PAGE>
 
and operator of a site and companies that disposed, or arranged for the
disposal, of the hazardous substance found at a site. CERCLA also authorizes
the EPA and, in some cases, private parties to take actions in response to
threats to the public health or the environment and to seek recovery from such
responsible classes of persons of the costs of such action. In the course of
its operations, the operator of the Underlying Properties has generated and
will generate wastes that may fall within CERCLA's definition of "hazardous
substances." The operator of the Underlying Properties or the working interest
owners may be responsible under CERCLA for all or part of the costs to clean up
sites at which such substances have been disposed. Any such CERCLA liabilities
borne by MOPI may be passed on, proportionately, to the Trust (through
deduction of such amounts in calculating NPI Net Proceeds) only to the extent
that any such liability relates to activities occurring on or under, or in
connection with, or conditions existing on or under, the Underlying Properties
on or after June 17, 1993. All other CERCLA liabilities in connection with
MOPI's interest in the Underlying Properties were retained by MOPI.
 
  Air Emissions. The operations of the Underlying Properties are subject to
Federal, state and local regulations concerning the control of emissions from
sources of air contaminants. Administrative enforcement actions for failure to
comply strictly with air regulations or permits are generally resolved by
payment of a monetary penalty and correction of any identified deficiencies.
Regulatory agencies could require the operators to forego or modify
construction or operation of certain air emission sources.
 
  OSHA. The operations of the Underlying Properties are subject to the
requirements of the Federal Occupational Safety and Health Act ("OSHA") and
comparable state statutes. The OSHA hazard communication standard, the EPA
community right-to-know regulations under Title III of the Federal Superfund
Amendment and Reauthorization Act and similar state statutes require that
information be organized and maintained about hazardous materials used or
produced in the operations. Certain of this information must be provided to
employees, state and local government authorities and citizens.
 
COMPETITION, MARKETS AND PRICES
 
  The revenues of the Trust and the amount of cash distributions to Unitholders
depend upon, among other things, the effect of competition and other factors in
the market for natural gas. The gas industry is highly competitive in all of
its phases. MOPI encounters competition from major oil and gas companies,
independent oil and gas concerns, and individual producers and operators. Many
of these competitors have greater financial and other resources than MOPI.
Competition may also be presented by alternative fuel sources, including
heating oil and other fossil fuels.
 
  The supply of natural gas capable of being produced in the United States has
exceeded demand in recent years generally as a result of decreased demand for
natural gas in response to economic factors, conservation, lower prices for
alternative energy sources and other factors. As a result of this excess supply
of natural gas, natural gas producers have experienced increased competitive
pressure and significantly lower prices. Due to the restructuring of the
industry over the last eight years and the producers' method of marketing their
gas production, caused mainly by FERC regulations, minimal gas is sold to
pipelines under the past take-or-pay style long-term (15-20 year) contracts.
Pipelines have either renegotiated their obligations to reflect more market
responsive terms, or reduced or ceased altogether their purchase of gas.
 
  Demand for natural gas production has historically been seasonal in nature
and prices for gas fluctuate accordingly. Due to unseasonably warm weather over
the last several years and the ability of markets to access storage, lower
prices have been received by producers than in prior years. Consequently, on an
energy equivalent basis, gas has sold at a discount to oil for the past several
years. Such price fluctuations and the continuation of a depressed market for
natural gas will directly impact Trust distributions, estimates of Trust
reserves and estimated future net revenue from Trust reserves.
 
                                       23
<PAGE>
 
  Prices for natural gas are subject to wide fluctuations in response to
relatively minor changes in supply, market uncertainty and a variety of
additional factors that are beyond the control of the Trust and Burlington
Resources. These factors include political conditions in the Middle East, the
price and quantity of imported oil and gas, the level of consumer product
demand, the severity of weather conditions, government regulations, the price
and availability of alternative fuels and overall economic conditions.
Additionally, lower natural gas prices may reduce the amount of gas that is
economic to produce from the Underlying Properties. In view of the many
uncertainties affecting the supply and demand for natural gas, the Trust and
Burlington Resources are unable to make reliable predictions of future gas
prices and demand or the overall effect they will have on the Trust.
 
ITEM 2. PROPERTIES.
 
                             THE ROYALTY INTERESTS
 
  The Royalty Interests conveyed to the Trust entitle the Unitholders to
receive 95 percent of the NPI Net Proceeds attributable to MOPI's interest in
the Underlying Properties and 20 percent of MOPI's interest in the Infill Net
Proceeds attributable to any Infill Wells that may be drilled after May 1,
1993. The Royalty Interests were conveyed to the Trust by means of a single
instrument of conveyance. The Conveyance was recorded in the appropriate real
property records in San Juan and Rio Arriba counties in New Mexico so as to
give notice of the Royalty Interests to creditors and any transferees, who
would take an interest in the Underlying Properties subject to the Royalty
Interests. The Conveyance was intended to convey the Royalty Interests as real
property interests under New Mexico law.
 
  Burlington Resources, through MOPI, owns an interest in the Underlying
Properties subject to and burdened by the Royalty Interests conveyed to the
Trust pursuant to the Conveyance. MOPI receives all payments relating to its
interest in the Underlying Properties and is required, pursuant to the
Conveyance, to pay to the Trust the portion thereof attributable to the Royalty
Interests. Under the Conveyance, the amounts payable by MOPI with respect to
the Royalty Interests are computed with respect to each calendar quarter ending
prior to termination of the Trust, and such amounts are to be paid to the Trust
not later than the 50th day following the end of each calendar quarter. The
amounts paid to the Trust will not include interest on any amounts payable with
respect to the Royalty Interests which are held by MOPI prior to payment to the
Trust. MOPI is entitled to retain all amounts attributable to its interest in
the Underlying Properties which are not required to be paid to the Trust with
respect to the Royalty Interests.
 
  The following description contains a summary of the material terms of the
Conveyance and is subject to and qualified by the more detailed provisions of
the Conveyance, a copy of which is filed as an exhibit to this Form 10-K.
 
THE UNDERLYING PROPERTIES
 
  The Royalty Interests were conveyed by MOPI to the Trust out of its net
revenue interest in the Underlying Properties. All of the production from the
Underlying Properties is from the Northeast Blanco Unit in the Fruitland coal
formation in the San Juan Basin in San Juan and Rio Arriba counties in New
Mexico. For the purpose of determining the extent of the Underlying Properties,
as used in this Form 10-K the term "Northeast Blanco Unit" comprises the
Northeast Blanco Unit, a 32,595 acre unit originally formed on July 16, 1951,
as well as rights in one communitized gross well with acreage in both the
Northeast Blanco Unit and the adjoining San Juan 30-6 Unit. The Underlying
Properties do not include MOPI's interest in formations other than the
Fruitland coal formation underlying the Northeast Blanco Unit. The Northeast
Blanco Unit is located in the north-central portion of the San Juan Basin. The
San Juan Basin has been an active area for coal seam gas development, and wells
have been drilled on each of the 320 acre drill blocks within the Northeast
Blanco Unit.
 
                                       24
<PAGE>
 
  The Royalty Interests transferred in the Conveyance to the Trust do not
burden the mineral interests or overriding royalty interests owned by El Paso
Production Company (a wholly owned subsidiary of Burlington Resources), the
royalty and overriding royalty interests owned by Southland Royalty Company (a
wholly owned subsidiary of Burlington Resources and the sponsor of the San Juan
Basin Royalty Trust) or the interests owned by the San Juan Basin Royalty
Trust, respectively, in the Northeast Blanco Unit. El Paso Production Company
owns a .138 percent working interest and a .178 percent net revenue interest in
the Northeast Blanco Unit attributable to its mineral interests and overriding
royalty interests. Southland Royalty Company owns a .221 percent net revenue
interest in the Northeast Blanco Unit attributable to its royalty interests and
overriding royalty interests.
 
  Unitized Areas. Pursuant to the Federal Mineral Leasing Act of 1920, as
amended, and applicable state regulations, owners of oil and gas leases in New
Mexico created large unitized areas consisting of numerous contiguous sections
for the orderly development and conservation of oil and gas reserves. All of
the Fruitland coal seam gas wells on the Underlying Properties are located
within such a unitized area. Operation and development of the Northeast Blanco
Unit is governed by a unit agreement and a unit operating agreement
(collectively, the "Unit Agreement"). Under the Unit Agreement and applicable
government regulations, the unit operator requests regulatory approval from the
New Mexico Commission of Public Lands, the New Mexico Oil Conservation Division
and the Bureau of Land Management of the U.S. Department of Interior (the
"Bureau of Land Management") to establish or expand participating areas which
produce oil and gas in paying quantities from designated formations. The
working interests of participants in a participating area are based on the
surface acreage included in the participating area. Under the terms of the Unit
Agreement, the operator, selected by a vote of the respective working interest
owners, performs all operating functions.
 
  The Underlying Properties currently include 102 gross coal seam wells. One
additional previously existing well in the Northeast Blanco Unit has ceased
production, and no reserves have been attributed to such well in the December
31, 1995 Reserve Report. If subsequently deemed appropriate by the Northeast
Blanco Unit working interest owners, such well could be redrilled and, if
returned to production, MOPI's interest in that well would be burdened by the
NPI. MOPI's working interest share of the capital costs of any such redrilling
would be deducted in calculating NPI Net Proceeds and would, therefore, reduce
amounts payable to the Trust. In addition, any production from that redrilled
well would not entitle Unitholders to Section 29 tax credits. As of December
31, 1995, MOPI had a working interest of approximately 19.6 percent in the
Underlying Properties and a net revenue interest of approximately 16.5 percent
in the Underlying Properties. The operator of the Underlying Properties is
Blackwood & Nichols Co. ("B&N"), an affiliate of Devon Energy Corporation
("Devon") (although the single communitized well included within the Underlying
Properties is operated by MOI).
 
  Adjacent Properties. In addition to the San Juan 30-6 Unit, MOPI and its
affiliates own significant interests in five other Federal units and eleven
non-unitized wells that are adjacent to the Northeast Blanco Unit. Three of the
Federal units (the San Juan 30-6 Unit, the Allison Unit and the Rosa Unit) are
operated by MOPI or its affiliates. It is possible that production from these
properties could drain coal seam gas from the Underlying Properties and
therefore reduce production from the wells burdened by the Royalty Interests.
However, if drainage were to occur it should be insignificant because of the
well spacing rules and well "set back" rules that have been established by the
New Mexico Oil Conservation Division. These rules are designed to protect the
correlative rights of each owner by limiting the number of wells that can be
drilled and establishing a reasonable distance from adjoining lease or unit
boundaries that each well can be drilled. Currently, the rules in effect for
the Fruitland coal formation provide for one well to be drilled on a 320 acre
drillblock and require each well to be drilled no closer than 790 feet from the
adjacent lease boundary.
 
                                       25
<PAGE>
 
  Working Interest Owners. The following is a list of working interest owners
in the Underlying Properties owning at least a one percent working interest as
of December 31, 1995.
 
<TABLE>
<CAPTION>
    WORKING INTEREST OWNERS                          WORKING INTEREST PERCENTAGE
    -----------------------                          ---------------------------
    <S>                                              <C>
    Amoco Production Co.............................            35.4
    MOPI............................................            19.6
    B&N.............................................            14.6
    Devon Blanco Ltd................................            13.9
    EOG Inc.........................................             5.6
    Phillips--San Juan Partners L.P.................             3.8
    Conoco Inc......................................             2.5
</TABLE>
 
  Well Count and Acreage Summary. The following table shows as of December 31,
1993, 1994 and 1995 the gross and net wells and acreage for the Underlying
Properties.
 
<TABLE>
<CAPTION>
                                                           NUMBER
                                                          OF WELLS     ACRES
                                                          --------- ------------
    DECEMBER 31,                                          GROSS NET GROSS   NET
    ------------                                          ----- --- ------ -----
    <S>                                                   <C>   <C> <C>    <C>
    1993.................................................  102   20 32,595 6,404
    1994.................................................  102   20 32,595 6,404
    1995.................................................  102   20 32,595 6,404
</TABLE>
 
THE NPI
 
  The NPI generally entitles the Trust to receive 95 percent of the NPI Net
Proceeds attributable to MOPI's interest in the Underlying Properties, subject
to possible decrease as described under "--Possible NPI Percentage Reduction."
 
  MOPI will pay its working interest share of capital costs incurred on the
Underlying Properties. Such capital costs will be equal to MOPI's working
interest share of the amounts expended by the operator of the Northeast Blanco
Unit and MOPI will be invoiced for its share of those costs by the operator.
Although no assurance can be given because the amounts to be expended are
subject to the control of the working interest owners, MOPI does not currently
anticipate that any material amount of capital expenditures will be made on the
Underlying Properties. However, the operator and working interest owners of the
wells could elect at any time to implement measures to increase the producible
reserves. These measures, if implemented, could involve additional compression
or enhanced or secondary recovery operations requiring substantial capital
expenditures which would be proportionately borne by the NPI.
 
  All cumulative lease operating expenses paid after May 1, 1993, and capital
expenses paid on or after January 1, 1994, attributable to MOPI's working
interest in the Underlying Properties (other than any environmental liabilities
related to activities occurring on or under, or in connection with, or
conditions existing on or under, the Underlying Properties before June 17,
1993, which liabilities will be borne by MOPI and for which MOPI has
indemnified the Trust) will be deducted in calculating NPI Net Proceeds and,
therefore, will reduce amounts payable to the Trust.
 
  If, during any calendar quarter, costs and expenses paid by MOPI and deducted
in calculating the NPI Net Proceeds exceed gross proceeds (such excess referred
to as a "Deficit"), neither the Trust nor Unitholders will be liable to pay
such Deficit directly, but the Trust will receive no payments for distribution
to Unitholders (although MOPI will pay to the Trust amounts sufficient to pay
the administrative expenses of the Trust) until future gross proceeds exceed
future costs and expenses plus the cumulative Deficit and interest on such
cumulative Deficit at Citibank's Base Rate; provided, however, that in any
calendar quarter in which the cumulative Deficit at the end of such quarter is
less than $3,000,000, MOPI will pay to the Trust for distribution to
Unitholders no
 
                                       26
<PAGE>
 
less than 20 percent of such quarter's NPI Net Proceeds (calculated before
deducting capital costs for such calendar quarter); and provided further, that
if at the end of any calendar quarter, the cumulative Deficit is $3,000,000 or
more, MOPI will not be obligated to make any payment to the Trust for
distribution to Unitholders (although MOPI will pay to the Trust amounts
sufficient to pay the administrative expenses of the Trust) until such
cumulative Deficit is reduced to less than $3,000,000. As of December 31, 1995
no such deficit existed.
 
RESERVE REPORT
 
  The following table summarizes net proved reserves estimated as of December
31, 1995, and certain related information for the Royalty Interests and MOPI's
interest in the Underlying Properties from the December 31, 1995 Reserve Report
prepared by Netherland, Sewell & Associates, Inc., independent petroleum
engineers. All of such reserves constitute proved developed reserves. Summaries
of the December 31, 1995 Reserve Report, the December 31, 1995 Section 29 Tax
Credit Report, the December 31, 1994 Reserve Report, the December 31, 1994
Section 29 Tax Credit Report and the December 31, 1993 Reserve Report are filed
as exhibits to this Form 10-K and incorporated herein by reference. See Note 9
of the Notes to Financial Statements incorporated by reference in Item 8 hereof
for additional information regarding the net proved reserves of the Trust.
 
  A net profits interest does not entitle the Trust to a specific quantity of
gas but to a portion of gas sufficient to yield a specified portion of the net
proceeds derived therefrom. Proved reserves attributable to a net profits
interest are calculated by deducting an amount of gas sufficient, if sold at
the prices used in preparing the reserve estimates for such net profits
interest, to pay the future estimated costs and expenses deducted in the
calculation of the net proceeds of such interest. Accordingly, the reserves
presented for the Royalty Interests reflect quantities of gas that are free of
future costs and expenses if the price and cost assumptions used in the
December 31, 1995 Reserve Report occur. The December 31, 1995 Reserve Report
was prepared in accordance with criteria established by the Securities and
Exchange Commission and, accordingly, is based upon a constant delivered
December 1995 Blanco Hub Spot Price of $1.34 per MMBtu.
 
<TABLE>
<CAPTION>
                                                             MOPI'S INTEREST
                                                 ROYALTY         IN THE
                                                INTERESTS UNDERLYING PROPERTIES
                                                --------- ---------------------
<S>                                             <C>       <C>
Net Proved Gas Reserves (Bcf)(a)(b)............    76.5            91.3
Estimated Future Net Revenues (in millions)
(c)............................................   $75.0           $79.0
Discounted Estimated Future Net Revenues (in
millions) (c)..................................   $47.6           $50.1
</TABLE>
- --------
(a) Although the prices utilized in preparing the estimates in this table are
    in accordance with criteria established by the Securities and Exchange
    Commission, those prices were influenced by seasonal demand for natural gas
    and other factors and may not be the most representative prices for
    estimating future net revenues or related reserve data. In addition,
    changes in gas prices have an effect on net reserve data for the NPI at any
    given level of costs assumed, because such changes in the cost of gas per
    MMBtu result in changes in the number of MMBtu required to pay a given
    level of costs.
(b) The gas reserves were estimated by Netherland, Sewell & Associates, Inc. by
    applying volumetric and decline curve analyses.
(c) Estimated future net revenues are defined as the total revenues
    attributable to MOPI's interest in the Underlying Properties and to the
    Royalty Interests less the relevant share (MOPI's interest share, in the
    case of MOPI's interest in the Underlying Properties, and 95 percent
    thereof, in the case of the Royalty Interests) of royalties, production,
    property and related taxes (including severance taxes), lease operating
    expenses and future capital expenditures.
 
                                       27
<PAGE>
 
   Overhead costs (beyond the standard overhead charges for the nonoperated
   properties) have not been included, nor have the effects of depreciation,
   depletion and Federal income tax. Estimated future net revenues and
   discounted estimated future net revenues are not intended and should not be
   interpreted as representing the fair market value for the estimated
   reserves.
 
  Based upon the production estimates used in the December 31, 1995 Section 29
Tax Credit Report for the January 1, 1996 through December 31, 2002 period, and
assuming constant future Section 29 tax credits at the estimated 1995 rate of
$1.029 per MMBtu, the estimated total future tax credits available from the
production and sale of the net proved reserves from the Royalty Interests would
be approximately $48.6 million, having a discounted present value (assuming a
10 percent discount rate) of approximately $37.5 million.
 
  There are many uncertainties inherent in estimating quantities and values of
proved reserves and in projecting future rates of production and the timing of
development expenditures. The reserve data set forth herein are estimates only,
and actual quantities and values of natural gas are likely to differ from the
estimated amounts set forth herein. In addition, the reserve estimates for the
Royalty Interests will be affected by future changes in sales prices for
natural gas produced and costs that are deducted in calculating NPI Net
Proceeds and Infill Net Proceeds. Further, the discounted present values shown
herein were prepared using guidelines established by the Securities and
Exchange Commission for disclosure of reserves and should not be considered
representative of the market value of such reserves or the Units. A market
value determination would include many additional factors.
 
HISTORICAL GAS SALES PRICES AND PRODUCTION
 
  The following table sets forth the actual net production volumes from MOPI's
interest in the Underlying Properties, weighted average lifting costs and
information regarding historical gas sales prices for each of the years ended
December 31, 1993, 1994 and 1995:
 
<TABLE>
<CAPTION>
                                                       YEAR ENDED DECEMBER 31,
                                                       -----------------------
                                                        1993    1994    1995
                                                       ------- ------- -------
<S>                                                    <C>     <C>     <C>
Production from MOPI's interest in the Underlying
Properties (Bcf)......................................    16.4    16.8    14.7
Weighted average production costs (dollars per Mcf)... $  0.19 $  0.15 $  0.09
Weighted average sales price of gas produced from
MOPI's interest in the
Underlying Properties (dollars per Mcf)............... $  1.26 $  1.17 $  1.08
Average Blanco Hub Spot Price (dollars per MMBtu)..... $  1.89 $  1.63 $  1.18
</TABLE>
 
POSSIBLE NPI PERCENTAGE REDUCTION
 
  If there has been cumulative production after April 30, 1993 (other than
production attributable to Infill Wells) of at least 161.8 Bcf of natural gas
attributable to MOPI's interest in the Underlying Properties burdened by the
NPI, the percentage of NPI Net Proceeds payable in respect of the NPI will be
reduced with respect to any additional production from MOPI's interest in the
Underlying Properties if the IRR of the "After-tax Cash Flow per Unit" (as
defined below) exceeds 11 percent (or if, as set forth below, a greater amount
of gas has been produced and certain other financial tests are met). For
purposes hereof, "After-tax Cash Flow per Unit" is equal to the sum of the
following amounts that a hypothetical purchaser of a Unit in the Public
Offering would have received or been allocated if such Unit were held through
the date of such determination: (a) total cash distributions per Unit plus (b)
total tax credits available per Unit under Section 29 of the IRC less (c) the
total net taxes payable per Unit (assuming a 31 percent tax rate, the highest
effective Federal income tax rate applicable to individuals at the time of the
Public Offering). IRR is the annual discount rate (compounded quarterly) that
equates the present value of the After-tax Cash
 
                                       28
<PAGE>
 
Flow per Unit to the $20.50 initial price to the public of the Units in the
Public Offering. Set forth below is a table that reflects the cumulative
production from MOPI's interest in the Underlying Properties after April 30,
1993 (other than production attributable to Infill Wells) and the corresponding
percentage of NPI Net Proceeds represented by the NPI and the retained interest
of MOPI in the NPI Net Proceeds:
 
<TABLE>
<CAPTION>
                                                           PERCENTAGE OF NPI
                                                              NET PROCEEDS
                                                           -----------------
                                                            THE TRUST   MOPI
                                                           ----------- --------
   <S>                                                     <C>         <C>
   Cumulative Production:
     Less than 161.8 Bcf..................................          95        5
     161.8 Bcf to 176.5 Bcf...............................          75       25
     More than 176.5 Bcf..................................          50       50
</TABLE>
 
  In addition to the foregoing, the percentage of NPI Net Proceeds payable to
the Trust will be reduced to 25 percent and MOPI's retained percentage of NPI
Net Proceeds will be increased to 75 percent (whether or not the IRR of the
After-tax Cash Flow per Unit exceeds 11 percent) if (i)(a) after April 30, 1993
there has been total production (other than production attributable to Infill
Wells) attributable to MOPI's interest in the Underlying Properties of more
than 191.2 Bcf of natural gas, (b) a hypothetical purchaser of a Unit in the
Public Offering would have received a cash return (equal to total cash
distributions per Unit) of not less than the $20.50 initial offering price in
the Public Offering and (c) total capital expenditures (excluding capital
expenditures in connection with any Infill Wells) incurred between May 1, 1993
and December 31, 2002 and attributable to MOPI's interest in the Underlying
Properties do not exceed $20 million (adjusted for inflation between May 1,
1993 and December 31, 2002), or (ii)(a) after April 30, 1993 there has been
total production (other than production attributable to Infill Wells)
attributable to MOPI's interest in the Underlying Properties of more than 220.7
Bcf of natural gas and (b) a hypothetical purchaser of a Unit in the Public
Offering would have received a cash return satisfying the criteria set forth in
(i)(b) above.
 
  The percentage of NPI Net Proceeds payable in respect of the NPI will be
reduced at any time and from time to time in the amounts set forth above if the
criteria specified in the preceding paragraphs are met. If a reduction in the
percentage of NPI Net Proceeds constituting the NPI occurs, that reduced
percentage shall continue in effect thereafter unless and until a further
reduction occurs. As of December 31, 1995 none of the criteria described above
had been met.
 
GAS PURCHASE CONTRACT
 
  Under the terms of the Gas Purchase Contract, MOTI is obligated to purchase
the natural gas attributable to MOPI's interest in the Underlying Properties at
the Central Gathering Point. The Gas Purchase Contract commenced as of May 1,
1993, and expires on the termination of the Trust. The monthly price to be paid
by MOTI for natural gas purchased pursuant to the Gas Purchase Contract is,
subject to applicable adjustment, (i) the $1.60 per MMBtu Minimum Purchase
Price less (ii) all costs to be incurred in connection with gathering and/or
transportation charges, taxes, treating and processing costs and other costs
payable in connection with such services from the Central Gathering Point to
main line delivery (collectively, "Deductible Costs"). Additionally, if MOTI's
arrangements for gathering, treating, processing and transporting gas from the
Central Gathering Point are altered by any governmental order, decree,
legislation or regulation relating generally to gathering and transportation
arrangements in the natural gas industry and such alterations materially
increase MOTI's costs of performing its obligations under the Gas Purchase
Contract, such increased costs shall be included in Deductible Costs to the
extent that such increased costs are not recouped by MOTI from its gas
purchaser. The monthly price is subject to adjustments under certain
circumstances as described below:
 
                                       29
<PAGE>
 
    (a) If the Index Price in any month is greater than the $2.04 per MMBtu
  Sharing Price, then MOTI will pay MOPI an amount for each MMBtu of gas
  purchased equal to the Sharing Price for such month, less the Deductible
  Costs for such month, plus 50 percent of the excess of the Index Price for
  such month over the Sharing Price (the "Price Differential") for such
  month, provided MOTI has no accrued and unrecouped Price Credits (defined
  below) in the Price Credit Account (defined below). If MOTI has accrued and
  unrecouped Price Credits in the Price Credit Account, then MOTI will be
  entitled to reduce the amount in excess of the Minimum Purchase Price
  (before deducting the Deductible Costs) that otherwise would be payable for
  such month by the quotient of the balance of accrued and unrecouped Price
  Credits in the Price Credit Account as of the beginning of such month
  divided by the quantity of MOPI's gas purchased for such month under the
  Gas Purchase Contract.
 
    (b) If the Index Price in any month is greater than or equal to the
  Minimum Purchase Price but less than or equal to the Sharing Price for such
  month, then MOTI will pay MOPI an amount for each MMBtu of gas purchased
  during such month equal to the Index Price for such month less the
  Deductible Costs for such month provided MOTI has no accrued and unrecouped
  Price Credits in the Price Credit Account. If MOTI has accrued and
  unrecouped Price Credits in the Price Credit Account, then MOTI will be
  entitled to reduce the amount in excess of the Minimum Purchase Price
  (before deducting the Deductible Costs) that otherwise would be payable for
  such month by the quotient of the balance of accrued and unrecouped Price
  Credits in the Price Credit Account as of the beginning of such month
  divided by the quantity of MOPI's gas purchased for such month under the
  Gas Purchase Contract.
 
    (c) If the Index Price in any month commencing after December 31, 1993 is
  less than the Minimum Purchase Price, then MOTI will pay for each MMBtu of
  gas purchased the Minimum Purchase Price less the Deductible Costs for such
  month, and MOTI will receive a credit (a "Price Credit") from MOPI for each
  MMBtu of natural gas so purchased by MOTI equal to the difference between
  the Minimum Purchase Price and the Index Price. MOTI is required to
  establish and maintain an account (the "Price Credit Account") containing
  the accrued and unrecouped amount of such Price Credits.
 
  The Index Price was below the Minimum Purchase Price in each month during
1995 and has been below the Minimum Purchase Price in each month since April
1994. MOTI estimates that, as of December 31, 1995, MOTI had aggregate Price
Credits in the Price Credit Account of approximately $7.4 million of which the
Trust's 95 percent interest was approximately $7.1 million. The Index Price was
also below the Minimum Purchase Price in January and February 1996.
 
  This entitlement to recoup the Price Credits means that if and when the Index
Price rises above the Minimum Purchase Price, future royalty income paid to the
Trust would be reduced until such time as such Price Credits have been fully
recouped. Corresponding cash distributions to Unitholders would also be
reduced.
 
  Each of the Minimum Purchase Price and the Sharing Price will increase by 2.5
percent per annum as of May 1 of each year commencing in 2003.
 
  The Central Gathering Point price in the Gas Purchase Contract is determined
by utilizing a published price (which is before deduction of Deductible Costs),
and then deducting Deductible Costs. As used herein, "Index Price" means for
each month 97 percent of the Blanco Hub Spot Price (such 3 percent deduction
constituting a discount to compensate MOTI for marketing the gas). The Blanco
Hub Spot Price is a posted index price in dollars per MMBtu on a dry basis
published in the first issue of such month in Inside FERC's Gas Market Report
for "El Paso Natural Gas Company, San Juan." Pursuant to the Gas Purchase
Contract, MOTI will have a one-time option to elect to substitute for the
foregoing as the Blanco Hub Spot Price either (i) the average of the two posted
index prices reported each month in Inside FERC's Gas Market Report for "El
Paso Natural Gas
 
                                       30
<PAGE>
 
Company, San Juan" or (ii) the Blanco Hub posted index price reported by Inside
FERC's Gas Market Report, if either such price is then published in such
publication. All prices used as index prices are delivered prices at the
specified point of delivery and are, therefore, before deducting Deductible
Costs.
 
  In any month in which MOTI recoups Price Credits under the Gas Purchase
Contract, MOPI may be required to calculate royalty payments attributable to
production from the Underlying Properties based on the higher price MOTI
receives when it resells the gas production instead of the lower price payable
by MOTI to MOPI under the Gas Purchase Contract (which price takes into account
the Price Credits recouped by MOTI in such month). Royalties that are payable
by MOPI in respect of such higher gas price will not reduce the NPI Net
Proceeds payable to the Trust. However, the portion of the recouped Price
Credits that is attributable to the royalty percentage of the gas sold in such
month shall be returned to the Price Credit Account by MOTI and recouped by
MOTI in future months.
 
  The Underlying Properties are subject to a gas balancing agreement which,
under certain circumstances, allows any working interest owner (including MOPI)
to take more or less than his working interest share of gas produced. NPI Net
Proceeds and Infill Net Proceeds are calculated on an "entitlements basis,"
whereby the aggregate proceeds from the sale of gas are determined by MOPI as
if MOPI had produced and sold its share of production from the Underlying
Properties, even if the actual volumes delivered to and sold by MOPI are
different from its entitled interest volumes. The effect of such an
entitlements basis calculation is that NPI Net Proceeds or Infill Net Proceeds
and, therefore, the amount thereof paid to the Trust, may include amounts in
respect of production not taken by MOPI because of an imbalance (an imbalance
is where an interest owner is delivered more or less than the actual share of
production to which it is entitled). Likewise, in the event MOPI actually takes
and sells more than its share of production but pays the NPI Net Proceeds or
the Infill Net Proceeds on an entitlements basis, MOPI will receive revenues in
excess of those distributed to the Trust. In the event the price of gas is
lower when the other interest owners make-up the overproduction taken and sold
by MOPI than the price received by MOPI, MOPI will retain the excess of such
higher price over the lower price.
 
  MOPI bases such entitlements calculations upon production estimates furnished
to MOPI by the operator of the Underlying Properties, which estimates may be
subject to subsequent adjustment by the operator after the collection and
evaluation of field data. Because the operator may not determine that such an
adjustment is required until several months after the original estimates are
furnished to MOPI, it is possible that an adjustment with respect to a
particular quarter will not be made until cash amounts have been distributed,
and depletion and Section 29 tax credits have been allocated to Unitholders by
the Trust. MOPI will take such an adjustment into account for the quarter in
which MOPI is advised of such adjustment. The cash distributions made, and
depletion deductions and Section 29 tax credits allocated, in respect of a
future quarterly period on a Unit could be based in part upon such an
adjustment, notwithstanding that the owner of such Unit did not own the Unit
during the quarter in respect of which such adjustment is made.
 
  MOTI's obligation to purchase natural gas pursuant to the Gas Purchase
Contract (as well as MOPI's obligation to sell such gas) may be suspended to
the extent affected by the occurrence of any event that renders the affected
party unable to perform its obligations under the Gas Purchase Contract if the
event could not have been prevented with reasonable foresight, at reasonable
cost and by the exercise of reasonable diligence including: (i) acts of God,
lightning, fires, explosions and other casualties, (ii) strikes and other
industrial disturbances, (iii) acts of the public enemy, wars, epidemics,
restraints of government, civil disturbances, and acts, orders and regulations
of governmental agencies, (iv) inability to acquire or delay in acquiring
materials, equipment, rights-of-way and approvals of regulatory bodies, (v)
physical constraint or restriction of, or accident or blockage of or to,
equipment or lines of pipe and (vi) interruption of MOTI's gathering, treating,
 
                                       31
<PAGE>
 
processing or transportation arrangements relating to production from the
Underlying Properties, including such arrangements under the Gas Gathering
Contract. Following any such event, the affected party's obligations under the
Gas Purchase Contract will be suspended during the period of its inability to
perform, and such party will use reasonable efforts to remedy the event and
resume full performance as quickly as reasonably practical.
 
  Although MOTI will likely utilize the natural gas purchased from MOPI
pursuant to the Gas Purchase Contract to satisfy its obligations under a number
of resale agreements with third parties, none of the gas purchased by MOTI
pursuant to any gas purchase agreement (including the Gas Purchase Contract)
has been dedicated to any particular resale agreement, and the arrangements
made by MOTI with respect to reselling any gas purchased by it vary from time
to time. The prices to be paid by third party purchasers, therefore, may also
be expected to vary from time to time, and may be either less than or greater
than the price paid by MOTI pursuant to the Gas Purchase Contract. At times
when the Minimum Purchase Price exceeds the Index Price, MOTI will be required
to purchase gas at a price based on the Minimum Purchase Price. At times when
the Index Price exceeds the Sharing Price, MOTI will receive a benefit from
being able to resell gas at prices generally reflecting the full amount of the
excess of the Index Price over the Sharing Price, while paying MOPI and,
therefore, the Trust an amount generally reflecting only 50 percent of such
excess.
 
  The Gas Purchase Contract may not be terminated without the consent of MOTI
and MOPI. Further, it may not be amended in a manner that would materially
adversely affect the revenues to the Trust without the approval of the holders
of a majority of the Units then outstanding. The Gas Purchase Contract is filed
as an exhibit to this Form 10-K. The foregoing summary of the material
provisions of the Gas Purchase Contract is qualified in its entirety by
reference to the terms of such agreement as set forth in such exhibit.
 
GAS GATHERING CONTRACT
 
  The prices to be paid to MOPI pursuant to the Gas Purchase Contract are
prices payable for the value of gas purchased for production at the Central
Gathering Point. Title to the gas purchased pursuant to the Gas Purchase
Contract, therefore, passes to MOTI at the Central Gathering Point. MOTI is
responsible for gathering, treating, processing and marketing from the Central
Gathering Point all gas purchased pursuant to the Gas Purchase Contract. The
price paid by MOTI pursuant to the Gas Purchase Contract is after deducting
Deductible Costs from the Central Gathering Point. Pursuant to the Gas
Gathering Contract, MOGI gathers, treats and processes all of the production
attributable to MOPI's interest in the Underlying Properties (excluding
production attributable to five wells) from the Central Gathering Point. MOGI,
under the Gas Gathering Contract, treats the gas gathered for MOTI to remove
carbon dioxide and water and to otherwise bring the gas into compliance with
the specifications of the Gas Gathering Contract. At December 31, 1995, MOGI's
rates for performing its services under the Gas Gathering Contract varied from
approximately $.30 to approximately $.40 per Mcf, depending upon the specific
point of delivery to MOGI. MOTI reduces the price that it pays for the gas by
the value of gas used by MOGI as fuel for compression and other facilities.
These reductions can not exceed 6.5 percent of the value of volumes of gas
gathered for MOTI. The rates payable to MOGI pursuant to the Gas Gathering
Contract are subject to annual adjustment on January 1 of each year on the
basis of increases or decreases in a published index measuring consumer prices.
Additionally, these rates may be increased by the amount of any additional
costs incurred by MOGI as a direct result of any governmental action relating
generally to gathering and/or treating agreements in the natural gas industry.
The term of the Gas Gathering Contract will continue until December 31, 2012;
thereafter, such contract will continue in effect on a month-to-month basis.
 
                                       32
<PAGE>
 
  All of the gas gathered pursuant to the Gas Gathering Contract must first be
gathered from the wellhead to the Central Gathering Point by a unit gathering
system owned by the working interest owners of the Northeast Blanco Unit. The
costs of such initial gathering (including maintenance of the gathering system)
are borne by such working interest owners (including MOPI) and deducted as
lease operating expenses in calculating the NPI Net Proceeds or Infill Net
Proceeds, as the case may be. MOPI does not anticipate any changes in the
manner in which gas will be gathered at the wellhead and transported to the
Central Gathering Point, or in the arrangements relating to use and maintenance
of the Northeast Blanco Unit gathering system.
 
  The Gas Gathering Contract may not be amended in a manner that would
materially adversely affect the revenues to the Trust without the approval of
the holders of a majority of the Units then outstanding. The Gas Gathering
Contract is filed as an exhibit to this Form 10-K. The foregoing summary of the
material provisions of the Gas Gathering Contract is qualified in its entirety
by reference to the terms of such agreement as set forth in such exhibit.
 
FEDERAL LANDS
 
  Approximately 80 percent of the Underlying Properties are burdened by royalty
interests held by the Federal government. Royalty payments due to the U.S.
government for gas produced from Federal lands included in the Underlying
Properties must be calculated in conformance with a working interest owner's
interpretation of regulations issued by the Minerals Management Service
("MMS"), a subagency of the U.S. Department of the Interior that administers
and receives revenues from Federal royalties on behalf of the U.S. government.
The MMS regulations cover both valuation standards which establish the basis
for placing a value on production and cost allowances which define those post-
production costs that are deductible by the lessee.
 
  Where gas is sold by a lessee to an affiliate such as MOTI, the MMS
regulations (as well as state regulations with respect to severance taxes) may
ignore the lessee-affiliate transaction and consider the arm's-length sale by
the affiliate as the point of valuation for royalty purposes. Accordingly, MOPI
may be required to calculate royalty payments and severance taxes based on the
price MOTI receives when it markets the gas production (the "Resale Price"),
notwithstanding the price payable by MOTI to MOPI pursuant to the Gas Purchase
Contract. Although the NPI Net Proceeds, 95 percent of which is payable to the
Trust, will reflect the deduction of all royalty and overriding royalty burdens
and state severance taxes, to the extent that the Resale Price exceeds the
price paid for production purchased under the Gas Purchase Contract, NPI Net
Proceeds will not be reduced by the royalties, but will be reduced by the
severance taxes, payable in respect of such excess. Royalties payable in
respect of such excess will be borne by MOPI.
 
  The MMS regulations permit a lessee to deduct from its gross proceeds its
reasonable actual costs of transportation and processing to transport the gas
from the lease to the point of sale in calculating the market value of its
production. Although MOPI will deduct (i) the Deductible Costs paid by MOTI
pursuant to the Gas Gathering Contract and (ii) the gathering charges payable
by MOPI as a working interest owner of the Northeast Blanco Unit gathering
system in calculating the wellhead price of gas produced by MOPI, the MMS could
disallow the deduction of some portion of such charges after review of such
charges on audit of MOPI's royalty as discussed below. If some portion of such
charges is disallowed, the MMS will likely demand additional royalties plus
interest on the amount of the underpayment.
 
  The Trustee has been advised by MOPI that the MMS has from time to time
considered the inclusion of the value of the Section 29 tax credits
attributable to coal seam gas production in the calculation of gross proceeds
for purposes of calculating the royalty that is payable to the MMS. On August
30, 1993, the U.S. Office of the Inspector General (the "OIG") issued an audit
report stating the view that Section 29 tax credits should be included in the
calculation of gross proceeds
 
                                       33
<PAGE>
 
and recommending that the MMS pursue collection of additional royalties with
respect to past and future production. On December 8, 1993, however, the Office
of the Solicitor of the U.S. Department of the Interior gave its opinion to the
MMS that the report of the OIG was incorrect and that Section 29 tax credits
are not part of gross proceeds for the purpose of federal royalty calculations.
MOPI believes that any inclusion of the value of Section 29 tax credits for
purposes of calculating royalty payments required to be made on Federal lands
would be inappropriate since all mineral interest owners, including royalty
owners, are entitled to Section 29 tax credits for their proportionate share of
qualifying coal seam gas production. MOPI has advised the Trustee that it would
vigorously oppose any attempt by the MMS to require the inclusion of the value
of Section 29 tax credits in the calculation of gross proceeds. However, if
regulations so to include such value were adopted and upheld, royalty payments
would be increased which would decrease NPI Net Proceeds and, therefore,
amounts payable to the Trust. The reduction in amounts payable to the Trust
would cause a corresponding reduction in associated Section 29 tax credits
available to Unitholders.
 
  The MMS generally audits royalty payments within a six-year period. Although
MOPI calculates royalty payments in accordance with its interpretation of the
then applicable MMS regulations, MOPI does not know whether the royalty
payments made to the U.S. government are totally in conformity with MMS
standards until the payments are audited. If an MMS audit, or any other audit
by a Federal or state body, results in additional royalty charges, together
with interest, relating to production from and after the consummation of the
Public Offering in respect of MOPI's interest in the Underlying Properties,
certain of such charges and interest will be deducted in calculating NPI Net
Proceeds for the quarter in which the charges are paid and in each quarter
thereafter until the full amount of the additional royalty charges and interest
have been recovered.
 
  The Trust is subject to certain rules of the Bureau of Land Management under
which the holding of interests in leases by persons other than citizens,
nationals and legal resident aliens of the United States ("Eligible Citizens")
may be limited. As a result, non-Eligible Citizens may be prohibited from
owning Units. If any Units are acquired by persons or entities not constituting
Eligible Citizens, such Unitholders may be required to sell such Units pursuant
to a procedure set forth in the Trust Agreement. See "Item 1--Description of
Units--Possible Divestiture of Units."
 
SALE AND ABANDONMENT OF UNDERLYING PROPERTIES
 
  MOPI does not have the right to abandon its interest in any well on the
Underlying Properties. However, MOPI does not have control over any decisions
which may be made by the operator and other working interest owners of the
Underlying Properties to abandon any well or property on the Underlying
Properties (although MOPI does exercise influence over such decisions to the
extent of its working interest). Since MOPI does not operate any of the wells
on the Underlying Properties (although MOI operates a single communitized
well), MOPI does not normally control the timing of plugging and abandoning
wells. The Conveyance provides that MOPI's working interest share of the costs
of plugging and abandoning uneconomic wells will be deducted in calculating NPI
Net Proceeds or Infill Net Proceeds, as the case may be.
 
  MOPI may sell its interest in the Underlying Properties, subject to and
burdened by the Royalty Interests, without the consent of the Trust or the
Unitholders. Any purchaser of such interest will be subject to the same
standards, and will possess the same influence, set forth in the preceding
paragraph. Under the Trust Agreement, MOPI has certain rights (but not the
obligation) to purchase the Royalty Interests upon termination of the Trust.
See "Item 1--Description of the Trust--Termination and Liquidation of the
Trust."
 
THE INFILL NPI
 
  The Royalty Interests include the Infill NPI, a net profits interest in any
Infill Wells completed on the Underlying Properties. No Infill Wells have been
drilled and none will be drilled unless, prior
 
                                       34
<PAGE>
 
to any decision to drill any such wells by the working interest owners of the
Underlying Properties, the well spacing limitations for coal seam wells in the
San Juan Basin are reduced. If such changes occur and Infill Wells are drilled,
the Infill NPI will entitle the Trust to receive 20 percent of the Infill Net
Proceeds. No reserves have been attributed in the December 31, 1995 Reserve
Report, the December 31, 1994 Reserve Report or in the December 31, 1993
Reserve Report to any Infill Wells.
 
  The Trustee has been advised by Burlington Resources that it believes,
although no assurances are given, that Infill Wells will be drilled on the
Underlying Properties only if the owners of the working interests in such
properties believe that the expenditures required to drill and complete such
Infill Wells will be justified by the expected increase in recoverable reserves
therefrom. Infill Wells may recover a portion of the reserves producible from
wells burdened by the NPI. Accordingly, the drilling of Infill Wells may reduce
the proved reserves attributable to wells burdened by the NPI, although
Burlington Resources has advised the Trustee that it believes that such
reduction will be offset, at least in part, by the reserves then attributable
to such Infill NPI. Because the NPI generally entitles the Trust to 95 percent
of the NPI Net Proceeds and the Infill NPI entitles the Trust to only 20
percent of the Infill Net Proceeds, no assurance can be given that amounts
payable to the Trust will not be reduced if Infill Wells are drilled. Further,
under current law no Section 29 tax credits will be available with respect to
production attributable to the Infill NPI even if an Infill Well recovers a
portion of the reserves that qualified for Section 29 tax credits because prior
to the drilling and completion of such Infill Well, they were recoverable from
a well burdened by the NPI.
 
  MOPI's working interest share of capital expenditures and operating expenses
relating to any Infill Wells will be deducted in calculating the Infill Net
Proceeds. Such amounts bear no relation to capital and operating costs which
will be deducted in calculating the NPI Net Proceeds. See "--The NPI." During
the term of the Trust, MOPI will account for each of the NPI and the Infill NPI
separately, with the result that no amounts deductible in calculating the NPI
Net Proceeds will be deducted from the Infill NPI revenue stream, and vice
versa. If, during any period, costs and expenses (including interest expenses)
deductible in calculating the portion of the Infill Net Proceeds payable to the
Trust exceed gross proceeds with respect to Infill Wells, neither the Trust nor
Unitholders will be liable for such excess, but the Trust will receive no
payments for distribution to Unitholders with respect to the Infill NPI until
future gross proceeds with respect to such wells exceed future costs and
expenses with respect thereto plus the cumulative excess of such costs and
expenses plus interest thereon at Citibank's Base Rate.
 
BURLINGTON RESOURCES' PERFORMANCE ASSURANCES
 
  Pursuant to the Trust Agreement, Burlington Resources has agreed to pay each
of the following to the extent not paid by MOPI when due and payable: (i) all
liabilities and capital and lease operating expenses which MOPI is required
under the Conveyance to pay as a working interest owner of the Underlying
Properties; (ii) all NPI Net Proceeds, Infill Net Proceeds and other amounts
which MOPI is obligated to pay to the Trust under the Conveyance; (iii) any
proceeds from a sale of any remaining Royalty Interests that MOPI may elect to
purchase upon termination of the Trust; and (iv) certain indemnification
obligations relating to environmental liabilities in connection with MOPI's
interest in the Underlying Properties (collectively, "MOPI Payment
Obligations"). Burlington Resources has also agreed to pay, to the extent not
paid by MOTI when due and payable, all amounts which MOTI is required to pay to
MOPI in respect of production attributable to the Royalty Interests pursuant to
the terms of the Gas Purchase Contract ("MOTI Payment Obligations"). Burlington
Resources may assign such performance assurance obligations, and may be
relieved of such obligations, upon the occurrence of certain events and to an
entity or entities meeting certain criteria.
 
                                       35
<PAGE>
 
TITLE TO PROPERTIES
 
  Burlington Resources has advised the Trustee that it believes that MOPI's
title to its interest in the Underlying Properties is, and the Trust's title
to the Royalty Interests is, good and defensible in accordance with standards
generally accepted in the gas industry, subject to such exceptions which, in
the opinion of Burlington Resources, are not so material as to detract
substantially from the use or value of MOPI's interest in the Underlying
Properties or the Royalty Interests.
 
  The Underlying Properties are typically subject, in one degree or another,
to one or more of the following: (i) royalties and other burdens and
obligations, expressed and implied, under oil and gas leases; (ii) overriding
royalties and other burdens created by MOPI or its predecessors in title;
(iii) a variety of contractual obligations (including, in some cases,
development obligations) arising under operating agreements, farmout
agreements, production sales contracts and other agreements that may affect
the properties or their titles; (iv) liens that arise in the normal course of
operations, such as those for unpaid taxes, statutory liens securing unpaid
suppliers and contractors and contractual liens under operating agreements;
(v) pooling, unitization and communitization agreements, declarations and
orders; (vi) irregularities or ambiguities in the instruments of title; and
(vii) easements, restrictions, rights-of-way and other matters that commonly
affect property. To the extent that such burdens and obligations affect MOPI's
rights to production and the value of production from the Underlying
Properties, they have been taken into account in calculating the Trust's
interests and in estimating the size and discounted net present value of the
reserves attributable to the Royalty Interests. Except as noted below,
Burlington Resources believes that the burdens and obligations affecting
MOPI's interest in the Underlying Properties and Royalty Interests are
conventional in the industry for similar properties, do not, in the aggregate,
materially interfere with the use of the Underlying Properties and will not
materially and adversely affect the discounted net present value of the
Royalty Interests.
 
  Although the matter is not entirely free from doubt, Burlington Resources
has advised the Trustee that it believes (based upon the opinions of local
counsel to Burlington Resources with respect to matters of New Mexico law)
that the Royalty Interests should constitute property interests under
applicable state law. Consistent therewith, the Conveyance states that the
Royalty Interests constitute property interests and it was recorded in the
appropriate real property records of San Juan and Rio Arriba counties, New
Mexico, the counties in which the Underlying Properties are located, in
accordance with local recordation provisions. If, during the term of the
Trust, MOPI becomes involved as a debtor in bankruptcy proceedings under the
Federal Bankruptcy Code, it is not entirely clear that all of the Royalty
Interests would be treated as property interests under the laws of New Mexico.
If in such a proceeding a determination were made that the Royalty Interests
constitute property interests, the Royalty Interests should be unaffected in
any material respect by such bankruptcy proceeding. If in such a proceeding a
determination were made that the Royalty Interests constitute executory
contracts (a term used, but not defined, in the Federal Bankruptcy Code to
refer to a contract under which the obligations of both the debtor and the
other party to such contract are so unsatisfied that the failure of either to
complete performance would constitute a material breach excusing performance
by the other) and not a property interest under applicable state law, and if
such contract were not to be assumed in a bankruptcy proceeding involving
MOPI, the Trust would be entitled to damages for breach of such contract
covered by the termination of such contract in such bankruptcy proceeding and,
with respect to such entitlement, the Trust would be treated as an unsecured
creditor of MOPI in the pending bankruptcy. Although no assurance is given,
Burlington Resources does not believe that the Royalty Interests should be
subject to rejection in a bankruptcy proceeding as executory contracts.
 
                                      36
<PAGE>
 
ITEM 3. LEGAL PROCEEDINGS.
 
  There are no material pending legal proceedings to which the Trust is a party
or of which any of its property is the subject.
 
ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.
 
  Not applicable.
 
                                    PART II
 
ITEM 5. MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED UNITHOLDER MATTERS.
 
  Certain information with respect to the Units of the Trust and the market
therefor is set forth on the inside front cover of the Trust's Annual Report to
Unitholders for the year ended December 31, 1995 under the section entitled
"Units of Beneficial Interest" and is incorporated herein by reference.
 
ITEM 6. SELECTED FINANCIAL DATA.
 
  Selected financial data of the Trust is set forth on the inside front cover
of the Trust's Annual Report to Unitholders for the year ended December 31,
1995 under "Selected Financial Data" and is incorporated herein by reference.
 
ITEM 7. TRUSTEE'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS.
 
  The "Trustee's Discussion and Analysis of Financial Condition and Results of
Operations" appearing on pages 2 and 3 of the Trust's Annual Report to
Unitholders for the year ended December 31, 1995 is incorporated herein by
reference.
 
ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.
 
  The financial statements of the Trust and the notes thereto, together with
the report thereon of Deloitte & Touche LLP, independent auditors, dated March
19, 1996, appearing on pages 4 through 11 of the Trust's Annual Report to
Unitholders for the year ended December 31, 1995 are incorporated herein by
reference.
 
ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
       FINANCIAL DISCLOSURE.
 
  None.
 
                                    PART III
 
ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.
 
  The Trust has no directors or executive officers. Each of the Trustee and the
Delaware Trustee is a corporate trustee that may be removed as trustee under
the Trust Agreement, with or without cause, at a meeting duly called and held
by the affirmative vote of Unitholders of not less than a majority of all the
Units then outstanding. Any such removal of the Delaware Trustee shall be
effective only at such time as a successor Delaware Trustee fulfilling the
requirements of Section 3807(a) of the Delaware Code has been appointed and has
accepted such appointment, and any such removal of the Trustee shall be
effective only at such time as a successor Trustee has been appointed and has
accepted such appointment.
 
                                       37
<PAGE>
 
ITEM 11. EXECUTIVE COMPENSATION.
 
  The following is a description of certain fees and expenses anticipated to be
paid or borne by the Trust, including fees expected to be paid to Burlington
Resources, the Trustee, the Delaware Trustee, the Transfer Agent, or their
affiliates.
 
  Ongoing Administrative Expenses. The Trust is responsible for paying all
legal, accounting, engineering and stock exchange fees, printing costs and
other administrative and out-of-pocket expenses incurred by or at the direction
of the Trustee or Delaware Trustee and the out-of-pocket expenses of the
Transfer Agent.
 
  Compensation of the Trustee, Delaware Trustee and Transfer Agent. The Trust
Agreement provides for compensation to the Trustee and the Delaware Trustee for
administrative services, out of the Trust assets. The Trustee was paid a 1995
base amount of $37,080, plus an hourly charge for services in excess of a
combined total of 300 hours annually at the Trustee's then standard rate. The
Trustee received total compensation for 1995 of $38,192. The Trustee's annual
base fee escalates at the rate of 3 percent per year. The Delaware Trustee is
paid a fixed annual amount of $10,000. The Trustee and the Delaware Trustee are
each entitled to reimbursement for out-of-pocket expenses. Upon termination of
the Trust, the Trustee will receive, in addition to its out-of-pocket expenses,
a termination fee in the amount of $10,000. If a trustee resigns and a
successor has not been appointed in accordance with the terms of the Trust
Agreement within 210 days after the notice of resignation is received, the fees
payable to that trustee will increase significantly until a new trustee is
appointed.
 
  The Transfer Agent receives a transfer agency fee of $5.30 annually per
account (minimum of $15,000 annually), subject to increase or decrease each
December, based upon the change in the Producers' Price Index as published by
the Department of Labor, Bureau of Labor Statistics, plus $1.00 for each
certificate issued in excess of 10,000 annually. The total fees paid by the
Trust to the Transfer Agent in 1995 was $10,337.
 
  Fees to Burlington Resources. Burlington Resources will receive throughout
the term of the Trust, an administrative services fee for accounting,
bookkeeping and other administrative services relating to the Royalty Interests
as described below in "Item 13 --Administrative Services Agreement".
 
ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.
 
  (a) Security Ownership of Certain Beneficial Owners. The Trustee knows of no
Unitholder which is a beneficial owner of more than 5 percent of the
outstanding Units.
 
  (b) Security Ownership of Management. The Trust has no directors or executive
officers. As of March 15, 1996, NationsBank of Texas, N.A., the Trustee, did
not beneficially own any Units. As of March 15, 1996, Mellon Bank (DE) National
Association, the Delaware Trustee, did not beneficially own any Units.
 
  (c) Changes in Control. The Trustee knows of no arrangements the operation of
which may at a subsequent date result in a change in control of the Trust.
 
ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.
 
ADMINISTRATIVE SERVICES AGREEMENT
 
  Pursuant to the Trust Agreement, Burlington Resources and the Trust entered
into an Administrative Services Agreement effective May 1, 1993. A copy of the
Administrative Services Agreement is filed as an exhibit to this Form 10-K.
 
                                       38
<PAGE>
 
  The Administrative Services Agreement obligates the Trust to pay to
Burlington Resources each quarter an administrative services fee for
accounting, bookkeeping and other administrative services relating to the
Royalty Interests and the Underlying Properties. The annual fee for 1995,
payable in equal quarterly installments, was $305,695, and the fee will be
adjusted annually, based upon the change in the Producers' Price Index.
 
BURLINGTON RESOURCES' CONDITIONAL RIGHT OF REPURCHASE
 
  Burlington Resources retains in the Trust Agreement the right to repurchase
all (but not less than all) outstanding Units at any time at which 15 percent
or less of the outstanding Units is owned by persons or entities other than
Burlington Resources and its affiliates. Any such repurchase would generally be
at a price equal to the greater of (i) the highest price at which Burlington
Resources or any of its affiliates acquired Units during the 90 days
immediately preceding the Determination Date and (ii) the average closing price
of Units on the New York Stock Exchange for the 30 trading days immediately
preceding the Determination Date. Any such repurchase would be conducted in
accordance with applicable Federal and state securities laws. See "Item 1--
Description of Units--Conditional Right of Repurchase."
 
POTENTIAL CONFLICTS OF INTEREST
 
  The interests of Burlington Resources and its subsidiaries and the interests
of the Trust and the Unitholders with respect to the Underlying Properties
could at times be different. As an interest owner in the Underlying Properties,
MOPI could have interests that conflict with the interests of the Trust and
Unitholders. For example, such conflicts could be due to a number of factors
including, but not limited to, future budgetary considerations and the absence
of any contractual obligation on the part of MOPI to spend for development of
the Underlying Properties, except as noted herein. Such decisions may have the
effect of changing the amount or timing of future distributions to Unitholders.
MOPI's interest may also conflict with those of the Trust and Unitholders in
situations involving the sale or abandonment of Underlying Properties. MOPI has
the right at any time, pursuant to the terms of the Conveyance, to sell any of
its interest in the Underlying Properties subject to the Royalty Interests.
Such sales may not be in the best interest of the Trust. Except for amendments
to the Gas Purchase Contract, the Gas Gathering Contract or the Conveyance
which must be approved by the vote of the holders of a majority of all Units
then outstanding if such amendment would materially adversely affect Trust
revenues, no mechanism or procedure has been included to resolve potential
conflicts of interest between the Trust and Burlington Resources, MOPI, MOTI or
MOGI. To the extent that any matters are brought to a vote of Unitholders where
the interests of Burlington Resources conflict, or potentially conflict, with
the interests of the Trust or Unitholders, Burlington Resources can be expected
to vote in its own self interest. See "Item 2--The Royalty Interests--Sale and
Abandonment of Underlying Properties,"""-- Gas Purchase Contract" and "--Gas
Gathering Contract."
 
                                       39
<PAGE>
 
                                    PART IV
 
ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K.
 
  (a) The following documents are filed as a part of this report:
 
1. Financial Statements (incorporated by reference in Item 8. of this report)
 
<TABLE>
<CAPTION>
                                                                 PAGE IN 1995
                                                                ANNUAL REPORT
                                                                TO UNITHOLDERS
                                                                (INCORPORATED
                                                                BY REFERENCE)
                                                                --------------
   <S>                                                          <C>
   Independent Auditors' Report................................        4
   Statements of Assets, Liabilities and Trust Corpus as of
    December 31,
    1995 and 1994..............................................        5
   Statements of Distributable Income for the years ended
    December 31,
    1995 and 1994 and for the period from May 5, 1993 (date of
    inception)
    to December 31, 1993.......................................        5
   Statements of Changes in Trust Corpus for the years ended
    December 31, 1995 and 1994 and for the period from May 5,
    1993 (date of inception)
    to December 31, 1993.......................................        5
   Notes to Financial Statements...............................        6
</TABLE>
 
2. Financial Statement Schedules
 
  Financial statement schedules are omitted because of the absence of
conditions under which they are required or because the required information is
included in the financial statements and notes thereto.
 
3. Exhibits
 
<TABLE>
<CAPTION>
 NUMBER
 EXHIBIT                                 EXHIBIT
 -------                                 -------
 <C>     <S>
   3.1   -- Certificate of Trust of Burlington Resources Coal Seam Gas Royalty
            Trust (filed as Exhibit 3.1 to the Registrant's Form 10-K for the
            year ended December 31, 1993 and incorporated herein by reference).
   3.2   -- Certificate of Amendment to the Certificate of Trust of Burlington
            Resources Coal Seam Gas Royalty Trust (filed as Exhibit 3.2 to the
            Registrant's Form 10-K for the year ended December 31, 1993 and
            incorporated herein by reference).
   4.1   -- Trust Agreement of Burlington Resources Coal Seam Gas Royalty Trust
            effective as of May 1, 1993, by and among Meridian Oil Production
            Inc., Burlington Resources Inc. and Mellon Bank (DE) National
            Association and NationsBank of Texas, N.A., as trustees (filed as
            Exhibit 4.1 to the Registrant's Form 10-Q for the quarter ended
            June 30, 1993 and incorporated herein by reference).
  10.1   -- Net Profits Interest Conveyance effective as of May 1, 1993, from
            Meridian Oil Production Inc. to Burlington Resources Coal Seam Gas
            Royalty Trust (filed as Exhibit 10.1 to the Registrant's Form 10-Q
            for the quarter ended June 30, 1993 and incorporated herein by
            reference).
  10.2   -- Administrative Services Agreement effective May 1, 1993, by and
            between Burlington Resources Inc. and Burlington Resources Coal
            Seam Gas Royalty Trust (filed as Exhibit 10.2 to the Registrant's
            Form 10-Q for the quarter ended June 30, 1993 and incorporated
            herein by reference).
  10.3   -- Gas Purchase Contract dated as of May 1, 1993, by and between
            Meridian Oil Production Inc. and Meridian Oil Trading Inc. (filed
            as Exhibit 10.3 to the Registrant's Form 10-Q for the quarter ended
            June 30, 1993 and incorporated herein by reference).
</TABLE>
 
                                       40
<PAGE>
 
<TABLE>
<CAPTION>
 NUMBER
 EXHIBIT                                 EXHIBIT
 -------                                 -------
 <C>     <S>
  10.4   -- Gas Gathering, Dehydrating and Treating Agreement dated as of May
            3, 1990 between Meridian Oil Gathering Inc. and Meridian Oil
            Trading Inc., as amended (filed as Exhibit 10.4 to the Registrant's
            Form 10-Q for the quarter ended June 30, 1993 and incorporated
            herein by reference).
  13.1   -- 1995 Annual Report to Unitholders.
  23.1   -- Consent of Netherland, Sewell & Associates, Inc.
  27.1   -- Financial Data Schedule.
  99.1   -- The information under the section captioned "Tax Considerations" on
            pages 26-27, the information under the section captioned "Federal
            Income Tax Consequences" on pages 57-64, the information under the
            section captioned "ERISA Considerations" on pages 64-65, and
            Exhibit A of the Prospectus dated June 10, 1993, which constitutes
            a part of the Registration Statement on Form S-3 of Burlington
            Resources Inc. (Registration No. 33-61164) is incorporated herein
            by reference to such Registration Statement.
  99.2   -- Reserve Report, dated March 25, 1994, on the estimated reserves,
            estimated future net revenues and discounted estimated future net
            revenues attributable to the Royalty Interests and MOPI's interest
            in the Underlying Properties as of December 31, 1993, prepared by
            Netherland, Sewell & Associates, Inc., independent petroleum
            engineers (filed as Exhibit 99.2 to the Registrant's Form 10-K for
            the year ended December 31, 1993 and incorporated herein by
            reference).
  99.3   -- Reserve Report, dated March 15, 1995, on the estimated reserves,
            estimated future net revenues and discounted estimated future net
            revenues attributable to the Royalty Interests and MOPI's interest
            in the Underlying Properties as of December 31, 1994, prepared by
            Netherland, Sewell & Associates, Inc., independent petroleum
            engineers (filed as Exhibit 99.3 to the Registrant's Form 10-K for
            the year ended December 31, 1994 and incorporated herein by
            reference).
  99.4   -- Report, dated March 16, 1995, on the estimated Section 29 tax
            credits attributable to the Royalty Interests as of December 31,
            1994, prepared by Netherland, Sewell & Associates, Inc.,
            independent petroleum engineers (filed as Exhibit 99.4 to the
            Registrant's Form 10-K for the year ended December 31, 1994 and
            incorporated herein by reference).
  99.5   -- Reserve Report, dated March 18, 1996, on the estimated reserves,
            estimated future net revenues and discounted estimated future net
            revenues attributable to the Royalty Interests and MOPI's interest
            in the Underlying Properties as of December 31, 1995, prepared by
            Netherland, Sewell & Associates, Inc., independent petroleum
            engineers.
  99.6   -- Report, dated March 19, 1996, on the estimated Section 29 tax
            credits attributable to the Royalty Interests as of December 31,
            1995, prepared by Netherland, Sewell & Associates, Inc.,
            independent petroleum engineers.
</TABLE>
 
  (b) Reports on Form 8-K. No report on Form 8-K was filed by the Registrant
during the last quarter of the period covered by this report.
 
                                       41
<PAGE>
 
                                   SIGNATURES
 
  Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the Registrant has duly caused this report to be signed
on its behalf by the undersigned, thereunto duly authorized.
 
                                          BURLINGTON RESOURCES COAL
                                          SEAM GAS ROYALTY TRUST
 
                                          By: NATIONSBANK OF TEXAS, N.A.,
                                             Trustee
 
                                          By:  /s/     Ron E. Hooper
                                             ----------------------------------
                                                       Ron E. Hooper
                                              Vice President and Administrator
 
Date: March 29, 1996
 
            (The Registrant has no directors or executive officers.)
 
 
                                       42

<PAGE>
 
BURLINGTON RESOURCES COAL SEAM GAS ROYALTY TRUST
1995 Annual Report and Form 10-K


THE TRUST 

Burlington Resources Coal Seam Gas Royalty Trust (the "Trust") was formed as a
Delaware business trust pursuant to the Trust Agreement of Burlington
Resources Coal Seam Gas Royalty Trust entered into effective as of May 1, 1993
by and among Meridian Oil Production Inc. ("MOPI"), as trustor, Burlington
Resources Inc. ("Burlington Resources"), the parent company of MOPI, and
NationsBank of Texas, N.A. (the "Trustee") and Mellon Bank (DE) National
Association (the "Delaware Trustee"), as trustees. In January 1996, MOPI was
merged with and into Meridian Oil Inc. ("MOI"), a wholly owned subsidiary of
Burlington Resources. Accordingly, references in this Annual Report to MOPI
refer to MOI after the effective date of January 1, 1996. The Trust owns
certain net profits interests (the "Royalty Interests") in MOPI s interest in
the Fruitland coal formation underlying the Northeast Blanco Unit in the San
Juan Basin of New Mexico (the "Underlying Properties"). The Royalty Interests
are the only assets of the Trust, other than cash and temporary investments
being held for the payment of expenses and liabilities and for distribution to 
Unitholders.

The Trust makes quarterly cash distributions to Unitholders. The record date
of the quarterly cash distribution of the Trust is the 63rd day following the
end of the calendar quarter unless such day is not a business day in which
case the record date will be the next business day. The quarterly cash
distribution is payable on or before 75 days after the end of the calendar
quarter.

Royalty income to the Trust is attributable to the sale of depleting assets.
All of the Underlying Properties burdened by the Royalty Interests consist of
producing properties. Accordingly, the proved reserves attributable to MOPI's
interest in the Underlying Properties are expected to decline substantially
during the term of the Trust and a portion of each cash distribution made by
the Trust will, therefore, be analogous to a return of capital. Accordingly,
cash yields attributable to the Units are expected to decline over the term of
the Trust.

- --------------------------------------------------------------------------------
                                  1996                             1997
- --------------------------------------------------------------------------------
Record Dates            June 3    September 3      December 2      March 4
Distribution Dates      June 14   September 13     December 13     March 14


UNITS OF BENEFICIAL INTEREST

The units of beneficial interest ("Units") in the Trust are listed and traded
on the New York Stock Exchange under the symbol "BRU." The following table
sets forth, for the periods indicated, the high and low sales prices per Unit
on the New York Stock Exchange and the amount of quarterly cash distributions
per Unit made by the Trust.     

<TABLE> 
<CAPTION> 
                                        Price            
                                 --------------------       Distributions
1995                              High         Low          per Unit
- --------------------------------------------------------------------------------
<S>                              <C>          <C>           <C>
First Quarter....................$17-5/8      $15-1/8       $0.364168
Second Quarter...................$17-1/8      $14-3/4       $0.399989
Third Quarter....................$16          $14-3/8       $0.385197
Fourth Quarter...................$15-3/8      $12-3/8       $0.375008

1994
- --------------------------------------------------------------------------------
First Quarter....................$22-5/8      $21-7/8       $0.497250
Second Quarter...................$22-1/4      $21-1/8       $0.543089
Third Quarter....................$21-5/8      $19-3/8       $0.409118
Fourth Quarter...................$19-1/4      $14-1/8       $0.431520
- --------------------------------------------------------------------------------
</TABLE> 

At March 15, 1996, there were 8,800,000 Units outstanding and approximately
1,283 Unitholders of record.

                                       1
<PAGE>
 
SELECTED FINANCIAL DATA
<TABLE> 
<CAPTION> 
- --------------------------------------------------------------------------------------------
                                                                         For The Period From 
                                                                         May 5, 1993 (Date of
                                 For The Year Ended  For The Year Ended  Inception) To 
                                 December 31,1995    December 31,1994    December 31,1993          
- --------------------------------------------------------------------------------------------
<S>                              <C>                 <C>                 <C> 
Royalty Income.................  $ 14,076,780        $ 17,115,969        $  6,900,747
Distributable Income...........  $ 13,402,397        $ 16,423,579        $  6,549,172    
Distributable Income per Unit..  $       1.52        $       1.87        $       0.74
Distributions per Unit.........  $       1.52        $       1.88        $       0.72         
Total Assets, December 31......  $123,634,960        $147,565,760        $172,184,435
Trust Corpus, December 31......  $123,534,740        $147,459,837        $172,153,000       
- --------------------------------------------------------------------------------------------
</TABLE> 

TO UNITHOLDERS:     

We are pleased to present the 1995 Annual Report to Unitholders of Burlington
Resources Coal Seam Gas Royalty Trust (the "Trust"). The report includes a
copy of the Trust's annual report on Form 10-K for the year ended December 31,
1995. The Form 10-K contains important information concerning the creation and
administration of the Trust, and the assets of the Trust, including coal seam
gas reserves attributable to the net profits interests owned by the Trust
estimated as of December 31, 1995.

The Trust was formed as a Delaware business trust under the Delaware Business
Trust Act pursuant to the Trust Agreement of Burlington Resources Coal Seam
Gas Royalty Trust (the "Trust Agreement") entered into effective as of May 1,
1993 by and among Meridian Oil Production Inc. ("MOPI"), as trustor,
Burlington Resources Inc. ("Burlington Resources"), the parent company of
MOPI, and NationsBank of Texas, N.A. (the "Trustee") and Mellon Bank (DE)
National Association, as trustees. The Trust was formed to acquire and hold
certain net profits interests (the "Royalty Interests") in MOPI's interest in
the Fruitland coal formation underlying the Northeast Blanco Unit in the San
Juan Basin of New Mexico. The Royalty Interests are the only assets of the
Trust, other than cash and temporary investments being held for the payment of
expenses and liabilities and for distribution to Unitholders.

Royalty income to the Trust is attributable to the sale of depleting assets.
All of the Underlying Properties burdened by the Royalty Interests consist of
producing properties. Accordingly, the proved reserves attributable to MOPI's
interest in the Underlying Properties are expected to decline substantially
during the term of the Trust and a portion of each cash distribution made by
the Trust will, therefore, be analogous to a return of capital. Accordingly,
cash yields attributable to the Units are expected to decline over the term of
the Trust. For additional information concerning the reserves please refer to
Footnote 9 "Supplemental Oil and Gas Information" of the financial statements. 

The year 1995 marked the Trust's second full year of operations. Distributable
income for the year ended December 31, 1995 was $13,402,397 or $1.52 per Unit
as compared to $16,423,579 or $1.87 per Unit for 1994. Royalty income for the
year totaled $14,076,780 as compared to $17,115,969 for 1994. The Trust also
earned interest of $37,576 from temporary investments of funds prior to
quarterly distributions being made as compared to $36,323 for 1994. General
and administrative expenses for the year were $711,959 as compared to $728,713
for 1994.

                                       2
<PAGE>
 
Under the Trust Agreement, the Trustee has the responsibility to collect
proceeds attributable to the Royalty Interests to make quarterly cash
distributions to Unitholders after deducting administrative expenses and any
amounts necessary for cash reserves. The quarterly record date is the 63rd day
following the end of the calendar quarter unless such day is not a business
day in which case the record date will be the next business day. The quarterly
distribution date is on or prior to 75 days after the end of the calendar
quarter.

Tax information for calendar year 1995 permitting each Unitholder to make all
calculations reasonably necessary for tax purposes was distributed by the
Trustee to Unitholders prior to March 15, 1996, in accordance with the Trust
Agreement. Such income tax information will be provided annually to
Unitholders by the Trustee not later than March 15th of each year.

BURLINGTON RESOURCES COAL SEAM GAS ROYALTY TRUST 
By: NationsBank of Texas, N.A., Trustee
By: /sig/ Ron E. Hooper
Vice President
March 25, 1996

                                       3
<PAGE>
 
TRUSTEE'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS


The Trust makes quarterly cash distributions to Unitholders. The only assets
of the Trust, other than cash and cash equivalents being held for the payment
of expenses and liabilities and for distribution to Unitholders, are the
Royalty Interests. The Royalty Interests owned by the Trust burden the net
revenue interest in the Underlying Properties that is owned by MOPI and not
the Trust.

Distributable income of the Trust consists of the excess of royalty income
plus interest income over the general and administrative expenses of the
Trust. Upon receipt by the Trust, royalty income is invested in short-term
investments in accordance with the Trust Agreement until its subsequent
distribution to Unitholders.

The amount of distributable income of the Trust for any calendar year may
differ from the amount of cash available for distribution to the Unitholders
in such year due to differences in the treatment of the expenses of the Trust
in the determination of those amounts. The financial statements of the Trust
are prepared on a modified cash basis pursuant to which the expenses of the
Trust are recognized when paid or reserves are established for them.
Consequently, the reported distributable income of the Trust for any year is
determined by deducting from the income received by the Trust the amount of
expenses paid by the Trust during such year. The amount of cash available for
distribution to Unitholders, however, is determined in accordance with the
provisions of the Trust Agreement and reflects the deduction from the income
actually received by the Trust of the amount of expenses actually paid by the
Trust and adjustment for changes in reserves for unpaid liabilities. See Note
5 to the financial statements of the Trust appearing elsewhere in this Annual
Report to Unitholders for additional information regarding the determination
of the amount of cash available for distribution to Unitholders.
Because the Trust incurs administrative expenses throughout a quarter but
receives its royalty income only once in a quarter, the Trustee established in
the third quarter of 1993 a cash reserve for the payment of expenses and
liabilities of the Trust. The Trustee thereafter has adjusted the amount of
such reserve in certain quarters as required for the payment of the Trust's
expenses and liabilities in accordance with the provisions of the Trust
Agreement. The Trustee anticipates that it will maintain for the foreseeable
future a cash reserve to enable it to pay administrative expenses as they
become due. The amount of cash in this reserve from time to time will
fluctuate as expenses are paid and royalty income is received.

                                       4
<PAGE>
 
Royalty income to the Trust is attributable to the sale of depleting assets.
All of the Underlying Properties burdened by the Royalty Interests consist of
producing properties. Accordingly, the proved reserves attributable to MOPI's
interest in the Underlying Properties are expected to decline substantially
during the term of the Trust and a portion of each cash distribution made by
the Trust will, therefore, be analogous to a return of capital. Accordingly,
cash yields attributable to the Units are expected to decline over the term of
the Trust. For additional information concerning the reserves please refer to
Footnote 9 "Supplemental Oil and Gas Information" of the financial statements.
The year 1995 marked the second full year of operations for the Trust. Royalty
income for 1995 was $14,076,780 as compared to $17,115,969 for 1994.  

Royalty income received by the Trust in a given calendar year will generally
reflect the proceeds from the sale of gas produced from the Underlying
Properties during the first three quarters of that year and the fourth quarter
of the preceding calendar year. The conveyance of the Royalty Interests to the
Trust was effective May 1, 1993.

Accordingly, the royalty income included in distributable income for the years
ended December 31, 1995 and 1994 and the period from date of inception to
December 31, 1993 was based on production volumes and natural gas prices for
the twelve months ended September 30, 1995 and 1994 and the period from May 1,
1993 to September 30, 1993, respectively, in accordance with the terms of the
conveyance of the Royalty Interests to the Trust, as shown in the table below.
The production volumes included in the table are actual net production volumes
attributable to MOPI s interest in the Underlying Properties, and not
production attributable to the Royalty Interests owned by the Trust.
<TABLE> 
<CAPTION> 
                                    For the Twelve     For the Twelve    For the Period
                                    Months Ended       Months Ended      from May 1, 1993
                                    Sept. 30, 1995     Sept. 30, 1994    to Sept. 30, 1993
- ------------------------------------------------------------------------------------------
<S>                                 <C>                <C>               <C>  
Production (Bcf)(1)..........           14.961             17.585             6.248
Production (Trillion Btu)(2).           13.519             15.881             5.742
Average Inside FERC Price
 ($/MMBtu)(3)................           $1.22              $1.76              $1.89
MOPI Average Entitled Price 
 Received ($/MMBtu)(4).......           $1.20              $1.36              $1.41
</TABLE> 

(1) Billion cubic feet of natural gas.
(2) Trillion British Thermal Units.
(3) The posted index price (Inside Ferc) of spot gas delivered to pipelines.
(4) Average Inside Ferc price less allowable deductions.

At December 31, 1995 and 1994, the Trust's net carrying value of its
investment in royalty interests exceeded the sum of the future net cash flows
plus the estimated future Section 29 tax credit benefits from the production
of the Trust's reserves by $561,809 and $995,048, respectively. Accordingly,
the Trust was required to record an impairment allowance in 1995 and 1994 to
reduce its carrying value of royalty interests in gas reserves. The reduction
in the carrying value of its investments was charged directly to trust corpus.
For further discussion of impairment, please refer to Footnotes 2 and 10 in
the financial statements.

                                       5
<PAGE>
 
Production attributable to MOPI's interest in the Underlying Properties is
generally sold pursuant to a gas purchase contract between MOPI and Meridian
Oil Trading Inc. ("MOTI"). The gas purchase contract provides certain
protections for MOTI in the form of price credits and for Unitholders when the
applicable Blanco Hub Spot Price falls below $1.65 per MMBtu and provides
certain benefits for MOTI when the Blanco Hub Spot Price exceeds $2.10 per
MMBtu. The gas purchase contract also provides that the price paid for gas by
MOTI is reduced by the amount of gathering and/or transportation charges,
taxes, treating and processing costs and all other costs payable in connection
with such services from the central gathering point to main line delivery paid
by MOTI. For more detailed information regarding the terms and conditions of
the gas purchase contract, see "Item 2. Properties--Gas Purchase Contract" in
the Form 10-K of the Trust appearing elsewhere in this Annual Report to
Unitholders.

The Blanco Hub Spot Price was below $1.65 per MMBtu in each month during the
year of 1995 and during the second, third and fourth quarter of 1994. However,
pursuant to the terms of the gas purchase contract, MOTI continued to purchase
gas attributable to MOPI's interest in the Underlying Properties at the $1.60
per MMBtu minimum purchase price, less deductible costs paid by MOTI,
established by the gas purchase contract; and MOTI received a price credit
from MOPI for each MMBtu of natural gas so purchased by MOTI equal to the
difference between the $1.60 per MMBtu minimum purchase price and the
applicable index price (which price is equal to 97 percent of the applicable
Blanco Hub Spot Price). MOTI estimates that, as of December 31, 1995, MOTI had
aggregate price credits of approximately $7.4 million of which the Trust s 95
percent interest was approximately $7.1 million. The Blanco Hub Spot Price was
also below $1.65 per MMBtu in January and February 1996.

The entitlement of MOTI to recoup the price credits means that if and when the
applicable Blanco Hub Spot Price rises above $1.65 per MMBtu, future royalty
income paid to the Trust would be reduced until such time as such price
credits have been fully recouped. Corresponding cash distributions to
Unitholders would also be reduced.

The information in this Annual Report to Unitholders concerning production and
prices relating to MOPI's interest in the Underlying Properties is based on
information prepared and furnished by MOPI to the Trustee. The Trustee has no
control over and no responsibility relating to the operation of the Underlying
Properties. 


FINANCIAL STATEMENTS

Audited Statements of Assets, Liabilities and Trust Corpus of the Trust as of
December 31, 1995 and 1994, and the related Statements of Distributable Income
and Changes in Trust Corpus for the years ended December 31, 1995 and 1994 and
the period from May 1, 1993 (date of inception) to December 31, 1993, are
included in this Annual Report to Unitholders immediately following the
Independent Auditors' Report below.

The Royalty Interests owned by the Trust burden the Underlying Properties,
which are owned by MOPI and not the Trust. For the information of Unitholders,
an audited Statement of Revenues and Direct Operating Expenses of the
Underlying Properties for each of the three years in the period ended December
31, 1995 has been prepared and furnished by MOPI to the Trustee for inclusion
in this Annual Report to Unitholders. The financial statement furnished by
MOPI appears immediately preceding the Form 10-K of the Trust. 

                                       6
<PAGE>
 
INDEPENDENT AUDITORS REPORT

NationsBank of Texas, N.A., as Trustee of
Burlington Resources Coal Seam Gas Royalty Trust

We have audited the accompanying statements of assets, liabilities and trust
corpus of Burlington Resources Coal Seam Gas Royalty Trust as of December 31,
1995 and 1994, and the related statements of distributable income and changes
in trust corpus for the years ended December 31, 1995 and 1994 and the period
from May 5, 1993 (date of inception) to December 31, 1993. These financial
statements are the responsibility of the Trustee. Our responsibility is to
express an opinion on these financial statements based on our audits.
We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free of
material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements. An audit
also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audits provide a reasonable basis
for our opinion.

As described in Note 2 to the financial statements, these financial statements
have been prepared on a modified cash basis of accounting, which is a
comprehensive basis of accounting other than generally accepted accounting
principles.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the assets, liabilities and trust corpus of the
Burlington Resources Coal Seam Gas Royalty Trust at December 31, 1995 and
1994, and its distributable income and changes in trust corpus for the years
ended December 31, 1995 and 1994 and the period from May 5, 1993 (date of
inception) to December 31, 1993, on the basis of accounting described in Note
2.

/sig/ DELOITTE & TOUCHE LLP
Dallas, Texas
March 18, 1996

                                       7
<PAGE>
 
FINANCIAL STATEMENTS
BURLINGTON RESOURCES COAL SEAM GAS ROYALTY TRUST
STATEMENTS OF ASSETS, LIABILITIES AND TRUST CORPUS


<TABLE> 
<CAPTION> 
- --------------------------------------------------------------------------------
December 31                                       1995             1994
- --------------------------------------------------------------------------------
Assets 
<S>                                           <C>              <C>
Cash and cash equivalents.................... $     31,260     $     48,964 
Royalty interests in oil and gas properties
 (less accumulated amortization and
 impairment of $56,796,300 and $32,883,204)
(Note 10)....................................  123,603,700      147,516,796
- --------------------------------------------------------------------------------
Total assets................................. $123,634,960     $147,565,760
- --------------------------------------------------------------------------------

Liabilities and Trust Corpus
Trust expenses payable....................... $    100,220     $    105,923
Trust corpus (8,800,000 units of beneficial
 interest authorized and
 outstanding)................................  123,534,740      147,459,837
- --------------------------------------------------------------------------------
Total liabilities and trust corpus........... $123,634,960     $147,565,760
- --------------------------------------------------------------------------------
</TABLE> 

                                       8
<PAGE>
 
STATEMENTS OF DISTRIBUTABLE INCOME


<TABLE> 
<CAPTION> 
- ------------------------------------------------------------------------------------------
                                                                        Period from 
                                                                        May 5, 1993
                                        Year Ended      Year Ended      (Date of Inception)
                                        December 31,    December 31,    to December 31,
                                        1995            1994            1993
- ------------------------------------------------------------------------------------------
<S>                                     <C>             <C>             <C>
Royalty income..................        $14,076,780     $17,115,969     $  6,900,747
Interest income.................             37,576          36,323           11,975
- ------------------------------------------------------------------------------------------
                                         14,114,356      17,152,292        6,912,722
General and administrative 
expenses (Note 4)...............           (711,959)       (728,713)        (363,550)
- ------------------------------------------------------------------------------------------
Distributable income............        $13,402,397     $16,423,579     $  6,549,172
- ------------------------------------------------------------------------------------------
Distributable income per unit 
(8,800,000 units)...............        $  1.522999     $  1.866315     $   0.744224
- ------------------------------------------------------------------------------------------
Distributions per unit..........        $  1.524363     $  1.880976     $   0.721163
- ------------------------------------------------------------------------------------------
</TABLE> 

                                       9
<PAGE>
 
STATEMENTS OF CHANGES IN TRUST CORPUS


<TABLE> 
<CAPTION> 
- ------------------------------------------------------------------------------------------
                                                                        Period from 
                                                                        May 5, 1993
                                        Year Ended      Year Ended      (Date of Inception)
                                        December 31,    December 31,    to December 31,
                                        1995            1994            1993
- ------------------------------------------------------------------------------------------
<S>                                     <C>             <C>             <C>
Trust corpus, beginning of period.      $147,459,837    $172,153,000    $      1,000
Conveyance of royalty interests by
 Meridian Oil Production Inc......                 -               -     180,400,000
Amortization and impairment
 of royalty interests.............       (23,913,096)    (24,564,144)     (8,319,060)
Distributable income..............        13,402,397      16,423,579       6,549,172
Trust formation costs.............                 -               -        (131,878)
Distributions to unitholders......       (13,414,398)    (16,552,598)     (6,346,234)
- ------------------------------------------------------------------------------------------
Trust corpus, end of period.......      $123,534,740    $147,459,837    $172,153,000
- ------------------------------------------------------------------------------------------
</TABLE> 

  The accompanying notes are an integral part of these financial statements.

                                       10
<PAGE>
 
NOTES TO FINANCIAL STATEMENTS


1. TRUST ORGANIZATION AND PROVISIONS

Burlington Resources Coal Seam Gas Royalty Trust (the "Trust") was formed as a
Delaware business trust pursuant to the terms of the Trust Agreement of
Burlington Resources Coal Seam Gas Royalty Trust (the "Trust Agreement")
entered into effective as of May 1, 1993 by and among Meridian Oil Production
Inc., a Delaware corporation ("MOPI"), as trustor, Burlington Resources Inc.,
a Delaware corporation ("Burlington Resources"), and NationsBank of Texas,
N.A., a national banking association (the "Trustee"), and Mellon Bank (DE)
National Association, a national banking association (the "Delaware Trustee"),
as trustees.  In January 1996, MOPI was merged with and into Meridian Oil Inc.
("MOI"), a wholly owned subsidiary of Burlington Resources. Accordingly,
references in this Annual Report to MOPI refer to MOI after the effective date
of January 1, 1996. The trustees are independent financial institutions.
The Trust is a grantor trust formed to acquire and hold certain net profits
interests (the "Royalty Interests") in MOPI's interest in the Fruitland coal
formation underlying the Northeast Blanco Unit in the San Juan Basin of New
Mexico (the "Underlying Properties"). The Trust was initially created by the
filing of a Certificate of Trust with the Secretary of State of Delaware on
May 5, 1993. In accordance with the Trust Agreement, MOPI contributed $1,000
as the initial trust corpus of the Trust. On June 17, 1993, the Royalty
Interests were conveyed to the Trust by MOPI pursuant to the Net Profits
Interest Conveyance (the "Conveyance") dated effective as of May 1, 1993, in
consideration for all 8,800,000 authorized units of beneficial interest
("Units") in the Trust. MOPI transferred its Units by dividend to its parent,
Meridian Oil Holding Inc., which transferred such Units by dividend to its
parent, Burlington Resources, which sold such Units to the public through
various underwriters in June 1993 (the "Public Offering"). All of the
production attributable to the Underlying Properties is from the Fruitland
coal formation and currently constitutes "coal seam" gas that entitles the
owners of such production, provided certain requirements are met, to tax
credits pursuant to Section 29 of the Internal Revenue Code of 1986, as
amended.

Royalty income to the Trust is attributable to the sale of depleting assets.
All of the Underlying Properties burdened by the NPI (as hereinafter defined)
consist of producing properties. Accordingly, the proved reserves attributable
to MOPI's interest in the Underlying Properties are expected to decline
substantially during the term of the Trust and a portion of each cash
distribution made by the Trust will, therefore, be analogous to a return of
capital. Accordingly, cash yields attributable to the Units are expected to
decline over the term of the Trust.

                                       11
<PAGE>
 
The Trustee has all powers to collect and distribute proceeds received by the
Trust and to pay Trust liabilities and expenses. The Delaware Trustee has only
such powers as are set forth in the Trust Agreement or are required by law and
is not empowered to otherwise manage or take part in the business of the
Trust. The Royalty Interests are passive in nature and neither the Delaware
Trustee nor the Trustee has any control over or any responsibility relating to
the operation of the Underlying Properties or MOPI's interest therein.
The Trust will terminate no later than December 31, 2012, subject to earlier
termination under certain circumstances described in the Trust Agreement (the
"Termination Date"). Cancellation of the Trust will occur on or following the
Termination Date when all Trust assets have been sold and the net proceeds
thereof are distributed to the Unitholders.

The only assets of the Trust, other than cash and cash equivalents being held
for the payment of expenses and liabilities and for distribution to
Unitholders, are the Royalty Interests. The Royalty Interests consist
primarily of a net profits interest (the "NPI") in MOPI's interest in the
Underlying Properties. The NPI generally entitles the Trust to receive 95
percent of the NPI Net Proceeds, as defined below. The Royalty Interests also
include a 20 percent interest in the Infill Net Proceeds, as defined below,
from the sale of production if well spacing rules are effectively modified and
additional wells are drilled on producing drilling blocks in the Northeast
Blanco Unit ("Infill Wells") during the term of the Trust. With respect to the
NPI, the term "NPI Net Proceeds" generally means the aggregate proceeds
attributable to MOPI's net revenue interest in the Underlying Properties
(excluding the proceeds, if any, from Infill Wells) calculated at the price
paid by Meridian Oil Trading Inc. ("MOTI"), an affiliate of MOPI, at any one
of four central delivery points in the Northeast Blanco Unit gathering system
or either of two wellhead delivery points (collectively, the "Central
Gathering Point") for the entitled volume of gas produced and sold from MOPI's
interest in the Underlying Properties less MOPI's working interest share of
(i) property, production and related taxes (including severance taxes); (ii)
lease operating expenses; (iii) capital costs (if paid after January 1, 1994);
(iv) royalties, if any, required to be paid that are based on the value of
Section 29 tax credits attributable to such working interest share; and (v)
interest on the unrecovered portion, if any, of the foregoing costs at a rate
equal to the base rate (compounded quarterly) as announced from time to time
by Citibank, N.A. ("Citibank's Base Rate"). The term "Infill Net Proceeds"
generally means the aggregate proceeds attributable to MOPI's net revenue
interest calculated at the price paid by MOTI at the Central Gathering Point
for the entitled volume of gas produced and sold from MOPI's interest in any
Infill Wells less MOPI's working interest share of (a) property, production
and related taxes (including severance taxes) on such Infill Wells; (b) lease
operating expenses with respect to such Infill Wells; (c) capital costs with
respect to such Infill Wells; and (d) interest on the unrecovered portion, if
any, of the foregoing costs at Citibank's Base Rate. The complete definitions
of NPI Net Proceeds and Infill Net Proceeds are set forth in the Conveyance.
Because of the passive nature of the Trust and the restrictions and
limitations on the powers and activities of the Trustee contained in the Trust
Agreement, the Trustee does not consider any of the officers and employees of
the Trustee to be "officers" or "executive officers "of the Trust as such
terms are defined under the applicable rules and regulations adopted under the
Securities Exchange Act of 1934.

                                       12
<PAGE>
 
2. BASIS OF ACCOUNTING

The financial statements of the Trust are prepared on a modified cash basis
and are not intended to present financial position and results of operations
in conformity with generally accepted accounting principles ("GAAP").
Preparation of the Trust's financial statements on such basis includes the
following:

 .    Royalty income and interest income are recorded in the period in which
     amounts are received by the Trust rather than in the months of
     production.

 .    General and administrative expenses recorded are based on liabilities
     paid and cash reserves established out of cash received.

 .    Amortization of the Royalty Interests is calculated on a unit-of-
     production basis and charged directly to trust corpus when revenues are
     received.

 .    Distributions to Unitholders are recorded when declared by the Trustee
     (see Note 5).


USE OF ESTIMATES 

The preparation of financial statements in conformity with the basis of
accounting described above requires management to make estimates and
assumptions that affect reported amounts of certain assets, liabilities,
revenues and expenses as of and for the reporting periods. Actual results may
differ from such estimates.


NEW ACCOUNTING STANDARDS

Statements of Financial Accounting Standards ("SFAS") No. 121 "Accounting for
the Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed
Of" establishes accounting standards for the impairment of long-lived assets,
certain identifiable intangibles, and goodwill related to those assets to be
held and used and for long-lived assets and certain identifiable intangibles
to be disposed of. SFAS No. 121 requires the review of long-lived assets and
certain identifiable intangibles for impairment. If an impairment event occurs
and it is determined that the carrying value of the asset may not be
recoverable, an impairment loss will be recognized as measured by the amount
by which the carrying amount of the assets exceeds the fair value of the
asset. The statement is effective for fiscal years beginning after December
15,1995. The Trustee anticipates implementation of SFAS No. 121 could have a
material impact on the financial statements of the Trust (see Note 10). 

The financial statements of the Trust differ from financial statements
prepared in accordance with GAAP because royalty income is not accrued in the
period of production, general and administrative expenses recorded are based
on liabilities paid and cash reserves established rather than on an accrual
basis, and amortization and impairment of the Royalty Interests is not charged
against operating results.

                                       13
<PAGE>
 
Burlington Resources sold an aggregate of 8,800,000 Units in the Public
Offering. Accordingly, the statements of assets, liabilities and trust corpus
at December 31, 1995 and 1994 reflect 8,800,000 Units at the public offering
price of $20.50 per Unit (less accumulated amortization and impairment).
The net amount of royalty interests in gas properties is limited to the sum of
the future net cash flows attributable to the Trust s gas reserves at year end
using current product prices plus the estimated future Section 29 credits for
federal income tax purposes. If the net cost of royalty interests in gas
properties exceeds this amount, an impairment provision is recorded and
charged to the trust corpus.
 
3. FEDERAL INCOME TAXES 

The Trust is a grantor trust for Federal income tax purposes. As a grantor
trust, the Trust will not be required to pay federal or state income taxes.
Accordingly, no provision for income taxes has been made in these financial
statements.   

Because the Trust will be treated as a grantor trust, and because a Unitholder
will be treated as directly owning an interest in the Royalty Interests, each
Unitholder will be taxed directly on his per Unit share of income attributable
to the Royalty Interests consistent with the Unitholder's method of accounting
without regard to the taxable year or accounting method employed by the Trust.
Production from coal seam gas wells drilled after December 31, 1979 and prior
to January 1, 1993, qualifies for the Federal income tax credit for producing
nonconventional fuels under Section 29 of the Internal Revenue Code. This tax
credit is calculated annually based on each year s qualified production
through the year 2002. Such credit, based on the Unitholder's pro rata share
of qualifying production, may not reduce his regular tax liability (after the
foreign tax credit and certain other non-refundable credits) below his
alternative minimum tax. Any part of the Section 29 credit not allowed for the
tax year solely because of this limitation is subject to certain carryover
provisions. Each Unitholder should consult his tax advisor regarding Trust tax
compliance matters.  

4. RELATED PARTY TRANSACTIONS

Burlington Resources provides accounting, bookkeeping and informational
services to the Trust in accordance with an Administrative Services Agreement
effective May 1, 1993. The fee is $75,000 per quarter, adjusted annually,
based upon the change in the Producer's Price Index each January 1 commencing
January 1, 1994. Aggregate fees paid by the Trust to Burlington Resources in
1995, 1994 and 1993 were $305,695, $300,600 and $225,000, respectively. 
Of the Trust expenses payable at December 31, 1994 and 1993, $801 and $2,200
represent expense reimbursements to the Trustee. Aggregate fees paid by the
Trust to the Trustee in 1995, 1994 and 1993 were $38,192, $37,080 and $30,666,
respectively. Aggregate expense reimbursement to the trustees in 1994 and 1993
were $801 and $10,183, respectively. The Delaware Trustee was paid a flat fee
of $10,000 for each of the respective years.

During 1993, the Trust reimbursed Burlington Resources $3,432 for expenses and
$120,668 for formation costs.
 

                                       14
<PAGE>
 
5. DISTRIBUTIONS TO UNITHOLDERS

The Trustee determines for each quarter the amount of cash available for
distribution to Unitholders. Such amount (the "Quarterly Distribution Amount")
is an amount equal to the excess, if any, of the cash received by the Trust,
on or before the last business day before the 50th day following the end of
each calendar quarter from the Royalty Interests attributable to production
during such quarter, plus, with certain exceptions, any other cash receipts of
the Trust during such quarter, over the liabilities of the Trust paid during
such quarter, subject to adjustments for changes made by the Trustee during
such quarter in any cash reserves established for the payment of contingent or
future obligations of the Trust.

The Quarterly Distribution Amount for each quarter is payable to Unitholders
of record on the 63rd day following the end of such calendar quarter unless
such day is not a business day in which case the record date is the next
business day thereafter. The Trustee distributes the Quarterly Distribution
Amount on or prior to the 75th day after the end of each calendar quarter to
each person who was a Unitholder of record on the associated record date,
together with interest estimated to be earned on such amount from the date of
receipt thereof by the Trustee to the payment date.

The Royalty Interests may be sold under ceratin circumstances and will be sold
following termination of the Trust. A special distribution will be made of
undistributed net sales proceeds and other amounts received by the Trust
aggregating in excess of $10,000,000 (a "Special Distribution Amount"). The
record date for a Special Distribution Amount will be the 15th day following
receipt of amounts aggregating a Special Distribution Amount by the Trust
(unless such day is not a business day in which case the record date will be
the next business day thereafter) unless such day is within 10 days prior to
the record date for a Quarterly Distribution Amount in which case the record
date will be the date as is established for the next Quarterly Distribution
Amount. Distribution to Unitholders of a Special Distribution Amount will be
made no later than 15 days after the Special Distribution Amount record date.

                                       15
<PAGE>
 
6. CONTINGENCIES

Under the terms of the gas purchase contract entered into between MOPI and an
affiliate of MOPI (the "Gas Purchase Contract"), additional revenues may be
paid to the Trust to meet the minimum purchase price provision of $1.60 per
MMBtu (the "Minimum Purchase Price") (less applicable deductions). This
additional revenue is subject to recoupment by MOPI from future revenues
received from production, with respect to any month commencing after December
31, 1993, when the applicable index price in such month exceeds the Minimum
Purchase Price.

The applicable index price was below the Minimum Purchase Price in each month
during the year of 1995 and during the second, third and fourth quarter of
1994. Pursuant to the terms of the Gas Purchase Contract, MOTI established a
price credit account. MOTI estimates that, as of December 31, 1995, MOTI had
aggregate price credits in the price credit account of approximately $7.4
million of which the Trust's 95 percent interest was approximately $7.1
million. The applicable index price was also below the Minimum Purchase Price
in January and February 1996.

The Trustee has been advised by MOPI that the Minerals Management Service
("MMS"), a subagency of the U.S. Department of the Interior, has from time to
time considered the inclusion of the value of the Section 29 tax credits
attributable to coal seam gas production in the calculation of gross proceeds
for purposes of calculating the royalty that is payable to the MMS. On August
31, 1993, the U.S. Office of the Inspector General (the "OIG") issued an audit
report stating the view that Section 29 tax credits should be included in the
calculation of gross proceeds and recommended that the MMS pursue collection
of additional royalties with respect to past and future production. On
December 8, 1993, however, the Office of the Solicitor of the U.S. Department
of the Interior gave its opinion to the MMS that the report of the OIG was
incorrect and that Section 29 tax credits are not part of gross proceeds for
the purpose of Federal royalty calculations. MOPI believes that any inclusion
of the value of Section 29 tax credits for purposes of calculating royalty
payments required to be made on Federal lands would be inappropriate since all
mineral interest owners, including royalty owners, are entitled to Section 29
tax credits for their proportionate share of qualifying coal seam gas
production. MOPI has advised the Trustee that it would vigorously oppose any
attempt by the MMS to require the inclusion of the value of Section 29 tax
credits in the calculation of gross proceeds. However, if such regulations
were adopted and upheld, royalty payments would be increased which would
decrease NPI Net Proceeds and, therefore, amounts payable to the Trust. The
reduction in amounts payable to the Trust would cause a corresponding
reduction in associated Section 29 tax credits available to Unitholders.
Per the terms of the Gas Purchase Contract, substantially all royalty income
of the Trust was derived from MOPI.      

                                       16
<PAGE>
 
7. SUBSEQUENT EVENT

Subsequent to December 31, 1995, the Trust declared the following
distribution:

Quarterly              Payment                  Distribution
Record Date            Date                     per Unit
- ---------------------------------------------------------------------
March 4, 1996          March 15, 1996           $.332881

The Trustee has estimated the Section 29 tax credit associated with the March
15, 1996 quarterly distribution to be $0.31 per Unit (unaudited).

8. QUARTERLY FINANCIAL DATA (UNAUDITED)

Summarized quarterly financial data for the periods ended December 31, 1995
and 1994 are as follows (in thousands except per unit amounts):

<TABLE> 
<CAPTION> 
- --------------------------------------------------------------------------------
Calendar           Royalty            Distributable        Distributable
Quarter            Income                Income           Income per Unit
- --------------------------------------------------------------------------------
1995
- ----
<S>                <C>                <C>                 <C>           
First............. $3,308               $ 3,174             $ .360662
Second............  3,812                 3,517               .399712
Third.............  3,528                 3,398               .386154
Fourth............  3,429                 3,313               .376471
- --------------------------------------------------------------------------------
  Total...........$14,077               $13,402             $1.522999 
- --------------------------------------------------------------------------------
1994
- ----
First.............$ 4,518               $ 4,376             $ .497320
Second............  4,897                 4,567               .518981
Third.............  3,754                 3,642               .413882
Fourth............  3,947                 3,838               .436132 
- --------------------------------------------------------------------------------
  Total...........$17,116               $16,423             $1.866315
- --------------------------------------------------------------------------------
</TABLE> 

Selected 1995 fourth quarter data are as follows (in thousands except per unit
amounts):

<TABLE> 
<S>                                                                <C>
Royalty income.....................................................$  3,429
Interest income....................................................       9
General and administrative expenses................................    (125) 
- --------------------------------------------------------------------------------
Distributable income...............................................$  3,313
- --------------------------------------------------------------------------------
Distributable income per unit......................................$.376471
- --------------------------------------------------------------------------------
Distribution per unit..............................................$.375008 
- --------------------------------------------------------------------------------
</TABLE> 

                                       17
<PAGE>
 
9. SUPPLEMENTAL OIL AND GAS INFORMATION (UNAUDITED) 

The net proved reserves attributable to the Royalty Interests, all located
within the United States, have been estimated as of December 31, 1995, 1994
and 1993 by independent petroleum engineers. A reserve estimate as of January
1, 1993 was prepared for the Trust even though the conveyance of the Royalty
Interests to the Trust did not occur until June 17, 1993.

In accordance with Statement of Financial Accounting Standards No. 69,
estimates of future net revenues from proved reserves have been prepared
either using end-of-period or contractual gas prices as appropriate and
related costs. The standardized measure of future net revenues from the gas
reserves is calculated based on discounting such future net revenues at an
annual rate of 10 percent. The Blanco Hub Spot Price for December 1995 was
$1.34 per MMBtu. Accordingly, the minimum purchase price of $1.60 per MMBtu
was utilized which, after adjustments for certain costs and provisions of the
Gas Purchase Contract, resulted in a weighted average wellhead price of $1.20
per MMBtu.

Numerous uncertainties are inherent in estimating volumes and value of proved
developed reserves and in projecting future production rates. Such reserve
estimates are subject to change as additional information becomes available.
The reserves actually recovered and the timing of production may be
substantially different from the original estimates.

The reserve estimates for the Royalty Interests are based on a percentage
share of NPI Net Proceeds payable to the Trust of 95 percent. A net profits
interest does not entitle the Trust to a specific quantity of gas but to a
portion of gas sufficient to yield a specified portion of the net proceeds
derived therefrom. Proved reserves attributable to a net profits interest are
calculated by deducting an amount of gas sufficient, if sold at the prices
used in preparing the reserve estimates for such profits interest, to pay the
future established costs and expenses deducted in the calculation of the net
proceeds of such interest. Accordingly, the reserves presented for the Royalty
Interests reflect quantities of gas that are free of future costs and expenses
if the price and cost assumptions used in the reserve report prepared as of
December 31, 1995 occur.
<TABLE> 
<CAPTION> 
                                                          Natural Gas (MMcf) 
- --------------------------------------------------------------------------------
<S>                                                       <C>
Proved reserves as of January 1, 1993....................       135,502
 Revisions of previous estimates.........................       (11,897)
 Production..............................................       (15,580)
- --------------------------------------------------------------------------------
Proved reserves at December 31, 1993.....................       108,025
 Revisions of previous estimates.........................        (1,752)
 Production..............................................       (15,941)
- --------------------------------------------------------------------------------
Proved reserves at December 31, 1994.....................        90,332
 Revisions of previous estimates.........................           208
 Production..............................................       (13,995)
- --------------------------------------------------------------------------------
Proved reserves at December 31, 1995.....................        76,545
- --------------------------------------------------------------------------------
</TABLE> 

All proved reserve estimates presented above are proved developed.
Proved reserves are estimated quantities of natural gas which geological and
engineering data indicate with reasonable certainty to be recoverable in
future years from known reservoirs under existing economic and operating
conditions. Proved developed reserves are proved reserves which can be
expected to be recovered through existing wells with existing equipment and
operating methods.

                                       18
<PAGE>
 
The following table sets forth the standardized measure of discounted future
net revenues at December 31, 1995, 1994 and 1993 relating to proved reserves
(in thousands): 
<TABLE> 
<CAPTION> 
                                                1995       1994        1993
- --------------------------------------------------------------------------------
<S>                                          <C>         <C>         <C>
Future cash inflows..........................$ 94,079    $110,439    $160,059
Future production taxes and operating costs.. (19,048)    (24,470)    (20,234)
- --------------------------------------------------------------------------------
Future net cash flows........................  75,031      85,969     139,825
10% discount factor.......................... (27,461)    (30,286)    (48,402)
- --------------------------------------------------------------------------------
Standardized measure of discounted future 
net revenues.................................$ 47,570    $ 55,683    $ 91,423
- --------------------------------------------------------------------------------
</TABLE> 

The following table sets forth the changes in the aggregate standardized
measure of discounted future net revenues from proved reserves during the
years ended December 31, 1995, 1994 and 1993 (in thousands):
<TABLE> 
<CAPTION> 
                                             1995       1994        1993
- --------------------------------------------------------------------------------
<S>                                       <C>         <C>         <C>
Balance at January 1......................$ 55,683    $ 91,423    $101,900
Increase (decrease) due to:
 Net sales of coal seam gas............... (13,826)    (15,906)    (16,616)
 Net changes in prices and costs..........     (80)    (25,600)     (5,570)
 Changes in estimated volumes.............     225      (3,376)      1,519
 Accretion of discount....................   5,568       9,142      10,190
- --------------------------------------------------------------------------------
Balance at December 31....................$ 47,570    $ 55,683    $ 91,423  
- --------------------------------------------------------------------------------
</TABLE> 

The above reserves do not include undiscounted Section 29 tax credits of
approximately $48,572,000 as estimated by an independent petroleum engineer.
The present discounted (10%) value of these tax credits is approximately
$37,545,000.

10. IMPAIRMENT OF ROYALTY INTERESTS

At December 31, 1995 and 1994, the Trust's net carrying value of its
investment in royalty interests exceeded the sum of the future net cash flows
plus the estimated future Section 29 tax credit benefits from the production
of the Trust's reserves by $561,809 and $995,048, respectively. Accordingly,
the Trust was required to record an impairment allowance during 1995 and 1994
to reduce its carrying value of royalty interests in gas reserves. The
reduction in the carrying value of its investments was charged directly to
trust corpus. For further discussion of impairment see Note 2. As more fully
discussed in Note 2, beginning in 1996 the Trust will be required to adopt
SFAS No. 121. SFAS No. 121 will require that if an impairment event occurs and
it is determined that the carrying value of the Trust's royalty interests may
not recoverable, an impairment will be recognized as measured by the amount by
which the carrying amount of the royalty interests exceeds the fair value of
these assets, which would likely be measured by discounting projected cash
flows. Should the aggregate dollar amount of the Trust s reserves and Section
29 credits continue to decline an additional impairment provision, which could
be material, will be required. There can be no assurance such a writedown will
not occur.     

SUPPLEMENTAL INFORMATION REGARDING THE UNDERLYING PROPERTIES

The Royalty Interests owned by the Trust burden MOPI's interest in the
Underlying Properties. The Royalty Interests are passive in nature and neither
the Trustee nor the Delaware Trustee has any control over or responsibility
relating to the operation of the Underlying Properties or MOPI's interest
therein. For the information of Unitholders, the following Statement of
Revenues and Direct Operating Expenses of MOPI's interest in the Underlying
Properties for each of the three years in the period ended December 31, 1995,
audited by Coopers & Lybrand LLP, independent accountants, has been prepared
and furnished by MOPI to the Trustee for inclusion herein.
 

                                       19
<PAGE>
 
REPORT OF INDEPENDENT ACCOUNTANTS
TO BOARD OF DIRECTORS
  OF BURLINGTON RESOURCES INC.:

We have audited the accompanying Statements of Revenues and Direct Operating
Expenses ("Statement") of certain coal seam gas producing properties of
Meridian Oil Production Inc. ("MOPI's interest in the Underlying Properties")
for each of the three years in the period ended December 31, 1995. This
financial statement is the responsibility of Company's management. Our
responsibility is to express an opinion on this financial statement based upon
our audits. 

We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statement is free of
material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statement. An audit
also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall statement
presentation. We believe that our audits provide a reasonable basis for our
opinion.

The Statement reflects the revenue and direct operating expenses attributable
to MOPI's Interest in the Underlying Properties as described in Note 2 and is
not intended to be a complete presentation of the revenues and expenses of
MOPI's interest in the Underlying Properties.

In our opinion, the Statement presents fairly, in all material respects, the
revenues and direct operating expenses of MOPI's interest in the Underlying
Properties as described in Note 2 for each of the three years in the period
ended December 31, 1995, in conformity with generally accepted accounting
principles.

/Sig/ COOPERS & LYBRAND L.L.P.
Houston, Texas
March 15, 1996

                                       20
<PAGE>
 
MOPI'S INTEREST IN THE UNDERLYING PROPERTIES
STATEMENT OF REVENUES AND DIRECT OPERATING EXPENSES


<TABLE> 
<CAPTION> 
                                            Years Ended December 31,
                                          1995          1994       1993
- --------------------------------------------------------------------------------
                                                   (In thousands)
<S>                                    <C>             <C>        <C>
Revenues...........................    $ 16,009        $ 19,573   $ 20,617
- --------------------------------------------------------------------------------
Direct operating expenses:
 Taxes on production and property...      1,111           1,871      2,030
 Lease operating expenses...........        433             624      1,097
- --------------------------------------------------------------------------------
                                          1,544           2,495      3,127
- --------------------------------------------------------------------------------
Excess of revenues over direct operating 
  expenses..........................   $ 14,465        $ 17,078   $ 17,490
- --------------------------------------------------------------------------------
</TABLE> 

   The accompanying notes are an integral part of this financial statement.

                                       21
<PAGE>
 
MOPI'S INTEREST IN THE UNDERLYING PROPERTIES
NOTES TO THE FINANCIAL STATEMENTS


1. MOPI'S INTEREST IN THE UNDERLYING PROPERTIES

The Interest of Meridian Oil Production Inc. (the "Company") in certain coal
seam gas producing properties (the "Underlying Properties") consists of
certain interests in the Fruitland coal formation owned by Burlington
Resources Inc. through the Company. The Underlying Properties, substantially
all of which are located in the Northeast Blanco Unit in the San Juan Basin of
New Mexico, are burdened by a Net Profits Interest Conveyance ("Conveyance")
from Meridian Oil Production Inc. to the Burlington Resources Coal Seam Gas
Royalty Trust ("Trust") dated May 1, 1993 . Effective January 1, 1996, the
Company was merged into Meridian Oil Inc. And Meridian Oil Inc. became the
surviving corporation.

2. BASIS OF PRESENTATION 

The accompanying financial statement does not include depreciation, depletion
and amortization, interest, general and administrative expenses or income
taxes. Accordingly, the financial statement is not intended to represent the
financial position, results of operations or cash flows of the Underlying
Properties in conformity with generally accepted accounting principles.
Revenues are presented on an accrual basis using the production entitlement
method as set forth in the Conveyance. The Company's revenues are recorded
based upon its Net Revenue Interest Percentage (as defined in the Conveyance).
Revenues are reflected net of existing royalties, overriding royalties and
gathering, treating and processing expenses. The Company's actual cash
receipts may vary from accrued revenues due to timing delays of receipt of
cash from the operators of the Underlying Properties or purchasers, and due to
wellhead and pipeline volume balancing agreements or practices. The Company
produced and sold more gas than its entitled share based upon its working
interest in the Underlying Properties, and thus is in an over-produced
position of approximately 258 MMcf, 1,100 MMcf and 1,700 MMcf as of December
31, 1995, 1994 and 1993, respectively. Expenses are presented on an accrual
basis.

The preparation of the financial statement requires the Company to make
estimates and assumptions that affect the reported amounts of revenues and
direct operating expenses during the reporting periods. Actual results could
differ from such estimates.

                                       22
<PAGE>
 
3. RELATED PARTY TRANSACTIONS 

Prior to May 1, 1993, the Company's production from the Underlying Properties
was sold to Meridian Oil Trading Inc. ("MOTI"), an affiliate of the Company,
based on MOTI's posted price. Beginning May 1, 1993, the Company's production
from the Underlying Properties was sold to MOTI under the terms of the Gas
Purchase Contract between the Company and MOTI dated May 1, 1993 ("Gas
Purchase Contract"). The monthly price paid by MOTI for natural gas purchased
pursuant to the Gas Purchase Contract is (i) the greater of (a) $1.60 per
MMBtu ("Minimum Purchase Price") and (b) the Index Price (as defined in the
Gas Purchase Contract) up to the Sharing Price (as defined in the Gas Purchase
Contract), less, in each case, (ii) gathering, treating and processing charges
incurred in connection with such production, and plus (iii) a price
differential, if any, when the Index Price exceeds the Sharing Price. After
December 31, 1993, to the extent MOTI was required pursuant to the Gas
Purchase Contract to pay a price based on the Minimum Purchase Price rather
than the Index Price, MOTI accrued certain price credits that will be used to
reduce the purchase price of gas under the Gas Purchase Contract when the
Index Price exceeds the Minimum Purchase Price. MOTI has the right to recover
price credits of $7.4 million and $1.4 million as of December 31, 1995 and
1994, respectively.

The Company's production from the Underlying Properties is gathered, treated
and processed by Meridian Oil Gathering Inc. ("MOGI"), an affiliate of the
Company. The fees charged by MOGI totaled approximately $4.8 million, $5.3
million and $5.0 million for the years ended December 31, 1995, 1994 and 1993,
respectively, and are in accordance with the rates defined in the Gas
Gathering, Dehydrating and Treatment Agreement between the Company and MOGI
dated May 3, 1990, as amended May 1, 1993. 

                                       23
<PAGE>
 
TRUSTEE
NationsBank of Texas, N.A.
Dallas, Texas

DELAWARE TRUSTEE
Mellon Bank(DE) National Association
Wilmington, Delaware

TRANSFER AGENT AND REGISTRAR
The First National Bank of Boston
Boston, Massachusetts and New York, New York

TRUST AUDITORS
Deloitte & Touche LLP
Dallas, Texas

TRUST ENGINEERING CONSULTANTS
Netherland, Sewell & Associates, Inc.
Houston, Texas

TRUSTEE COUNSEL
Thompson & Knight, 
A Professional Corporation
Dallas, Texas 

FORM 10-K 

A copy of the Form 10-K of the Trust for the year ended December 31, 1995 as
filed with the Securities and Exchange Commission has been provided with this
Annual Report to Unitholders. Additional copies of the Form 10-K will be
provided, without charge, upon written request to:

BURLINGTON RESOURCES COAL SEAM GAS ROYALTY TRUST
NationsBank of Texas, N.A., Trustee
NationsBank Plaza
901 Main Street, Suite 1200
Dallas, Texas 75202


BURLINGTON RESOURCES COAL SEAM GAS ROYALTY TRUST
NationsBank of Texas, N.A., Trustee
NationsBank Plaza
901 Main Street, Suite 1200
Dallas, Texas 75202
1-800-365-6547

                                       24

<PAGE>
 
                                                                    EXHIBIT 23.1

           [NETHERLAND, SEWELL & ASSOCIATES LETTERHEAD APPEARS HERE]


           CONSENT OF INDEPENDENT PETROLEUM ENGINEERS AND GEOLOGISTS

     We hereby consent to the references to Netherland, Sewell & Associates,
Inc. and to the use of its reports listed below regarding the Burlington
Resources Coal Seam Gas Royalty Trust proved reserves and estimated Section 29
tax credits in the Annual Report on Form 10-K to be filed by the Burlington
Resources Coal Seam Gas Royalty Trust with the Securities and Exchange
Commission.

          1.  Report dated March 25, 1994 for reserves as of
              December 31, 1993.

          2.  Report dated March 15, 1995 for reserves as of
              December 31, 1994.

          3.  Report dated March 16, 1995 for estimated Section 29
              tax credits as of December 31, 1994.

          4.  Report dated March 18, 1996 for reserves as of
              December 31, 1995.

          5.  Report dated March 19, 1996 for estimated Section 29
              tax credits as of December 31, 1995.

                                           NETHERLAND, SEWELL & ASSOCIATES, INC.


                                           By: /s/ Frederic D. Sewell
                                              ----------------------------------
                                              Frederic D. Sewell
                                              President

Dallas, Texas
March 28, 1996


<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-START>                             JAN-01-1995
<PERIOD-END>                               DEC-31-1995
<CASH>                                          31,260
<SECURITIES>                                         0
<RECEIVABLES>                                        0
<ALLOWANCES>                                         0 
<INVENTORY>                                          0
<CURRENT-ASSETS>                                31,260
<PP&E>                                     180,403,000
<DEPRECIATION>                             (56,796,300)
<TOTAL-ASSETS>                             123,634,960
<CURRENT-LIABILITIES>                          100,220
<BONDS>                                              0
                                0
                                          0
<COMMON>                                             0
<OTHER-SE>                                 123,534,740
<TOTAL-LIABILITY-AND-EQUITY>               123,634,960
<SALES>                                    14,076,7800
<TOTAL-REVENUES>                            14,114,356
<CGS>                                          711,959
<TOTAL-COSTS>                                  711,959
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                   0
<INCOME-PRETAX>                                      0
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                                  0
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                13,402,397
<EPS-PRIMARY>                                     1.52
<EPS-DILUTED>                                     1.52
        

</TABLE>

<PAGE>
 
 
                         [NSA LETTERHEAD APPEARS HERE]
 
                                                                    EXHIBIT 99.5
 
                                 March 18, 1996
 
Mr. Ron E. Hooper
Burlington Resources Coal Seam Gas Royalty Trust
NationsBank of Texas, N.A., Trustee
NationsBank Plaza
901 Main Street, 12th Floor
Dallas, Texas 75202
 
Dear Mr. Hooper:
 
  In accordance with your request, we have estimated, as of January 1, 1996,
(1) the future net revenue to the Burlington Resources Coal Seam Gas Royalty
Trust (Trust) net profits interest; and (2) the proved reserves to the Meridian
Oil Production Inc. (MOPI) interest in the Fruitland Coal Formation underlying
the Northeast Blanco Unit, Rio Arriba and San Juan Counties, New Mexico, as
listed in the accompanying tabulations. The Trust net profits interest is
derived from the MOPI interest in such proved reserves. This report has been
prepared using constant prices and costs and conforms to the guidelines of the
Securities and Exchange Commission (SEC).
 
  The estimated net proved reserves in this report are defined as the portion
of the gross reserves attributable to the MOPI interest to which the net
profits interest is applied. As presented in the accompanying summary
projection, Table I, we estimate the MOPI net reserves and the future net
revenue to the Trust net profits interest, as of January 1, 1996, to be:
 
<TABLE>
<CAPTION>
                    MOPI NET RESERVES   TRUST FUTURE NET REVENUE
                  --------------------- -------------------------
                  CONDENSATE    GAS                 PRESENT WORTH
    CATEGORY      (BARRELS)    (MCF)       TOTAL       AT 10%
- ----------------  ---------- ---------- ----------- -------------
<S>               <C>        <C>        <C>         <C>
Proved Developed      0      91,296,135 $75,031,500  $47,570,500
</TABLE>
 
  Gas volumes are expressed in thousands of standard cubic feet (MCF) at the
contract temperature and pressure bases. These properties no longer produce
commercial volumes of condensate.
 
  This report includes a summary projection of reserves and revenue along with
one-line summaries of reserves, economics, and basic data by lease. For the
purposes of this report, the term "lease" refers to a single economic
projection.
 
  The estimated reserves and future revenue shown in this report are for proved
developed reserves only. Our study indicates that there are no proved
undeveloped reserves for these properties at this time. In accordance with SEC
guidelines, our estimates do not include any value for probable or possible
reserves which may exist for these properties. This report does not include any
value which could be attributed to interests in undeveloped acreage.
 
  Future gross revenue in this report is to the MOPI interest prior to
deducting state production taxes and ad valorem taxes. Future net revenue is
the 95 percent net profits interest to the Trust after deducting the MOPI
working interest share of these taxes and operating expenses, but before
consideration of federal income taxes. Our estimates of future net revenue have
not been adjusted to account for the Section 29 nonconventional fuels federal
income tax credit. In accordance with
<PAGE>
 
SEC guidelines, the future net revenue has been discounted at an annual rate of
10 percent to determine its "present worth." The present worth is shown to
indicate the effect of time on the value of money and should not be construed
as being the fair market value of the Trust net profits interests.
 
  For the purposes of this report, a field inspection of the properties has not
been performed nor has the mechanical operation or condition of the wells and
their related facilities been examined. We have not investigated possible
environmental liability related to the properties; therefore, our estimates do
not include any costs which may be incurred due to such possible liability.
Also, our estimates do not include any salvage value for the lease and well
equipment nor the cost of abandoning the properties.
 
  The gas price used in this report is based on the December 1995 net price
received after adjusting for BTU content, gathering fee, and shrinkage and is
held constant in accordance with SEC guidelines.
 
  Lease and well operating costs are based on operating expense records
provided by MOPI. These costs include the per-well overhead expenses allowed
under joint operating agreements along with costs estimated to be incurred at
and below the district and field levels. General and administrative overhead
expenses of the Trustee are not included. Lease and well operating costs are
held constant in accordance with SEC guidelines.
 
  We have made no investigation of potential gas volume and value imbalances
which may have resulted from overdelivery or underdelivery to the MOPI
interest. Therefore, our estimates of reserves and future revenue do not
include adjustments for the settlement of any such imbalances; our projections
are based on MOPI receiving its net revenue interest share of estimated future
gross gas production.
 
  The reserves included in this report are estimates only and should not be
construed as exact quantities. They may or may not be recovered; if recovered,
the revenues therefrom and the costs related thereto could be more or less than
the estimated amounts. The sales rates, prices received for the reserves, and
costs incurred in recovering such reserves may vary from assumptions included
in this report due to governmental policies and uncertainties of supply and
demand. Also, estimates of reserves may increase or decrease as a result of
future operations.
 
  In evaluating the information at our disposal concerning this report, we have
excluded from our consideration all matters as to which legal or accounting,
rather than engineering and geological, interpretation may be controlling. As
in all aspects of oil and gas evaluation, there are uncertainties inherent in
the interpretation of engineering and geological data; therefore, our
conclusions necessarily represent only informed professional judgments.
 
  The titles to the properties have not been examined by Netherland, Sewell &
Associates, Inc., nor has the actual degree or type of interest owned been
independently confirmed. The data used in our estimates were obtained from
Meridian Oil Production Inc. and the nonconfidential files of Netherland,
Sewell & Associates, Inc. and were accepted as accurate. We are independent
petroleum engineers, geologists and geophysicists; we do not own an interest in
these properties and are not employed on a contingent basis. Basic geologic and
field performance data together with our engineering work sheets are maintained
on file in our office.
 
                                                  Very truly yours,
 
                                                  /s/ Frederic D. Sewell
<PAGE>
 
                         [NSA LETTERHEAD APPEARS HERE]
 
                   SUMMARY PROJECTION OF RESERVES AND REVENUE
                                     AS OF
                                     1-1-96
 
BURLINGTON RESOURCES COAL SEAM GAS ROYALTY TRUST
                                              95% NET PROFITS INTEREST
                                              NORTHEAST BLANCO UNIT
 
                                              SAN JUAN BASIN, NM
                        TOTAL PROVED DEVELOPED RESERVES
 
<TABLE>
<CAPTION>
                                                         GROSS REVENUE
               GROSS     NET      GROSS       NET    INCL PROD+ADVAL TAXES  PROD+AV NET CAP OPERATING   NET   CUM P.W.
   PERIOD     OIL/COND OIL/COND    GAS        GAS    OIL    GAS     TOTAL    TAXES  INVSTMT  EXPENSE  REVENUE 10.000%
   ENDING        MB       MB       MMF        MMF     M$     M$       M$      M$      M$       M$       M$       M$
- ------------  -------- -------- ---------- --------- ------------- -------- ------- ------- --------- ------- --------
<S>           <C>      <C>      <C>        <C>       <C>  <C>      <C>      <C>     <C>     <C>       <C>     <C>
  12-31-96     0.000    0.000    76164.539 12514.768 0.0  13575.4  13575.4  1151.5    0.0     534.2   11293.0 10767.5
  12-31-97     0.000    0.000    64743.359 10637.003 0.0  11538.0  11538.0   979.6    0.0     524.0    9531.9 19030.0
  12-31-98     0.000    0.000    55537.925  9123.555 0.0   9896.6   9896.6   840.8    0.0     521.3    8107.5 25418.0
  12-31-99     0.000    0.000    47850.929  7859.674 0.0   8525.4   8525.4   724.5    0.0     512.4    6924.0 30378.2
  12-31- 0     0.000    0.000    41245.415  6773.496 0.0   7347.3   7347.3   623.3    0.0     509.9    5902.2 34221.7
  12-31- 1     0.000    0.000    35679.161  5858.271 0.0   6354.5   6354.5   539.3    0.0     496.6    5052.1 37212.6
  12-31- 2     0.000    0.000    31029.107  5093.896 0.0   5525.6   5525.6   468.7    0.0     495.0    4332.1 39544.1
  12-31- 3     0.000    0.000    27042.021  4438.621 0.0   4814.6   4814.6   409.0    0.0     495.0    3714.6 41361.8
  12-31- 4     0.000    0.000    23619.550  3876.238 0.0   4205.0   4205.0   357.9    0.0     495.0    3184.5 42778.0
  12-31- 5     0.000    0.000    20623.213  3383.942 0.0   3670.8   3670.8   311.6    0.0     486.9    2727.4 43880.9
  12-31- 6     0.000    0.000    18001.420  2953.234 0.0   3203.1   3203.1   272.4    0.0     472.3    2335.5 44740.0
  12-31- 7     0.000    0.000    15748.268  2583.162 0.0   2802.2   2802.2   237.8    0.0     461.0    1996.8 45407.7
  12-31- 8     0.000    0.000    13841.072  2270.013 0.0   2462.5   2462.5   209.5    0.0     458.8    1704.4 45925.5
  12-31- 9     0.000    0.000    12155.728  1993.305 0.0   2162.2   2162.2   183.2    0.0     452.6    1448.6 46325.4
  12-31-10     0.000    0.000    10626.767  1742.264 0.0   1889.5   1889.5   160.3    0.0     435.8    1228.3 46633.8
  SUBTOTAL     0.000    0.000   493908.474 81101.442 0.0  87972.7  87972.7  7469.4    0.0    7350.8   69482.9 46633.8
  REMAING      0.000    0.000    62175.470 10194.693 0.0  11057.9  11057.9   938.8    0.0    4279.3    5548.6 47570.5
  TOTAL OF
40.8 YRS       0.000    0.000   556083.944 91296.135 0.0  99030.6  99030.6  8408.2    0.0    11630.1  75031.5 47570.5
  CUM PROD     0.936            411652.144
  ULTIMATE     0.936            967736.088
</TABLE>
                                     BASED ON CONSTANT PRICES AND COSTS
 
 
<TABLE>
  ALL ESTIMATES HEREIN ARE PART        <S>                              <C>
  OF THE NETHERLAND, SEWELL            PRESENT WORTH PROFILE
  REPORT AND ARE SUBJECT TO ITS        FOR 12.00 PCT, PRESENT WORTH M$  44429.4
  PARAMETERS AND CONDITIONS.           FOR 14.00 PCT, PRESENT WORTH M$  41712.6
                                       FOR 18.00 PCT, PRESENT WORTH M$  37260.5
                                       FOR 20.00 PCT, PRESENT WORTH M$  35412.5
                                       FOR 24.00 PCT, PRESENT WORTH M$  32278.1
</TABLE>
 
  NETHERLAND, SEWELL &
  ASSOCIATES, INC.--DALLAS &
  HOUSTON
Table I
 
                                       3

<PAGE>
 
 
                         [NSA LETTERHEAD APPEARS HERE]
 
                                                                    EXHIBIT 99.6
 
                                 March 19, 1996
 
Mr. Ron E. Hooper
Burlington Resources Coal Seam Gas Royalty Trust
NationsBank of Texas, N.A., Trustee
NationsBank Plaza
901 Main Street, 12th Floor
Dallas, Texas 75202
 
Dear Mr. Hooper:
 
  In accordance with your request, we have estimated, as of January 1, 1996,
the Section 29 nonconventional fuels federal income tax credit attributable to
the Burlington Resources Coal Seam Gas Royalty Trust (Trust) net profits
interest in the Fruitland Coal Formation underlying the Northeast Blanco Unit,
Rio Arriba and San Juan Counties, New Mexico, as listed in the accompanying
tabulations. The tax credit is derived from the Meridian Oil Production Inc.
(MOPI) interest in the proved gas reserves as estimated in our report dated
March 18, 1996. This report has been prepared using constant prices and costs
and conforms to the guidelines of the Securities and Exchange Commission (SEC).
 
  The estimated net proved reserves in this report are defined as the portion
of the gross reserves attributable to the Trust net profits interest. These
reserves were reduced by the amount of gas reserves necessary to cover the
lease operating costs at the current gas price. As presented in the
accompanying summary projection, Table I, we estimate the Trust net reserves
and the tax credit attributable to the Trust net profits interest, as of
January 1, 1996, to be:
 
<TABLE>
<CAPTION>
                   TRUST NET RESERVES       FUTURE TAX CREDIT
                  --------------------- -------------------------
                  CONDENSATE    GAS                 PRESENT WORTH
    CATEGORY      (BARRELS)    (MCF)       TOTAL       AT 10%
- ----------------  ---------- ---------- ----------- -------------
<S>               <C>        <C>        <C>         <C>
Proved Developed      0      51,820,522 $48,572,200  $37,544,600
</TABLE>
 
  Gas volumes are expressed in thousands of standard cubic feet (MCF) at the
contract temperature and pressure bases. These properties no longer produce
commercial volumes of condensate.
 
  This report includes a summary projection of reserves and future tax credit
along with one-line summaries of reserves, economics, and basic data by lease.
For the purposes of this report, the term "lease" refers to a single economic
projection.
 
  The estimated reserves and future tax credit shown in this report are for
proved developed reserves only. Our study indicates that there are no proved
undeveloped reserves for these properties at this time. In accordance with SEC
guidelines, our estimates do not include any value for probable or possible
reserves which may exist for these properties. This report does not include any
value which could be attributed to interests in undeveloped acreage.
<PAGE>
 
  For the purposes of this report, a field inspection of the properties has not
been performed nor has the mechanical operation or condition of the wells and
their related facilities been examined. We have not investigated possible
environmental liability related to the properties; therefore, our estimates do
not include any costs which may be incurred due to such possible liability.
Also, our estimates do not include any salvage value for the lease and well
equipment nor the cost of abandoning the properties.
 
  An estimated 1995 tax credit of $1.03 per MMBTU is held constant in
accordance with SEC guidelines.
 
  Lease and well operating costs are based on operating expense records
provided by MOPI. These costs include the per-well overhead expenses allowed
under joint operating agreements along with costs estimated to be incurred at
and below the district and field levels. General and administrative overhead
expenses of the Trustee are not included. Lease and well operating costs are
held constant in accordance with SEC guidelines.
 
  We have made no investigation of potential gas volume and value imbalances
which may have resulted from overdelivery or underdelivery to the MOPI
interest. Therefore, our estimates of reserves and tax credit do not include
adjustments for the settlement of any such imbalances; our projections are
based on MOPI receiving its net revenue interest share of estimated future
gross gas production.
 
  The reserves included in this report are estimates only and should not be
construed as exact quantities. They may or may not be recovered; if recovered,
the tax credit therefrom and the costs related thereto could be more or less
than the estimated amounts. The sales rates, prices received for the reserves,
and costs incurred in recovering such reserves may vary from assumptions
included in this report due to governmental policies and uncertainties of
supply and demand. Also, estimates of reserves may increase or decrease as a
result of future operations.
 
  In evaluating the information at our disposal concerning this report, we have
excluded from our consideration all matters as to which legal or accounting,
rather than engineering and geological, interpretation may be controlling. As
in all aspects of oil and gas evaluation, there are uncertainties inherent in
the interpretation of engineering and geological data; therefore, our
conclusions necessarily represent only informed professional judgments.
 
  The titles to the properties have not been examined by Netherland, Sewell &
Associates, Inc., nor has the actual degree or type of interest owned been
independently confirmed. The data used in our estimates were obtained from
Meridian Oil Production Inc. and the nonconfidential files of Netherland,
Sewell & Associates, Inc. and were accepted as accurate. We are independent
petroleum engineers, geologists and geophysicists; we do not own an interest in
these properties and are not employed on a contingent basis. Basic geologic and
field performance data together with our engineering work sheets are maintained
on file in our office.
 
                                                  Very truly yours,
 
                                                  /s/ Frederic D. Sewell
<PAGE>
 
                         [NSA LETTERHEAD APPEARS HERE]
 
                   SUMMARY PROJECTION OF RESERVES AND REVENUE
                                     AS OF
                                     1-1-96
 
BURLINGTON RESOURCES COAL SEAM GAS ROYALTY TRUST
                                             SECTION 29 TAX CREDIT ONLY
                                             NORTHEAST BLANCO UNIT
 
                                             SAN JUAN BASIN, NM
                        TOTAL PROVED DEVELOPED RESERVES
 
<TABLE>
<CAPTION>
                                                        GROSS REVENUE
              GROSS     NET      GROSS       NET    INCL PROD+ADVAL TAXES  PROD+AV NET CAP OPERATING   NET   CUM P.W.
  PERIOD     OIL/COND OIL/COND    GAS        GAS    OIL    GAS     TOTAL    TAXES  INVSTMT  EXPENSE  REVENUE 10.000%
  ENDING        MB       MB       MMF        MMF     M$     M$       M$      M$      M$       M$       M$       M$
- -----------  -------- -------- ---------- --------- ------------- -------- ------- ------- --------- ------- --------
<S>          <C>      <C>      <C>        <C>       <C>  <C>      <C>      <C>     <C>     <C>       <C>     <C>
 12-31-96     0.000    0.000    76164.539 11421.169 0.0  10705.3  10705.3    0.0     0.0      0.0    10705.3 10207.1
 12-31-97     0.000    0.000    64743.359  9646.228 0.0   9041.8   9041.8    0.0     0.0      0.0     9041.8 18044.3
 12-31-98     0.000    0.000    55537.925  8210.827 0.0   7696.1   7696.1    0.0     0.0      0.0     7696.1 24107.4
 12-31-99     0.000    0.000    47850.929  7017.924 0.0   6578.0   6578.0    0.0     0.0      0.0     6578.0 28820.0
 12-31- 0     0.000    0.000    41245.415  5988.253 0.0   5612.3   5612.3    0.0     0.0      0.0     5612.3 32475.0
 12-31- 1     0.000    0.000    35679.161  5130.435 0.0   4809.3   4809.3    0.0     0.0      0.0     4809.3 35322.1
 12-31- 2     0.000    0.000    31029.112  4405.686 0.0   4129.4   4129.4    0.0     0.0      0.0     4129.4 37544.6
 SUBTOTAL     0.000    0.000   352250.440 51820.522 0.0  48572.2  48572.2    0.0     0.0      0.0    48572.2 37544.6
  REMAING     0.000    0.000        0.000     0.000 0.0      0.0      0.0    0.0     0.0      0.0        0.0 37544.6
 TOTAL OF
7.0 YRS       0.000    0.000   352250.440 51820.522 0.0  48572.2  48572.2    0.0     0.0      0.0    48572.2 37544.6
 CUM PROD     0.936            411652.144
 ULTIMATE     0.936            763902.584
</TABLE>
 
                                    BASED ON CONSTANT PRICES AND COSTS
 
 
  ALL ESTIMATES HEREIN ARE            <TABLE>
  PART OF THE NETHERLAND,              <S>                              <C>
  SEWELL                               PRESENT WORTH PROFILE
  REPORT AND ARE SUBJECT TO            FOR 12.00 PCT, PRESENT WORTH M$  35905.3
  ITS PARAMETERS AND                   FOR 14.00 PCT, PRESENT WORTH M$  34387.6
  CONDITIONS.                          FOR 18.00 PCT, PRESENT WORTH M$  31708.6
                                       FOR 20.00 PCT, PRESENT WORTH M$  30520.8
                                       FOR 24.00 PCT, PRESENT WORTH M$  28399.4
                                      </TABLE>
 
  NETHERLAND, SEWELL &
  ASSOCIATES, INC.--DALLAS &
  HOUSTON
 
Table I
 
                                       3


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission