DOMINION RESOURCES BLACK WARRIOR TRUST
10-K, 1996-04-01
Previous: QUALIVEST FUNDS, NSAR-A, 1996-04-01
Next: DEAN WITTER MID CAP GROWTH FUND, 497, 1996-04-01



<PAGE>
 
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
 
               UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C. 20549
 
                               ----------------
 
                                   FORM 10-K
 
(Mark One)
 
   [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: 001-11335
 
                    DOMINION RESOURCES BLACK WARRIOR TRUST
            (Exact name of registrant as specified in its charter)
 
               DELAWARE                              75-6461716
    (State or other jurisdiction of               (I.R.S. employer
    incorporation or organization)             identification number)
 
      NATIONSBANK OF TEXAS, N.A.                       75202
          NATIONSBANK CENTER                         (Zip Code)
            901 MAIN STREET
              12TH FLOOR
             DALLAS, TEXAS
    (Address of principal executive
               offices)
 
              REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE:
                                (214) 508-2400
 
          SECURITIES REGISTERED PURSUANT TO SECTION 12(B) OF THE ACT:
 
<TABLE>
<CAPTION>
                                     NAME OF EACH EXCHANGE
             TITLE OF EACH CLASS      ON WHICH REGISTERED
             -------------------     ---------------------
<S>                              <C>
Units of Beneficial Interest     New York Stock Exchange, Inc.
</TABLE>
 
          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.
 
  At March 15, 1995, there were 7,850,000 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 $144,244,000.
 
                      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:
 
  (1) 1995 Annual Report to Unitholders--Part II.
 
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
<PAGE>
 
                               TABLE OF CONTENTS
 
<TABLE>
<CAPTION>
                                                                           PAGE
                                                                           ----
<S>                                                                        <C>
PART I....................................................................   1
  Item 1. Business........................................................   1
    GLOSSARY..............................................................   1
    DESCRIPTION OF THE TRUST..............................................   3
      Creation and Organization of the Trust..............................   3
      Assets of the Trust.................................................   4
      Duties and Limited Powers of the Trustee and the Delaware Trustee...   4
      Resignation of Trustees.............................................   5
      Transfer of Royalty Interests.......................................   5
      Liabilities of the Trust............................................   5
      Liabilities of the Trustee and the Delaware Trustee.................   5
      Termination and Liquidation of the Trust............................   6
      Arbitration and Actions by Unitholders..............................   7
    DESCRIPTION OF UNITS..................................................   8
      Distributions and Income Computations...............................   8
      Conditional Right of Repurchase.....................................   9
      Possible Divestiture of Units.......................................  10
      Periodic Reports....................................................  11
      Voting Rights of Unitholders........................................  11
      Liability of Unitholders............................................  12
      Transfer Agent......................................................  12
    FEDERAL INCOME TAX CONSIDERATIONS.....................................  13
      Summary of Certain Federal Income Tax Consequences..................  13
    ERISA CONSIDERATIONS..................................................  18
    STATE TAX CONSIDERATIONS..............................................  18
      Alabama Income Tax..................................................  18
      Alabama Franchise Tax...............................................  19
      Alabama Severance Taxes.............................................  19
      Other Alabama Taxes.................................................  19
    REGULATION AND PRICES.................................................  19
      Regulation of Natural Gas...........................................  19
      Environmental Regulation............................................  20
      Competition, Markets and Prices.....................................  21
  Item 2. Properties......................................................  21
    THE ROYALTY INTERESTS.................................................  21
      The Underlying Properties...........................................  22
      The Royalty Interests...............................................  23
      Reserve Estimate....................................................  25
      Natural Gas Sales Prices and Production.............................  26
      Gas Purchase Agreement..............................................  27
      Operation of Properties.............................................  27
      Pratt Recompletion Payments.........................................  28
      Sale and Abandonment of Underlying Properties.......................  29
      Dominion Resources' Assurances......................................  29
      Title to Properties.................................................  30
  Item 3. Legal Proceedings...............................................  30
  Item 4. Submission of Matters to a Vote of Security Holders.............  30
PART II...................................................................  30
  Item 5. Market for Registrant's Common Equity and Related Stockholder
   Matters................................................................  30
  Item 6. Selected Financial Data.........................................  30
</TABLE>
<PAGE>
 
<TABLE>
<CAPTION>
                                                                           PAGE
                                                                           ----
<S>                                                                        <C>
  Item 7. Trustee's Discussion and Analysis of Financial Condition and Re-
   sults of Operations....................................................  30
  Item 8. Financial Statements and Supplementary Data.....................  30
  Item 9. Changes in and Disagreements with Accountants on Accounting and
         Financial Disclosure.............................................  30
PART III..................................................................  31
  Item 10. Directors and Executive Officers of the Registrant.............  31
  Item 11. Executive Compensation.........................................  31
  Item 12. Security Ownership of Certain Beneficial Owners and Management.  31
  Item 13. Certain Relationships and Related Transactions.................  32
    Administrative Services Agreement.....................................  32
    Dominion Resources' Conditional Right of Repurchase...................  32
    Potential Conflicts of Interest.......................................  32
PART IV...................................................................  33
  Item 14. Exhibits, Financial Statement Schedules and Reports on Form 8-
   K......................................................................  33
    Financial Statements..................................................  33
    Financial Statement Schedules.........................................  33
    Exhibits..............................................................  33
    Reports on Form 8-K...................................................  34
</TABLE>
<PAGE>
 
                                    PART I
 
ITEM 1. BUSINESS.
 
                                   GLOSSARY
 
  The following is a glossary of certain defined terms used in this Annual
Report on Form 10-K.
 
  "Administrative Services Agreement" means the Administrative Services
Agreement dated as of June 28, 1994, between Dominion Resources and the Trust,
a copy of which is filed as an exhibit to this Form 10-K.
 
  "Bcf" means billion cubic feet of natural gas.
 
  "Btu" means British Thermal Unit, the common unit of gross heating value
measurement for natural gas.
 
  "Code" means the Internal Revenue Code of 1986, as amended.
 
  "Company" means Dominion Black Warrior Basin, Inc., an Alabama corporation
and a wholly-owned indirect subsidiary of Dominion Resources.
 
  "Company Interests" means the Company's interest in the Underlying
Properties, as of June 1, 1994, not burdened by the Royalty Interests.
 
  "Company Interests Owner" means the Company while it owns all or part of the
Company Interests and any other person or persons who acquire all or any part
of the Company Interests or any operating rights therein other than a royalty,
overriding royalty, production payment or net profits interest.
 
  "Contract Price" means the price at which, pursuant to the Gas Purchase
Agreement, Sonat Marketing is obligated to purchase the Subject Gas at the
central delivery points in the gathering system for the Underlying Properties.
Prior to April 1, 1996, the Gas Purchase Agreement specified that the Contract
Price for each month equaled (i) from June 1, 1994 through December 31, 1998
(a) for quantities of natural gas equal to or less than the Monthly Base
Quantity, the sum of the Index Price and the Premium, which price would not
have been below the Minimum Price or above the Maximum Price, and (b) for
quantities of natural gas in excess of the Monthly Base Quantity, the Index
Price and (ii) after December 31, 1998, a price to be negotiated by the
Company and Sonat Marketing, which price would not have been less than the
Index Price. Effective April 1, 1996, the Contract Price for each month shall
equal (i) for quantities of natural gas in excess of the Monthly Base
Quantity, the sum of the Index Price and $.02 per MMBtu and (ii) for
quantities of natural gas equal to or less than the Monthly Base Quantity, (a)
from April 1, 1996 through December 31, 1998, the sum of the Index Price and
the Premium, which price shall not be below the Minimum Price or above the
Maximum Price, (b) from January 1, 1999 through December 31, 2001, the sum of
the Index Price and the Premium, which price shall not be limited by either
the Minimum Price or the Maximum Price, and (c) after December 31, 2001, a
price to be negotiated by the Company and Sonat Marketing, which price shall
not be less than the Index Price.
 
  "Conveyance" means the Overriding Royalty Conveyance dated effective as of
June 1, 1994, from the Company to the Trust, as amended by instrument dated as
of November 20, 1994, copies of which are filed as exhibits to this Form 10-K.
 
  "Delaware Trustee" means Mellon Bank (DE) National Association.
 
  "Dominion Resources" means Dominion Resources, Inc., a Virginia corporation.
 
  "Existing Wells" means the wells producing on the Underlying Properties as
of June 1, 1994.
 
  "Gas" means natural gas produced and sold from the Underlying Properties.
<PAGE>
 
  "Gas Purchase Agreement" means the Gas Purchase Agreement dated as of May 3,
1994, between the Company and Sonat Marketing, as amended by instrument
effective as of April 1, 1996.
 
  "Gross Proceeds" means the aggregate amounts received by the Company
Interests Owner attributable to the Company Interests from the sale of Subject
Gas at the central delivery points in the gathering system for the Underlying
Properties.
 
  "Gross Wells" means the total whole number of gas wells.
 
  "Index Price" means the price published by Inside Ferc's Gas Market Report
in its first issue of the month which posts prices for the beginning of such
month for "Prices of Spot Gas Delivered to Pipelines" "Southern Natural Gas
Co." "Louisiana" "Index," for such month.
 
  "Mcf" means thousand cubic feet of natural gas. Natural gas volumes are
stated herein at the legal pressure base of 14.65 or 14.73 pounds per square
inch absolute, as the case may be, at 60 degrees Fahrenheit.
 
  "Maximum Price" means $2.63 per MMBtu, the maximum price payable for the
Monthly Base Quantities pursuant to the Gas Purchase Agreement from June 1,
1994 through December 31, 1998.
 
  "Minimum Price" means $1.85 per MMBtu, the minimum price payable for the
Monthly Base Quantities pursuant to the Gas Purchase Agreement from June 1,
1994 through December 31, 1998.
 
  "MMcf" means million cubic feet of natural gas. As used herein, 1 MMcf is
assumed to have a Btu content of 990 MMBtu.
 
  "MMBtu" means million Btu. As used herein, 990 MMBtu is deemed to be the Btu
content of 1 MMcf.
 
  "Monthly Base Quantity" means the volumes of natural gas designated as such
in the Gas Purchase Agreement.
 
  "Net revenue interest" means working interest or mineral interest less any
applicable royalties, overriding royalties or similar burdens on production
prior to the Royalty Interests.
 
  "Net wells" and "net acres" are calculated by multiplying gross wells or
gross acres by the working interest in such wells or acres.
 
  "Premium" means the premium per MMbtu on a wet basis pursuant to the Gas
Purchase Agreement from June 1, 1994 through December 31, 2001 as follows:
 
<TABLE>
<CAPTION>
     INDEX PRICE                                                       PREMIUM
      ($/MMBTU)                                                       ($/MMBTU)
     -----------                                                      ---------
      <S>                                                             <C>
      Below $2.00..................................................    $0.050
      $2.01-2.25.....................................................  $0.060
      $2.26-2.50.....................................................  $0.065
      Above $2.50....................................................  $0.070
</TABLE>
 
  "Prospectus" means the prospectus dated June 21, 1994, as supplemented by
the final prospectus supplement dated June 1, 1995, relating to the offer and
sale of the Units, and forming a part of Dominion Resources' Registration
Statement on Form S-3 (No. 33-53513).
 
  "Reserve Estimate" means the estimated net proved reserves, estimated future
net revenues and the discounted estimated future net revenues attributable to
the Royalty Interests as of January 1, 1996, prepared by Ryder Scott.
 
                                       2
<PAGE>
 
  "River Gas" means The River Gas Corporation, an Alabama corporation.
 
  "Royalty Interests" means the overriding royalty interests conveyed to the
Trust pursuant to the Conveyance entitling the holder thereof to 65 percent of
the Gross Proceeds derived from the Company Interests.
 
  "Ryder Scott" means Ryder Scott Company Petroleum Engineers, independent
petroleum engineers.
 
  "Section 29 tax credit" means the tax credits for federal income tax
purposes pursuant to Section 29 of the Code to an owner of coal seam gas
production, which tax credits are generated upon the sale of such production.
 
  "Sonat" means Sonat, Inc., a Delaware corporation.
 
  "Sonat Marketing" means Sonat Marketing Company, a Delaware Corporation.
 
  "Subject Gas" means Gas attributable to the Company Interests.
 
  "Trust" means Dominion Resources Black Warrior Trust, a Delaware business
trust formed pursuant to the Trust Agreement.
 
  "Trust Agreement" means the Trust Agreement dated as of May 31, 1994, among
the Company, as grantor, Dominion Resources, the Delaware Trustee and the
Trustee, as amended by instrument dated as of June 27, 1994, copies of which
are filed as exhibits to this Form 10-K.
 
  "Trustee" means NationsBank of Texas, N.A.
 
  "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 requires the owner of such working interest to
bear such specified percentage of the costs to explore for, develop, produce
and market such oil and gas.
 
  "Underlying Properties" means the natural gas properties in which the
Company has an interest located in the Black Warrior Basin, Tuscaloosa County,
Alabama insofar as such properties include the Pottsville Formation.
 
  "Units" means the 7,850,000 units of beneficial interest issued by, and
evidencing the entire beneficial interest in, the Trust.
 
                           DESCRIPTION OF THE TRUST
 
  Dominion Resources Black Warrior Trust is a Delaware business trust formed
under the Delaware Business Trust Act, Title 12, Chapter 38 of the Delaware
Code, Section 3801 et seq. (the "Delaware Code"). The following information is
subject to the detailed provisions of the Trust Agreement and the Conveyance,
copies of which 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 the material
provisions of the Trust Agreement.
 
CREATION AND ORGANIZATION OF THE TRUST
 
  The Trust was initially created by the filing of its Certificate of Trust
with the Delaware Secretary of State on May 31, 1994. In accordance with the
Trust Agreement, the Company contributed $1,000 as the initial corpus of the
Trust. On June 28, 1994, the Royalty Interests were conveyed to the Trust by
the
 
                                       3
<PAGE>
 
Company pursuant to the Conveyance, in consideration for the issuance to the
Company of all 7,850,000 of the authorized Units in the Trust. The Company
transferred all the Units to its parent, Dominion Energy, Inc., which in turn
transferred all the Units to its parent, Dominion Resources. Dominion
Resources sold an aggregate of 6,904,000 Units to the public through various
underwriters (the "Underwriters") in June and August 1994 in the initial
public offering of the Units (the "Initial Public Offering") and sold the
remaining 946,000 Units to the public through certain of the Underwriters in
June 1995 pursuant to Post-Effective Amendment No. 1 to the Form S-3
Registration Statement relating to the Units (the "Secondary Public Offering
and, collectively with the Initial Public Offering, the "Public Offerings").
 
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 of
overriding royalty interests burdening the Company's interest in the
Underlying Properties. The Royalty Interests generally entitle the Trust to
receive 65 percent of the Company's Gross Proceeds (as defined below). The
Royalty Interests are non-operating interests and bear only expenses related
to property, production and related taxes (including severance taxes). See
"Properties--The Royalty Interests."
 
  The Company has advised the Trustee that all the production attributable to
the Underlying Properties is from the Pottsville 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 Code, upon the production and sale of such gas. See "--Federal Income
Taxation."
 
DUTIES AND LIMITED POWERS OF THE TRUSTEE AND THE DELAWARE TRUSTEE
 
  Under the Trust Agreement, the Trustee has all powers to collect the
payments attributable to the Royalty Interests and to pay all expenses,
liabilities and obligations of the Trust. The Trustee has the discretion to
establish a cash reserve for the payment of any liability that is contingent
or uncertain in amount or that otherwise is not currently due and payable. The
Trustee is entitled to cause the Trust to borrow money from any source,
including from the entity serving as Trustee (provided that the entity serving
as Trustee shall not be obligated to lend to the Trust), to pay expenses,
liabilities and obligations that cannot be paid out of cash held by the Trust.
To secure payment of any such indebtedness (including any indebtedness to the
Trustee), the Trustee is authorized to (i) mortgage and otherwise encumber the
entire Trust estate or any portion thereof; (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 Trustee, must be similar to the
terms which the Trustee would grant to a similarly situated commercial
customer with whom it did not have a fiduciary relationship, and the Trustee
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 Delaware Trustee has only such powers as are set forth in the Trust
Agreement or are required by law and is not empowered to take part in the
management of the Trust.
 
  The Royalty Interests are passive in nature and neither the Trustee nor the
Delaware Trustee have any control over or any responsibility relating to the
operation of the Underlying Properties. The Company does not have any
contractual commitment to the Trust to develop further the Underlying
Properties, except for recompletions to the Pratt coal seam, or to maintain
its ownership interest in any of the Underlying Properties. See "Properties--
The Royalty Interests--Pratt Recompletion Payments." The Company may sell the
Company Interests subject to and burdened by the Royalty Interests and, absent
certain conditions having been met, with the continuing benefit of Dominion
Resources' assurances and
 
                                       4
<PAGE>
 
the Gas Purchase Agreement. For a description of the Underlying Properties,
the Royalty Interests and other information relating to such properties, see
"Properties--The Royalty Interests."
 
  The Trust Agreement authorizes the Trustee to take such action as in its
judgment is necessary, desirable or advisable to best achieve the purposes of
the Trust. The Trustee is empowered by the Trust Agreement to employ
consultants and agents (including the Company, Dominion Energy and Dominion
Resources) and to make payments of all fees for services or expenses out of
the assets 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 as an association, taxable as a corporation, for federal income tax
purposes 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
deposit 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 Royalty Interests and cash
proceeds therefrom 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 provided the interest rate paid equals the interest
rate paid by the Trustee on similar deposits.
 
  The Trust has no employees. Administrative functions are performed by the
Trustee.
 
RESIGNATION OF TRUSTEES
 
  The Trustee and the Delaware Trustee may resign at any time upon 60 days'
prior written notice or be removed, with or without cause, by a vote of not
less than a majority of the outstanding Units, provided in each case that a
successor trustee has been appointed and has accepted its appointment. Any
successor must be a bank or trust company meeting certain requirements,
including having capital, surplus and undivided profits of at least
$100,000,000, in the case of the Trustee, and $20,000,000, in the case of the
Delaware Trustee.
 
TRANSFER OF ROYALTY INTERESTS
 
  Prior to the termination of the Trust, the Trustee is not authorized to sell
or otherwise dispose of all or any part of the Royalty Interests. The Trustee
is authorized and directed to sell and convey the Royalty Interests without
Unitholder approval upon termination of the Trust. No Unitholder approval for
such sales or dispositions is required even though they may constitute a
disposition of all or substantially all the assets of the Trust. Any sales
upon termination may be made to Dominion Resources or its affiliates. See "--
Termination and Liquidation of the Trust."
 
LIABILITIES OF THE TRUST
 
  Because of the passive nature of the Trust assets and the restrictions on
the activities of the Trustee, the only liabilities the Trust have incurred
are those for routine administrative expenses, such as trusteeship fees and
accounting, engineering, legal and other professional fees and the
administrative services fee paid to Dominion Resources. If a court were to
hold that the Trust is taxable as a corporation, then the Trust would incur
substantial federal income tax liabilities. See also "--State Tax
Considerations--Alabama Franchise Tax."
 
LIABILITIES OF THE TRUSTEE AND THE DELAWARE TRUSTEE
 
  Each of the Trustee and the Delaware Trustee may act in its discretion and
is 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 on, based on or measured by any fees, commissions or compensation
received pursuant to the Trust Agreement) and will not be otherwise liable for
any act or omission of any
 
                                       5
<PAGE>
 
agent or employee unless such trustee has acted in bad faith or with gross
negligence in the selection and retention of such agent or employee. Each of
the Trustee and the Delaware Trustee (and their respective agents) is
indemnified by Dominion Resources 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 Trustee and the Delaware Trustee
is indemnified from the Trust assets against its own negligence which does not
constitute gross negligence), and will have a first lien upon 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 generally required to first be indemnified from Trust
assets before seeking indemnification from Dominion Resources. Dominion
Resources also has agreed to indemnify the Trustee and the Delaware Trustee
against certain securities laws' liabilities. Neither the Trustee nor the
Delaware Trustee is entitled to indemnification from Unitholders (except in
connection with lost or destroyed Unit certificates). Insofar as
indemnification for liabilities arising under the Securities Act of 1933, as
amended (the "Securities Act"), is permitted to the Trustee pursuant to the
foregoing provisions, the Trustee has been informed that in the opinion of the
Securities and Exchange Commission (the "Commission") such indemnification is
against public policy as expressed in the Securities Act and is, therefore,
unenforceable.
 
TERMINATION AND LIQUIDATION OF THE TRUST
 
  The Trust will terminate upon the occurrence of: (i) an affirmative vote of
the holders of not less than 66 2/3 percent of the outstanding Units to
terminate the Trust; (ii) such time as the ratio of the cash amounts received
by the Trust attributable to the Royalty Interests in any calendar quarter to
administrative costs of the Trust for such calendar quarter is less than 1.2
to 1.0 for two consecutive calendar quarters; or (iii) March 1 of any year if
it is determined, based on a reserve report as of December 31 of the prior
year prepared by a firm of independent petroleum engineers mutually selected
by the Trustee and the Company, that the net present value (discounted at 10
percent) of (a) estimated future net revenues from proved reserves
attributable to the Royalty Interests plus (b) the amount of all remaining
Section 29 tax credits attributable to the Royalty Interests, is equal to or
less than $5 million (as applicable, the "Termination Date"). Upon such
occurrence, the remaining assets of the Trust will be sold, the net proceeds
of the sale will be distributed to the Unitholders and the Trust will be wound
up and a certificate of cancellation filed.
 
  Upon the termination of the Trust, the Trustee will use its best efforts to
sell any remaining Royalty Interests then owned by the Trust for cash pursuant
to the procedures described in the Trust Agreement. The Trustee will retain a
nationally recognized investment banking firm (the "Advisor") on behalf of the
Trust who will assist the Trustee in selling the remaining Royalty Interests.
The Company has the right, but not the obligation, within 60 days following
the Termination Date, to 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 the Company, the Trustee will decide, based on the recommendation of the
Advisor, to either (i) accept such offer (in which case no sale to the Company
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 the Company's offer, the
offer will be deemed withdrawn and the Trustee will then use its best efforts,
assisted by the Advisor, to locate other buyers for the Royalty Interests. At
the end of the 120-day period following the Termination Date, the Trustee is
required to notify the Company of the highest of any other offers acceptable
to the Trustee (which must be an all cash offer) received during such period
(the "Highest Acceptable Offer"). The Company 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 Acceptable Offer is more than 105 percent of the Company's
original offer (or if the Company did not make an initial offer), the purchase
price will be 105 percent of the Highest Acceptable Offer, or (ii) if the
Highest Acceptable Offer is equal to or less than 105 percent of the Company's
original offer, the purchase price will be equal to the Highest Acceptable
Offer. If no other acceptable offers are received
 
                                       6
<PAGE>
 
for all remaining Royalty Interests, the Trustee may request the Company 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 the Company 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 the 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 a public auction, which sale may be to the Company or any
of its affiliates.
 
  The Company's purchase rights, as described above, may be exercised by the
Company and each of its successors in interest and assigns. The Company's
purchase rights are fully assignable by the Company 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.
 
  The Trust may terminate without Unitholder approval. Unitholders are not
entitled to any rights of appraisal or similar rights in connection with the
termination of the Trust.
 
ARBITRATION AND ACTIONS BY UNITHOLDERS
 
  Pursuant to the Trust Agreement, any dispute, controversy or claim that may
arise between or among Dominion Resources or the Company, on the one hand, and
the Trustee, the Delaware Trustee or the Trust, on the other hand, in
connection with or otherwise relating to the Trust Agreement or the Conveyance
or the application, implementation, validity or breach thereof or any
provision thereof, shall be settled by final and binding arbitration in
Dallas, 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 Administrative
Services Agreement also includes a provision that will require Dominion
Resources and the Trustee and the Trust to submit any dispute regarding such
contract to alternative dispute resolution before litigating such matter.
 
  The Trust Agreement requires under certain circumstances that the Trustee
and the Trust pursue any claims against Dominion Resources and the Company
with respect to any breach by Dominion Resources and the Company of the terms
of the Conveyance or the Trust Agreement (and requires that any such claims be
brought in arbitration), without the joinder of any Unitholder. The Trust
Agreement does not provide for any procedure allowing Unitholders to bring an
action on their own behalf to enforce the rights of the Trust under the
Conveyance and, except in the case of the failure of the Trustee to enforce
certain performance obligations of Dominion Resources to the Trust, does not
provide for any procedure allowing Unitholders to direct the Trustee to bring
an action on behalf of the Trust to enforce the Trust's rights under the
Conveyance. Each Unitholder has a statutory right, however, under Section 3816
of the Delaware Code to bring a derivative action in the Delaware Court of
Chancery on behalf of the Trust to enforce the rights of the Trust if the
Trustee has refused to bring the action or if an effort to cause the Trustee
to bring the action is not likely to succeed. 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 plaintiff in a derivative
action must be a beneficial owner at the time such action is brought and (i)
at the time of the transaction subject to such complaint or
 
                                       7
<PAGE>
 
(ii) 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 received by the plaintiff, the
Delaware Chancery Court will make such award of the plaintiff's expenses
payable out of those proceeds and direct the plaintiff to remit to the Trust
the remainder thereof. If the proceeds are insufficient to reimburse the
plaintiff's reasonable expenses in bringing the derivative action, the
Delaware Chancery Court may direct that any such award of the plaintiff's
expenses or a portion thereof be paid by the Trust. The rights of the
Unitholders to bring a derivative action on behalf of the Trust provided
pursuant to the Trust Agreement and 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.
 
  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
Dominion Resources or the Company, then such Unitholder could, on behalf of
the Trust, pursue such rights against Dominion Resources or the Company, 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 Dominion Resources' obligation to cure certain
deficiencies under the Trust Agreement 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. See "Properties--The Royalty Interests--Dominion Resources'
Assurances."
 
                             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 7,850,000 Units outstanding. The Trust
may not issue additional Units.
 
DISTRIBUTIONS AND INCOME COMPUTATIONS
 
  The Trustee determines for each calendar 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 attributable to production from the Royalty Interests during such
calendar quarter, provided that such cash is received by the Trust on or
before the last business day prior to the 45th day following the end of such
calendar quarter, plus the amount of interest expected by the Trustee to be
earned on such cash proceeds during the period between the date of receipt by
the Trust of such cash proceeds and the date of payment to the Unitholders of
such Quarterly Distribution Amount, plus all other cash receipts of the Trust
during such calendar quarter (to the extent not distributed or held for future
distribution as a Special Distribution Amount or included in the previous
Quarterly Distribution Amount) (which might include sales proceeds not
sufficient in amount to qualify for a special distribution,
 
                                       8
<PAGE>
 
as described in the next paragraph, and interest), over the liabilities of the
Trust paid during such calendar quarter and not taken into account in
determining a prior Quarterly Distribution Amount, subject to adjustments for
changes made by the Trustee during such calendar quarter in any cash reserves
established for the payment of contingent or future obligations of the Trust.
An amount which is not included in the Quarterly Distribution Amount for a
calendar quarter because such amount is received by the Trust after the last
business day prior to the 45th day following the end of such calendar quarter
shall be included in the Quarterly Distribution Amount for the next calendar
quarter. The Quarterly Distribution Amount for each calendar quarter will be
payable to Unitholders of record on the 60th 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 will
distribute the Quarterly Distribution Amount for each calendar quarter on or
prior to 70 days after the end of such calendar quarter to each person who was
a Unitholder of record on the record date for such calendar quarter.
 
  The Royalty Interests will be sold in whole or in part upon termination of
the Trust. Any proceeds from sales of the Royalty Interests, plus any interest
expected by the Trustee to be earned thereon, less liabilities and expenses of
the Trust and amounts used for cash reserves, will be distributed to
Unitholders of record on the record date established for such distribution. A
special distribution will be made of undistributed cash proceeds and other
amounts received by the Trust aggregating in excess of $10,000,000, plus the
amount of interest expected by the Trustee to be earned on such cash proceeds
during the period between the date of receipt by the Trust of such cash
proceeds and the date of payment to the Unitholders of such special
distribution (a "Special Distribution Amount"). The record date for
distribution of 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. Distributions to Unitholders will be no later than 15 days after the
Special Distribution Amount record date.
 
  Gross income attributable to cash being distributed in most cases 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
Unitholders' 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
 
  Dominion Resources (and any of its successor and affiliates) has 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 are owned by persons or
entities other than Dominion 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 Dominion 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 ("NYSE")
trading days prior to the date on which notice of such exercise is delivered
to the Unitholders and (ii) the average closing price of Units on the NYSE for
the 30 trading days immediately preceding the Determination Date. If Dominion
Resources or any of its affiliates acquires Units (other than an acquisition
from Dominion Resources or any affiliate) during the period that is three NYSE
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
 
                                       9
<PAGE>
 
used therein will be such greater price. Any such repurchase would be
conducted in accordance with applicable federal and state securities laws.
 
  In the event that Dominion Resources elects to purchase all Units, Dominion
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 Dominion 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 Dominion Resources at the
place designated in such notice and thereupon the purchase price of such Units
will 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 Dominion Resources and any of its
affiliates).
 
  If Dominion 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 are set aside by Dominion 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 Dominion Resources, the Company, 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
repurchase, upon surrender (and endorsement, if required by Dominion
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 Dominion Resources and
unclaimed at the end of two years from the repurchase date shall revert to the
general funds of Dominion Resources, after which reversion the holders of such
Units so noticed for repurchase could look only to the general funds of
Dominion Resources for the payment of the purchase price. Any interest accrued
on funds so deposited would be paid to Dominion Resources from time to time as
requested by Dominion Resources.
 
  In the event that Dominion 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 Dominion Resources' decision to
terminate the Trust, the Trustee must cause any remaining 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 Dominion 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. The Trust Agreement provides, however, that in the
event of certain judicial or administrative proceedings seeking the
cancellation or forfeiture of any property in which the Trust 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 in accordance with such notice, the Trustee will 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
 
                                      10
<PAGE>
 
of certificates representing the Units, will be held by the Trustee in a non-
interest bearing account for the benefit of the Unitholder and paid to the
Unitholder upon surrender of such certificates. Cash distributions payable to
such Unitholder will also be held in a non-interest bearing account pending
disposition by the Unitholder of the Units or cancellation of certificates
representing the Units by the Trustee, subject to a maximum retention period
of two years or such shorter period as shall be permitted by applicable laws.
 
PERIODIC REPORTS
 
  The Trustee causes a reserve report to be prepared for the Trust (by a firm
of independent petroleum engineers mutually selected by the Trustee and the
Company) each year showing estimated proved natural gas reserves and other
reserve information attributable to the Royalty Interests as of December 31 of
such year. Such reserve reports show estimated future net revenues and the net
present value (discounted at 10 percent) of the estimated future net revenues
(using the year-end Contract Price as of December 31) from proved reserves
attributable to the Royalty Interests and the amount of the estimated net
present value (discounted at 10 percent) of the remaining Section 29 tax
credits attributable to the Royalty Interests. The costs of the reserve
reports are paid by the Trust and constitute an administrative expense. The
Trustee also provides to Dominion Resources and the Company, within 15 days
after the end of each calendar quarter, a written itemized report showing all
administrative costs of the Trust paid during such quarter.
 
  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 record date for each such calendar
quarter and (ii) on a Special Distribution Amount record date occurring during
such quarter, if any, a report which shows in reasonable detail the assets and
liabilities and receipts and disbursements of the Trust for such calendar
quarter. Within 120 days following the end of each fiscal year, the Trustee
mails to Unitholders of record as of a date to be selected by the Trustee an
annual report containing audited financial statements which includes reserve
information relating to the Trust and the Royalty Interests.
 
  The Trustee files such returns for federal income tax purposes as it is
advised are required to comply with applicable law. The Trustee mails to each
person or entity who was a Unitholder of record (i) on the record date for
each such calendar quarter and (ii) on a Special Distribution Amount record
date occurring during such quarter, if any, a report which shows in reasonable
detail information 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 the following year.
 
  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 and the Trustee and the Delaware Trustee.
 
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 profit. For example, there is no requirement
for annual meetings of Unitholders or for annual or other periodic reelection
of the Trustee.
 
  Meetings of Unitholders may be called by the Trustee or by Unitholders
owning not less than 10 percent of the outstanding Units. In addition, the
Delaware Trustee may call such a meeting but only for the purpose of
appointing a successor to it upon its resignation. All meetings of Unitholders
will be held in Dallas, Texas. Written notice of every such meeting setting
forth the time and place of the meeting and
 
                                      11
<PAGE>
 
the matters proposed to be acted upon will be given not more than 60 nor less
than 20 days before such meeting is to be held to all of the Unitholders of
record at the close of business on a record date selected by the Trustee,
which record date will not be more than 60 days before the date of such
meeting. The presence in person or by proxy of Unitholders representing a
majority of the outstanding Units is necessary to constitute a quorum. Each
Unitholder is 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 Conveyance, if requested in writing by the
Company or Dominion Resources. No matter other than that stated in the notice
of the Unitholder meeting will 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 amendments 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 Trustee or the Delaware Trustee to engage in
business or investment activities or (ii) alter the rights of the Unitholders
as among themselves. Without the written consent of Dominion 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) the Company's right of first refusal with respect to the
purchase of any remaining Royalty Interests upon termination of the Trust.
Without the written consent of Dominion Resources and the approval of a
majority of the outstanding Units, no amendment may be made to the Trust
Agreement that would alter Dominion 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 Dominion
Resources or its affiliates. Additionally, any amendment that increases the
obligations, duties or liabilities of or affects the rights of the Trustee or
the Delaware Trustee must be consented to by such entity. The Trustee, the
Delaware Trustee, Dominion Resources and the Company 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, (i) Dominion Resources may
direct the Trustee to change the name of the Trust without approval of the
Unitholders and (ii) in the event that a business purpose of the Trust is
found or deemed to exist by any taxing or other authority on which finding any
taxation authority might rely, the Trustee is authorized to amend or delete
and, subject to the receipt of an opinion of counsel reasonably satisfactory
to the Trustee, the Trustee, the Delaware Trustee, Dominion Resources and the
Company will amend or delete any provision of the Trust Agreement or take such
other action as may be necessary to eliminate such business purpose, without
approval of the Unitholders. Removal of the Trustee and the Delaware Trustee,
approval of amendments, waivers, consents and other changes relating to 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 liability as is accorded under
Delaware law to stockholders of 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
 
  Mellon Securities Trust Company serves as transfer agent and registrar for
the Units.
 
                                      12
<PAGE>
 
                       FEDERAL INCOME TAX CONSIDERATIONS
 
  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--
Tax Considerations" appearing in the Prospectus set forth, respectively, a
discussion of the material federal income tax matters of general application
of the acquisition, ownership and sale of the Units acquired in the Public
Offerings and a discussion of certain risk factors associated with matters of
federal income taxation as applied to the Trust and such Unitholders.
 
  In connection with the registration of the Units for offer and sale in the
Public Offerings, Dominion Resources and the Underwriters received certain
opinions of special counsel ("Special Counsel") to Dominion 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 either of the
Public Offerings. Each of these opinions was based on provisions of the Code
existing as of June 28, 1994 with respect to the opinions given in connection
with the Initial Public Offering and as of June 8, 1995 with resect to the
opinions given in connection with the Secondary Public Offering, and existing
and proposed regulations thereunder, administrative rulings and court
decisions as of such dates, all of which are subject to changes that may or
may not be retroactively applied. Some of the applicable provisions of the
Code have not been interpreted by the courts or the IRS. In addition, such
opinions were based on various representations as to factual matters made by
the Company and Dominion Resources in connection with the Public Offerings. In
addition, such opinions were expressly limited in their application to
investors purchasing Units in each of such Public Offerings and, as a result,
provide no assurance to investors not purchasing Units in one of the Public
Offerings.
 
  Neither the Trustee, the Delaware Trustee, nor counsel to the Trustee,
respectively, has rendered any opinions with respect to any tax matters
associated with the Trust or the Units.
 
  No ruling was requested by Dominion Resources, as the sponsor of the Trust,
the Trustee or the Delaware Trustee from the IRS with respect to any matter
affecting the Trust or Unitholders. No assurance can be provided that the
opinions of Special Counsel (which do not bind the IRS) will not be challenged
by the IRS or will be sustained by a court if so challenged.
 
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 Special
Counsel to Dominion Resources on oil and gas and federal income tax matters,
which are set forth in the Prospectus. The summary is not exhaustive and many
other provisions of the federal tax laws may affect individual Unitholders,
and the summary is not intended to address the tax issues potentially
affecting Unitholders acquiring Units other than by purchase through either of
the Public Offerings. 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 Taxation of the    The Trust is a grantor trust and not an
Trust ...............................  association taxable as a corporation.
                                       As a grantor trust, the Trust is not
                                       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
                                       would be materially different if the
                                       IRS were to successfully challenge this
                                       treatment.
 
Economic Substance of Ownership of
Units ...............................
                                      Generally, a taxpayer is entitled to
                                       claim deductions and tax credits gener-
                                       ated by an investment only if
 
                                      13
<PAGE>
 
                                       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 ei-
                                       ther by a court or the IRS. An invest-
                                       ment has economic substance if the in-
                                       vestor 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 tax benefits. In many cases, eco-
                                       nomic profit has been computed by com-
                                       paring the taxpayer's total cash in-
                                       vestment to the total cash reasonably
                                       expected to be received by the taxpayer
                                       as a result of the investment (a "Pre-
                                       Tax Profit Objective"). At the time of
                                       the Public Offerings, Special Counsel
                                       to Dominion Resources expressed the
                                       opinion (only in connection with the
                                       Public Offerings) that the ownership of
                                       Units purchased in either of the Public
                                       Offerings, whose ownership of Units is
                                       not subject to puts, calls or other
                                       risk allocation devices, has economic
                                       substance even if the owner has no Pre-
                                       Tax Profit Objective. No assurance is
                                       given either by the Trustee or counsel
                                       to the Trustee to a purchaser of Units
                                       in or following the Public Offerings as
                                       to whether (and to what extent) such
                                       purchaser is or will be entitled to
                                       claim deductions and the Section 29 tax
                                       credit generated with respect to such
                                       Units.
 
Taxation of Unitholders ............  Each Unitholder is taxed directly on his
                                       proportionate share of income, deduc-
                                       tions and credits of the Trust attrib-
                                       utable to the Royalty Interests consis-
                                       tent with each such Unitholder's tax-
                                       able 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 primar-
                                       ily of a specified share of the pro-
                                       ceeds from the sale of coal seam gas
                                       produced from the Underlying Proper-
                                       ties. During 1995, the Trust earned in-
                                       terest income on funds held for distri-
                                       bution and made adjustments to the cash
                                       reserve maintained for the payment of
                                       contingent and future obligations of
                                       the Trust. The deductions of the Trust
                                       consist of property, production and re-
                                       lated taxes and administrative ex-
                                       penses. In addition, each Unitholder is
                                       entitled to depletion deductions. See
                                       "Unitholder's Depletion Allowance" be-
                                       low.
 
Section 29 Tax Credits .............  Unitholders are entitled, provided cer-
                                       tain requirements are met, to claim tax
                                       credits pursuant to Section 29 of the
                                       Code with respect to sales of coal seam
                                       gas production attributable to the Roy-
                                       alty Interests that is produced from
                                       the Existing Wells, the gross income
                                       from which is included in their taxable
                                       income. The Section 29 tax credit pro-
                                       vides to a taxpayer a
 
                                      14
<PAGE>
 
                                       dollar-for-dollar reduction in his reg-
                                       ular federal income tax liability and,
                                       therefore, generally provides to him a
                                       greater benefit than a deduction, which
                                       merely reduces the amount of his tax-
                                       able income. Such credits may be earned
                                       each year until the year beginning Jan-
                                       uary 1, 2003. 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 $1.600991 per
                                       Unit, based on the first estimate of
                                       the GNP implicit price deflator pub-
                                       lished by the Bureau of Economic Analy-
                                       sis.
 
                                      The availability of Section 29 tax cred-
                                       its is dependent upon meeting a number
                                       of requirements, many of which are fac-
                                       tual in nature. The Company and Domin-
                                       ion Resources represented in connection
                                       with the Public Offerings only that
                                       those factual requirements were met. At
                                       the time of each of the Public Offer-
                                       ings, Special Counsel opined as to
                                       those requirements which are statutory
                                       or legal in nature. If any of the fac-
                                       tual requirements are not met, or the
                                       opinion not followed, some or all of
                                       the expected Section 29 tax credits may
                                       not be available.
 
Limits on Unitholder's Use of         In any year, a Unitholder is permitted
Credits ............................   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 ex-
                                       ceeds his alternative minimum tax lia-
                                       bility (with certain adjustments). Any
                                       amount of Section 29 tax credit in ex-
                                       cess 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 alterna-
                                       tive minimum tax for any taxable year
                                       but can be carried forward to reduce
                                       his regular tax liability in a subse-
                                       quent year (subject to the applicable
                                       rules governing such carryforward(s)).
 
Quarterly Allocations ..............  Under the Code, a Unitholder is entitled
                                       to Section 29 tax credits only to the
                                       extent that he is an owner of the eco-
                                       nomic interest at the time the coal
                                       seam gas is produced. The Trustee allo-
                                       cates the income received by the Trust
                                       during 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 impact 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. At the time of
                                       each of the Public Offer-
 
                                      15
<PAGE>
 
                                       ings, Special Counsel declined to ex-
                                       press an opinion as to whether the IRS
                                       would accept quarterly allocations or
                                       would require income, credits and de-
                                       ductions of the Trust to be determined
                                       and allocated daily based on ownership
                                       at the time of production or on some
                                       other basis.
 
Treatment of the Royalty Interests    Each Royalty Interest is a nonoperating
 ....................................   economic interest in an Underlying
                                       Property because it is a right to a
                                       fixed percentage of the gross proceeds
                                       from the sale of gas as, if and when
                                       produced from such properties, the
                                       right endures for the economic life of
                                       the burdened reserves and the right is
                                       not required to bear any cost in devel-
                                       oping or producing such gas.
 
Unitholder's Depletion Allowance ...  Each Unitholder is entitled to amortize
                                       the cost of the Units through cost de-
                                       pletion over the life of the Royalty
                                       Interests (or, if greater, through per-
                                       centage depletion equal to 15 percent
                                       of gross income). If any portion of the
                                       Royalty Interests is treated as a pro-
                                       duction payment or is not treated as an
                                       economic interest, however, a
                                       Unitholder will not be entitled to de-
                                       pletion in respect of such portion. No
                                       depletion allowances were available to
                                       Unitholders in respect of production
                                       from the Royalty Interests prior to
                                       June 28, 1994.
 
Non-Passive Activity Income,          The income, credits and expenses of the
Credits and Loss....................   Trust are not taken into account in
                                       computing the passive activity losses
                                       and income under Section 469 of the
                                       Code 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 pas-
                                       sive, subject to other limitations dis-
                                       cussed herein or arising from the indi-
                                       vidual tax circumstances of each
                                       Unitholder. See "Limits on Unitholder's
                                       Use of Credits" above.
 
Tax Shelter Registration ...........  The Trust is registered as a "tax shel-
                                       ter" and its tax shelter registration
                                       number is 94-277000355. 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 Code imposes a pen-
                                       alty in certain circumstances for a
                                       substantial understatement of taxes if
                                       a taxpayer's tax liability is under-
                                       stated by more than the greater of (i)
                                       10 percent of the taxes required to be
                                       shown on the return and (ii) $5,000
                                       ($10,000 for most corporations). The
                                       penalty (which is not deductible) is 20
                                       percent of the understatement.
 
 
                                      16
<PAGE>
 
                                      Except in the case of understatements
                                       attributable to "tax shelter" items,
                                       which are subject to special rules dis-
                                       cussed below, an item of understatement
                                       will not give rise to the penalty if:
                                       (i) there is or was "substantial au-
                                       thority" for the taxpayer's treatment
                                       of the item or (ii) all the facts rele-
                                       vant to the tax treatment of the item
                                       are adequately disclosed on the return
                                       or on a statement attached to the re-
                                       turn 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 provi-
                                       sions with regard to a corporation ac-
                                       quiring Units after December 8, 1994,
                                       to the extent such provisions were
                                       found to apply to the ownership of
                                       Units.
 
                                     In the case of understatements attribut-
                                      able to "tax shelter" items, the sub-
                                      stantial understatement penalty may be
                                      avoided only if the taxpayer establishes
                                      that, in addition to having substantial
                                      authority for his position, he reasona-
                                      bly 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 in-
                                      come 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 pos-
                                      sible application of this penalty, in
                                      part because such application depends
                                      largely upon the individual circum-
                                      stances under which the Units were ac-
                                      quired. As a result, purchasers of Units
                                      in and after the Public Offerings should
                                      consult with their personal tax advi-
                                      sors.
 
Unitholder Reporting Information .... The Trustee furnishes to Unitholders tax
                                       information concerning royalty income,
                                       depletion and the Section 29 tax cred-
                                       its on an annual basis. Year-end tax
                                       information is furnished to Unitholders
                                       no later than March 15 of the following
                                       year. Unless the final information is-
                                       sued by the U.S. Treasury Department at
                                       the end of March regarding the amount
                                       of the section 29 credit for 1995 dif-
                                       fers materially from the Trustee's es-
                                       timate, the final information will be
                                       contained in the next quarterly report.
                                       However, to the extent the final infor-
                                       mation issued by the U.S. Treasury De-
                                       partment causes the tax credit amounts
                                       for 1995 to materially differ from the
                                       Trustee's estimates contained in the
                                       1995 Tax Information booklet, the
                                       Trustee will promptly mail final tax
                                       credit information to each affected
                                       Unitholder.
 
                                      17
<PAGE>
 
                             ERISA CONSIDERATIONS
 
  The section entitled "ERISA Considerations" appearing in the Prospectus sets
forth certain information regarding the applicability of the Employee
Retirement Income Security Act of 1974, as amended, and the Code to pension,
profit-sharing and other employee benefit plans and to individual retirement
accounts (collectively, "Qualified Plans").
 
  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 Code of their acquisition and ownership of
Units.
 
                           STATE TAX CONSIDERATIONS
 
  The following is intended as a brief discussion of certain state tax matters
affecting individuals who are Unitholders. Unitholders are urged to consult
their own legal and tax advisors with respect to these matters.
 
ALABAMA INCOME TAX
 
  All revenues attributable to the Royalty Interests are derived from sources
within the State of Alabama. Alabama imposes an income tax on individuals,
corporations and certain other entities that are residents of, conduct
business in, or derive income from sources within, Alabama. Under general
rules of application, both resident and nonresident Unitholders would be
required to file annual Alabama income tax returns and pay Alabama income
taxes with respect to any income received from the Trust and would be subject
to penalties for failure to comply with those rules.
 
  Alabama tax counsel has advised the Trust that the Alabama Department of
Revenue (the "DOR") will permit the Trust to file a "composite income tax
return" on behalf of all Unitholders who are not residents of Alabama, and
that the filing of the composite income tax return and acceptance of the
return by DOR will relieve those nonresident Unitholders of any obligation to
file Alabama state income tax returns. The Trust filed for 1994 a composite
income tax return with the DOR on behalf of all Nonresident Unitholders
(defined below), and intends to file a composite return for 1995 and each year
thereafter for so long as the composite return will not report any taxable
income for Alabama state income tax purposes. Based on certain assumptions,
the composite income tax return to be filed by the Trust on behalf of
Nonresident Unitholders will show a net taxable loss for 1995. Accordingly, no
Alabama state income tax is due under the 1995 return. No assurance can be
given, however, that the DOR will accept the assumptions used by the Trust in
preparing and filing the composite income tax return for any year and
determining the composite taxable income or loss thereunder for Alabama state
income tax purposes. If all or a portion of those assumptions are not
acceptable to the DOR, the DOR may require the Trust to recompute and refile
one or more composite income tax returns based on different assumptions
acceptable to the DOR. If the composite income tax return for 1995 (or any
other tax year) as initially filed by the Trust is not accepted as filed by
the DOR, the Trust may decide not to refile a composite income tax return
either (i) because the Trust would have net Alabama taxable income for that
year as a result of the assumptions required by the DOR or (ii) because the
refiling of the composite income tax return imposes an unreasonable burden on
the Trust in the judgment of the Trustee (based on its sole discretion). In
that event, each Nonresident Unitholder would be required to file a separate
Alabama state income tax return and pay any Alabama state income tax due as
well as any penalties and interest due thereon. For purposes of the filing of
the composite income tax return for any taxable year, "Nonresident
Unitholders" will consist of those Unitholders to whom the Trust has provided
an individualized tax information letter (together with its tax information
booklet) for such tax year which shows a mailing address outside the State of
Alabama. All other Unitholders will be treated by the Trust for purposes of
the filing of the composite income tax return as "Resident Unitholders."
 
 
                                      18
<PAGE>
 
  The filing of the composite income tax return by the Trust does not relieve
any resident of the State of Alabama or any Resident Unitholder from the
obligation to file an Alabama state income tax return individually (and pay
Alabama state income tax thereon, if any) with respect to the revenues and
expenses attributable to the Royalty Interests. In light of the foregoing,
each Unitholder should consult his tax adviser regarding the requirements for
filing state income tax returns for his state of residence and Alabama.
 
ALABAMA FRANCHISE TAX
 
  Alabama imposes a franchise tax on domestic corporations and foreign
corporations doing business in Alabama, under a broad definition of
"corporation" in the state constitution, based on the amount of a
corporation's "capital employed" in the state. In reliance upon the
representations and assumptions set forth in the Prospectus and on a private
letter ruling issued June 10, 1994 by the DOR as to the offering of the Units,
special Alabama tax counsel to the Company opined in connection with each of
the Public Offerings that the Trust is not subject to Alabama franchise tax.
Although the Alabama Commissioner of Revenue has the authority to revoke
retroactively DOR rulings under certain limited circumstances, special Alabama
tax counsel did not believe, based on the above representations and
assumptions, that those circumstances exist with respect to the Company's
private letter ruling. Dominion Resources has agreed to indemnify the Trust
against any resulting Alabama franchise tax imposed on the Trust.
 
ALABAMA SEVERANCE TAXES
 
  The DOR has proposed a set of regulations that indicate the DOR is
considering changing the way it computes the amount of severance taxes due by
disallowing certain deductions previously allowed on audit. Such a change
could result in an increase in the amount of severance taxes due for natural
gas production. Since the Trust, as owner of the Royalty Interests, bears its
proportionate share of severance taxes, any increase in the amount of
severance taxes will decrease the amount of cash distributions payable to
Unitholders. The Company has informed the Trust that it has been advised by
Alabama counsel that it is impossible to predict whether this change will be
implemented (by regulations or otherwise) and, if so, whether and in what
amount severance taxes may be increased.
 
OTHER ALABAMA TAXES
 
  The Trust has been structured to cause the Units to be treated as interests
in intangible personal property rather than as interests in real property for
certain Alabama state law purposes, other than income and franchise taxation.
If the Units are held to be real property or as interests in real property
under the laws of Alabama, Unitholders could be subject to Alabama probate
laws, and estate and similar taxes, whether or not they are residents of
Alabama.
 
                             REGULATION AND PRICES
 
REGULATION OF NATURAL GAS
 
  Certain aspects of production, transportation and sale of natural gas from
the Underlying Properties may be subject to federal and state governmental
regulation, including regulation of transportation tariffs charged by
pipelines, taxes, the prevention of waste, the conservation of natural gas,
pollution controls and various other matters.
 
  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 the Federal Energy Regulatory Commission ("FERC") under
the Natural Gas Act ("NGA") and the NGPA. FERC
 
                                      19
<PAGE>
 
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
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 could be significant.
 
  In the past, Congress has been very active in the area of natural gas
regulation. 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.
 
  The State Oil and Gas Board of Alabama regulates the production of natural
gas, including requirements for obtaining drilling permits, the method of
developing new fields, provisions for the unitization or pooling of natural
gas properties, the spacing, operation, plugging and abandonment of wells and
the prevention of waste of natural gas resources. The rate of production may
be regulated and the maximum daily production allowable from natural gas wells
may be established on a market demand or conservation basis or both.
Reductions in allowable production may extend the timing of recovery of
reserves. Although the Trust is not aware of any pending or contemplated
proceedings to change allowable rates of production from the Underlying
Properties, there can be no assurances made that such changes will not be
made. The Unitholders and the Trust will not have any control over such
changes. Reductions in the allowable production from the Underlying Properties
could affect the timing or amount of distributions to Unitholders.
 
ENVIRONMENTAL REGULATION
 
  Operations on the Underlying Properties associated with the production of
natural gas are subject to numerous federal and state laws, rules and
regulations governing the discharge of materials into the environment or
otherwise relating to the protection of the environment. Such laws, rules and
regulations require the acquisition of certain permits, impose substantial
liabilities for pollution resulting from exploration and production operations
and may also restrict air or other pollution resulting from operations. It is
possible that federal and state environmental laws and regulations will become
more stringent in the future. For instance, legislation has been proposed in
Congress in connection with the pending reauthorization of the Federal
Resource Conservation and Recovery Act ("RCRA") that would amend RCRA to
reclassify certain oil and gas production wastes as "hazardous waste." If
adopted, this amendment would result in more rigorous and expensive disposal
requirements. It is impossible to predict what the precise effect additional
regulation or legislation, or enforcement policies thereunder, could have on
the operation of the Underlying Properties. However, any costs or expenses
incurred by the Company 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, will be borne by
the Company and not the Trust and such costs and expenses will not be deducted
in calculating Gross Proceeds. Such costs and expenses may, however, be taken
into account by the Company in exercising its rights to abandon a well and may
accelerate the termination of the Trust. See "Properties--The Royalty
Interests--Sale and Abandonment of Underlying Properties" and "Properties--
Description of the Trust--Termination and Liquidation of the Trust."
 
  Water from the operations on the Underlying Properties is discharged into
the Black Warrior River pursuant to a National Pollutant Discharge Elimination
System permit issued by the Alabama Department of Environmental Management
("ADEM"). ADEM initially issued five permits in connection with the Underlying
Properties which were consolidated into one permit in February 1994. The ADEM
permit, which expires in July 1999, generally authorizes water disposal based
upon the Black Warrior River's minimum flow rate and maximum chloride level.
The Company has advised the Trust that since 1987, water disposal from the
Underlying Properties has not been disrupted.
 
                                      20
<PAGE>
 
  While the Company has informed the Trust that it believes the Underlying
Properties are in material compliance with all environmental laws and
regulations, such regulations have generally become more stringent and costly
over time. As a royalty holder the Trust may not be directly subject to
increased costs; however, such costs may be taken into account by the Company
in exercising its rights to abandon a well, which may accelerate the
termination of the Trust. The Company has informed the Trust that it estimates
that it plans to expend approximately $230,000 during 1996 for anticipated
expenditures related to routine compliance with environmental laws.
 
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 natural gas industry is
highly competitive in all of its phases. The Company encounters competition
from major oil and gas companies, independent oil and gas concerns and
individual oil and gas producers and operators. Many of these competitors have
greater financial and other resources than the Company. Competition may also
be presented by alternative fuel sources, including heating oil and other
fossil fuels.
 
  Demand for natural gas production has historically been seasonal in nature
and prices for natural gas fluctuate accordingly. Unseasonably warm weather
and the ability of markets to access storage can cause the demand for natural
gas to decrease, resulting in lower prices received by producers than when
demand is higher due to seasonal weather factors. Such price fluctuations and
any continuation of a depressed market for natural gas will directly impact
Trust distributions, estimates of reserves attributable to the Royalty
Interests and estimated future net revenue from reserves attributable to the
Royalty Interests.
 
  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 the Company.
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.
 
  The Trust's revenues and distributions to Unitholders will be primarily
dependent on the sales prices for Gas produced from the Underlying Properties
and the quantities of Gas sold. Natural gas prices have historically been
volatile and are likely to continue to be volatile. Price volatility and the
risk of production curtailment make it difficult to estimate the future levels
of cash distributions to Unitholders or the value of the Units. While the
Minimum Price will mitigate to some extent the negative effects of such
volatility, the Maximum Price may limit the benefits Unitholders realize from
future price increases. See "Properties--The Royalty Interests--Gas Purchase
Agreement."
 
ITEM 2. PROPERTIES.
 
                             THE ROYALTY INTERESTS
 
  The Royalty Interests held by the Trust generally entitle the Trust to
receive 65 percent of Gross Proceeds. 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 Alabama, so as to give
notice of the Royalty Interests to creditors, and any transferees will 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 Alabama law.
 
  The following description of the material provisions of the Conveyance and
the Trust Agreement is subject to and qualified by the more detailed
provisions of the Conveyance and the Trust Agreement included as exhibits to
this Form 10-K.
 
                                      21
<PAGE>
 
THE UNDERLYING PROPERTIES
 
  Black Warrior Basin. The Black Warrior Basin covers 6,000 square miles in
west central Alabama and contains seven Pennsylvania age multi-seam coal
groups in the Pottsville formation: the Black Creek, Mary Lee, Pratt, Cobb,
Gwin, Utley and Brookwood coal groups. The Pottsville coal formation ranges
from the surface to a depth of 4,100 feet.
 
  Wells in the Black Warrior Basin produce natural gas from coal seam
formations that have production characteristics materially different from
conventional natural gas wells. The primary factor affecting recovery of gas
reserves from coal seams in the Black Warrior Basin is the lowering of
reservoir pressure through "dewatering" operations. In a typical coal seam gas
well on the Underlying Properties, average daily natural gas production
generally will increase as wells are "dewatered" until natural gas production
reaches a "peak" at which time natural gas production will decline. The amount
of time necessary to "dewater" a well and cause it to reach its peak
production, and the ultimate level of a well's peak production, are difficult
to estimate. Since all of the 532 wells included in the Underlying Properties
were producing by mid-1991, the Company believes that production from such
wells is currently at or near its peak and, subject to additional production
that may result from the Pratt coal seam recompletions discussed below, will
decline over the term of the Trust. See "--Pratt Recompletion Payments."
 
  The Royalty Interests were conveyed by the Company to the Trust out of the
Company Interests. The Existing Wells are operated by River Gas in accordance
with the Operating Agreement. See "--Operation of Properties." The Underlying
Properties comprise 34,212 gross acres of land in an area approximately five
miles wide and 23 miles long located on the Tuscaloosa to Bankhead Lake
portion of the Black Warrior Basin. Initial production began in December 1988
and consisted of eight wells. The Company acquired its interest in the
Underlying Properties in December 1992. As of December 31, 1995, the
Underlying Properties contained 532 wells that were producing Gas, all of
which were drilled prior to 1993.
 
  Well Count and Acreage Summary. The following table shows as of December 31,
1995, the gross and net producing wells and acreage for the Company Interests.
The net wells and acreage are determined by multiplying the gross wells or
acres by the Company Interests Owner's working interest in the wells or
acreage.
<TABLE>
<CAPTION>
                                                   NUMBER OF
                                                     WELLS   ACRES
                                                     GROSS    NET  GROSS   NET
                                                   --------- ----- ------ ------
      <S>                                          <C>       <C>   <C>    <C>
      Company Interests...........................    532     519  34,212 33,391
</TABLE>
 
  Royalty Interests, Company Interests and Retained Interests. On June 1,
1994, the effective date of the Conveyance, the Company had an average
aggregate working interest in the Existing Wells of approximately 98 percent,
and an average aggregate net revenue interest of approximately 80 percent in
the Existing Wells. The Company has not sold or otherwise disposed of any of
its interest in the Company Interests since June 1, 1994. The Royalty
Interests are entitled to approximately 52 percent of the net revenue from
natural gas produced and sold from the Underlying Properties and the interests
(the "Retained Interests") of the Company in the Underlying Properties (after
giving effect to the Royalty Interests) entitle the Company to receive
approximately 28 percent of the net revenue from the natural gas produced and
sold from the Underlying Properties. As a working interest owner in the
Underlying Properties, the Company is responsible for an average of
approximately 98 percent of the operating costs of the Existing Wells.
 
  The Royalty Interests do not burden (i) royalties and other obligations,
expressed or implied, under oil or natural gas leases, (ii) the overriding
royalties and other burdens created by the Company's predecessors in title or
(iii) the working interests owned by other individual working interest owners.
 
  Water Removal and Disposal. Water from the wells located on the Underlying
Properties is pumped from the wellhead to one of five water disposal systems,
each with two ponds, where the water is analyzed and chemically treated to
remove impurities, if necessary, prior to discharge into the Black Warrior
River.
 
                                      22
<PAGE>
 
Water from the operations on the Underlying Properties is discharged into the
Black Warrior River pursuant to a National Pollutant Discharge Elimination
System permit issued by ADEM that expires in July 1999. The ADEM permit
generally authorizes water disposal based upon the Black Warrior River's
minimum flow rate and maximum chloride level. The Company has advised the
Trust that since 1987 water disposal from the Underlying Properties has not
been disrupted. Although the facilities of the Company have the capacity to
store several days of water production, if water disposal into the Black
Warrior River is disrupted, natural gas production from the wells on the
Underlying Properties would be curtailed during the period of such disruption.
See "Business--Regulation and Prices--Environmental Regulation."
 
  Curtailments. The Company has advised the Trust that, during 1995,
production from the Underlying Properties was not curtailed for any reason
other than for routine maintenance.
 
  Federal Lands. Approximately one percent (360 acres) of the Underlying
Properties are leases on land held by the federal government. Royalty payments
due to the U.S. government for natural 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"). 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.
 
  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")
are limited. As a result, non-Eligible Citizens are 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 "Business--
Description of the Trust--Possible Divestiture of Units."
 
  Additional Wells. Well spacing rules, which are in effect in Alabama,
generally govern the space between wells drilled to the same productive
formation and are promulgated in order to prevent waste and confiscation of
property. Pursuant to such rules, the Existing Wells are located on 40 to 80
acre spacing units. Exceptions or changes to these rules may be granted by the
applicable regulatory agency upon application of an interested party following
notice to other interested parties if, in the agency's opinion, good reasons
exist therefor after consideration of evidence presented by the applicant and
any opponents. The Company has informed the Trust that it is not aware of any
plans to change spacing regulations with respect to the Underlying Properties
in Alabama. No assurances can be made, however, that exceptions or changes
will not be made in the future.
 
  The Company and its affiliates or unrelated third parties may acquire
interests in properties adjoining the Underlying Properties. It is possible
that wells drilled on adjoining properties would drain reserves attributable
to the Underlying Properties.
 
  The Company has agreed for the term of the Trust not to consent to,
cooperate with, assist in or conduct infill drilling (except as required by
law) on any of the Underlying Properties in which the Company owned an
interest as of June 1, 1994. Although the Company believes that it is unlikely
that any additional wells will be drilled, if the Operating Agreement is
terminated, the Company cannot prevent one of the other owners of an interest
in the Underlying Properties from drilling additional wells on the Underlying
Properties. Additional wells, if drilled, could recover a portion of the
reserves otherwise producible from wells burdened by the Company Interests,
thereby reducing the Gross Proceeds attributable to the Royalty Interests. The
Company has advised the Trust that it is not aware of any wells that have been
drilled by others on spacing units adjacent to the Company Interests since the
date of the Conveyance.
 
THE ROYALTY INTERESTS
 
  Summary of Conveyance. The Conveyance has been filed as an exhibit to this
Form 10-K. The following summary of the material terms of the Conveyance is
qualified in its entirety by reference to the terms thereof as set forth in
such exhibit.
 
                                      23
<PAGE>
 
  Expenses Borne by Royalty Interests. The Royalty Interests are non-
operating, non-expense bearing interests except for their share of property,
production and related taxes, including severance taxes. Accordingly, owners
of the Royalty Interests are not liable or responsible for costs or
liabilities incurred by the working interest owners in connection with the
production of Gas from the Underlying Properties.
 
  Operating Standard. The Company Interests Owner is obligated to conduct and
carry on, as would a reasonably prudent operator, or cause to be so conducted
or carried on, the development, maintenance and operation of the Company
Interests.
 
  Infill Drilling. The Company Interests Owner has agreed not to consent to,
cooperate with, assist in or conduct any infill drilling on the Underlying
Properties, except as required by law.
 
  Pratt Recompletions. To recover behind pipe reserves, the Company Interests
Owner is obligated to recomplete certain of the Existing Wells to the Pratt
coal seam by March 31, 1997. The failure or delay to do so will entitle the
owner of the Royalty Interests to receive certain penalty payments for each
well not so recompleted. See "--Pratt Recompletion Payments."
 
  Right to Take in Kind. The owner of the Royalty Interests has no right to
take production in-kind.
 
  Pooling and Unitization. The Company Interests Owner has certain pooling and
unitization rights.
 
  Right to Assign Company Interests. The Company Interests Owner has the right
to assign all or any part of the Company Interests, subject to the Royalty
Interests and the terms and provisions of the Conveyance. If any such
assignment is made of part, but not all, of such interests, then effective as
of the date of such assignment the assignee will be required to make a
separate computation of Gross Proceeds attributable to the assigned interests.
 
  Sale or Assignment of Royalty Interests. In certain situations, the Trust
may sell or dispose of all or a part of the Royalty Interests, in which case
the Trust would receive the proceeds therefrom and distribute such proceeds to
the Unitholders, net of any amounts held as a reserve. See "Business--
Description of the Trust--Transfer of Royalty Interests" and "Business--
Description of the Trust--Duties and Limited Powers of the Trustee."
 
  Books and Records. The Company Interests Owner is required to maintain books
and records sufficient to determine the amounts payable with respect to the
Royalty Interests.
 
  Computation and Payment. The Royalty Interests entitle the Trust to receive
65 percent of the Gross Proceeds. The Royalty Interests bear their
proportionate share of property, production and related taxes (including
severance taxes). The definitions, formulas and accounting procedures and
other terms governing the computation of the Royalty Interests are set forth
in the Conveyance.
 
  The Company Interests Owner is required, pursuant to the Conveyance, to pay
to the Trust amounts received by the Company Interests Owner from the sale of
Subject Gas attributable to the Royalty Interests. Under the Conveyance, the
amounts payable by the Company Interests Owner 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 paid to the Trust not later
than the last business day before the 45th day following the end of each
calendar quarter. The amounts paid to the Trust do not include interest on any
amounts payable with respect to the Royalty Interests which are held by the
Company Interests Owner prior to payment to the Trust. The Company Interests
Owner is entitled to retain all amounts attributable to the Retained
Interests. The Company Interests Owner deducts from the payment to the Trust
the Royalty Interests' share of property, production and related taxes
(including severance taxes) and pays the same on behalf of the Trust.
 
                                      24
<PAGE>
 
RESERVE ESTIMATE
 
  Reserve Estimate. The following table summarizes net proved reserves
estimated as of January 1, 1996, and certain related information for the
Royalty Interests from the Reserve Estimate prepared by Ryder Scott. The
natural gas reserves were estimated by Ryder Scott by applying volumetric and
decline curve analyses. All of such reserves constitute proved developed gas
reserves. The Reserve Estimate was prepared in accordance with criteria
established by the Commission.
<TABLE>
<CAPTION>
                                                                                    AS OF
                    ROYALTY INTERESTS                                          JANUARY 1, 1996
                    -----------------                                          ---------------
<S>                                                                            <C>
Net Proved Natural Gas Reserves (MMCF)(a)(b):
  Developed Producing.........................................................      72,349
  Developed Nonproducing Behind Pipe(c).......................................       2,492
                                                                                  --------
    Total.....................................................................      74,841
                                                                                  ========
Estimated Future Net Revenues (in thousands) (a)(d):
  1996........................................................................    $ 25,068
  1997........................................................................      21,673
  1998........................................................................      17,872
  1999........................................................................      14,842
  2000........................................................................      12,489
  Thereafter..................................................................      67,387
                                                                                  --------
    Total.....................................................................    $159,331
                                                                                           
    Total Discounted at 10 Percent............................................    $100,386
                                                                                  ========
</TABLE>
- --------
(a) The estimates of reserves and future net revenues summarized in this table
    are based upon an unescalated price of $2.29 per MMBtu through 2010, which
    was the price being received by the Company under the Gas Purchase
    Agreement as of December 31, 1995. This price may not be the most
    representative prices for estimating reserves or related future net
    revenues data. If the amendment to the Gas Purchase Agreement had been in
    effect at December 31, 1995, the Company would have been receiving $2.31
    per MMBtu for Subject Gas in excess of the Monthly Base Quantity. See "--
    Gas Purchase Agreement."
(b) The estimated economic life of the wells comprising the Royalty Interests
    has been determined taking into account the Section 29 tax credits.
(c) Based upon information provided by the Company, Ryder Scott assumed for
    purposes of the Reserve Estimate that all wells in which developed
    nonproducing reserves exist were recompleted to the Pratt coal seam by
    December 31, 1996. See "--Pratt Recompletion Payments."
(d) Estimated future net revenues are defined as the total revenues
    attributable to the Royalty Interests for gas production less the relevant
    share of production, property and related taxes (including severance
    taxes). Overhead costs have not been included, nor have the effects of
    depreciation, depletion and federal income tax. Estimated future net
    revenues do not include any Section 29 tax credits, although, as discussed
    in footnote (b) above, Section 29 tax credits have been taken into account
    in determining the estimated economic life of the wells comprising the
    Royalty Interests. 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.
  
                                      25
<PAGE>
 
  The reserve data set forth herein, which was prepared by Ryder Scott in a
manner customary in the industry, is an estimate only, and actual quantities,
rates of production and sales prices for natural gas are likely to differ from
the estimated amounts set forth herein, and such differences could be
significant.
 
  There are many uncertainties inherent in estimating quantities and values of
proved reserves and in projecting future rates of production. Reserve
engineering is a subjective process of estimating underground accumulations of
natural gas that cannot be measured in an exact manner. The accuracy of any
reserve estimate is a function of the quality of available data and of the
geological and engineering evaluation of that data. Results of testing and
production subsequent to the date of an estimate may justify revision of such
estimate. Further, reserve estimates for any given property may vary from
engineer to engineer even though each engineer bases his estimate on common
data and utilizes techniques and principles customary in the industry.
 
  For properties with short production histories, reserve estimates in many
instances are based upon volumetric calculations and upon analogy to similar
types of production or producing fields. Relative to many conventional natural
gas producing properties, coal seam gas producing properties in general, and
the Underlying Properties in particular, have short production histories. In
addition, there are no significant coal seam reservoirs which have been
produced to depletion that can be used as analogies to the Underlying
Properties.
 
  The discounted estimated future net revenues shown herein were prepared
using guidelines established by the Commission and may not be representative
of the market value for the estimated reserves.
 
  The reserves attributable to the Royalty Interests 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. As a result, cash distributions will decrease materially over time.
For example, based upon the production estimates set forth in the Reserve
Estimate, annual production attributable to the Royalty Interests is estimated
to decline from 11.7 Bcf in 1996 to 4.8 Bcf in 2001.
 
  Tax Credits Based on Reserves. Based upon the production estimates used in
the Reserve Estimate for the January 1, 1996 through December 31, 2002 period,
and assuming constant future Section 29 tax credits at the estimated 1995 rate
of $1.0123 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 $52.2 million, having a discounted present value
(assuming a 10 percent discount rate) of approximately $41.0 million.
 
  Miscellaneous. Ryder Scott has delivered to the Trust the Reserve Estimate,
a summary of which is included as an exhibit to this Form 10-K. Information
concerning historical changes in net proved developed reserves attributable to
the Royalty Interests, and the calculation of the standardized measure of
discounted future net revenues related thereto, is contained in Note 8 of the
Notes to the Financial Statements incorporated by reference in Item 8 hereof.
Dominion Resources has not filed reserve estimates covering the Royalty
Interests with any other federal authority or agency.
 
NATURAL GAS SALES PRICES AND PRODUCTION
 
  The following table sets forth the actual net production volumes
attributable to the Royalty Interests, weighted average property, production
and related taxes and information regarding natural gas sales prices for the
period from June 1, 1994 (effective date of the Conveyance) through December
31, 1994 and for the year ended December 31, 1995:
<TABLE>
<CAPTION>
                                                               JUNE 1, 1994
                                                          (EFFECTIVE DATE OF THE
                                           YEAR ENDED      CONVEYANCE) THROUGH
                                        DECEMBER 31, 1995   DECEMBER 31, 1994
                                        ----------------- ----------------------
<S>                                     <C>               <C>
Production attributable to the Royalty
 Interests (Bcf)......................         12.4                 7.6
Weighted average property, production
 and related taxes (per Mcf)..........        $ .10               $ .10
Average Contract Price (per Mcf)......        $1.84               $1.83
</TABLE>
 
 
                                      26
<PAGE>
 
GAS PURCHASE AGREEMENT
 
  Sonat Marketing is required to purchase the Subject Gas pursuant to the Gas
Purchase Agreement. The Company has advised the Trust that the Gas Purchase
Agreement extends as long as reserves on the Underlying Properties produce
natural gas. Pursuant to the Gas Purchase Agreement, Sonat Marketing is
obligated to purchase monthly up to the Monthly Base Quantity designated in
the Gas Purchase Agreement of the Subject Gas at the Contract Price, which
includes a Premium over the Index Price and is subject to a Minimum Price of
$1.85 per MMBtu and a Maximum Price of $2.63 per MMBtu until December 31,
1998. While the Minimum Price assures the Unitholder a minimum price at which
the Monthly Base Quantities of the Subject Gas must be purchased, until
January 1, 1999 Unitholders will not benefit from natural gas prices in excess
of $2.63 per MMBtu. Although the primary term of the Gas Purchase Agreement
extends through December 31, 2001, the Minimum Price and the Maximum Price
will cease to apply after December 31, 1998. Prior to April 1, 1996, Sonat
Marketing was obligated to purchase the Subject Gas in excess of the Monthly
Base Quantity at the Index Price. Effective April 1, 1996, the price payable
for Subject Gas in excess of the Monthly Base Quantity equals the Index Price
plus $.02. The Company has advised the Trust that at the end of the primary
term (December 31, 2001) Sonat Marketing will be obligated to purchase the
Subject Gas at the Index Price until such time as the Company and Sonat
Marketing negotiate a different price, and that the Company will have the
ability to obtain an offer to purchase the Subject Gas from another purchaser
and terminate the Gas Purchase Agreement if Sonat Marketing does not match
such offer.
 
  Sonat Marketing's obligation to purchase natural gas pursuant to the Gas
Purchase Agreement (as well as the Company's obligation to sell such natural
gas) may be suspended to the extent affected by the occurrence of any event
not within the control of the affected party that renders the affected party
unable to perform its obligations under the Gas Purchase Agreement if the
event could not have been prevented by the exercise of reasonable diligence
including: acts of God, strikes, lockouts or other industrial disturbances,
acts of the public enemy, wars, blockades, insurrections, riots, epidemics,
landslides, lightning, earthquakes, fires, storms, floods, washouts, arrests
and restraints of governments and people, civil disturbances, explosions,
breakage or accident to machinery or lines of pipe, the necessity for
maintenance of or making repairs or alterations to machinery or lines of pipe,
freezing of wells or lines of pipe, partial or entire failure of wells,
curtailment, interruption or other unavailability of transportation, inability
to acquire or delay in acquiring at reasonable cost and by the exercise of
reasonable diligence, servitudes, rights of way, grants, permits, permissions,
licenses, materials or supplies that are required to enable the affected party
to perform its obligations. Following any such event, the affected party's
obligations under the Gas Purchase Agreement will be suspended during the
period of its inability to perform, and such party will as far as possible
remedy the event with reasonable dispatch. During the pendency of any such
suspension, the cash available for distribution, and the depletion deductions
and Section 29 tax credits available for allocation, by the Trust to
Unitholders could be reduced materially or eliminated entirely.
 
  Sonat Marketing has entered into a put and call agreement with a nationally
recognized commodities brokerage firm intended to limit its losses in the
event that the Index Price falls below the Minimum Price. Pursuant to the Gas
Purchase Agreement Amendment, Sonat Marketing's obligation to enter into such
a put and call agreement terminates on January 1, 1999. In addition, up to
$10,000,000 of the payment obligations of Sonat Marketing under the Gas
Purchase Agreement are guaranteed by Sonat Marketing.
 
  The Gas Purchase Agreement is filed as an exhibit to this Form 10-K, and the
foregoing summary of the material terms of such agreement is qualified in its
entirety by reference to the terms of such agreement as set forth in such
exhibit.
 
OPERATION OF PROPERTIES
 
  No Control by Trust. Under the terms of the Conveyance, neither the Trustee
nor the Unitholders will be able to influence or control the operation or
future development of the Underlying Properties.
 
                                      27
<PAGE>
 
Unitholders will therefore be reliant on the Company and the other working
interest owners to make all decisions regarding operations on the Underlying
Properties. The Trust will not be able to appoint or control the appointment
of operators.
 
  The Conveyance does not prohibit the transfer of the Underlying Properties
by the Company, subject to and burdened by the Royalty Interests. The Company
and the other working interest owners of the Underlying Properties will have
the right, subject to certain restrictions, to abandon any well or lease on
the Underlying Properties under certain circumstances. Upon abandonment of any
such well or lease, that portion of the Royalty Interests relating thereto
will be extinguished. See "--Sale and Abandonment of the Underlying
Properties."
 
  Operating Agreement. Pursuant to the Operating Agreement, River Gas operates
and maintains the Underlying Properties for the Company and the other working
interest owners. The term of the Operating Agreement will continue until
December 31, 1996. Thereafter, the Operating Agreement will be automatically
renewed for additional one year periods unless either party provides written
notice to the other party of its desire to terminate the Operating Agreement
at least six months prior to the date on which the agreement is to terminate.
Upon not less than 30 days' notice either River Gas or the Company may
terminate the Operating Agreement if: (i) the other party has committed a
material breach of the Operating Agreement, unless such breach is cured in the
manner specified in the Operating Agreement; (ii) the other party files a
petition for relief under federal or state bankruptcy laws, the other party's
insolvency is determined by a final court proceeding, the other party's filing
of a petition or application to accomplish such a result or for the
appointment of a receiver or trustee for such party or for a substantial part
of its assets or commencement of any proceedings relating to the other party
under any other reorganization, arrangement, insolvency, adjustment of debt or
liquidation law of any jurisdiction; provided, however, that if such
proceeding is not commenced, the proceeding will not give rise to a right to
terminate the Operating Agreement unless such party consents or such
proceeding has not been finally dismissed within 90 days after its
commencement; or (iii) after good faith negotiations River Gas and the Company
and the other working interest owners cannot agree on an annual operating plan
or budget for any year.
 
  While the Operating Agreement is in effect, all of the production
attributable to the Company Interests will be gathered, treated and processed
by River Gas pursuant to the Operating Agreement. Such production will be
gathered at the wellhead and transported to the central delivery points in the
gathering system for the Underlying Properties, which is owned by the Company
and the other working interest owners.
 
  Under the terms of the Operating Agreement, River Gas owes a duty to the
Company and the other working interest owners to conduct the operations on the
Underlying Properties in a good and workmanlike manner and following practices
that (i) are engaged in or accepted by a significant portion of the natural
gas production industry at the time the decision was made or (ii) in the
exercise of reasonable judgment in light of the facts known at the time the
decision was made would have been expected to accomplish the desired result at
a reasonable cost consistent with reliability, safety, expeditiousness and
protection of the environment. River Gas has no direct contractual or
fiduciary duty to protect the interests of the Trust or the Unitholders.
 
  The Operating Agreement has been filed as an exhibit to this Form 10-K. The
foregoing summary of the material terms of the Operating Agreement is
qualified in its entirety by reference to the terms of such agreement as set
forth in such exhibit.
 
PRATT RECOMPLETION PAYMENTS
 
  Based on the Reserve Estimate, as of January 1, 1996, approximately 2.5 Bcf
of natural gas reserves attributable to the Royalty Interests represent net
proved developed nonproducing (or "behind-pipe") reserves for 80 of the
Existing Wells scheduled to be recompleted to the Pratt coal seam. Under the
Conveyance, the Company is committed to recomplete 374 Existing Wells to the
Pratt coal seam so that
 
                                      28
<PAGE>
 
522 out of a total of 532 Existing Wells will be completed or recompleted to
the Pratt coal seam on or before March 31, 1997. As of December 31, 1995,
approximately 293 of the Existing Wells had been completed or recompleted to
the Pratt coal seam. The schedule provides for not less than 355 and 374 wells
to be recompleted through 1996 and March 31, 1997, respectively. The Company
will pay the Trust $1,850 per well per quarter through March 31, 1997 for each
well not recompleted in accordance with such schedule. In addition, if the
Company fails to recomplete any of the 374 Existing Wells scheduled to be
recompleted under the Conveyance by March 31, 1997, the Company will pay the
Trust an amount equal to the value attributed in the Conveyance to the Royalty
Interests' share of the "behind-pipe" reserves for each well not so
recompleted.
 
SALE AND ABANDONMENT OF UNDERLYING PROPERTIES
 
  The Company has the right to abandon any well or lease included in the
Underlying Properties if, in its opinion, acting as would a reasonably prudent
operator, such well or lease is not capable of producing Gas in commercial
quantities (determined before giving effect to the Royalty Interests). Neither
the Trust nor the Unitholders will control the timing of the plugging and
abandoning of any wells. Through December 31, 1995, none of the wells included
in the Underlying Properties had been plugged and abandoned.
 
  The Company 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. Under the Trust Agreement, the Company has certain rights (but
not the obligation) to purchase the Royalty Interests upon termination of the
Trust. See "Business--Description of the Trust Agreement--Termination and
Liquidation of the Trust."
 
DOMINION RESOURCES' ASSURANCES
 
  Pursuant to the Trust Agreement, Dominion Resources has agreed to cause each
of the following obligations to be paid in full when due: (i) all liabilities
and operating and capital expenses that any Company Interests Owner becomes
obligated to pay as a result of such Company Interests Owner's obligations
under the Conveyance and (ii) the obligations of the Company to indemnify the
Trust, the Trustee and the Delaware Trustee for certain environmental
liabilities under the Trust Agreement (collectively, the "Payment
Obligations").
 
  The Trustee may, at any time after the 10th day following receipt by
Dominion Resources of written notice from the Trustee that a Payment
Obligation has not been paid when due, make demand of Dominion Resources for
payment stating the amount due. Dominion Resources is obligated to cure any
failure to pay the obligation within 10 days following receipt of the
foregoing demand. After written request of the Unitholders owning of record
not less than 25 percent of the Units then outstanding served upon the
Trustee, and absent action by the Trustee within 10 days following receipt by
the Trustee of such written request to enforce such obligations for the
benefit of the Trust, such Unitholders may, acting as a single class and on
behalf of the Trust, seek to enforce Dominion Resources' performance
obligations.
 
  All of Dominion Resources' obligations will terminate upon: (i) the
termination and cancellation of the Trust, (ii) the sale or other transfer by
the Company of all or substantially all of the Company's interest in the
Underlying Properties subject to the terms of the Trust Agreement and (iii)
the sale or other transfer of a majority of Dominion Resources' direct or
indirect equity ownership interest in the Company; provided that, with respect
to clauses (ii) and (iii) above, Dominion Resources' obligations will
terminate only if: (a) the transferee has a specified credit rating or the
transferee together with an affiliate which guarantees the transferee's
obligations has not less than a specified net worth or (b) the transferee is
approved by the holders of a majority of the outstanding Units; and provided
further, that in the case of clauses (ii) or (iii) above the transferee also
unconditionally agrees in writing, in form and substance reasonably
satisfactory to the Trustee, to assume Dominion Resources' remaining
obligations under the Trust Agreement with respect to the assets transferred
and under the Administrative Services Agreement.
 
                                      29
<PAGE>
 
TITLE TO PROPERTIES
 
  Alabama counsel to Dominion Resources and the Company has opined that the
Company's title to its interest in the Underlying Properties, and the Trust's
title to the Royalty Interests, are good and defensible in accordance with
standards generally accepted in the natural gas industry, subject to such
exceptions which, in the opinion of Alabama counsel, are not so material as to
detract substantially from the use or value of the Company Interests or the
Royalty Interests.
 
  Although the matter is not entirely free from doubt, Alabama counsel has
opined that the Royalty Interests constitute interests in real property under
Alabama law. Consistent therewith, the Conveyance states that the Royalty
Interests constitute real property interests. The Company has recorded the
Conveyance in the appropriate real property records of Alabama in accordance
with local recordation provisions. If, during the term of the Trust, the
Company or any Company Interests Owner becomes involved as a debtor in
bankruptcy proceedings under the Federal Bankruptcy Code, it is not entirely
clear that the Royalty Interests would be treated as real property interests
under the laws of Alabama.
 
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 STOCKHOLDER 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 the section entitled "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 two and three of the Trust's Annual Report to
Unitholders for the year ended December 31, 1995 are incorporated herein by
reference.
 
ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.
 
  The financial statements of the Trust and notes thereto, together with the
report thereon of Deloitte & Touche LLP, independent auditors, dated March 22,
1996, appearing on pages four 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.
 
                                      30
<PAGE>
 
                                   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.
 
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 Dominion
Resources, the Trustee, the Delaware Trustee, the Transfer Agent, or their
respective affiliates.
 
  Ongoing Administrative Expenses. The Trust is responsible for paying all
fees, charges, expenses, disbursements and other costs incurred by the Trustee
in connection with the discharge of its duties pursuant to the Trust
Agreement, including, without limitation, trustee fees, engineering, audit,
accounting and legal fees and expenses, printing and mailing costs, amounts
reimbursed or paid to the Company or Dominion Resources pursuant to the Trust
Agreement or the Administrative Services Agreement and the out-of-pocket
expenses of the Transfer Agent.
 
  Compensation of the Trustee. The Trust Agreement provides that the Trustee
is to be compensated for its administrative services and preparation of
quarterly and annual statements, out of the Trust assets, in an annual amount
of $30,900, plus an hourly charge for services in excess of a combined total
of 350 hours annually at its standard rate which is currently $120 per hour.
These service fees escalate by three percent annually. The Delaware Trustee is
compensated for its administrative services, in an annual amount of $5,000
which will be paid by the Trustee. Each of the Trustee and the Delaware
Trustee is 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 the 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 fee payable to the Trustee will increase significantly until a
new trustee is appointed. During 1995, the Trustee and the Delaware Trustee
received total compensation of $30,900 and $5,000, respectively.
 
  Compensation of the Transfer Agent. The Transfer Agent will receive a
transfer agency fee of $3.25 annually per account, plus $1.50 for each
certificate issued and $.40 for each check issued (subject to an annual
minimum of $7,200).
 
  Fees to Dominion Resources. Dominion 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 and the
Underlying Properties as described below under "Administrative Services
Agreement."
 
ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.
 
  Security Ownership of Certain Beneficial Owners. The Trustee knows of no
Unitholder that is a beneficial owner of more than five percent of the
outstanding Units.
 
  Security Ownership of Management. The Trust has no directors or executive
officers. As of March 15, 1996, neither NationsBank of Texas, N.A., the
Trustee, nor Mellon Bank (DE) National Association, the Delaware Trustee,
beneficially owned any Units.
 
  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
Registrant.
 
                                      31
<PAGE>
 
ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.
 
ADMINISTRATIVE SERVICES AGREEMENT
 
  Pursuant to the Trust Agreement, Dominion Resources and the Trust entered
into the Administrative Services Agreement, pursuant to which the Trust is
obligated, throughout the term of the Trust, to pay to Dominion 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, payable in equal quarterly installments, is
currently $309,000 and will increase annually by three percent.
 
  A copy of the Administrative Services Agreement is filed as an exhibit to
this Form 10-K. The foregoing summary of the material provisions of the
Administrative Services Agreement does not purport to be complete and is
subject to, and is qualified in its entirety by reference to, all the
provisions of the Administrative Services Agreement.
 
DOMINION RESOURCES' CONDITIONAL RIGHT OF REPURCHASE
 
  Dominion 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
Dominion Resources and its affiliates. Any such repurchase would generally be
at a price equal to the greater of (i) the highest price at which Dominion
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 NYSE 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 "Business--Description of
the Trust--Conditional Right of Repurchase."
 
POTENTIAL CONFLICTS OF INTEREST
 
  The interests of Dominion Resources and its affiliates and the interests of
the Trust and the Unitholders with respect to the Underlying Properties could
at times be different. The following is a summary of certain conflicts of
interest:
 
  Obligations of Company Interests Owner may exceed its share of distributions
and tax credits. As a working interest owner in the Underlying Properties, the
Company Interests Owner is responsible for an average of approximately 98
percent of the operating costs of the Existing Wells but only entitled to
approximately 28 percent of the revenues therefrom, after giving effect to the
Royalty Interests. Based on the Reserve Estimate, beginning in the year 2000,
the projected operating costs to be borne by the Company Interests Owner will
exceed its projected share of Gross Proceeds and Section 29 tax credits. The
terms of the Conveyance provide, however, that the Company Interests Owner
will make decisions with respect to the Company Interests pursuant to the
standard of a reasonably prudent operator.
 
  Sale or abandonment of Underlying Properties may terminate assurances. The
Company Interests Owner's interests may conflict with those of the Trust and
Unitholders in situations involving the sale or abandonment of Underlying
Properties. The Company Interests Owner has the right at any time to sell any
of the Underlying Properties subject to the Royalty Interests and may abandon
a well or lease included in the Underlying Properties if such well or lease is
not capable of producing in commercial quantities, determined before giving
effect to the Royalty Interests. Under certain circumstances, a sale or
abandonment will effectively terminate Dominion Resources' assurances of the
Company Interests Owner's obligation to the Trust with respect to the
Underlying Properties sold or abandoned. Such sales or abandonment may not be
in the best interest of the Trust or the Unitholders.
 
  Dominion Resources may profit from contracts with the Trust. The amount that
Dominion Resources may charge for services it renders under the Administrative
Services Agreement is established in such contract at rates that do not
necessarily take into account the actual cost of rendering such services by
Dominion Resources. Accordingly, Dominion Resources may profit or suffer
losses in connection with the performance of such contract.
 
                                      32
<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)
 
      Independent Auditors' Report
 
      Statements of Assets, Liabilities and Trust Corpus as of December 31,
    1995 and 1994
 
      Statements of Distributable Income for the year ended December 31,
    1995 and the period from May 31, 1994 (date of inception) to December
    31, 1994
 
      Statements of Changes in Trust Corpus for the year ended December 31,
    1995 and the period from May 31, 1994 (date of inception) to December
    31, 1994
 
      Notes to Financial Statements
 
    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>
     EXHIBIT
     NUMBER                                EXHIBIT
     -------                               -------
     <C>     <S>
       3.1   --Trust Agreement of Dominion Resources Black Warrior Trust dated
              as of May 31, 1994, by and among Dominion Black Warrior Basin,
              Inc., Dominion Resources, Inc., Mellon Bank (DE) National
              Association and NationsBank of Texas, N.A. (filed as Exhibit 3.1
              to Dominion Resources, Inc.'s Registration Statement* on Form S-3
              (No. 33-53513), and incorporated herein by reference).
       3.2   --First Amendment of Trust Agreement of Dominion Resources Black
              Warrior Trust dated as of June 27, 1994, by and among Dominion
              Black Warrior Basin, Inc., Dominion Resources, Inc., Mellon Bank
              (DE) National Association and NationsBank of Texas, N.A. (filed
              as Exhibit 3.2 to the Registrant's Form 10-Q for the quarter
              ended June 30, 1994 and incorporated herein by reference).
      10.1   --Overriding Royalty Conveyance dated as of June 28, 1994, from
              Dominion Black Warrior Basin, Inc. to Dominion Resources Black
              Warrior Trust (filed as Exhibit 10.1 to the Registrant's Form 10-
              Q for the quarter ended June 30, 1994 and incorporated herein by
              reference).
      10.2   --Administrative Services Agreement dated as of June 1, 1994, by
              and between Dominion Resources, Inc. and Dominion Resources Black
              Warrior Trust (filed as Exhibit 10.2 to the Registrant's Form 10-
              Q for the quarter ended June 30, 1994 and incorporated by
              reference).
      10.3   --Amendment to and Ratification of Overriding Royalty Conveyance
              dated as of November 20, 1994, among Dominion Black Warrior
              Basin, Inc., NationsBank of Texas, N.A., and Mellon Bank (DE)
              National Association (filed as Exhibit 10.3 to the Registrant's
              Form 10-K for the year ended December 31, 1995 and incorporated
              herein by reference).
      10.4   --Gas Purchase Agreement, dated as of May 3, 1994, between Sonat
              Marketing and the Company (filed as Exhibit 10.2 to Dominion
              Resources, Inc.'s Registration Statement* on Form S-3 (No. 33-
              53513), and incorporated herein by reference).
      10.5   --Amendment to Gas Purchase Agreement, effective April 1, 1996,
              between Sonat Marketing and the Company.
</TABLE>
 
                                      33
<PAGE>
 
<TABLE>
<CAPTION>
     EXHIBIT
     NUMBER                                EXHIBIT
     -------                               -------
     <C>     <S>
      13.1   --The following information appearing on the following pages of
              the Registrant's 1995 Annual Report to Unitholders: (i) Trustee's
              discussion and analysis of financial condition and results of
              operations, pages two and three; (ii) selected financial data,
              inside front cover; (iii) the section entitled "Units of
              Beneficial Interest," inside front cover; and (iv) the financial
              statements of the Trust, pages four through 11. (filed as . . . )
      23.1   --Consent of Ryder Scott Company Petroleum Engineers, independent
              petroleum engineers.
      27.1   --Financial Data Schedule.
      99.1   --Summary of Reserve Report, dated March 29, 1996, on the
              estimated reserves, estimated future net revenues and the
              discounted estimated future net revenues attributable to the
              Royalty Interests as of January 1, 1996, prepared by Ryder Scott
              Company Petroleum Engineers, independent petroleum engineers.
</TABLE>
    --------
    * On its own behalf and as sponsor of the Dominion Resources Black
    Warrior Trust.
 
  (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.
 
 
                                      34
<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.
 
                                          Dominion Resources Black Warrior
                                           Trust
 
                                                NationsBank of Texas, N.A.,
                                                          Trustee
                                          By: _________________________________
 
                                                     /s/ Ron E. Hooper
                                          By: _________________________________
                                               RON E. HOOPER VICE PRESIDENT
 
Date: March 29, 1996
 
           (The Registrant has no directors or executive officers.)
 
                                      35

<PAGE>
 
                                                                    EXHIBIT 10.5

                                   AMENDMENT
                                    TO THE
                            GAS PURCHASE AGREEMENT
                               DATED MAY 3, 1994

     THIS AMENDMENT, made and entered into as of the 1st day of April, 1996, by
and between Dominion Black Warrior Basin, Inc. ("Seller") and Sonat Marketing
Company L.P. ("Buyer").

                                  WITNESSETH

     WHEREAS, Buyer and Seller have entered into a Gas Purchase Agreement dated
May 3, 1994 (the "1994 Agreement") providing for the sale and purchase of gas
provided from the River Gas Coal Seam Development Area (the "Field"); and

     WHEREAS, Buyer and Seller desire to amend the 1994 Agreement; 

     NOW, THEREFORE, in consideration of the premises and mutual covenants 
contained herein, the parties hereby mutually understand and agree as follows:

     1.  Effective April 1, 1996, Section 4.3 of the 1994 Agreement is deleted 
in its entirety and the following substituted therefor:

         4.3  The price payable by Buyer for each MMBtu of Excess
         Quantity shall be the sum of (i) the Index Price, and (ii) $.02 per
         MMBtu.

     2.  Effective January 1, 1999, Sections 4.2 and 4.4 of the 1994 Agreement 
         shall be deleted in their entireties.

     3.  Section 6.1 of the 1994 Agreement shall be deleted in its entirety and 
the following substituted therefor:

         6.1  This Amendment shall become effective as of April 1, 1996 and 
         subject to the provisions of this Amendment and the 1994 Agreement, 
         shall remain in full force and effect through December 31, 2001.

     4.  Exhibit B of the 1994 Agreement shall be deleted in its entirety and 
the attached Revised Exhibit B dated April 1, 1996 shall be substituted 
therefor.






<PAGE>
 
     This Amendment is subject to all valid laws, rules and regulations of any 
governmental body having jurisdiction.

     IN WITNESS WHEREOF, the parties hereto have executed this Amendment in 
duplicate originals of the date hereinabove first written.


Witnesses:                             SONAT MARKETING COMPANY L.P.

/s/                                                                           
- ----------------------------                                                  
                                       By:  /s/                
                                          ----------------------------------
/s/                                                                        
- ----------------------------           
                                       

Witnesses:                             DOMINION BLACK WARRIOR BASIN, INC.

/s/                                                                           
- ----------------------------                                                  
                                       By:  /s/                      
                                          ----------------------------------
/s/                                                                    
- ----------------------------           
             
<PAGE>

                                   REVISED
                                  EXHIBIT B
                             DATED APRIL 1, 1996
                                    TO THE
                            GAS PURCHASE AGREEMENT
                                   BETWEEN
                      DOMINION BLACK WARRIOR BASIN, INC.
                                     AND
                           SONAT MARKETING COMPANY
                                    DATED
                                 MAY 3, 1994

<TABLE> 
<CAPTION> 

              Month/Year                         Monthly Base Quantity
              ----------                         ---------------------
              <S>                                <C>
                Jun-94                                  2,049,266
                Jul-94                                  2,024,890
                Aug-94                                  1,997,383
                Sep-94                                  1,973,850
                Oct-94                                  1,951,089
                Nov-94                                  1,927,251
                Dec-94                                  1,906,933
                Jan-95                                  1,885,876
                Feb-95                                  1,863,385
                Mar-95                                  1,843,489
                Apr-95                                  1,823,962
                May-95                                  1,805,450
                Jun-95                                  1,787,173
                Jul-95                                  1,771,348
                Aug-95                                  1,756,032
                Sep-95                                  1,740,875
                Oct-95                                  1,726,083
                Nov-95                                  1,711,675
                Dec-95                                  1,698,140
                Jan-96                                  1,685,535
                Feb-96                                  1,673,928
                Mar-96                                  1,663,482
                Apr-96                                  1,652,832
                May-96                                  1,643,705
                Jun-96                                  1,633,814
                Jul-96                                  1,625,079
                Aug-96                                  1,614,930
                Sep-96                                  1,604,315
                Oct-96                                  1,593,147
                Nov-96                                  1,581,881
                Dec-96                                  1,571,915
                Jan-97                                  1,562,875
</TABLE> 
<PAGE>

<TABLE> 
<CAPTION> 

              Month/Year                         Monthly Base Quantity
              ----------                         ---------------------
              <S>                                <C>
                Feb-97                                  1,554,163
                Mar-97                                  1,540,578
                Apr-97                                  1,525,042
                May-97                                  1,510,269
                Jun-97                                  1,494,454
                Jul-97                                  1,477,976
                Aug-97                                  1,461,398
                Sep-97                                  1,444,593
                Oct-97                                  1,427,214
                Nov-97                                  1,408,676
                Dec-97                                  1,389,533
                Jan-98                                  1,368,701
                Feb-98                                  1,342,469
                Mar-98                                  1,319,441
                Apr-98                                  1,296,269
                May-98                                  1,272,573
                Jun-98                                  1,249,204
                Jul-98                                  1,225,774
                Aug-98                                  1,201,433
                Sep-98                                  1,178,126
                Oct-98                                  1,154,755
                Nov-98                                  1,131,388
                Dec-98                                  1,109,349
                Jan-99                                  1,198,000
                Feb-99                                  1,171,000
                Mar-99                                  1,136,000
                Apr-99                                  1,140,000
                May-99                                  1,106,000
                Jun-99                                  1,094,000
                Jul-99                                  1,096,000
                Aug-99                                  1,071,000
                Sep-99                                  1,053,000
                Oct-99                                  1,045,000
                Nov-99                                  1,007,000
                Dec-99                                  1,008,000
                Jan-00                                    999,000
                Feb-00                                    986,000
                Mar-00                                    957,000
                Apr-00                                    958,000
                May-00                                    932,000
                Jun-00                                    936,000
                Jul-00                                    901,000
                Aug-00                                    911,000
</TABLE> 

                                       2
<PAGE>

<TABLE> 
<CAPTION> 

              Month/Year                         Monthly Base Quantity
              ----------                         ---------------------
              <S>                                <C>
                Sep-00                                    880,000
                Oct-00                                    894,000
                Nov-00                                    848,000
                Dec-00                                    853,000
                Jan-01                                    850,000
                Feb-01                                    808,000
                Mar-01                                    819,000
                Apr-01                                    795,000
                May-01                                    761,000
                Jun-01                                    759,000
                Jul-01                                    752,000
                Aug-01                                    728,000
                Sep-01                                    744,000
                Oct-01                                    714,000
                Nov-01                                    709,000
                Dec-01                                    716,000
</TABLE> 

                                       3

<PAGE>
 
DOMINION RESOURCES BLACK WARRIOR TRUST
1995 Annual Report and Form 10-K


THE TRUST

Dominion Resources Black Warrior Trust (the "Trust") was formed as a Delaware
business trust pursuant to the Trust Agreement of Dominion Resources Black
Warrior Trust entered into effective as of May 1, 1994 by and among Dominion
Black Warrior Basin, Inc. (the "Company"), as trustor, Dominion Resources, Inc.,
as sponsor, and NationsBank of Texas, N.A., (the "Trustee") and Mellon Bank (DE)
National Association (the "Delaware Trustee"), as trustees. The Trust owns
certain overriding royalty interests (the "Royalty Interests") burdening proved
natural gas properties in the Pottsville coal formation of the Black Warrior
basin in Alabama (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 the
Unitholders.

The Trust makes quarterly cash distributions to the Unitholders. The record date
for the quarterly cash distribution of the Trust is the 60th 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 70 days after the end of the calendar quarter. Set forth
below are the scheduled record dates and approximately distribution dates for
each quarter of 1996 production attributable to the Trust.
<TABLE>
<CAPTION>
                               1996                     1997
<S>                   <C>      <C>         <C>          <C>
Record Dates          May 29   August 29   November 29  February 29
Distribution Dates
     (approximate)    June 7  September 9  December 9   March 11
</TABLE>

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 "DOM". Prior to the sale of the
Units on June 28, 1994 there was no public market for the Units. 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 paid by the Trust.
<TABLE>
<CAPTION>
                                      Price                   Distribution
1995                                High     Low              per Unit
<S>                              <C>         <C>              <C>
First Quarter....................$19-5/8     $17-1/4          $0.692117
Second Quarter................... 20-1/8      17-5/8           0.639559
Third Quarter.................... 18-7/8      17-5/8           0.664555
Fourth Quarter................... 19-7/8      17-1/2           0.659884
1994                                        
Second Quarter                              
 (commencing June 28, 1994.......$20         $19-3/4          $0.000000
Third Quarter.................... 20-1/8      19-3/8           0.180147
Fourth Quarter................... 19-5/8      16-7/8           0.726389
</TABLE> 

At March 15, 1996, there were 7,850,000 Units outstanding and approximately
784 Unitholders of record.

SELECTED FINANCIAL DATA
<TABLE> 
<CAPTION> 

                                                                  For The Period From
                                                                  May 31, 1994
                                            Years Ended           (Date of Inception)
                                            December 31, 1995     To December 31, 1994
<S>                                         <C>                   <C>
Royalty Income.......................             $ 21,603,550          $  7,596,511
Distributable Income.................             $ 20,947,426          $  7,278,931
Distributable Income per Unit........             $   2.668462          $    .927252
Distributions per Unit...............             $   2.656115          $    .906537
Total Assets, December 31............             $125,641,485          $139,641,366
Total corpus, December 31............             $125,545,839          $139,471,673
</TABLE>

                                       1
<PAGE>
 
TO UNITHOLDERS:

We are pleased to present the 1995 Annual Report to Unitholders of Dominion
Resources Black Warrior Trust. The report includes a copy of the Trust's annual
report on Form 10-K for the period 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 overriding royalty 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. The Trust was formed to acquire and
hold the Royalty Interests, which burden the Company's interest in proved
natural gas properties located in the Pottsville coal formation of the Black
Warrior Basin, Tuscaloosa County, Alabama. The Company has advised the Trustee
that all the production attributable to the Royalty Interests 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, upon the production and sale of such
gas. 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 distributions 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 the
Company'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 returns attributable to the Units are expected to
decline over the term of the Trust.

On June 28, 1994, the Royalty Interests were conveyed to the Trust in
consideration for all 7,850,000 authorized units of beneficial interest in the
Trust ("Units"). The company transferred all the Units to its parent, Dominion
Energy, Inc., which in turn transferred all the Units to its parent, Dominion
Resources, Inc., which sold an aggregate of 6,904,000 Units to the public
through various underwriters in June, 1994 and August, 1994, and the remaining
946,000 Units were sold in an underwritten public offering in June 1995.

Under the Trust Agreement, the Trustee has the function of collecting proceeds
attributable to the Royalty Interests and making quarterly cash distributions to
Unitholders after deducting administrative expenses and any amounts necessary
for cash reserves. The quarterly record date is the close of business on the
60th day following the end of the calendar quarter, unless such day is not a
business day in which case the record date is the next business day. The
quarterly distribution date is on or prior to 70 days after the end of the
calendar quarter.

On or before March 15 of each year, the Trustee distributes to Unitholders of
record on any of the quarterly record dates during the prior year, information
relating to distributions, estimated Section 29 tax credits and cost depletion
deductions for such prior year. Individualized tax information prepared
specifically for the Unitholder was included with the 1995 tax information
booklet if (i) the Unitholder held its Units of record in its own name or (ii)
the Unitholder's brokerage firm or other nominee record holder had made the
beneficial owner's name and address available to the Trustee as the actual
beneficial owner of the Units in a timely manner. Assuming the amount of the
Section 29 tax credit for 1995 (which will not be announced by the U.S. Treasury
department before the end of March) is not materially different from the
Trustee's estimate, the Trustee will provide any other information to
Unitholders for filing their annual income tax returns.

DOMINION RESOURCES BLACK WARRIOR TRUST
BY: NATIONSBANK OF TEXAS, N.A., TRUSTEE
BY: /SIG/ RON E. HOOPER

VICE PRESIDENT
March 28, 1996

                                       2
<PAGE>
 
TRUSTEE'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS

The Trust collects the proceeds attributable to the Royalty Interests and 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 interest in the Underlying
Properties that is owned by the Company.

The Royalty Interests consists of overriding royalty interests burdening the
Company's interest in the Underlying Properties. The Royalty Interests generally
entitle the Trust to receive 65 percent of the Gross Proceeds (as defined below)
during the preceding calendar quarter. The Royalty Interests are non-operating
interests and bear only expenses related to property, production and related
taxes (including severance taxes). "Gross Proceeds" consist generally of the
aggregate amounts received by the Company attributable to the interests of the
Company in the Underlying Properties from the sale of coal seam gas at the
central delivery points in the gathering system for the Underlying Properties.

Distributable income of the Trust consists of the excess of royalty income plus
interest income over the organizational 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 and 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 they are paid or reserves are established for them.
Consequently, the reported distributable income of the Trust for any year is
determined by deducting form 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 is determined after adjustment for changes in
reserves for unpaid liabilities in accordance with the provisions of the Trust
Agreement. (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.)

The year 1995 marked the first full year of operations for the Trust. Because
the Trust was effective as of May 31, 1994, royalty income for 1994 reflects
only four months of production, whereas 1995 reflects a full year of production.
The Trust received royalty income amounting to $21,603,550 during the year ended
December 31, 1995 compared to $7,596,511 during the period from May 31, 1994
(date of inception) to December 31, 1994. The royalty income received by the
Trust was net of the Royalty Interest's allocable share of property, production
and related taxes. Administrative expenses during the year ended December 31,
1995 were $713,898 compared to $335,134 for the period from May 31, 1994 (date
of inception) to December 31, 1994. Distributable income for the year ended
December 31, 1995 was $20,947,426 or $2.67 per Unit compared to the period from
May 31, 1994 to December 31, 1994, of $7,278,931, or $.93 per Unit.

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 the
Company'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 returns attributable to the Units are expected to
decline over the term of the Trust.

                                       3
<PAGE>
 
Because the Trust incurs administrative expenses throughout a quarter but
receives its royalty income only once a quarter, the Trustee established in the
third quarter of 1994 a cash reserve in the amount of $135,000 for the payment
of expenses and liabilities of the Trust. The Trust 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 the cash reserve from
time to time will fluctuate as expenses are paid and royalty income is received.

Royalty Income received by the Trust in a given calendar 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 due to the timing of the receipt of these revenues. Accordingly,
the royalty income included in distributable income for the year ended December
31, 1995, was based on production volumes and natural gas prices for the period
from October 1, 1994 through September 30, 1995, and royalty income included in
distributable income for the period ended December 31, 1994, was based on
production volumes and natural gas prices for the period from June 1, 1994 to
September 30, 1994.

The following table sets forth the production volumes attributable to the
Trust's Royalty Interests and the average sales Price and Index Price as defined
below for such production for the periods indicated.
<TABLE>
<CAPTION>
                                           For Twelve Months   For Four Months
                                           Ended               Ended
                                           September 30, 1995  September 30, 1994
<S>                                        <C>                 <C>
Production (Bcf)/(1)/....................  12.622               4.382
Production (TBtu)/(2)/...................  12.488               4.332
Average Contract Price
  Received ($/MMBtu).....................  $  1.83              $ 1.86
Average Index Price ($/MMBtu)              $  1.52              $ 1.69
</TABLE> 

/(1)/Billion cubic feet of natural gas.
/(2)/Trillion British Thermal Units.

The information in this Annual Report to Unitholders concerning production and
prices relating to the Royalty Interests is based on information prepared and
furnished by the Company to the Trustee. The Trustee has no control over and no
responsibility relating to the operation of or accounting for the Underlying
Properties.

The Company has advised the Trust that Sonat Marketing Company ("Sonat
Marketing") is required under a gas purchase agreement to purchase the gas
produced from the Underlying Properties for as long as reserves on the
Underlying Properties produce natural gas. Under the agreement, Sonat Marketing
is obligated to purchase up to a specified monthly base quantity of gas for a
contract price which provides for a specified premium (between $.05 and $.07 per
MMBtu) over the Index Price (as defined below), subject to a minimum price of
$1.85 per MMBtu and a maximum price of $2.63 per MMBtu, until December 31, 1998.
Although the primary term of the Gas Purchase Agreement extends through December
31, 2001, the minimum price and the maximum price will cease to apply December
31, 1998. Prior to April 1, 1996, Sonat Marketing was obligated to purchase the
subject gas in excess of the monthly base quantity at the Index Price. Effective
April 1, 1996 the price payable for subject gas in excess of the monthly base
quantity equals the Index Price plus $.02. After December 31, 2001, Sonat
Marketing is obligated to purchase gas production at the Index Price until such
time as the Company and Sonat Marketing negotiate a different price, although
the Company will have the ability to obtain an offer from another purchaser and
terminate the gas purchase agreement if Sonat Marketing does not match such
offer. The "Index Price", which is determined on a monthly basis, is Southern
Natural Gas Company's posted index price for deliveries of gas in Louisiana.

                                       4
<PAGE>
 
The net proved reserves attributable to the Royalty Interests have been
estimated as of December 31, 1995 and 1994, by independent petroleum engineers.
The reserve quantities of 74.841 Bcf for 1995 and 63.148 Bcf for 1994 would
reflect an upward revision of reserves of 24.13 Bcf as a result of
increased production and a faster rate of Pratt recompletions (see Note 8).

FINANCIAL STATEMENTS

An audited Statement 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 year ended December 31, 1995 and the period
from May 31, 1994 (date of inception) to December 31, 1994, are included in this
Annual Report to Unitholders immediately following the Independent Auditor's
Report below.

                                       5
<PAGE>
 
INDEPENDENT AUDITORS' REPORT
NATIONSBANK OF TEXAS, N.A., AS TRUSTEE OF
DOMINION RESOURCES BLACK WARRIOR TRUST

We have audited the accompanying statement of assets, liabilities and trust
corpus of Dominion Resources Black Warrior Trust (the "Trust") as of December
31, 1995 and 1994, and the related statements of distributable income and
changes in trust corpus for year ended December 31, 1995 and the period from May
31, 1994 (date of inception) to December 31, 1994. 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 statements were
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 statements referred to above present fairly, in all material
respects, the assets, liabilities and trust corpus of Dominion Resources Black
Warrior Trust at December 31, 1995 and 1994, and its distributable income and
changes in trust corpus for the year ended December 31, 1995 and the period May
31, 1994 (date of inception) to December 31, 1994, on the basis of accounting
described in Note 2.

/sig/ DELOITTE & TOUCHE LLP

Dallas, Texas
March 22, 1996
 

                                       6
<PAGE>
 
DOMINION RESOURCES BLACK WARRIOR TRUST
FINANCIAL STATEMENTS
STATEMENTS OF ASSETS, LIABILITIES AND TRUST CORPUS
<TABLE> 
<CAPTION> 
December 31                                    1995              1994
<S>                                      <C>               <C>
ASSETS
Cash and cash equivalents..............  $     24,521      $      1,651
Royalty interests in gas properties 
(less accumulated amortization of
$30,200,537 and $9,184,572) ...........   125,616,946       139,639,715
Total Assets...........................  $125,641,485      $139,641,366

LIABILITIES AND TRUST CORPUS
Trust administration expenses payable..  $     95,646      $    169,693
Trust corpus (7,850,000 units of 
beneficial interest authorized, issued 
and outstanding........................  $125,545,839       139,471,673
Total Liabilities and Trust Corpus.....  $125,641,485      $139,641,366
</TABLE> 
 
STATEMENTS OF DISTRIBUTABLE INCOME
<TABLE> 
<CAPTION> 
                                                                              For the Period From
                                                            FOR YEAR ENDED    May 31, 1994
                                                            DECEMBER 31,      (Date of Inception)
                                                            1995              to December 31,1994
<S>                                                         <C>               <C>
Royalty income..........................................    $ 21,603,550      $ 7,596,511
Interest income.........................................          57,774           17,554
                                                              21,661,324        7,614,065
General and administrative
expenses................................................         713,898          335,134
Distributable income....................................    $ 20,947,426      $ 7,278,931
Distributable income per unit
(7,850,000 units).......................................       $2.668462      $   .927252
Distributable per unit..................................       $2.656115      $   .906537
</TABLE> 

STATEMENTS OF CHANGES IN TRUST CORPUS
<TABLE> 
<CAPTION> 
                                                                              For the Period From
                                                            FOR YEAR ENDED    May 31, 1994
                                                            DECEMBER 31,      (Date of Inception)
                                                            1995              to December 31,1994
<S>                                                         <C>               <C>
Trust corpus, beginning of period.......................    $139,471,673      $     1,000
Conveyance of royalty interests by Dominion Resources 
Black Warrior Basin, Inc................................             ---      148,824,287  
Sale of 946,000 by Dominion
Resources, Inc. Units...................................       6,993,213              ---
Amortization of royalty interests                            (21,015,965)      (9,184,572)
Distributable income....................................      20,947,426        7,278,931
Trust formation costs...................................             ---         (331,656)
Distributable to Unitholders............................     (20,850,508)      (7,116,317)
Trust corpus, end of period.............................    $125,545,839      139,471,673
</TABLE>

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

                                       7
<PAGE>
 
NOTES TO FINANCIAL STATEMENTS

1. TRUST ORGANIZATION AND PROVISIONS

Dominion Resources Black Warrior Trust (the "Trust") was formed as a Delaware
business trust pursuant to the terms of the Trust Agreement of Dominion
Resources Black Warrior Trust (as amended, the "Trust Agreement"), entered into
effective as of May 31, 1994, among Dominion Black Warrior Basin, Inc., an
Alabama corporation (the "Company"), as trustor, Dominion Resources, Inc., a
Virginia corporation ("Dominion 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. The trustees are independent financial institutions.

The Trust is a grantor trust formed to acquire and hold certain overriding
royalty interests (the "Royalty Interests") burdening proved natural gas
properties located in Pottsville coal formation of the Black Warrior Basin,
Tuscaloosa County, Alabama (the "Underlying Properties") owned by the Company.
The Trust was initially created by the filing of its Certificate of Trust with
the Delaware Secretary of State on May 31, 1994. In accordance with the Trust
Agreement, the Company contributed $1,000 as the initial corpus of the Trust. On
June 28, 1994, the Royalty Interests were conveyed to the Trust by the Company
pursuant to the Overriding Royalty Conveyance (the "Conveyance") effective as of
June 1, 1994, from the Company to the Trust, in consideration for all the
7,850,000 authorized units of beneficial interest ("Units") in the Trust. The
Company transferred all the Units to its parent, Dominion Energy, Inc., a
Virginia corporation, which in turn transferred all the Units to its parent,
Dominion Resources, Inc., which sold an aggregate of 6,904,000 Units to the
public through various underwriters (the "Underwriters") in June and August 1994
and the remaining 946,000 Units were sold to the public through certain of the
Underwriters in June 1995. All of the production attributable to the Underlying
Properties is from the Pottsville coal formation and currently constitutes coal
seam gas that entitles the owners of such production, provided certain
requirements are met, tax credits pursuant to Section 29 of the Internal Revenue
Code of 1986, as amended, upon the production and sale of such gas.

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 management 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 the Company's interest therein.

The Trust is subject to termination under certain circumstances described in the
Trust Agreement. Upon the termination of the Trust, all Trust assets will be
sold and the net proceeds therefrom distributed to Unitholders.

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 of
overriding royalty interests burdening the Company's interest in the Underlying
Properties. The Royalty Interests generally entitle the Trust to receive 65
percent of the Company's Gross Proceeds (as defined below). The Royalty
Interests are non-operating interests and bear only expenses related to
property, production and related taxes (including severance taxes). "Gross
Proceeds" consist generally of the aggregate amounts received by the Company
attributable to the interests of the Company in the Underlying Properties from
the sale of coal seam gas at the central delivery points in the gathering system
for the Underlying Properties. The definitions, formulas and accounting
procedures and other terms governing the computation of the Royalty Interests
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 applicable rules and regulations adopted under the Securities Exchange Act
of 1934.

                                       8
<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 month of production and
   accrual, respectively.

 .  General and administrative expenses are recorded 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 revenue 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
Trust does not anticipate implementation of SFAS No. 121 will have a material
impact on the distributable income or financial position of the Trust.

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, interest income is not accrued in the period it is earned, general
and administrative expenses recorded are based on liabilities paid and cash
reserves established rather than on an accrual basis, and amortization of the
Royalty Interests is not charged against operating results.

Dominion Resources sold an aggregate of 6,904,000 Units in the Public Offering
during 1994 at a price of $20.00 per Unit and sold the remaining 946,000 Units
to the public during 1995 through certain of the Underwriters at a price of
$18.75 per Unit. Accordingly, the condensed statements of assets, liabilities
and trust corpus at December 31, 1995, reflects 6,904,000 Units at the Public
Offering price of $20.00 per Unit and the remaining 946,000 Units at Dominion
Resources' historical cost ($10,744,287) and the condensed statement of assets,
liabilities and trust corpus at December 31, 1995 reflects 6,940,000 Units at
the Public Offering price of $20.00 per Unit and 946,000 Units at the price of
$18.75 per Unit.

The net amount of royalty interest in gas properties is limited to the sum of
the future net cash flows attributable to the Trust's gas reserves at the year
end using current unescalated product prices plus the estimated Section 29
credits for federal income tax purposes. If the net cost of royalty interests in
gas properties exceeds this amount, an impairment provision will be recorded and
charged to the Trust Corpus.

                                       9
<PAGE>
 
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
and 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 upon the sale of such production 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 sales of
qualified production for each year through the year 2002. Such credit, based on
the Unitholder's pro rata share of qualifying production, may not be used to
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 any tax year solely because of this limitation
is subject to certain carryover provisions. Each Unitholder should consult their
tax advisor regarding tax consequences.

4. RELATED PARTY TRANSACTIONS

Dominion Resources provides accounting, bookkeeping and informational services
to the Trust in accordance with an Administrative Services Agreement effective
June 1, 1994. During 1995 this fee was $309,000 and will increase annually by
three percent. Aggregate fees paid by the Trust to Dominion Resources in 1995
and 1994 were $331,844 and $175,000, respectively. Additionally, during 1994,
the Trust reimbursed Dominion Resources $331,656 for formation costs.

Of the Trust expenses payable at December 31, 1994, $212 represented expense
reimbursements to the trustees. Aggregate fees and expense reimbursements paid
by the Trust to the trustees in 1995 were $30,900 and $5,000, respectively.

                                       10
<PAGE>
 
5. DISTRIBUTIONS TO UNITHOLDERS

The Trustee determines for each calendar 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 attributable to production from the Royalty Interests during such quarter,
provided that such cash is received by the Trust on or before the last business
day prior to the 45th day following the end of such calendar quarter, plus the
amount of interest expected by the Trustee to be earned on such cash proceeds
during the period between the date of receipt by the Trust of such cash proceeds
and the date of payment to the Unitholders of such Quarterly Distribution
Amount, plus all other cash receipts of the Trust during such quarter (to the
extent not distributed or held for future distribution as a Special Distribution
Amount (as defined below) or included in the previous Quarterly Distribution
Amount)(which might include sales proceeds not sufficient in amount to qualify
for a special distribution as described in the next paragraph), over the
liabilities of the Trust paid during such quarter and not taken into account in
determining a prior Quarterly Distribution Amount, 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. An amount
which is not included in the Quarterly Distribution Amount for a calendar
quarter because such amount is received by the Trust after the last business day
prior to the 45th day following the end of such calendar quarter will be
included in the Quarterly Distribution Amount for the next calendar quarter. The
Quarterly Distribution Amount for each quarter will be payable to Unitholders of
record on the 60th 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 will distribute the Quarterly Distribution Amount for
each quarter on or prior to 70 days after the end of such calendar quarter to
each person who was a Unitholder of record on the record date for such calendar
quarter.

The Royalty Interests may be sold under certain circumstance 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 million (a "Special Distribution Amount"). The
record date for a Special Distribution Amount will be the 15th day following the
receipt by the Trust of amounts aggregating a Special Distribution Amount
(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 or less
prior to the record date for a Quarterly Distribution Amount, in which case the
record date for the 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.

6. SUBSEQUENT EVENTS

Subsequent to December 31, 1995, the Trust declared and paid the following
distribution:
<TABLE>
<CAPTION>
Quarterly            Payment            Distribution
Record Date          Date               per Unit
<S>                  <C>                <C>
February 29, 1996..  March 8, 1996      $.706487
</TABLE>

The trustee has estimated the Section 29 tax credit associated with the March 8,
1996 quarterly distribution to be $0.39 per unit (unaudited).

                                       11
<PAGE>
 
7. QUARTERLY FINANCIAL DATA (UNAUDITED)

The following table sets forth the royalty income, distributable income and
distributable income per Unit of the Trust for each quarter in the years ended
December 31, 1995 and 1994 (in thousands, except per Unit amounts):
<TABLE>
<CAPTION>
Calendar          Royalty             Distributable   Distributable
Quarter           Income              Income          Income per Unit
<S>               <C>                 <C>             <C>
1995
- ----
First.............$ 5,609              $5,518              $.70
Second............  5,336               5,018               .63
Third.............  5,364               5,225               .67
Fourth............  5,295               5,186               .67
                  $21,604             $20,947            $ 2.67
1994
- ----
Second............    ---                 (28)              ---
Third.............  1,877               1,740               .22
Fourth............  5,720               5,567               .71
                  $ 7,597             $ 7,279            $  .93
</TABLE> 

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

<TABLE> 
<S>                                                                    <C> 
Royalty income.........................................................$5,295
Interest income........................................................    12
General and administrative expenses....................................  (121)
Distributable income...................................................$5,186
Distributable income per Unit..........................................$ 0.67
Distributions per Unit.................................................$ 0.66
</TABLE> 

Due to the significant upward revision in estimate of reserve quantities (see
Note 8) estimated amortization of royalty interests was adjusted downward by
approximately $8 million during the fourth quarter of 1995. This adjustment did
not have an impact on the Trust's distributable income.

8. SUPPLEMENTAL GAS DISCLOSURE (UNAUDITED)

The net proved reserves attributable to the Royalty Interests have been
estimated as of December 31, 1995 and 1994 by independent petroleum engineers. A
reserve estimate as of June 1, 1994 was prepared for the Trust even though the
conveyance of the Royalty Interests to the Trust did not occur until June 28,
1994.

In accordance with Statement of Financial Accounting Standards No. 69, estimates
of proved reserves and future net cash flows from proved reserves have been
prepared using contractually guaranteed prices and end-of-period natural gas
prices, and related costs. The standardized measure of future net cash flows
from the gas reserves is calculated based on discounting such future net cash
flows at an annual rate of 10 percent. The prices for December 31, 1995 and 1994
were $2.26 per Mcf and $1.83 per Mcf, respectively, including the effect of the
Gas Purchase Agreement. Numerous uncertainties are inherent in estimating
volumes and value of proved reserves and in projecting future production rates
and timing of development expenditures. 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.

                                       12
<PAGE>
 
The reserve estimates for the Royalty Interests are based on a percentage share
of the Company's Gross Proceeds payable to the Trust of 65 percent.
<TABLE>
<CAPTION>
                                                                                  MMcf
<S>                                                                               <C>
Proved developed reserves at June 1, 1994.......................................  63,311
Increase (decreases) due to:
   Revisions of previous estimates..............................................   7,480
   Production...................................................................  (7,643)
Proved developed reserves at December 31, 1994..................................  63,148
Increase (decreases) due to:
   Revisions of previous estimates..............................................  24,130
   Production................................................................... (12,437)
Proved developed reserves at December 31, 1995..................................  74,841
</TABLE> 

All proved reserve estimates presented above at December 31, 1995 and 1994 are
proved developed.

Proved developed reserves all located in the United States for the Company
Interests are estimated quantities of coal seam gas which geological and
engineering data indicate with reasonable certainty to be recoverable in future
years from the coal formation 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.
Estimated economic quantities have been determined considering the Section 29
tax credit.

The following table sets forth the standardized measure of discounted estimated
future net cash flows from proved reserves at December 31, 1995 and 1994
relating to the Trust's Royalty Interests (thousands of dollars):
<TABLE>
<CAPTION>
                                                        1995         1994
<S>                                                   <C>          <C>
Future cash inflows...................................$169,501     $112,375
Future taxes.......................................... (10,170)      (6,515)
Future net cash flows................................. 159,331      105,860
10% annual discount for estimated timing of cash flows (58,945)     (27,553)
Standardized measure of discounted future
net cash flows........................................$100,386     $ 78,307
</TABLE> 

Future cash flows do not include Section 29 tax credits which in the aggregate
are estimated to be approximately $52,202,000 having a discounted present value
(assuming a 10% discounted rate) of approximately $41,000,000.

The following table sets forth the changes in the present value of estimated
future net cash flows from proved reserves during the period ended December 31,
1995 and 1994 (thousands of dollars):
<TABLE>
<CAPTION>
                                                       1995         1994
<S>                                                   <C>          <C>
Balance at beginning of period........................$ 78,307     $ 95,400
Increase (decrease) due to:
 Royalty income, net of taxes......................... (21,714)     (13,202)
 Changes in prices....................................  18,974      (13,796)
 Changes in estimated volumes.........................  16,988        4,340
 Accretion of discount................................   7,831        5,565
Balance at December 31................................$100,386     $ 78,307
</TABLE>

9. GAS PURCHASE AGREEMENT

The Company has advised the Turst that Sonat Marketing Company ("Sonat
Marketing") is required under a gas purchase agreement (the "Gas Purchase
Agreement") to purchase the natural gas produced and sold from the Underlying
Properties ("Gas") for as long as reserves on the Underlying Properties produce
natural gas. Under such Gas Purchase Agreement, Sonat Marketing is obligated to
purchase up to a specified monthly base quantity at the central delivery points
for gas in the gathering system for the Underlying Properties for a contract
price which provides for a specified premium (between $.05 and $.07 per MMBtu)
over the Index Price (as defined below), subject to a minimum price of $1.85 per
MMbtu and a maximum price of $2.63 per MMBtu, until December 31, 1998. Although
the primary term of the Gas Purchase Agreement extends through December 31,
2001, the minimum price and the maximum price will cease to apply December 31,
1998. Prior to April 1, 1996, Sonat Marketing was obligated to purchase the
subject gas in excess of the monthly base quantity at the Index Price. Effective
April 1, 1996 the price payable for subject gas in excess of the monthly base
quantity equals the Index Price plus $.02. After December 31, 2001, Sonat
Marketing is obligated to purchase gas production at the Index Price until such
time as the Company and Sonat Marketing negotiate a different price, although
the Company will have the ability to obtain an offer from another purchaser and
terminate the Gas Purchase Agreement if Sonat Marketing does not match such
offer. The "Index Price", which is determined on a monthly basis, is Southern
Natural Gas Company's posted index price for deliveries of gas in Louisiana.
During 1995 and 1994, Sonat Marketing purchased all the gas production
attributable to the Royalty Interests.

                                       13
<PAGE>
 
TRUSTEE
NationsBank of Texas, N.A.
Dallas, Texas

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

TRANSFER AGENT AND REGISTRAR
Chemical Mellon Shareholder Services
Ridgefield Park, New Jersey

TRUST AUDITORS
Deloitte & Touche LLP
Dallas, Texas

TRUST ENGINEERING CONSULTANTS
Ryder Scott Company Petroleum Engineers

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


FORM 10-K
A copy of the Form 10-K of the Trust for the period 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:

DOMINION RESOURCES BLACK WARRIOR TRUST
NationsBank Of Texas, N.A., Trustee
901 Main Street, 12th Floor
Dallas, Texas 75202


DOMINION RESOURCES BLACK WARRIOR TRUST
NationsBank of Texas, N.A., Trustee
901 Main Street, 12th Floor
Dallas, Texas 75202
1-800-365-6548

                                       14

<PAGE>
 
                                                                    EXHIBIT 23.1




                                March 29, 1996




Dominion Resources Black Warrior Trust
NationsBank Center
901 Main Street, 12th Floor
Dallas, Texas  75202


Gentlemen:


        In connection with the filing of the Annual Report on Form 10K for the 
year ended December 31, 1995 for Dominion Resources Black Warrior Trust (the 
"Trust"), we delivered a report dated March 29, 1996 with respect to an estimate
of the net proved reserves, future production, and income attributable to 
certain royalty interests of the Trust as of January 1, 1996.

        We understand that you intend that our report be included in the Annual 
Report and any amendments thereto, and we hereby consent to such use.  We also 
consent to the references in the Annual Report to our firm and to the 
information provided therein.

                                        Very truly yours,

                                        
                                        /s/ Ryder Scott Company
                                            Petroleum Engineers

                                        RYDER SCOTT COMPANY
                                        PETROLEUM ENGINEERS

LPC/sw

<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>                                          24,521
<SECURITIES>                                         0
<RECEIVABLES>                                        0
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                24,521
<PP&E>                                     155,817,501
<DEPRECIATION>                             (30,200,537)
<TOTAL-ASSETS>                             125,641,485
<CURRENT-LIABILITIES>                           95,646
<BONDS>                                              0
                                0
                                          0
<COMMON>                                             0
<OTHER-SE>                                 125,545,839
<TOTAL-LIABILITY-AND-EQUITY>               125,641,485
<SALES>                                     21,603,550
<TOTAL-REVENUES>                            21,661,324
<CGS>                                          713,898
<TOTAL-COSTS>                                  713,898
<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>                                20,947,426
<EPS-PRIMARY>                                     2.67
<EPS-DILUTED>                                     2.66
        

</TABLE>

<PAGE>
 
                                                                    EXHIBIT 99.1

[LOGO FOR: 
RYDER SCOTT COMPANY
PETROLEUM ENGINEERS]                                          FAX (713) 651-0849

1100 LOUISIANA  SUITE 3800  HOUSTON, TEXAS 77002-5218   TELEPHONE (713) 651-9191


                                          March 29, 1996



Dominion Resources Black Warrior Trust
NationsBank Center
901 Main Street, 12th Floor
Dallas, Texas 75202

Gentlemen:

           At your request, we have prepared an estimate of the reserves, future
production, and income attributable to certain royalty interests of Dominion
Resources Black Warrior Trust (the Trust) as of January 1, 1996. The subject
properties are located in Black Warrior Basin, Tuscaloosa County, Alabama. The
income data were estimated using the Securities and Exchange Commission (SEC)
guidelines for future cost and price parameters.
 
          The estimated reserves and future income amounts presented in this
report are related to hydrocarbon prices. December 1995 hydrocarbon prices
provided by Dominion Black Warrior Basin, Inc. (Dominion) were used in the
preparation of this report as required by SEC guidelines. However, future prices
may vary significantly from December 1995 prices. Therefore, volumes of reserves
actually recovered and amounts of income actually received may differ
significantly from the estimated quantities presented in this report. A summary
of the result of this study is shown below.

 
    DENVER OFFICE: 600 SEVENTEENTH  SUITE 900N  DENVER, COLORADO 80202-5401
                 TELEPHONE (303) 623-9147   FAX (303) 623-4258
<PAGE>
 
Dominion Resources Black Warrior Trust
March 29, 1996
Page 2


                   UNESCALATED PARAMETERS - YEAR END PRICING
                     Estimated Net Reserve and Income Data
                         Certain Royalty Interests of
                    Dominion Resources Black Warrior Trust
                        65% Overriding Royalty Interest
                             As of January 1, 1996

           --------------------------------------------------------
<TABLE> 
<CAPTION> 
                                                  Proved
                             -------------------------------------------   
                                       Developed                 
                             -----------------------------     Total
                              Producing     Non-Producing      Proved
                             ------------   -------------   ------------
<S>                          <C>             <C>            <C> 
Net Remaining Reserves
- ----------------------
  Gas - MMCF                       72,349          2,492         74,841
 
Income Data
- -----------
  Future Gross Revenue       $154,025,942     $5,305,409    $159,331,351
  Tax Credits                  49,734,228      2,468,071      52,202,299
                             ------------     ----------    ------------
  Future Net Income (FNI)    $203,760,170     $7,773,480    $211,533,650

  Discounted FNI @ 10%       $135,322,997     $6,063,144    $141,386,141
</TABLE> 

          All gas volumes are sales gas expressed in millions of cubic feet 
(MMCF) at the official temperature and pressure bases of the areas in which the 
gas reserves are located.

          The proved developed non-producing reserves included herein are 
comprised of the behind pipe category. All of the behind pipe reserves included 
are for the addition of the Pratt coal seam by perforating and fracture 
stimulation. The various producing status categories are defined in the attached
"Reserve Definitions and Pricing Assumptions" in this report.

          A Staff Accounting Bulletin (S.A.B.) issued September 18, 1989 allows
for oil and gas producing companies to include coalbed methane gas in their
estimate of proved reserves under SEC guidelines. In accordance with the S.A.B.
dated November 30, 1989 these reserves should be included provided they comply
in all other respects with the definition of proved oil and gas reserves.
Included is the requirement that methane production be economical at current
prices, costs (net of the tax credit) and existing operating conditions. At the
request of Dominion, the coalbed methane gas reserves presented herein are
based on economic parameters which include Dominion's estimates of the future
Section 29 Tax Credit. Dominion's estimates of the future tax credits are
presented in detail in the attached "Reserve Definitions and Pricing
Assumptions" in this report.

          The future gross revenue is after the deduction of production taxes 
and before the addition of Dominion's estimate of Section 29 Tax Credit
(presented as "other income"). The future net income is before the deduction of
state and federal income taxes and general overhead, and has not been adjusted
for outstanding loans that may exist nor does it include any adjustment for cash
on hand or undistributed income. No attempt has been made to quantify or
otherwise account for any accumulated gas production imbalances that may exist.
Gas reserves account for 100 percent of total future gross revenue from proved
reserves.

          The discounted future net income shown above was calculated using a
discount rate of 10 percent per annum compounded monthly. Future net income was
discounted at four other discount rates which were also compounded monthly.
These results are shown on each estimated projection of future production and
income presented in a later section of this report and in summary form below.



                   RYDER SCOTT COMPANY    PETROLEUM ENGINEERS
<PAGE>
 
Dominion Resources Black Warrior Trust
March 29, 1996
Page 3


<TABLE> 
<CAPTION> 
                                           Year End Pricing
                                Dominion Resources Black Warrior Trust 
                                    65% Overriding Royalty Interest
                                      Discounted Future Net Income
                                         As of January 1, 1996
                                             Total Proved
                                ---------------------------------------
                Discount Rate                    Total   
                  Percent                       Proved
                -------------              ----------------
                <S>                        <C>  
                      5                      $169,497,405
                     15                      $121,287,323
                     20                      $106,192,073
                     25                      $ 94,429,969
</TABLE> 

Reserves Included in This Report
- --------------------------------

          The proved reserves included herein conform to the definition
              ---------------
as set forth in the Securities and Exchange Commission's Regulation S-X
Part 210.4-10 (a) as clarified by subsequent Commission Staff Accounting
Bulletins. 

          Our definition of proved reserves is included in the attached "Reserve
Definitions and Pricing Assumptions" in this report.

Estimates of Reserves
- ---------------------

          In general, the reserves included herein were estimated by
performance methods or the volumetric method; however, other methods were used
in certain cases where characteristics of the data indicated such other methods
were more appropriate in our opinion. The reserves estimated by the performance
method utilized extrapolations of various historical data in those cases where
such data were definitive. Reserves were estimated by the volumetric method in 
those cases where there were inadequate historical performance data to establish
a definitive trend or where the use of production performance data as a basis 
for the reserve estimates was considered to be inappropriate.



                   RYDER SCOTT COMPANY    PETROLEUM ENGINEERS
<PAGE>
 
Dominion Resources Black Warrior Trust
March 29, 1996
Page 4

          The reserves included in this report are estimates only and should
not be construed as being exact quantities. They may or may not be actually
recovered, and if recovered, the revenues therefrom and the actual costs
related thereto could be more or less than the estimated amounts. Moreover,
estimates of reserves may increase or decrease as a result of future
operations.

Future Production Rates
- -----------------------

          Initial production rates are based on the current producing rates for
those wells now on production. Test data and other related information were
used to estimate the anticipated peak production rates for those wells or
locations which are not currently producing at peak rates. If no production
decline trend has been established, future production rates were held constant,
or adjusted for the effects of dewatering where appropriate, until a decline in
ability to produce was anticipated. An estimated rate of decline was then
applied to depletion of the reserves. If a decline trend has been established,
this trend was used as the basis for estimating future production rates. For
reserves not yet on production, sales were estimated to commence at an
anticipated date furnished by Dominion.

          In general, we estimate that future gas production rates will
continue to be the same as the average rate for the latest available 12 months
of actual production until such time that the well or wells are incapable of
producing at this rate. The well or wells where then projected to decline at
their decreasing delivery capacity rate. Our general policy on estimates of
future gas production rates is adjusted when necessary to reflect actual gas
market conditions in specific cases.

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

Hydrocarbon Prices
- ------------------

          Dominion furnished us with contract gas prices in effect at December
31, 1995 and these prices were held constant to depletion of the reserves. In
accordance with Securities and Exchange Commission guidelines, changes in gas
prices subsequent to December 31, 1995 were not taken into account in this
report. Future prices used in this report are discussed in detail in the
attached "Reserve Definitions and Pricing Assumptions" in this report.



                   RYDER SCOTT COMPANY    PETROLEUM ENGINEERS
<PAGE>
 
Dominion Resources Black Warrior Trust
March 29, 1996
Page 5


Costs
- -----

          The income attributable to Dominion Resources Black Warrior Trust is 
based on a 65 percent overriding royalty interest, and has no associated 
deductions or costs.  The costs utilized in the evaluation of the leasehold 
interest are presented below.

          Operating costs for the leases and wells in the unescalated case are
based on the operating expense reports of Dominion and include only those costs
directly applicable to the leases or wells. When applicable, the operating costs
include a portion of general and administrative costs allocated directly to the
leases and wells under terms of operating agreements. Development costs were
furnished to us by Dominion and are based on authorizations for expenditure for
the proposed work or actual costs for similar projects. The current operating
and development costs were held constant throughout the life of the properties.
At the request of Dominion, their estimate of zero net abandonment costs after
salvage value for the properties was used in this report. Ryder Scott has not
performed a detailed study of the abandonment costs nor the salvage value and
makes no warranty for Dominion's estimate. No deduction was made for indirect
costs such as general administration and overhead expenses, loan repayments,
interest expenses, and exploration and development prepayments that are not
charged directly to the leases or wells.

          In those cases where the Pratt coal seam is added as a behind pipe
completion, the lease operating expenses are carried with the proved producing
reserve forecast until its depletion. Upon depletion the lease operating
expense is transferred to the behind pipe forecast.

General
- -------

          The attached tables 1 through 3 present the grand summaries of our
estimated projection of production and income by years beginning January 1, 1996
by category.

          The estimates of reserves presented herein are based upon a detailed
study of the properties in which the Trust owns an interest; however, we have
not made any field examination of the properties. No consideration was given in
this report to potential environmental liabilities which may exist nor were any
costs included for potential liability to restore and clean up damages, if any,
caused by past operating practices. Dominion has informed us that they have
furnished us all of the accounts, records, geological and engineering data, and
reports and other data required for this investigation. The ownership interests,
prices, and other factual data furnished by Dominion were accepted without
independent verification. The estimates presented in this report are based on
data available through December 1995.



                   RYDER SCOTT COMPANY    PETROLEUM ENGINEERS
<PAGE>
 
Dominion Resources Black Warrior Trust
March 22, 1996
Page 6

          Neither we nor any of our employees have any interest in the subject 
properties and neither the employment to make this study nor the compensation is
contingent on our estimates of reserves and future income for the subject 
properties.

          This report was prepared for the exclusive use of the Trust. The
data, work papers, and maps used in the preparation of this report are
available for examination by authorized parties in our offices. Please contact
us if we can be of further service.

                                               Very truly yours,

                                               RYDER SCOTT COMPANY 
                                               PETROLEUM ENGINEERS


                                               /s/ LARRY P. CONNOR

                                               Larry P. Connor, P.E.
                                               Petroleum Engineer

LPC/sw


Approved:

/s/ FRED P. RICHOUX  
- ----------------------------
Fred P. Richoux, P.E.
Group Vice President



                   RYDER SCOTT COMPANY    PETROLEUM ENGINEERS
<PAGE>
 
                           DEFINITIONS OF RESERVES



SEC DEFINITIONS
- ---------------

          Proved reserves of crude oil, condensate, natural gas, and natural
          ---------------
gas liquids are estimated quantities that geological and engineering data
demonstrate with reasonable certainty to be recoverable in the future from known
reservoirs under existing operating conditions using the cost and price
parameters discussed in other sections of this report. Reservoirs are
considered proved if economic producibility is supported by actual production or
formation tests. In certain instances, proved reserves are assigned on the
basis of a combination of core analysis and electrical and other type logs
which indicate the reservoirs are analogous to reservoirs in the same field
which are producing or have demonstrated the ability to produce on a formation
test. The area of a reservoir considered proved includes (1) that portion
delineated by drilling and defined by fluid contacts, if any, and (2) the
adjoining portions not yet drilled that can be reasonably judged as economically
productive on the basis of available geological and engineering data. In the
absence of data on fluid contacts, the lowest known structural occurrence of
hydrocarbons controls the lower proved limit of the reservoir. Proved reserves
are estimates of hydrocarbons to be recovered from a given date forward. They
may be revised as hydrocarbons are produced and additional data become
available. Proved natural gas reserves are comprised of non-associated,
associated and dissolved gas. An appropriate reduction in gas reserves has been
made for the expected removal of natural gas liquids, for lease and plant fuel,
and for the exclusion of non-hydrocarbon gases if they occur in significant
quantities and are removed prior to sale.

          Reserves that can be produced economically through the application of
improved recovery techniques are included in the proved classification when
these qualifications are met: (1) successful testing by a pilot project or the
operation of an installed program in the reservoir provides support for the
engineering analysis on which the project or program was based, and (2) it is 
reasonably certain the project will proceed. Improved recovery includes all
methods for supplementing natural reservoir forces and energy, or otherwise
increasing ultimate recovery from a reservoir, including (1) pressure
maintenance, (2) cycling, and (3) secondary recovery in its original sense.
Improved recovery also includes the enhanced recovery methods of thermal,
chemical flooding, and the use of miscible and immiscible displacement fluids.

          Estimates of proved reserves do not include crude oil, natural gas,
or natural gas liquids being held in underground or surface storage.




                   RYDER SCOTT COMPANY    PETROLEUM ENGINEERS
<PAGE>
 
                  DEFINITIONS OF PRODUCING STATUS CATEGORIES



Developed Producing
- -------------------

          Producing reserves are recoverable from completion intervals
          ---------
currently open and producing to market. Improved recovery reserves are
considered to be producing only after an improved recovery project has been
installed and is in operation.

Developed Non-Producing
- -----------------------

          Shut-in reserves are recoverable from completion intervals now open,
          -------
but which had not started producing as of the date of our estimate.

          Behind pipe reserves are recoverable from zones behind casing in
          -----------
existing wells, which will require additional completion work or a future
recompletion prior to the start of production.

Undeveloped
- -----------

          Undeveloped reserves are recoverable by new wells on undrilled
          -----------
acreage, from existing wells where a relatively large expenditure is required
for recompletion and from acreage where the application of an improved recovery
project is planned and the costs required to place the project in operation are
relatively large. Reserves on undrilled acreage are limited to those drilling
units offsetting productive units that are reasonably certain of production
when drilled. Proved reserves for other undrilled units are included only where
it can be demonstrated with certainty that there is continuity of production
from the existing productive formation.



                   RYDER SCOTT COMPANY    PETROLEUM ENGINEERS
<PAGE>
 
                   HYDROCARBON PRICING AND COST PARAMETERS

                    Dominion Resources Black Warrior Trust
         Dominion Black Warrior Basin, Inc.'s Pricing and Cost Policy
                            Unescalated Parameters
                          Effective January 1, 1996


Gas
- ---

          Dominion has furnished the pricing scenario to use at January 1, 1996.

<TABLE>
<CAPTION>

                   Year                     $/MMBTU
                ----------                -----------
                <S>                       <C>
                   1996                       2.29
                   1997                       2.29
                   1998                       2.29
                   1999                       2.29
                   2000                       2.29
                   2001                       2.29
                   2002                       2.29
                   2003                       2.29
                   2004                       2.29

</TABLE>


<TABLE>
<CAPTION>
                                                          Behind Pipe
                    Lease Operating 1,2  Compression 1    Compression
                        Expense             Costs            Costs
       Year          $/Well/Month           $/MCF            $/MCF*
    ----------      ---------------      -----------      -----------
    <S>             <C>                  <C>              <C>
       1996               1,314              .190             .190
       1997               1,266              .179             .179
       1998               1,214              .176             .176
       1999               1,136              .175             .175
       2000               1,020              .172             .172
       2001                 903              .172             .172
       2002                 808              .168             .168
       2003                 791              .161             .161
       2004                 623              .153             .153

</TABLE>


<TABLE>
<CAPTION>

                   Estimated Section 29 Tax Credit
                -------------------------------------
                   Year                     $/MMBTU
                ----------                -----------
                <S>                       <C>
                   1996                      1.0123
                   1997                      1.0123
                   1998                      1.0123
                   1999                      1.0123
                   2000                      1.0123
                   2001                      1.0123
                   2002                      1.0123

</TABLE>

- ---------------
1 All prices and costs are held constant after the year 2004.
2 Behind pipe "Lease Operating Expense" carried with the proved producing
  lease until depletion.



                   RYDER SCOTT COMPANY    PETROLEUM ENGINEERS


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