GEODYNE ENERGY INCOME PROGRAMS
1995 YEAR-END ESTIMATED VALUATION ON A PER UNIT BASIS<F1>
(A) (B) (C)
(A+B)
1995 YEAR END PER UNIT ESTIMATED VALUATIONS<F2> CASH DISTRIBUTIONS PER UNIT
---------------------------------------------- ----------------------------
PROVED ADJUSTED TOTAL
RESERVES PROBABLE ESTIMATED 1994 YEAR-END CUMULATIVE
FORMATION UNIT AND OTHER AND POSSIBLE VALUATION ESTIMATED 1995 DISTRIBUTIONS
P/SHIP DATE SIZE ITEMS RESERVES PER UNIT VALUATION(2) TOTAL THRU 12/31/95 P/SHIP
- ------ --------- ---- ---------------------------------------------- ------------- ----- ------------- -----
II-A 07/22/87 $100 $25.21 $0.80 $26.01 $20.51 $3.83 $74.80 II-A
II-B 10/14/87 100 21.76 1.89 23.65 20.98 3.21 71.61 II-B
II-C 01/13/88 100 28.18 1.40 29.58 25.37 4.63 71.68 II-C
II-D 05/10/88 100 36.22 0.16 36.38 26.84 4.69 67.36 II-D
II-E 09/27/88 100 31.48 0.12 31.60 20.52 2.32 54.22 II-E
II-F 01/05/89 100 39.02 0.70 39.72 29.32 5.92 67.43 II-F
II-G 04/10/89 100 38.27 0.75 39.02 29.87 5.81 63.27 II-G
II-H 05/17/89 100 37.18 0.83 38.01 27.04 5.62 59.28 II-H
<FN>
<F1> This chart must be read in connection with the letter dated January 29, 1996, providing important
assumptions and other information on the methodology used to calculate these estimates.
<F2> 1995 Year-End estimates use $18.50 per barrel of oil and $2.00 per thousand cubic feet ("MCF") of gas compared to
$16.50 per barrel and $1.60 per MCF of gas for the 1994 Year-End estimates.
</FN>