Quarterlytics / Energy / Oil & Gas Exploration & Production / North European Oil Royalty Trust

North European Oil Royalty Trust

nrt · NYSE Energy
Claim this profile
Ticker nrt
Exchange NYSE
Sector Energy
Industry Oil & Gas Exploration & Production
Employees 2
← All annual reports
FY2013 Annual Report · North European Oil Royalty Trust
Sign in to download
Loading PDF…
Annual Report 2013

North
European 
Oil
Royalty 
Trust

ATTENTION:
PLEASE RETAIN
CRITICAL TAX INFORMATION ENCLOSED

The Annual Meeting of Unit Owners will be held on February 11, 2014, 
at 10:30 A.M., in Rooms 3 and 4, Ninth Floor, at the University Club, 
1 West 54th Street, New York City (northwest corner of 5th Avenue; entrance on 54th Street).  
All unit owners are cordially invited to attend.

If you plan to attend the meeting, please note that The University Club has a dress code.
Gentlemen are required to wear a jacket and ladies are required to wear business attire.
The University Club does not make exceptions. 

Table of Contents

Report to Unit Owners .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  . 1-3
Dollar Royalties Western and Eastern Oldenburg .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  . 4
Selected Financial Data .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  . 5
Net Proved Producing Gas Reserves (Est .) and
Volume of Net Gas Sales  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  . 6
Ten Year History of Net Gas Sale Volumes   .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  . 7
Description of Trust Assets  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  . 8-9
Management’s Discussion and Analysis  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  . 9-17
Critical Accounting Policies  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  . 17-18
Distributions and Trading  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  . 19-20
Comparison of Five Year Returns  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  . 20-21
Gross Gas Sale Volumes  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  . 22
Report of Independent Registered Public Accounting Firm  .  .  .  .  .  .  .  .  . 23
Financial Statements  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  . 24-27
Notes to Financial Statements  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  . 28-30
Disclosure Controls and Procedures .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  . 31
Internal Control Over Financial Reporting .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  . 31-32
2013 Tax Letter (Removable)  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  . 33-36

IMPORTANT TAX INFORMATION

For your convenience, the information necessary to prepare
your 2013 tax return is included in the removable
“2013 tax letter” on Pages 33 through 36.  
Please note that there will be no separate mailing of the tax letter.

  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
Report to Unit Owners:

FOURTH QUARTER 2013

Net income for the Trust for the fourth quarter of fiscal 2013 was $4,860,365, an increase 
of 3 .87% from net income of $4,679,489 for the fourth quarter of fiscal 2012 .  The Trust receives 
nearly all of its royalties under two royalty agreements .  The Mobil Agreement is the higher royalty 
rate agreement and covers gas sales from the western half of the Oldenburg concession .  The OEG 
Agreement is the lower royalty rate agreement and covers gas sales from the entire Oldenburg 
concession .  Gas royalties under the Mobil Agreement for the fourth quarter of fiscal 2013 were 
reduced by negative adjustments from the prior quarter and year totaling $100,303, as compared to 
negative adjustments totaling $312,460 for the fourth quarter of fiscal 2012 .  Gas royalties under the 
OEG Agreement for the fourth quarter of fiscal 2013 were reduced by negative adjustments from the 
prior quarter and year totaling $177,955, as compared to negative adjustments totaling $559,933 for 
the fourth quarter of fiscal 2012 .  Net income in the fourth quarter of 2013 was higher than the fourth 
quarter of 2012 due to a combination of lower negative adjustments in fiscal 2013 along with higher 
gas prices and higher average exchange rates .  The relevant details for the fourth quarters of fiscal 
2013 and 2012 for gas sales under the Mobil and OEG Agreements are shown in the table below . 

Mobil Agreement:
  Gas Sales (Bcf1)
  Gas Prices (€cents/kWh2)
  Average Exchange Rate3
  Gas Royalties

OEG Agreement:
  Gas Sales (Bcf)
  Gas Prices (€cents/kWh)
  Average Exchange Rate
  Gas Royalties

4th Fiscal Quarter 
Ended 10/31/13

4th Fiscal Quarter 
Ended 10/31/12

Percentage
Change

8 .174
2 .6583
1 .3334
$3,325,026

25 .195
2 .7003
1 .3352
$1,375,873

9 .018
2 .3884
1 .2824
$3,274,349

25 .912
2 .6346
1 .2845
$855,191

-     9 .36%
+   11 .30%
+    3 .98%
+    1 .55%

-     2 .77%
+    2 .49%
+    3 .95%
+   60 .88%

1Billion cubic feet    2Euro cents per Kilowatt hour
3Based on average exchange rates of royalty transfers

1

NORTH EUROPEAN OIL ROYALTY TRUST 
FISCAL 2013 REPORT

For fiscal 2013, the Trust’s gross royalty income decreased 8 .98% to $21,546,298 from 

$23,672,808 in fiscal 2012 .  The decrease in royalty income is due to lower gas sales under both 
the Mobil and OEG Agreements, which showed a reduction of 9 .88% and 3 .01%, respectively .  The 
impact of these factors was reduced but not completely offset by the increase in gas prices and 
average exchange rates .  Further details relating to the changes in gas sales, gas prices and average 
exchange rates for fiscal 2013 and 2012 are presented on pages 12 through 14 . 

The decrease in the amount of royalty income resulted in the lower distributions .  The total 

distribution for fiscal 2013 was $2 .25 per unit compared to $2 .46 per unit for fiscal 2012 .  

The Trust’s German consultant meets periodically with representatives of the operating 

companies to inquire about their planned and proposed drilling and geophysical work and other general 
matters .  The following represents a summary of the Trust’s German consultant’s conversations with 
representatives of EMPG .  The Trust is not able to confirm the accuracy of any of these responses .  
In addition, the operating companies are not required to take any of the actions outlined and, if they 
change their plans with respect to any such actions, they are not obligated to inform the Trust .  

Visbek Z-16a, a western sour gas well, was successfully completed in 2012 and entered 

production with a good flow rate .  However, after a few months of production, it suffered a 
severe casing collapse .  EMPG intends to drill a new well, as a sidetrack out of the existing 
borehole, parallel to the original well but has not yet set the date for the start of drilling .  The 
final well that was drilled in 2012 was Goldenstedt Z-15a .  This well had two purposes .  The 
primary purpose is to serve as an infill well and improve the gas recovery factor in this area 
of the Zechstein reservoir .  Infill wells are used to access reserves within a known gas field 
that haven’t previously been tapped by already existing wells .  Production started in early 
2013 at a higher flow rate than that initially reported .  During the actual drilling, the depth 
of the well was increased by an additional 1,000 meters from the bottom of the Zechstein 
formation to penetrate the Carboniferous zone which lies beneath .   This portion of the well 
was designated as Goldenstedt Z-15a (K) and was intended to explore reservoir conditions 
in the Carboniferous zone and delineate the gas bearing strata in this area .  Test results for 
the Carboniferous zone indicated a high level of gas saturation as well as good porosity in 
the reservoir rock .  The extension to the Carboniferous zone was then plugged .  EMPG has 
indicated that this area of the Carboniferous zone may have further development potential for 
an additional three wells .  

The moratorium on hydraulic fracking caused EMPG to shift its emphasis in 2012-2014 

from the development of the Carboniferous zone, which requires fracking to be economical, 
to infill drilling in the Zechstein zone .  Two eastern wells, Goldenstedt Z-25 and Goldenstedt 
Z-34, and one western well, Visbek Z-9b, were planned for 2013 .  However, due to problems 
with the drilling rig schedule, only one well was completed and just one other was begun .  After 
encountering problems in the initial drilling attempt for Goldenstedt Z-25 and being forced to plug 
the initial borehole, the operators began drilling a second well .  The second well was successfully 
completed in January 2013 with production slated to begin in April 2013 .  For unexplained 

2

NORTH EUROPEAN OIL ROYALTY TRUST 
 
 
reasons the completion was delayed and production still has not begun .  The start of drilling of 
Visbek Z-9b, a sour gas well, was also delayed due to drilling rig availability and only began in 
November 2013 .  Goldenstedt Z-34, originally scheduled to be drilled in the fourth quarter of 
2013, has been delayed and is currently scheduled to be drilled in the second quarter of 2014 .  

The only other well currently scheduled to be drilled in 2014 is Hemmelte NW  T-1, a 
western sweet gas well intended to exploit the Bunter zone .  This well, which is scheduled to 
be drilled in mid-2014, is the first western wildcat well drilled in a number of years .  As a wildcat 
well it carries extra risk since it is exploring areas not previously accessed .  However, it has the 
potential of opening up new reserves not previously known .  The completion of this well may be 
further delayed since there are indications that the Bunter sandstone may require fracking .  

Including Oythe Z-4, which was postponed from 2012, there are a total of six wells, 

four eastern Carboniferous (Oythe Z-4, Goldenstedt Z-24, Z-26 and Z-27) and two Zechstein 
(Kneheim Z-5a (western) and Quaadmoor Z-4a (eastern)), still in the portfolio for the period 
beyond 2014 .  The drilling of the four Carboniferous wells will depend upon the lifting of the 
moratorium on fracking, which according to EMPG’s best estimate is unlikely prior to 2015 .  
The drilling of Goldenstedt Z-26 and Z-27 are additionally dependent on the results of the 
drilling of Goldenstedt Z-24 .

Based on the limited information available, Ralph E . Davis Associates, Inc ., the Trust’s petroleum 

consultant (“Davis Associates”), has prepared and submitted their report on the cost depletion 
percentage applicable to Trust unit owners for calendar 2013 .  The 2013 cost depletion percentage of 
10 .6104% and related tax information is contained in the removable “2013 Tax Letter” on Pages 33 
through 36 of this report .  The calculation of the cost depletion percentage is based on Davis Associates’ 
estimate of remaining net proved producing reserves as of October 1, 2013 .  (The complete text of 
the report is available in the Trust’s 2013 Report on Form 10-K as exhibit 99 .1 .)  The application of the 
Trust’s two royalty rates to gross remaining proved producing gas reserves or to gross gas sales for 
both eastern and western Oldenburg yields the net gas reserves or sales attributable to the Trust, as 
referenced in the charts on pages 6 and 7 .  The report indicates that net Trust gas reserves decreased 
16 .15% to 16 .288 Bcf from 19 .425 Bcf on net sales for 2013 of 1 .969 Bcf and a negative reserve 
adjustment of 1 .170 Bcf .  As shown in the chart on page 7, the efforts by the operating companies have 
not been successful in replacing current gas sales with additions to proved producing reserves .  Both 
gas sales and gas reserves have continued to decline .  It is hoped that the ongoing drilling program, as 
well as the proposed drilling plans, described to the Trust’s consultant in Germany for 2013-2014 and 
detailed above will positively impact the future reserve picture .

Respectfully submitted,

John R . Van Kirk
Managing Director

December 30, 2013 

3

NORTH EUROPEAN OIL ROYALTY TRUST 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
4

NORTH EUROPEAN OIL ROYALTY TRUST

DOLLAR ROYALTIES                           

WESTERN AND EASTERN OLDENBURG 

35 

30 

25 

20 

15 

10 

5 

0 

S
R
A
L
L
O
D
N
O

I
L
L
I
M

2004  2005  2006  2007  2008  2009  2010  2011  2012  2013 

Dollar Royalties by Fiscal Year 

EASTERN OLDENBURG  WESTERN OLDENBURG 

 
 
NORTH EUROPEAN OIL ROYALTY TRUST

North European Oil Royalty Trust
Selected Financial Data (Cash Basis)
For Fiscal Years Ended October 31

German gas, sulfur and oil royalties 
received

Interest income

Trust expenses

Net income

2013

2012

2011

2010

2009

$21,546,298 

$23,672,808 

$25,148,523  

$19,645,331  

$28,724,078  

25,363  

40,156  

26,233  

7,359  

11,471  

( 936,355)

(1,103,003)

(978,849) 

(932,425)

(1,036,321)

$20,635,306 

$22,609,961 

 $24,195,907 

 $18,720,265 

$27,699,228 

Net income per unit 

$ 2 .25 

$ 2 .46

$ 2 .63

$ 2 .04

$ 3 .01

Distributions per unit paid
   or to be paid to unit owners

$ 2 .25

$ 2 .46

$ 2 .63

$ 2 .04

$ 3 .01

Units outstanding end of period

9,190,590

9,190,590

9,190,590

9,190,590

9,190,590

5

6

NORTH EUROPEAN OIL ROYALTY TRUST

NET PROVED PRODUCING GAS RESERVES (EST.) 
AND VOLUME OF NET GAS SALES 

45 

40 

35 

30 

25 

20 

15 

10 

5 

0 

T
E
E
F
C
I
B
U
C
N
O
I
L
L
I
B

5 

4 

3 

2 

1 

0 

T

E

E

F

C

I

B

U

C

N

O

I

L

L

I

B

2004  2005  2006  2007  2008  2009  2010  2011  2012  2013 

As of October 1st 

NET PROVED PRODUCING RESERVES (EST.) 

ANNUAL NET SALES 

TEN YEAR HISTORY OF NET GAS SALE VOLUMES 

2004  2005  2006  2007  2008  2009  2010  2011  2012  2013 

Adjusted for Effective Royalty Rates Applicable to Western and Eastern Oldenburg 

EASTERN OLDENBURG  WESTERN OLDENBURG 

 
 
 
 
 
 
NORTH EUROPEAN OIL ROYALTY TRUST

TEN YEAR HISTORY OF NET GAS SALE VOLUMES 

2004  2005  2006  2007  2008  2009  2010  2011  2012  2013 

Adjusted for Effective Royalty Rates Applicable to Western and Eastern Oldenburg 

EASTERN OLDENBURG  WESTERN OLDENBURG 

5 

4 

3 

2 

1 

0 

T
E
E
F
C
I
B
U
C
N
O

I
L
L
I
B

7

 
 
 
Description of Trust Assets

The properties of the Trust, which the Trust and Trustees hold pursuant to the Trust Agreement 
on behalf of the unit owners, are overriding royalty rights on sales of gas, sulfur and oil under certain 
concessions or leases in the Federal Republic of Germany .  The actual leases or concessions are 
held either by Mobil Erdgas-Erdol GmbH (“Mobil Erdgas”), a German operating subsidiary of Exxon 
Mobil, or by Oldenburgische Erdolgesellschaft (“OEG”) .  As a result of direct and indirect ownership, 
Exxon Mobil owns two-thirds of OEG and the Royal Dutch/Shell Group owns one-third of OEG . 
The Oldenburg concession (1,398,000 acres), covering virtually the entire former Grand Duchy of 
Oldenburg and located in the federal state of Lower Saxony, provides nearly 100% of the royalties 
received by the Trust .  BEB Erdgas und Erdol GmbH (“BEB”), a joint venture in which Exxon Mobil 
and the Royal Dutch/Shell Group who each own 50%, administers the concession held by OEG .  In 
2002, Mobil Erdgas and BEB formed Exxon Mobil Production Deutschland GmbH (“EMPG”) to carry 
out all exploration, drilling and production activities .  All sales activities are still handled by either Mobil 
Erdgas or BEB .

Under the Mobil Agreement covering the western part of the Oldenburg concession 
(approximately 662,000 acres), the Trust receives a royalty payment of 4% on gross receipts from 
sales by Mobil Erdgas of gas well gas, oil well gas, crude oil and condensate .  Under the Mobil 
Agreement there is no deduction of costs prior to the calculation of royalties from gas well gas and 
oil well gas, which together account for approximately 98% of all the royalties under said agreement .  
Historically, the Trust has received significantly greater royalty payments under the Mobil Agreement 
(as compared to the OEG Agreement described below) due to the higher royalty rate specified by that 
agreement .  

The Trust is also entitled under the Mobil Agreement to receive a 2% royalty on gross receipts 
of sales of sulfur obtained as a by-product of sour gas produced from the western part of Oldenburg .  
The payment of the sulfur royalty is conditioned upon sales of sulfur by Mobil Erdgas at a selling price 
above an agreed upon base price .  This base price is adjusted annually by an inflation index .  When 
the average selling price falls below the indexed base price, no royalties are payable .  Prior to the 
second quarter of fiscal 2008, the Trust had not received any royalties from sulfur sales under the 
Mobil Agreement for over 10 years and for fiscal 2009 and 2010 sulfur royalties were only received 
intermittently .  During fiscal 2011, the Trust received four sulfur royalty payments attributable to each 
of the four quarters .  During fiscal 2012 and fiscal 2013, the Trust received four payments representing 
quarterly sulfur royalties .  Sulfur royalties under the Mobil Agreement totaled $600,514, $825,369 and 
$613,203 during fiscal 2013, 2012 and 2011, respectively .

Under another set of rights covering the entire Oldenburg concession and pursuant to the 
agreement with OEG, the Trust receives royalties at the rate of 0 .6667% on gross receipts from sales 
by BEB of gas well gas, oil well gas, crude oil, condensate and sulfur (removed during the processing 
of sour gas) less a certain allowed deduction of costs (the “OEG Agreement”) .  Under the OEG 
Agreement, 50% of the field handling, treatment and transportation costs as reported for state royalty 
purposes are deducted from the gross sales receipts prior to the calculation of the royalty to be paid 
to the Trust .

8

NORTH EUROPEAN OIL ROYALTY TRUST 
 
 
 
In addition to the Oldenburg area, the Trust also holds overriding royalties at various rates 
on a number of leases of various sizes in other areas of northwest Germany .  At the present time, 
all but one of these leases are in the non-producing category .  Due to the low level of income and 
the intermittent gas production from the single producing lease, Grosses Meer, reserves from this 
lease are not included in reserve calculations for this report year .  In 2008, the German authorities 
requested that the operating companies conduct a reservoir analysis of the Grosses Meer leasehold 
area to determine whether the royalties were being properly allocated based on the locations of the 
gas reserves .  As a consequence, the payment of royalties to the Trust was suspended .  Following 
the completion of the reservoir analysis, a cumulative royalty payment of $61,548 was received by 
the Trust in the third quarter of fiscal 2010 .  This payment covered the years 2005 through 2009 and 
the first quarter of calendar 2010 .   Since fiscal 2010, production and royalties from Grosses Meer 
continued to be intermittent and minimal .  Royalties from Grosses Meer were $0, $3,813 and $0 
during fiscal 2013, 2012 and 2011, respectively .   

Management’s Discussion and Analysis of Financial Condition and Results of Operations
Executive Summary

The Trust is a passive fixed investment trust which holds overriding royalty rights, receives 

income under those rights from certain operating companies, pays its expenses and distributes 
the remaining net funds to its unit owners .  As mandated by the Trust Agreement, distributions of 
income are made on a quarterly basis .  These distributions, as determined by the Trustees, constitute 
substantially all of the funds on hand after provision is made for Trust expenses then anticipated .

The Trust does not engage in any business or extractive operations of any kind in the areas 

over which it holds royalty rights and is precluded from engaging in such activities by the Trust 
Agreement .  There are no requirements, therefore, for capital resources with which to make capital 
expenditures or investments in order to continue the receipt of royalty revenues by the Trust . 

The properties of the Trust are described above in “Description of Trust Assets .”  Of particular 
importance with respect to royalty income are the two royalty agreements, the Mobil Agreement and 
the OEG Agreement .  The Mobil Agreement covers gas sales from the western part of the Oldenburg 
concession . Under the Mobil Agreement, the Trust has traditionally received the majority of its royalty 
income due to the higher royalty rate of 4% .  The OEG Agreement covers gas sales from the entire 
Oldenburg concession but the royalty rate of 0 .6667% is significantly lower and gas royalties have 
been correspondingly lower .   

The operating companies pay monthly royalties to the Trust based on their sales of natural gas, 

sulfur and oil . Of these three products, natural gas provides approximately 93% of the total royalties .  
The amount of royalties paid to the Trust is primarily based on four factors: the amount of gas sold, the 
price of that gas, the area from which the gas is sold and the exchange rate .

At approximately the 25th of the months of January, April, July and October, the operating 

companies calculate the amount of gas sold during the previous calendar quarter and determine the 
amount of royalties that were payable to the Trust based on those sales .  This amount is divided into 
thirds and forms the monthly royalty payments (payable on the 15th of each month) to the Trust for its 

9

NORTH EUROPEAN OIL ROYALTY TRUST 
 
 
 
 
 
upcoming fiscal quarter .  At the same time that the operating companies determine the actual amount 
of royalties that were payable for the prior calendar quarter, they look at the actual amount of royalties 
that were paid to the Trust for that period and calculate the difference between what was paid and 
what was payable .  Additional amounts payable by the operating companies are paid immediately 
and any overpayment is deducted from the payment for the first month of the following fiscal 
quarter .  In September of each year, the operating companies make the final determination of any 
necessary royalty adjustments for the prior calendar year with a positive or negative adjustment made 
accordingly .  The Trust’s German accountants review the royalty calculations on a biennial basis .

There are two types of natural gas found within the Oldenburg concession, sweet gas and 

sour gas .  Sweet gas has little or no contaminants and needs no treatment before it can be sold .  In 
recent years sweet gas has assumed the role of swing producer .  During periods of high demand the 
production of sweet gas is increased as necessary .  During the summer months, sweet gas production 
is reduced due to a general decline in demand .  Sour gas, in comparison, must be processed at the 
Grossenkneten or the Norddeutsche Erdgas-Aufbereitungs GmbH (“NEAG”) desulfurization plants 
before it can be sold .  The desulfurization process removes hydrogen sulfide and other contaminants .  
The hydrogen sulfide in gaseous form is converted to sulfur in a solid form and sold separately . For 
efficiency purposes, Grossenkneten is operated at capacity on a continual basis .  As needed, the 
operators conduct maintenance on the plant, generally during the summer months when demand is 
lower .

Under the Mobil and OEG Agreements, the gas is sold either to various distributors under 

long-term contracts (which delineate, among other provisions, the timing, manner, volume and price 
of the gas sold) or the gas is sold at the spot market prices .   Gas sold at spot market prices is either 
sold directly on the spot market or the gas is sold between Mobil Erdgas and BEB (intra-company 
sales) .  With regard to gas sales under the long-term contracts, the pricing mechanisms contained 
in these contracts include a delay factor of three to six months and often specify the use the price 
of light heating oil in Germany as one of the primary pricing components .  Since Germany must rely 
on imports to meet the majority of its energy demands, oil prices on the international market (in U .S . 
dollars) have a significant impact on the price of light heating oil in Germany and a delayed impact on 
the price of gas .  The price of gas sold on the spot market or sold between Mobil Erdgas and BEB is 
not based on a relationship to the price of oil but instead the gas is sold at the quoted market price of 
gas then trading as determined by supply and demand .  The Trust itself does not have access to the 
specific sales contracts under which gas from the Oldenburg concession is sold .  However, working 
under a confidentiality agreement with the operating companies, the Trust’s German accountants 
review both the contractual sales and spot market or intra-company sales periodically on behalf of the 
Trust to verify their correctness .  The Trust’s accountants in Germany are in the process of conducting 
their examination of the operating companies for 2011 and 2012 .  

For unit owners, changes in the dollar value of the Euro have both an immediate and long-term 
impact .  The immediate impact is from the exchange rate that is applied at the time the royalties, paid 
to the Trust in Euros, are converted into U .S . dollars at the time of their transfer from Germany to the 
United States .  In relation to the dollar, a stronger Euro would yield more dollars and a weaker Euro 
would yield less dollars .  The long-term impact relates to the mechanism of gas pricing contained in 
some of the gas sales contracts negotiated by the operating companies .  These gas sales contracts 

10

NORTH EUROPEAN OIL ROYALTY TRUST 
 
 
often use the price of German light heating oil as one of the primary pricing factors by which the price 
of gas is determined .  The price of German light heating oil, which is a refined product, is largely 
determined by the price of the imported crude oil from which it was refined .  Oil on the international 
market is priced in dollars .  However, when oil is imported into Germany it is purchased in Euros, and 
at this point the dollar value of the Euro becomes relevant .  A weaker Euro would buy less oil making 
that oil and the subsequently refined light heating oil more expensive .   A stronger Euro would buy 
more oil making that oil and the subsequently refined light heating oil less expensive .  Since changes 
in the price of German light heating oil are subsequently reflected in the price of gas through the 
gas sales contracts, the dollar/Euro relationship can make the prices of gas higher or lower .    The 
changes in gas prices that result from changes in the prices of German light heating oil are only 
reflected after a built-in delay of three to six months as specified in the individual gas sales contracts .  
With regard to either spot market or intra-company sales, there is no long-term impact because there 
is no relationship between the price of gas and the price of oil .

Seasonal demand factors affect the income from the Trust’s royalty rights insofar as they relate 

to energy demands and increases or decreases in prices, but on average they are generally not 
material to the annual income received under the Trust’s royalty rights .  

The Trust has no means of ensuring continued income from overriding royalty rights at their 

present level or otherwise .  The Trust’s current consultant in Germany provides general information to 
the Trust on the German and European economies and energy markets .  This information provides 
a context in which to evaluate the actions of the operating companies .  In his position as consultant, 
he receives reports from the operating companies with respect to current and planned drilling and 
exploration efforts .  However, the unified exploration and production venture, EMPG, which provides 
the reports to the Trust’s consultant, continues to limit the information flow to that which is required by 
German law .

The low level of administrative expenses of the Trust limits the effect of inflation on costs .  

Sustained price inflation would be reflected in sales prices .  Sales prices along with sales volumes 
form the basis on which the royalties paid to the Trust are computed .  The impact of inflation or 
deflation on energy prices in Germany is delayed by the use, in certain long-term gas sales contracts, 
of a delay factor of three to six months prior to the application of any changes in light heating oil 
prices to gas prices .

Results:  Fiscal 2013 versus Fiscal 2012

For fiscal 2013, the Trust’s gross royalty income decreased 8 .98% to $21,546,298 from 

$23,672,808 in fiscal 2012 .  The decrease in royalty income is due to declines in gas sales .  The 
impact of this factor was reduced but not completely offset by the increase in gas prices and average 
exchange rates .  The decrease in the amount of royalty income resulted in the lower distributions .  
The total distribution for fiscal 2013 was $2 .25 per unit compared to $2 .46 per unit for fiscal 2012 .  
As in prior years, the Trust receives adjustments from the operating companies based on their final 
calculations of royalties payable during the previous calendar year .  In the fourth fiscal quarter of 
2013, the prior year adjustment represented a minor positive impact of $0 .0045 per unit .  In the fourth 
quarter of fiscal 2012, the prior year adjustment represented a negative impact of approximately 
$0 .0189 per unit .  

11

NORTH EUROPEAN OIL ROYALTY TRUST 
 
 
 
Under the Mobil Agreement, gas sales declined 9 .88% to 33 .829 Billion cubic feet (“Bcf”) in 
fiscal 2013 from 37 .539 Bcf in fiscal 2012 .  Since the Trust does not receive information about the 
decision making process of the operating companies, it is impossible to determine to what extent, if 
any, which factors may have impacted gas sales .  According to the Trust’s consultant in Germany, it 
is most likely that the decline in gas production is due to the normal reduction in well pressure that 
is experienced over time which has not been fully offset by the addition of new wells and production 
capacity .    

Quarterly and Yearly Gas Sales under the Mobil Agreement in Billion cubic feet

Fiscal Quarter

2013 Gas Sales

2012 Gas Sales 

Percentage Change

First
Second

Third
Fourth

Fiscal Year Total

8 .897 
8 .656 

8 .102 
8 .174 

33 .829 

9 .749 
9 .632 

9 .140 
9 .018 

37 .539 

-   8 .74%
- 10 .13%

- 11 .36%
-   9 .36%

-   9 .88%

Average prices for gas sold under the Mobil Agreement increased 0 .19% to 2 .7066 €cents/

kWh in fiscal 2013 from 2 .7015 €cents/kWh in fiscal 2012 .  

Average Gas Prices under the Mobil Agreement in Euro cents per Kilowatt Hour

Fiscal Quarter

2013 Gas Prices

2012 Gas Prices

Percentage Change

First
Second

Third
Fourth

Fiscal Year Avg .

2 .9620 
2 .4352 

2 .7651 
2 .6583 

2 .7066 

2 .8563 
2 .8708 

2 .6666 
2 .3884 

2 .7015 

+  3 .70%
- 15 .17%

+  3 .69%
+11 .30%

+  0 .19%

Converting gas prices into more familiar terms, using the average exchange rate, yielded a 

price of $10 .24 per thousand cubic feet (“Mcf”), a 2 .71% increase over fiscal 2012’s average price of 
$9 .97/Mcf .  For fiscal 2013, royalties paid under the Mobil Agreement were converted and transferred 
at an average Euro/dollar exchange rate of $1 .3172, an increase of 2 .47% from the average Euro/
dollar exchange rate of $1 .2854 for fiscal 2012 .

12

NORTH EUROPEAN OIL ROYALTY TRUST 
 
 
Average Euro Exchange Rate under the Mobil Agreement

Fiscal Quarter

2013 Average
Euro Exchange Rate

2012 Average 
Euro Exchange Rate

Percentage Change

First
Second

Third
Fourth

Fiscal Year Avg .

1 .3158 
1 .3105 

1 .3090 
1 .3334 

1 .3172 

1 .3017 
1 .3024 

1 .2530 
1 .2824 

1 .2854 

+  1 .08%
+  0 .62%

+  4 .47%
+  3 .98%

+  2 .47%

Excluding the effects of differences in prices and average exchange rates, the combination of 

royalty rates on gas sold from western Oldenburg results in an effective royalty rate approximately 
seven times higher than the royalty rate on gas sold from eastern Oldenburg .  This is of particular 
significance to the Trust since gas sold from western Oldenburg provides the bulk of royalties paid to 
the Trust .  For fiscal 2013, the volume of gas sold from western Oldenburg accounted for only 32 .76% 
of the volume of all gas sales .  However, western Oldenburg gas royalties provided approximately 
77 .93% or $15,556,093 out of a total of $19,962,499 in overall Oldenburg gas royalties .

Under the OEG Agreement, gas sales decreased 3 .01% to 103 .256 Bcf in fiscal 2013 from 
106 .457 Bcf in fiscal 2012 .  Since the Trust does not receive information about the decision making 
process of the operating companies, it is impossible to determine to what extent, if any, which factors 
may have impacted gas sales .  According to the Trust’s consultant in Germany, it is most likely that the 
decline in gas production is due to the normal reduction in well pressure that is experienced over time 
which has not been fully offset by the addition of new wells and production capacity .

Quarterly and Yearly Gas Sales under the OEG Agreement in Billion cubic feet

Fiscal Quarter

2013 Gas Prices

2012 Gas Prices

Percentage Change

First
Second

Third
Fourth

Fiscal Year Avg .

27 .117 
26 .508 

24 .436 
25 .195 

103 .256 

28 .187 
26 .104 

26 .254 
25 .912 

106 .457 

-  3 .80%
+ 1 .55%

-  6 .92%
-  2 .77%

-  3 .01%

Average gas prices for gas sold under the OEG Agreement increased 2 .37% to 2 .8561 €cents/

kWh in fiscal 2013 from 2 .7900 €cents/kWh in fiscal 2012 .  

13

NORTH EUROPEAN OIL ROYALTY TRUST 
 
 
Average Gas Prices under the OEG Agreement in Euro cents per Kilowatt Hour

Fiscal Quarter

2013 Gas Prices

2012 Gas Prices

Percentage Change

First
Second

Third
Fourth

Fiscal Year Avg .

3 .0363 
2 .9002 

2 .7696 
2 .7003 

2 .8561 

2 .9205 
3 .0872 

2 .5079 
2 .6346 

2 .7900 

+  3 .97%
-   6 .06%

+ 10 .44%
+   2 .49%

+  2 .37%

Converting gas prices into more familiar terms, using the average exchange rate, yielded 

a price of $10 .51/Mcf, a 4 .68% increase over fiscal 2012’s average price of $10 .04/Mcf .  For fiscal 
2013, royalties paid under the OEG Agreement were converted and transferred at an average Euro/
dollar exchange rate of $1 .3136, an increase of 2 .19% from the average Euro/dollar exchange rate of 
$1 .2854 for fiscal 2012 .

Average Euro Exchange Rate under the OEG Agreement

Fiscal Quarter

First
Second

Third
Fourth

Fiscal Year Avg .

2013 Average
Euro Exchange Rate
1 .3083 
1 .3105 

2012 Average 
Euro Exchange Rate
1 .3028 
1 .3019 

1 .3048 
1 .3352 

1 .3136 

1 .2488 
1 .2845 

1 .2854 

Percentage Change

+    0 .42%
+    0 .66%

+    4 .48%
+    3 .95%

+    2 .19%

Interest income for fiscal 2013 decreased 36 .84% to $25,363 as compared to $40,156 for 
fiscal 2012 reflecting the reduction in royalty receipts .  Trust expenses decreased 15 .11% to $936,355 
in fiscal 2013 from $1,103,003 in fiscal 2012 primarily due to the absence of legal costs associated 
with the litigation in Germany, the absence of accounting costs associated with the biennial royalty 
examination for the years 2009 and 2010 and the reduction in Trustees fees as specified according to 
the provisions of the Trust Agreement . 

Results:  Fiscal 2012 versus Fiscal 2011

For fiscal 2012, the Trust’s gross royalty income decreased 5 .87% to $23,672,808 from 

$25,148,523 in fiscal 2011 .  The decrease in royalty income was due to declines in gas sales and 
average exchange rates .  The impact of these factors was reduced but not completely offset by 
the increase in gas prices .  The decrease in the amount of royalty income resulted in the lower 
distributions .  The total distribution for fiscal 2012 was $2 .46 per unit compared to $2 .63 per unit for 
fiscal 2011 .  As in prior years, the Trust receives adjustments from the operating companies based 
on their final calculations of royalties payable during the previous calendar year .  In the fourth quarter 

14

NORTH EUROPEAN OIL ROYALTY TRUST 
 
 
of fiscal 2012 the prior year adjustment represented a negative impact of approximately $0 .0189 per 
unit .  In the fourth fiscal quarter of 2011 the Trust received only a nominal prior year adjustment .   

Under the Mobil Agreement, gas sales declined 13 .62% to 37 .539 Bcf in fiscal 2012 from 

43 .456 Bcf in fiscal 2011 .  Since the Trust does not receive information about the decision making 
process of the operating companies, it is impossible to determine to what extent, if any, which factors 
may have impacted gas sales .  According to the Trust’s consultant in Germany, it is possible that the 
decline in gas production is due to the normal reduction in well pressure that is experienced over time 
which has not been fully offset by the addition of new wells and production capacity .    

Quarterly and Yearly Gas Sales under the Mobil Agreement in Billion cubic feet

Fiscal Quarter
First
Second

Third
Fourth

Fiscal Year Total

2012 Gas Sales
9 .749 
9 .632 

2011 Gas Sales 
11 .707 
11 .057 

Percentage Change
-16 .73%
-12 .89%

9 .140 
9 .018 

37 .539 

10 .671 
10 .021 

43 .456 

-14 .35%
-10 .01%

-13 .62%

Average prices for gas sold under the Mobil Agreement increased 10 .61% to 2 .7015 €cents/

kWh in fiscal 2012 from 2 .4424 €cents/kWh in fiscal 2011 .  

Average Gas Prices under the Mobil Agreement in Euro cents per Kilowatt Hour

Fiscal Quarter

2012 Gas Prices

2011 Gas Prices

Percentage Change

First
Second

Third
Fourth

Fiscal Year Avg .

2 .8563 
2 .8708 

2 .6666 
2 .3884 

2 .7015 

2 .3753 
2 .5087 

2 .3838 
2 .5102 

2 .4424 

+20 .25%
+14 .43%

+11 .84%
- 4 .85%

+10 .61%

Converting gas prices into more familiar terms, using the average exchange rate, yielded a 

price of $9 .97/Mcf, a 2 .68% decrease over fiscal 2011’s average price of $9 .71/Mcf .  For fiscal 2012, 
royalties paid under the Mobil Agreement were transferred at an average Euro/dollar exchange rate 
of $1 .2854, a decrease of 7 .34% from the average Euro/dollar exchange rate of $1 .3872 for fiscal 
2011 .

15

NORTH EUROPEAN OIL ROYALTY TRUST 
 
Average Euro Exchange Rate under the Mobil Agreement

Fiscal Quarter

2012 Average
Euro Exchange Rate

2011 Average 
Euro Exchange Rate

Percentage Change

First
Second

Third
Fourth

Fiscal Year Avg .

1 .3017 
1 .3024 

1 .2530 
1 .2824 

1 .2854 

1 .3431 
1 .3962 

1 .4091 
1 .3938 

1 .3872 

- 2 .93%
- 6 .72%

-11 .08%
- 7 .99%

- 7 .34%

Excluding the effects of differences in prices and average exchange rates, the 

combination of royalty rates on gas sold from western Oldenburg results in an effective royalty rate 
approximately seven times higher than the royalty rate on gas sold from eastern Oldenburg .  This 
is of particular significance to the Trust since gas sold from western Oldenburg provides the bulk of 
royalties paid to the Trust .  For fiscal 2012, gas sales from western Oldenburg accounted for only 
35 .26% of all gas sales .  However, western Oldenburg gas royalties provided approximately 81 .56% 
or $17,702,882 out of a total of $21,705,858 in overall Oldenburg gas royalties .

Under the OEG Agreement, gas sales decreased 10 .22% to 106 .457 Bcf in fiscal 2012 from 
118 .577 Bcf in fiscal 2011 .  Since the Trust does not receive information about the decision making 
process of the operating companies, it is impossible to determine to what extent, if any, which factors 
may have impacted gas sales .  According to the Trust’s consultant in Germany, it is possible that the 
decline in gas production is due to the normal reduction in well pressure that is experienced over 
time which has not been fully offset by the addition of new wells and production capacity .

Quarterly and Yearly Gas Sales under the OEG Agreement in Billion cubic feet

Fiscal Quarter

2012 Gas Sales

2011 Gas Sales

Percentage Change

First
Second

Third
Fourth

Fiscal Year Total

28 .187 
26 .104 

26 .254 
25 .912 

106 .457 

30 .213 
30 .098 

29 .595 
28 .671 

118 .577 

-  6 .71%
-13 .27%

-11 .29%
-  9 .62%

-10 .22%

Average gas prices for gas sold under the OEG Agreement increased 5 .74% to 2 .7900 

€cents/kWh in fiscal 2012 from 2 .6386 €cents/kWh in fiscal 2011 .

16

NORTH EUROPEAN OIL ROYALTY TRUST 
Average Gas Prices under the OEG Agreement in Euro cents per Kilowatt hour

Fiscal Quarter

2012 Gas Prices

2011 Gas Prices

Percentage Change

First
Second

Third
Fourth

Fiscal Year Avg .

2 .9205 
3 .0872 

2 .5079 
2 .6346 

2 .7900 

2 .5404 
2 .6826 

2 .5379 
2 .7998 

2 .6386 

+14 .96%
+15 .08%

-   1 .18%
-   5 .90%

+  5 .74%

Converting gas prices into more familiar terms, using the average exchange rate, yielded a 
price of $10 .04/Mcf, a 1 .95% decrease over fiscal 2011’s average price of $10 .24/Mcf .  For fiscal 
2012, royalties paid under the OEG Agreement were transferred at an average Euro/dollar exchange 
rate of $1 .2854, a decrease of 7 .49% from the average Euro/dollar exchange rate of $1 .3894 for 
fiscal 2011 .

Average Euro Exchange Rate under the OEG Agreement

Fiscal Quarter

2012 Average
Euro Exchange Rate

2011 Average 
Euro Exchange Rate

Percentage Change

First
Second

Third
Fourth

Fiscal Year Avg .

1 .3028 
1 .3019 

1 .2488 
1 .2845 

1 .2854 

1 .3436 
1 .3989 

1 .4148 
1 .3929 

1 .3894 

-   3 .04%
-   6 .93%

- 11 .73%
-   7 .78%

-   7 .49%

Reflecting a shift in May 2011 to royalty receipts being deposited in a Money Market account 
versus being used to purchase T-Bills, interest income for fiscal 2012 increased 53 .07% to $40,156 
as compared to $26,233 for fiscal 2011 .  Trust expenses increased 12 .68% to $1,103,003 in fiscal 
2012 from $978,849 in fiscal 2011 primarily due to the payment of final legal costs associated with 
the litigation in Germany and the final billing with respect to the biennial royalty examination for 2009 
and 2010 by the Trust’s German accountants .  

Critical Accounting Policies

The financial statements, appearing subsequently in this Report, present financial statement 

balances and financial results on a modified cash basis of accounting, which is a comprehensive 
basis of accounting other than accounting principles generally accepted in the United States (“GAAP 
basis”) .  Cash basis accounting is an accepted accounting method for royalty trusts such as the 

17

NORTH EUROPEAN OIL ROYALTY TRUSTTrust .  GAAP basis financial statements disclose income as earned and expenses as incurred, 
without regard to receipts or payments .  The use of GAAP would require the Trust to accrue for 
expected royalty payments .  This is exceedingly difficult since the Trust has very limited information 
on such payments until they are received and cannot accurately project such amounts .   The Trust’s 
cash basis financial statements disclose revenue when cash is received and expenses when cash is 
paid .  The one modification of the cash basis of accounting is that the Trust accrues for distributions 
to be paid to unit owners (those distributions approved by the Trustees for the Trust) .  The Trust’s 
distributable income represents royalty income received by the Trust during the period plus interest 
income less any expenses incurred by the Trust, all on a cash basis .  In the opinion of the Trustees, 
the use of the modified cash basis provides a more meaningful presentation to unit owners of the 
results of operations of the Trust and presents to the unit owners a more accurate calculation of 
income and expenses for tax reporting purposes .

___________________________________________________________

This Annual Report may contain forward-looking statements intended to qualify for the safe 

harbor from liability established by the Private Securities Litigation Reform Act of 1995 .  Such 
statements address future expectations and events or conditions concerning the Trust .  Many of 
these statements are based on information provided to the Trust by the operating companies or by 
consultants using public information sources .  These statements are subject to certain risks and 
uncertainties that could cause actual results to differ materially from those anticipated in any forward-
looking statements .  These include:

• 

• 

• 
• 

 risks and uncertainties concerning levels of gas production and gas sale prices, general 
economic conditions and currency exchange rates;
 the ability or willingness of the operating companies to perform under their contractual 
obligations with the Trust; 
 potential disputes with the operating companies and the resolution thereof; and
 the risk factors set forth under Item 1A of the Trust’s Annual Report on Form 10-K for the 
fiscal year ended October 31, 2013 (the “Trust’s Form 10-K”) .  

All such factors are difficult to predict, contain uncertainties that may materially affect actual 

results, and are generally beyond the control of the Trust .  New factors emerge from time to time and 
it is not possible for the Trust to predict all such factors or to assess the impact of each such factor 
on the Trust .  Any forward-looking statement speaks only as of the date on which such statement is 
made, and the Trust does not undertake any obligation to update any forward-looking statement to 
reflect events or circumstances after the date on which such statement is made .

18

NORTH EUROPEAN OIL ROYALTY TRUSTDistributions and Trading

The Trust’s units of beneficial interest are listed for trading on the New York Stock Exchange 

under the symbol NRT .  Under the Trust Agreement, the Trustees distribute to unit owners, on a 
quarterly basis, the net royalty income after deducting expenses and reserving limited funds for 
anticipated administrative expenses .   As of November 30, 2013, there were 850 unit owners of 
record .  

The following table presents the high and low closing prices for the quarterly periods ended in 

fiscal 2013 and 2012 as reported by the NYSE as well as the cash distributions paid to unit owners 
by quarter for the past two fiscal years .

Quarter Ended

January 31, 2013

April 30, 2013

July 31, 2013

October 31, 2013

Quarter Ended

January 31, 2012

April 30, 2012

July 31, 2012

October 31, 2012

Fiscal Year 2013

Low

High

Closing Price

Closing Price

$21 .80

$23 .35

$24 .00

$21 .54

$28 .25

$27 .00

$26 .18

$26 .06

Fiscal Year 2012

Low

High

Closing Price

Closing Price

$30 .31

$31 .97

$27 .25

$27 .96

$33 .66

$33 .19

$33 .66

$31 .65

Distribution

per Unit

$0 .59

$0 .64

$0 .49

$0 .53

Distribution

per Unit

$0 .66

$0 .68

$0 .61

$0 .51

The quarterly distributions to unit owners represent their undivided interest in royalty 

payments from sales of gas, sulfur and oil during the previous quarter .  Each unit owner is entitled to 
recover a portion of his or her investment in these royalty rights through a cost depletion percentage .  
The calculation of this cost depletion percentage is set forth in detail in Attachment B to the Cost 
Depletion Report attached as Exhibit 99 .1 to the Trust’s Form 10-K . 

The Cost Depletion Report has been prepared by Davis Associates using the limited 
information described in Item 2 of the Trust’s Form 10-K to which reference is made .  The Trustees 
believe that the calculations and assumptions used in the Cost Depletion Report are reasonable 
according to the facts and circumstances of available information . The cost depletion percentage 
recommended by the Trust’s independent petroleum and natural gas consultants for calendar 
2013 is 10 .6104% .  Specific details relative to the Trust’s income and expenses and cost depletion 

19

NORTH EUROPEAN OIL ROYALTY TRUST 
percentage as they apply to the calculation of taxable income for the 2013 calendar year are 
included on special removable pages (33-36) in this report under “2013 Tax Letter .”  Additionally, the 
tax reporting information for 2013 is available on the Trust’s website, www .neort .com, in the section 
marked Tax Letters contained within the Tax Information section .

The Trust does not maintain any compensation plans under which units are authorized for 

issuance .  The Trust did not make any repurchases of Trust units during fiscal 2013, 2012 and
2011 and has never made such repurchases .

Comparison of Five Year Returns

The graph set forth below compares, for the last five years, the cumulative return on Trust 

Units, the securities in a peer group index, and the S&P 500 Composite Index .  Because no 
published peer group index exists and the Trust has been unable to locate any royalty trusts publicly 
traded in the U .S . with reserves and sales in Europe, the Trustees have developed a peer group 
consisting of the following three domestic oil royalty trusts: Mesa Royalty Trust, Sabine Royalty Trust 
and San Juan Basin Royalty Trust (the “Royalty Peer Group”) .  The composition of the Royalty Peer 
Group has been the same since the Trust’s proxy statement for its 1993 Annual Meeting of Unit 
Owners . 

While these three domestic oil royalty trusts appear to be the most comparable for comparison 

purposes, there are a number of differences between North European Oil Royalty Trust and the 
Royalty Peer Group .  As previously mentioned, the reserves and sales attributed to the royalty trusts 
comprising the Royalty Peer Group are located in the United States, while the reserves and sales 
attributed to North European Oil Royalty Trust are located in Germany .  There are fundamental 
differences between the energy markets in the United States and Germany that affect commodity 
pricing and as a result severely restrict the usefulness of any comparison of their cumulative returns .  

In determining the cumulative return on investment, it has been assumed that on October 31, 

2008, an equal dollar amount was invested in the Trust Units, in the securities of the trusts of the 
Royalty Peer Group, and in the S&P 500 Composite Index .  The comparisons assume in all cases 
the reinvestment of all dividends or distributions on the respective payment dates .  The cumulative 
returns shown for the Trust and the Royalty Peer Group do not reflect any differences between the 
tax treatment of Trust distributions, due to permitted cost depletion, and dividends on securities in the 
S&P 500 Composite Index . 

20

NORTH EUROPEAN OIL ROYALTY TRUST 
NORTH EUROPEAN OIL ROYALTY TRUST

COMPARISON OF 5 YEAR CUMULATIVE TOTAL RETURN* 
Among North European Oil Royalty Trust, the S&P 500 Index, and a Peer Group 

10/08 

10/09 

10/10 

10/11 

10/12 

10/13 

North European Oil Royalty Trust 

S&P 500 

Peer Group 

*$100 invested on 10/31/08 in stock or index, including reinvestment of dividends. 
Fiscal year ending October 31. 

Copyright© 2013 S&P, a division of The McGraw-Hill Companies Inc. All rights reserved. 

$250 

$200 

$150 

$100 

$50 

$0 

2
1

 
GROSS GAS SALE VOLUMES 

2
2

T
E
E
F
C
I
B
U
C
N
O
I
L
L
I
B

180

160

140

120

100

80

60

40

20

0

2004 2005 2006 2007  2008 2009 2010  2011  2012 2013 

WESTERN OLDENBURG 

EASTERN OLDENBURG 

 
 
 
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Trustees and Unit Owners of 
North European Oil Royalty Trust

We have audited the accompanying statements of assets, liabilities and trust corpus of North 
European Oil Royalty Trust (the “Trust”) as of October 31, 2013 and 2012, and the related statements 
of revenue collected and expenses paid, undistributed earnings, and changes in cash and cash 
equivalents for each of the years in the three-year period ended October 31, 2013 . The Trust’s 
management is responsible for these financial statements . Our responsibility is to express an opinion 
on these financial statements based on our audits .

We conducted our audits in accordance with the standards of the Public Company Accounting 
Oversight Board (United States) . 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 1, these financial statements have been prepared on the modified cash basis 
of accounting, which is a comprehensive basis of accounting other than U .S . generally accepted 
accounting principles .

In our opinion, the financial statements referred to above present fairly, in all material respects, the 
assets, liabilities and trust corpus of the Trust as of October 31, 2013 and 2012, its revenue collected 
and expenses paid, its undistributed earnings, and changes in its cash and cash equivalents for each 
of the years in the three-year period ended October 31, 2013, on the basis of accounting described 
in Note 1 .

We also have audited, in accordance with the standards of the Public Company Accounting 
Oversight Board (United States), the Trust’s internal control over financial reporting as of October 
31, 2013, based on criteria established in Internal Control—Integrated Framework issued by 
the Committee of Sponsoring Organizations of the Treadway Commission, and our report dated 
December 30, 2013 expressed an unqualified opinion .

WeiserMazars LLP

New York, NY
December 30, 2013

23

NORTH EUROPEAN OIL ROYALTY TRUST2
4

NORTH EUROPEAN OIL ROYALTY TRUST

STATEMENTS OF ASSETS, LIABILITIES AND TRUST CORPUS (NOTE 1)
OCTOBER 31, 2013 AND 2012

Current assets - - Cash and cash equivalents 

Producing gas and oil royalty rights,

   net of amortization (Notes 1 and 2)         

Total Assets

Current Liabilities - - Distributions to be paid

   to unit owners, paid November 2013 and 2012

Trust Corpus  (Notes 1 and 2)

Undistributed Earnings  

Total Liabilities and Trust Corpus

ASSETS

2013

2012

$ 4,918,490   

$ 4,778,199   

1   

1   

$ 4,918,491   

$ 4,778,200   

LIABILITIES AND TRUST CORPUS

2013

2012

$ 4,871,013   

$ 4,687,200   

1   

1   

47,477   

90,999           

$ 4,918,491   

$ 4,778,200   

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

NORTH EUROPEAN OIL ROYALTY TRUST

STATEMENTS OF REVENUE COLLECTED AND EXPENSES PAID (NOTE 1)
FOR THE FISCAL YEARS ENDED OCTOBER 31, 2013, 2012, AND 2011

German gas, sulfur and oil royalties received

$ 21,546,298     

$ 23,672,808

$ 25,148,523

2013            

2012            

2011

Interest income

Trust Income

Non-related party expenses

Related party expenses

Trust Expenses

Net Income

Net income per unit

Distributions per unit paid or to be paid  
   to unit owners 

      25,363

      40,156

       26,233

21,571,661   

23,712,964

25,174,756

(857,334)

(79,021)

(982,700)

(120,303)

(872,233) 

(106,616) 

(936,355)

(1,103,003)

(978,849)

$ 20,635,306

$ 22,609,961

$ 24,195,907

$ 2 .25

$ 2 .25

$ 2 .46

$ 2 .46

$ 2 .63

$ 2 .63

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

2
5

 
2
6

NORTH EUROPEAN OIL ROYALTY TRUST

STATEMENTS OF UNDISTRIBUTED EARNINGS (NOTE 1)
FOR THE FISCAL YEARS ENDED OCTOBER 31, 2013, 2012 AND 2011

2013

2012

2011

Balance, beginning of year

$        90,999     

$        89,889     

$        65,234     

Net income 

Less:

Current year distributions paid 

or to be paid to unit owners 

Balance, end of year

  20,635,306        

  22,609,961        

  24,195,907        

  20,726,305        

  22,699,850        

  24,261,141        

  20,678,828        

  22,608,851        

  24,171,252        

$        47,477             

$        90,999             

$        89,889             

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

NORTH EUROPEAN OIL ROYALTY TRUST

STATEMENTS OF CHANGES IN CASH AND CASH EQUIVALENTS (NOTE 1)
FOR THE FISCAL YEARS ENDED OCTOBER 31, 2013, 2012 AND 2011

Sources of Cash and Cash Equivalents:

German gas, sulfur and oil royalties received

Interest income

Uses of Cash and Cash Equivalents:

Payment of Trust expenses

Distributions paid

    2013

2012

2011

$ 21,546,298         

         25,363     

   21,571,661     

$ 23,672,808           

$ 25,148,523     

          40,156     

          26,233    

   23,712,964     

   25,174,756     

 936,355     

     1,103,003     

 978,849  

   20,495,015      

   21,431,370     

   23,803,628     

   23,436,006     

   24,906,631     

   24,414,855     

Net Increase (Decrease) in Cash

   And Cash Equivalents, during the year

            140,291 

    (1,193,667)    

759,901     

Cash and Cash Equivalents,

   beginning of year

Cash and Cash Equivalents,
   end of year

     4,778,199     

    5,971,866     

    5,211,965     

$   4,918,490     

$   4,778,199     

$   5,971,866     

2
7

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

     
NOTES TO FINANCIAL STATEMENTS
OCTOBER 31, 2013, 2012, AND 2011

(1) Summary of significant accounting policies:  

Basis of accounting  -

The accompanying financial statements of North European Oil Royalty Trust (the “Trust”) 

are prepared in accordance with the rules and regulations of the SEC .  Financial statement 
balances and financial results are presented on a modified cash basis of accounting, which is a 
comprehensive basis of accounting other than accounting principles generally accepted in the 
United States (“GAAP basis”) .  On a modified cash basis, revenue is earned when cash is received 
and expenses are incurred when cash is paid .  GAAP basis financial statements disclose revenue 
as earned and expenses as incurred, without regard to receipts or payments .  The modified cash 
basis of accounting is utilized to permit the accrual for distributions to be paid to unit owners (those 
distributions approved by the Trustees for the Trust) .  The Trust’s distributable income represents 
royalty income received by the Trust during the period plus interest income less any expenses 
incurred by the Trust, all on a cash basis .  In the opinion of the Trustees, the use of the modified 
cash basis of accounting provides a more meaningful presentation to unit owners of the results of 
operations of the Trust .

Producing gas and oil royalty rights  -   

The rights to certain gas and oil royalties in Germany were transferred to the Trust at their net 

book value by North European Oil Company (the “Company”) (see Note 2) . The net book value of 
the royalty rights has been reduced to one dollar ($1) in view of the fact that the remaining net book 
value of royalty rights is de minimis relative to annual royalties received and distributed by the Trust 
and does not bear any meaningful relationship to the fair value of such rights or the actual amount of 
proved producing reserves .   

Federal and state income taxes  -

The Trust, as a grantor trust, is exempt from federal income taxes under a private letter ruling 

issued by the Internal Revenue Service .  The Trust has no state income tax obligations .

Cash and cash equivalents  -

Cash and cash equivalents are defined as amounts deposited in bank accounts and amounts 

invested in certificates of deposit and U . S . Treasury bills with original maturities generally of three 
months or less from the date of purchase .  The investment options available to the Trust are limited in 
accordance with specific provisions of the Trust Agreement .  As of October 31, 2013, the uninsured 
amounts held in the Trust’s U .S . bank accounts were approximately $4,660,000 .  In addition, 
approximately $11,600 was held in the Trust’s German account at 
October 31, 2013 .

Net income per unit  -

Net income per unit is based upon the number of units outstanding at the end of the 
period .  As of October 31, 2013, 2012 and 2011, there were 9,190,590 units of beneficial interest 
outstanding .   

28

NORTH EUROPEAN OIL ROYALTY TRUST 
 
New accounting pronouncements –

The Trust is not aware of any recently issued, but not yet effective, accounting standards 
that would be expected to have a significant impact on the Trust’s financial position or results of 
operations .  

(2) Formation of the Trust:

The Trust was formed on September 10, 1975 .  As of September 30, 1975, the Company 

was liquidated and the remaining assets and liabilities of the Company, including its royalty rights, 
were transferred to the Trust .  The Trust, on behalf of the owners of beneficial interest in the Trust, 
holds overriding royalty rights covering gas and oil production in certain concessions or leases in the 
Federal Republic of Germany .  These rights are held under contracts with local German exploration 
and development subsidiaries of Exxon Mobil Corp . and the Royal Dutch/Shell Group .  Under these 
contracts, the Trust receives various percentage royalties on the proceeds of the sales of certain 
products from the areas involved .  At the present time, royalties are received for sales of gas well 
gas, oil well gas, crude oil, distillate and sulfur .

(3) Related party transactions:

John R . Van Kirk, the Managing Director of the Trust, provides office space and services to 
the Trust at cost .  For such office space and services, the Trust reimbursed the Managing Director 
$25,602, $27,095 and $29,039 in fiscal 2013, 2012 and 2011, respectively .

Lawrence A . Kobrin, a Trustee of the Trust, is a Senior Counsel at Cahill Gordon & Reindel 

LLP, which serves as counsel to the Trust .  For legal services, the Trust paid Cahill Gordon & Reindel 
LLP $53,419, $93,208, and $77,577 in fiscal 2013, 2012 and 2011, respectively . 

(4) Employee benefit plan:

The Trust has established a savings incentive match plan for employees (SIMPLE IRA) that 

is available to both employees of the Trust, one of whom is the Managing Director .  The Trustees 
authorized the making of contributions by the Trust to the accounts of employees, on a matching 
basis, of up to 3% of cash compensation paid to each such employee for the 2013, 2012 and 2011 
calendar years .

(5) Legal matters:

The Trust is not a party to any pending legal proceedings .  The previous litigation commenced 

by the Trust in Germany against the operating companies (See 2011 Annual Report on Form 10-K) 
was concluded after an adverse district court ruling in May 2012, from which the Trust and its 
co-plaintiff, after consultation with their local counsel, determined not to appeal .

29

NORTH EUROPEAN OIL ROYALTY TRUST(6) Quarterly results (unaudited):

The tables below summarize the quarterly results and distributions of the Trust for the fiscal 

years ended October 31, 2013 and 2012:

                            Fiscal 2013 by Quarter and Year
Fourth

Second

Third

First

Year

Royalties received

$5,795,834

$6,048,364

$4,687,351

$5,014,749

$21,546,298

Net income

$5,473,010

$5,842,545

$4,459,386

$4,860,365

$20,635,306

Net income per unit

$0 .60

$0 .64

$0 .49

$0 .53

$2 .25

Distributions paid
   or to be paid 

Distributions per unit
  paid or to be paid
  to unit owners

$5,422,448

$5,881,978

$4,503,389

$4,871,013

$20,678,828

$0 .59

$0 .64

$0 .49

$0 .53

$2 .25

                            Fiscal 2012 by Quarter and Year
Fourth

Second

Third

First

Year

Royalties received

$6,538,261

$6,441,635

$5,846,833

$4,846,079

$23,672,808

Net income

$6,079,264

$6,262,114

$5,589,094

$4,679,489

$22,609,961

Net income per unit

$0 .66

$0 .68

$0 .61

$0 .51

$2 .46

$6,065,789

$6,249,601

$5,606,261

$4,687,200

$22,608,851

$0 .66

$0 .68

$0 .61

$0 .51

$2 .46

Distributions paid
   or to be paid 

Distributions per unit
  paid or to be paid
  to unit owners

30

NORTH EUROPEAN OIL ROYALTY TRUST   
 
NORTH EUROPEAN OIL ROYALTY TRUST

Disclosure Controls and Procedures

The Trust maintains disclosure controls and procedures that are designed to ensure that 

information required to be disclosed by the Trust is recorded, processed, summarized, accumulated 
and communicated to its management, which consists of the Managing Director, to allow timely 
decisions regarding required disclosure, and reported within the time periods specified in the Securities 
and Exchange Commission’s rules and forms .  The Managing Director has performed an evaluation 
of the effectiveness of the design and operation of the Trust’s disclosure controls and procedures 
as of October 31, 2013 .  Based on that evaluation, the Managing Director concluded that the Trust’s 
disclosure controls and procedures were effective as of October 31, 2013 .

Internal Control over Financial Reporting

Part A. Management’s Report on Internal Control over Financial Reporting

The Trust’s management is responsible for establishing and maintaining adequate internal 
control over financial reporting (as such term is defined in Exchange Act Rule 13a-15(f)) for the Trust .  
There are inherent limitations in the effectiveness of any internal control, including the possibility 
of human error and the circumvention or overriding of controls .  Accordingly, even effective internal 
controls can provide only reasonable assurance with respect to financial statement preparation . 
Further, because of changes in conditions, the effectiveness of internal control may vary over time .  
Management has evaluated the Trust’s internal control over financial reporting as of October 31, 
2013 .  This assessment was based on criteria for effective internal control over financial reporting 
described in the standards promulgated by the Public Company Accounting Oversight Board and 
in the Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations 
of the Treadway Commission .  Based on this evaluation, management concluded that the Trust’s 
internal control over financial reporting was effective as of October 31, 2013 .  Management’s 
assessment of the effectiveness of our internal control over financial reporting as of October 31, 
2013 has been audited by WeiserMazars LLP, the Trust’s independent auditor, as stated in their 
report which follows .

Part B.  Attestation Report of Independent Registered Public Accounting Firm

Report of Independent Registered Public Accounting Firm on
Internal Control over Financial Reporting

To the Trustees and Unit Owners 
of North European Oil Royalty Trust

We have audited North European Oil Royalty Trust’s (the “Trust”) internal control over financial 

reporting as of October 31, 2013, based on criteria established in Internal Control—Integrated 
Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission 
(COSO) . The Trust’s management is responsible for maintaining effective internal control over 
financial reporting and for its assessment of the effectiveness of internal control over financial 
reporting included in the accompanying Management’s Report on Internal Control over Financial 

31

NORTH EUROPEAN OIL ROYALTY TRUST 
 
Reporting . Our responsibility is to express an opinion on the Trust’s internal control over financial 
reporting based on our audit .

We conducted our audit in accordance with the standards of the Public Company Accounting 

Oversight Board (United States) . Those standards require that we plan and perform the audit to 
obtain reasonable assurance about whether effective internal control over financial reporting was 
maintained in all material respects . Our audit of internal control over financial reporting included 
obtaining an understanding of internal control over financial reporting, assessing the risk that 
a material weakness exists, and testing and evaluating the design and operating effectiveness 
of internal control based on the assessed risk . Our audit also included performing such other 
procedures as we considered necessary in the circumstances . We believe that our audit provides a 
reasonable basis for our opinion .

The Trust’s internal control over financial reporting is a process designed to provide 
reasonable assurance regarding the reliability of financial reporting and the preparation of financial 
statements for external purposes in accordance with generally accepted accounting principles . The 
Trust’s internal control over financial reporting includes those policies and procedures that (1) pertain 
to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions 
and dispositions of the assets of the Trust; (2) provide reasonable assurance that transactions are 
recorded as necessary to permit preparation of financial statements in accordance with generally 
accepted accounting principles, and that receipts and expenditures of the Trust are being made only 
in accordance with authorizations of management and the Trustees of the Trust; and (3) provide 
reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or 
disposition of the Trust’s assets that could have a material effect on the financial statements .

Because of its inherent limitations, internal control over financial reporting may not prevent 
or detect misstatements . Also, projections of any evaluation of effectiveness to future periods are 
subject to the risk that controls may become inadequate because of changes in conditions, or that 
the degree of compliance with the policies or procedures may deteriorate .

In our opinion, the Trust maintained, in all material respects, effective internal control over 

financial reporting as of October 31, 2013, based on criteria established in Internal Control—
Integrated Framework issued by the COSO .

We have also audited, in accordance with the standards of the Public Company Accounting 
Oversight Board (United States), the statements of assets, liabilities and trust corpus as of October 
31, 2013, and the related statements of revenue collected and expenses paid, undistributed 
earnings, and changes in cash and cash equivalents for the year ended October 31, 2013 of the 
Trust and our report dated December 30, 2013 expressed an unqualified opinion thereon .

WeiserMazars LLP 
New York, NY
December 30, 2013

32

NORTH EUROPEAN OIL ROYALTY TRUST 
 
 
 
 
NORTH EUROPEAN OIL ROYALTY TRUST

P .O . Box 456
Red Bank, New Jersey 07701
(732) 741-4008

IMPORTANT – 2013 TAX LETTER
RETAIN THIS LETTER FOR PREPARATION OF YOUR 
2013 INCOME TAX RETURNS

To the Current and Former Unit Owners of
North European Oil Royalty Trust:

January 2, 2014

E
R
E
H
T
U
O
R
A
E
T

There are three parts to the tax letter .  PART ONE applies to all unit owners .  PART TWO 
applies to unit owners who have held their units for the entire year .  PART THREE applies to unit 
owners who have held their units for only a portion of the year .

The following is provided to assist current and former unit owners of North European 

Oil Royalty Trust (the “Trust”) to prepare their personal income tax returns for the tax year 
ended December 31, 2013 .  This letter serves to assist Owners, and their tax professionals, 
in determining the accurate and true income from the Trust for income tax reporting purpose .  
Further, this letter is for informational purposes and neither the Trust nor Trust employees intend, 
nor may it be construed, for this letter to serve as either legal or tax advice .  It is recommended 
that you seek the advice of your trusted tax professional or attorney should you require further 
guidance .   

PART ONE  -  ALL UNIT OWNERS

To determine your proportional and, therefore, reportable share of Trust income, you must 
first know how many Trust units you owned during 2013, the periods during which you owned the 
units, and the cost or tax basis of the units .  The information contained in this letter is applicable 
to those unit owners who held their units for either the entire year or only a portion of the year .  
Please note that Trust distributions are not dividends and should not be included on your income 
tax return as dividend income .  

The Trust is considered a “grantor trust” for federal income tax purposes and each unit 
owner is deemed a “grantor” of the Trust . As such, unit owners realize income, in proportion to 
the owned units, when royalty income is paid to the Trust .  Further, unit owners may deduct, 
from income, a proportional share of Trust expenses .  Because realization of proportional Trust 
income and expenses is a time sensitive inquiry, you should not use the amount of quarterly 
Trust distributions received for income tax reporting purposes . Additionally, you should disregard 
the amounts listed on any 2013 Form 1099-Misc you receive from your broker or other nominee . 
The listed amounts are incomplete because they do not include your proportional share of Trust 
expenses and/or the cost depletion allowance .

Income and expenses should be reported on Federal Income Tax Form 1040, Schedule 

E .  Royalty income is generally considered portfolio income under the passive loss rules 
enacted by the Tax Reform Act of 1986 .  Under Part I, Income or Loss from Rental Real Estate 
and Royalties, on Line 1a enter property description as “oil and gas overriding royalty rights, 
Germany through North European Oil Royalty Trust .”  The type of property is royalties .  On 

33

NORTH EUROPEAN OIL ROYALTY TRUST 
 
Federal Income Tax Form 1040, Schedule E, royalty income should be entered on Line 4 and expenses 
should be entered on Line 19 as “miscellaneous Trust expenses .” 

A unit owner may be entitled to cost depletion for tax reporting purposes .  At the outset, in the 
first year of ownership, the unit owner’s cost or tax basis for the units is the basis for computing cost 
depletion .  In each subsequent year, the basis for computing cost depletion is that original cost less the 
cumulative amount of depletion previously taken .  

The Trust retains Ralph E . Davis Associates, Inc ., of Houston, Texas, a petroleum engineering 

company, to calculate the cost depletion percentage each year .  The cost depletion percentage is 
calculated based upon computations of proved producing reserves estimated in accordance with 
accepted engineering analytical principles .  Ralph E . Davis Associates, Inc . has recommended an annual 
cost depletion percentage of 10 .6104% for the 2013 calendar year .  

The IRS periodically changes the format for Schedule E (including the line numbers and 
descriptions), and may do so even after the date of this letter, so please make certain you follow the 
Form 1040 Schedule E directions carefully and enter the information on the correct lines .  

The Trust’s royalty income represents income from Germany .  Although Germany does not tax the 

royalty income received by the Trust, this information should be considered if you have available foreign 
tax credits from other sources .  

The Trust will submit this letter and the listing of unit owners during 2013 to the Internal Revenue 

Service .  This list will contain names, addresses and tax ID or Social Security Numbers .  You may wish to 
attach a copy of this letter to your tax returns .

This letter does not constitute legal or tax advice. Neither the Trust nor its employees may 
offer tax or legal advice relevant to your unique situation. The Trust recommends that you direct 
any questions to your tax advisor or attorney.   

PART TWO  -  OWNERSHIP OF UNITS FOR THE ENTIRE YEAR

A.  If you owned all your units for the entire year, you would calculate your royalty income 

by multiplying the number of units you owned by $2.3978.  On Federal Income Tax Form 1040, 
Schedule E, royalty income should be entered on Line 4 .

B.  If you owned all your units for the entire year, you would calculate your expenses 

by multiplying the number of units you owned by $0.1031.  On Federal Income Tax Form 1040, 
Schedule E, expenses should be entered on Line 19 as “miscellaneous Trust expenses .”

C.  If you owned all your units for the entire year, you would calculate your cost depletion 

deduction by multiplying your cost basis or adjusted cost basis by .106104.  On the Federal Income 
Tax Form 1040, Schedule E, your cost depletion deduction should be entered on Line 18 .  

PART THREE  -  OWNERSHIP OF UNITS FOR A PARTIAL YEAR

If you owned your units for only a portion of the year, you should use the charts and instructions on 

the following pages to determine your royalty income, royalty expenses and cost depletion deduction .   

34

NORTH EUROPEAN OIL ROYALTY TRUSTNORTH EUROPEAN OIL ROYALTY TRUST

ROYALTY INCOME PER UNIT FOR THE 2013 TAX YEAR
Last month during which units were owned:

January

February

March

April

May

June

July

August

September October

November December

$0 .3187

$0 .5412
$0 .2225

$0 .7591
$0 .4404
$0 .2179

$0 .9769
$0 .6582
$0 .4357
$0 .2178

$1 .0762
$0 .7575
$0 .5350
$0 .3171
$0 .0993

$1 .2645
$0 .9458
$0 .7233
$0 .5054
$0 .2876
$0 .1883

$1 .4869
$1 .1682
$0 .9457
$0 .7278
$0 .5100
$0 .4107
$0 .2224

$1 .6494
$1 .3307
$1 .1082
$0 .8903
$0 .6725
$0 .5732
$0 .3849
$0 .1625

$1 .8416
$1 .5229
$1 .3004
$1 .0825
$0 .8647
$0 .7654
$0 .5771
$0 .3547
$0 .1922

$2 .0326
$1 .7139
$1 .4914
$1 .2735
$1 .0557
$0 .9564
$0 .7681
$0 .5457
$0 .3832
$0 .1910

$2 .2096
$1 .8909
$1 .6684
$1 .4505
$1 .2327
$1 .1334
$0 .9451
$0 .7227
$0 .5602
$0 .3680
$0 .1770

$2 .3978
$2 .0791
$1 .8566
$1 .6387
$1 .4209
$1 .3216
$1 .1333
$0 .9109
$0 .7484
$0 .5562
$0 .3652
$0 .1882

First month during 
which units 
were owned:

January
February
March
April
May
June
July
August
September
October
November
December

A .   To determine your royalty income per unit for your period of ownership, place your finger on the chart above on the first month in the left hand column during which you owned 

your units and slide your finger to the right until you reach the column showing the last month during which you owned your units .  This figure should be multiplied by the 
number of units you owned during that period to calculate your royalty income . On Federal Income Tax Form 1040, Schedule E, royalty income should be entered on Line 4 . 

First month during 
which units 
were owned:

January
February
March
April
May
June
July
August
September
October
November
December

ROYALTY EXPENSES PER UNIT FOR THE 2013 TAX YEAR

Last month during which units were owned:

January

February

March

April

May

June

July

August

September October

November December

$0 .0147

$0 .0269
$0 .0122

$0 .0321
$0 .0174
$0 .0052

$0 .0371
$0 .0224
$0 .0102
$0 .0050

$0 .0508
$0 .0361
$0 .0239
$0 .0187
$0 .0137

$0 .0557
$0 .0410
$0 .0288
$0 .0236
$0 .0186
$0 .0049

$0 .0619
$0 .0472
$0 .0350
$0 .0298
$0 .0248
$0 .0111
$0 .0062

$0 .0698
$0 .0551
$0 .0429
$0 .0377
$0 .0327
$0 .0190
$0 .0141
$0 .0079

$0 .0739
$0 .0592
$0 .0470
$0 .0418
$0 .0368
$0 .0231
$0 .0182
$0 .0120
$0 .0041

$0 .0787
$0 .0640
$0 .0518
$0 .0466
$0 .0416
$0 .0279
$0 .0230
$0 .0168
$0 .0089
$0 .0048

$0 .0878
$0 .0731
$0 .0609
$0 .0557
$0 .0507
$0 .0370
$0 .0321
$0 .0259
$0 .0180
$0 .0139
$0 .0091

$0 .1031
$0 .0884
$0 .0762
$0 .0710
$0 .0660
$0 .0523
$0 .0474
$0 .0412
$0 .0333
$0 .0292
$0 .0244
$0 .0153

B .   To determine your royalty expenses per unit for your period of ownership, place your finger on the chart above on the first month in the left hand column during which you owned 
your units and slide your finger to the right until you reach the column showing the last month during which you owned your units .  This figure should be multiplied by the number 
of units you owned during that period to calculate your expenses .  On Federal Income Tax Form 1040, Schedule E, expenses should be entered on Line 19 as “miscellaneous 
Trust expenses .”

3
5

C .   If you owned your units for only a portion of the year you must prorate the depletion percentage 
to reflect your period of ownership .  In the same way that you calculated your royalty income per 
unit, place your finger on the Royalty Income Per Unit Chart on the first month in the left hand 
column during which you owned your units and slide your finger to the right until you reach the 
column showing the last month during which you owned your units .  This figure should be divided 
by $2 .3978 .  The resulting figure is then multiplied by  .106104 to yield the prorated depletion 
percentage .   Multiply this prorated depletion percentage by your cost basis or adjusted cost basis 
to calculate your cost depletion deduction .  Your cost depletion deduction should be entered on Line 
18 on the Federal Income Tax Form 1040, Schedule E .   

This letter does not constitute legal or tax advice. Neither the Trust nor its employees 
may offer tax or legal advice relevant to your unique situation. If you dispose of some or all 
of your Trust units, you should consult your tax advisor as to the tax consequence of that 
disposition.  The Trust recommends that you direct any questions to your tax advisor or 
attorney.  

Most sincerely yours,

John R . Van Kirk
Managing Director

36

NORTH EUROPEAN OIL ROYALTY TRUST 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
North European Oil Royalty Trust P .O . Box 456, Red Bank, NJ 07701

 NORTH EUROPEAN OIL ROYALTY TRUST

Managing Director 
John R . Van Kirk   

Office of the 
Managing Director 
Suite 19A 
43 West Front Street 
Red Bank, N .J . 07701 
Tel: (732) 741-4008 
Fax: (732) 741-3140 
E-Mail: neort@neort .com
Website: www .neort .com 

Counsel
Cahill Gordon & Reindel LLP
80 Pine Street
New York, N .Y . 10005

Auditors
WeiserMazars LLP
135 West 50th Street
New York, N .Y . 10020

Petroleum and Natural 
Gas Consultants  
Ralph E . Davis Associates, Inc . 
1717 St . James Place 
Suite 460 
Houston, Texas 77056 

Transfer Agent
Registrar and Transfer Co .
10 Commerce Drive
Cranford, N .J . 07016
Tel: (800) 368-5948
       (908) 497-2300
Website: www .rtco .com

Trustees
Robert P . Adelman
Managing Trustee,
Director or Trustee
of various 
profit and non-profit
companies

Samuel M . Eisenstat
Audit Comm . Chairman,
Attorney; CEO,
Abjac Energy Corp .

Lawrence A . Kobrin
Clerk to the Trustees,
Senior Counsel,
Cahill Gordon &
Reindel LLP

Willard B . Taylor
Of Counsel, Sullivan and 
Cromwell LLP

Rosalie J . Wolf
Managing Partner,
Botanica Capital
Partners LLC

A copy of the Trust’s Form 10-K Annual Report for fiscal 2013 as filed with the Securities and Exchange Commission will 
be sent upon written request to John R . Van Kirk, Managing Director, P .O . Box 456, Red Bank, New Jersey 07701 . In addition 
to the 2013 10-K, other pertinent filings and documents are available at the Trust’s website, www .neort .com