UNITED STATES
SECURITIES AND EXCHANGE COMMISSIONWashington, D.C. 20549

FORM 10-Q

(Mark One)ý

QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934For the quarterly period ended March 31, 2013ORo

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934For the transition period from            to


Commission File Number 1-11748

EASTERN AMERICAN NATURAL GAS TRUST(Exact name of registrant as specified in its charter)

Delaware(State or other jurisdiction of
incorporation or organization)

36-7034603(I.R.S. Employer
Identification No.)


The Bank of New York Mellon Trust Company, N.A, Trustee
Global Corporate Trust
919 Congress Avenue Suite 500
Austin, Texas(Address of principal executive offices)

78701(Zip Code)

(800) 852-1422(Registrant's telephone number, including area code)

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 ý    No o

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be
submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the
registrant was required to submit and post such files). Yes o    No o

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting
company. See definitions of "large accelerated filer", "accelerated filer" and "smaller reporting company" in Rule 12b-2 of the Exchange Act.

Large accelerated filer o

Accelerated filer ý

Non-accelerated filer o (Do not check if a
smaller reporting company)

Smaller reporting company o


Indicate
by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Yes o    No ý

As of May 1, 2013, 5,900,000 Units of Beneficial Interest in Eastern American Natural Gas Trust were issued, outstanding and held by
non-affiliates of the registrant (the "Outstanding Units"). Of the Outstanding Units, 2,798,650 Units of Beneficial Interest (the "Withdrawn Units") have been withdrawn from trading by
voluntary action of Holders and may not be traded unless such Holders comply with certain requirements provided in the related Trust Agreement.





---





PART IFINANCIAL INFORMATION

ITEM 1.    Financial Statements

EASTERN AMERICAN NATURAL GAS TRUST        CONDENSED STATEMENTS OF DISTRIBUTABLE INCOME        (Unaudited)

Three Months Ended
March 31,2013

2012Royalty Income

$
819,016

$
1,498,700Operating ExpensesTaxes on Production and Property


54,915


111,095Operating Cost Charges


80,481


149,889Total Operating Expenses


135,396


260,984Net Proceeds to the Trust


683,620


1,237,716General and Administrative Expenses


425,035


377,839Interest Income





9Cash Proceeds on Sale of Net Profit Interests


5,917,275


Distributable Income


6,175,860


859,886Cash Reserve Refunded (Withheld)


(6,175,860
)

Distribution Amount




$
859,886Distributable Income Per Unit (5,900,000 units authorized and outstanding)(1)

$
1.0468

$
0.1457Distribution Amount Per Unit (5,900,000 units authorized and outstanding)

$
0.0000

$
0.1457


(1)Distributable
Income Per Unit includes Cash Proceeds on the Sale of Royalty NPI of $1.0029




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

2

---





EASTERN AMERICAN NATURAL GAS TRUST        CONDENSED STATEMENTS OF ASSETS, LIABILITIES AND TRUST CORPUS        (Unaudited)

March 31, 2013

December 31, 2012Assets:Cash

$
6,395,201

$
319,519Net Proceeds Receivable


683,620


685,783Net Profits Interests in Gas Properties


87,244,905


93,162,180Accumulated Amortization


(87,060,062
)

(86,606,842
)184,843


6,555,338Total Assets

$
7,263,664

$
7,560,640Liabilities and Trust Corpus:Trust General and Administrative Expenses Payable

$
236,261

$
338,602Distributions Payable





Trust Corpus (5,900,000 Trust Units authorized and outstanding)


7,027,403


7,222,038Total Liabilities and Trust Corpus

$
7,263,664

$
7,560,640




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

3

---





EASTERN AMERICAN NATURAL GAS TRUST        CONDENSED STATEMENTS OF CHANGES IN TRUST CORPUS        (Unaudited)

Three Months
Ended
March 31, 2013

Three Months
Ended
March 31, 2012Trust Corpus, Beginning of Period

$
7,222,038

$
12,430,213Distributable Income


6,175,860


859,886Distributions Payable to Unitholders





(859,886
)Sale of Royalty Net Profits Interests


(5,917,275
)

Amortization and Impairment of Net Profits Interests in Gas Properties


(453,220
)

(578,480
)Trust Corpus, End of Period

$
7,027,403

$
11,851,733




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

4

---





EASTERN AMERICAN NATURAL GAS TRUST        NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS

NOTE 1. Organization of the Trust

The Eastern American Natural Gas Trust (the "Trust") was formed under the Delaware Business Trust Act pursuant to a Trust Agreement (the "Trust Agreement") among Eastern American Energy
Corporation ("Eastern American"), as grantor; Bank of Montreal Trust Company, as Trustee; and Wilmington Trust Company, as Delaware Trustee (the "Delaware Trustee").

The
Trust has sold the Royalty NPI as described below, and will begin to liquidate prior to May 15, 2013 (the "Liquidation Date"). Pursuant to the Trust Agreement, all receipts of
the Trust received after December 31, 2012, will be retained by the Trustee until the final distribution is made. Consequently, Unitholders will not receive any distribution of any amount from
the Trust relating to amounts received by the Trust after December 31, 2012 except for any final distribution to be made on or about August 15, 2013 and the distribution on or about
June 17, 2013 of the proceeds of the matured Treasury Obligations (to the extent not previously withdrawn). Any final distribution will be subject to the prior payment of all expenses and
liabilities of the Trust, and to the establishment and funding of any reserves the Trustee deems appropriate for contingent liabilities. Unitholders of record as of May 31, 2013 will be
entitled to receive a terminating distribution with respect to each Depositary Unit equal to a pro rata portion of the net proceeds from the sale of the Royalty NPI (to the extent not previously
distributed) and a pro rata portion of the proceeds from the matured Treasury Obligations (to the extent not previously withdrawn).

The
Trust expects that the last day on which Units will be tradable on the New York Stock Exchange will be May 24, 2013. The record date for the determination of Unitholders
entitled to the distribution on or about June 17, 2013 of the proceeds of the matured Treasury Obligations (to the extent not previously withdrawn) and for the final distribution of all other
amounts then payable to Unitholders will be the close of business on May 31, 2013. The Trust also expects to be delisted from the New York Stock Exchange and expects to suspend its reporting
obligations under the Securities Exchange Act of 1934, as amended, in early June 2013.

Until
March 26, 2012, Eastern Marketing Corporation was a wholly-owned subsidiary of Energy Corporation of America. Effective March 26, 2012, Eastern Marketing Corporation
was merged into
Energy Corporation of America, with Energy Corporation of America being the surviving corporation. The merger of Eastern Marketing Corporation into its parent Energy Corporation of America has not had
any effect on the Trust.

Until
January 1, 2010, Eastern American Energy Corporation was a wholly-owned subsidiary of Energy Corporation of America. Effective January 1, 2010, Eastern American
Energy Corporation was merged into Energy Corporation of America, with Energy Corporation of America being the surviving corporation. Except as otherwise required by the context, references herein to
"ECA" mean Eastern American Energy Corporation at all times prior to January 1, 2010, and mean Energy Corporation of America at all times on and after January 1, 2010. The merger of
Eastern American Energy Corporation into its parent Energy Corporation of America did not have any effect on the Trust.

Effective
May 8, 2000, The Bank of New York acquired the corporate trust business of the Bank of Montreal Trust Company / Harris Trust, and consequently, The Bank of New York
served as trustee of the Trust. On November 20, 2004, the holders of a majority of the Trust Units voting at a special meeting approved the resignation of The Bank of New York as trustee and
depository of the Trust and the appointment of JPMorgan Chase Bank, N.A. as successor trustee of the Trust, effective as of January 1, 2005. Effective October 2, 2006, The Bank of New
York Trust Company, N. A. replaced JPMorgan Chase Bank, N.A. as trustee in connection with the sale by JPMorgan Chase Bank of

5

---



EASTERN AMERICAN NATURAL GAS TRUST

NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS (Continued)

NOTE 1. Organization of the Trust (Continued)

substantially
all of its corporate trust business to The Bank of New York. Consequently, references herein to the "Trustee" mean Bank of Montreal Trust Company until May 8, 2000; The Bank of
New York as successor Trustee from May 8, 2000 through December 31, 2004; JPMorgan Chase Bank, N.A. as successor Trustee from January 1, 2005 through October 2, 2006; and
The Bank of New York Trust Company, N.A. (now known as The Bank of New York Mellon Trust Company, N.A.) as successor Trustee, effective as of October 2, 2006. The transfer agent for the Trust
is Bondholder Communications, an affiliate of The Bank of New York Mellon Trust Company, N.A.

The
Trust was formed to acquire and hold net profits interests (the "Net Profits Interests") created from the working interests owned by ECA in 650 producing gas wells and 65 proved
development well locations (the "Development Wells") in West Virginia and Pennsylvania (the "Underlying Properties"). The Net Profits Interests consisted of a royalty interest in 322 wells and a term
interest in the remaining wells and development well locations. ECA was obligated to drill and complete, at its expense, 65 development wells (the "Development Wells") on the development well
locations conveyed to the Trust. ECA has fulfilled its obligation with respect to the drilling of the Development Wells. On March 15, 1993, 5,900,000 Depositary Units were issued in a public
offering at an initial public offering price of $20.50 per Depositary Unit. Each Depositary Unit consists of beneficial ownership of one unit of beneficial interest ("Trust Unit") in the Trust and a
$20 face amount beneficial ownership interest in a $1,000 face amount zero coupon United States Treasury Obligation ("Treasury Obligation") maturing on May 15, 2013. Holders of Depositary Units
("Unitholders") may withdraw the Treasury Obligations
associated with the Trust Units (see "Description of Trust Units and Depositary Units"). Of the net proceeds from such offering, $27,787,820 was used to purchase $118,000,000 in face amount of
Treasury Obligations and $93,162,180 was retained by ECA in consideration for the conveyance of the Net Profits Interests to the Trust. The Trust acquired the Net Profits Interests effective as of
January 1, 1993.The Net Profits Interests are passive in nature, and neither the Trustee nor the Delaware Trustee has management control or authority over, nor any responsibility relating to,
the operation of the Underlying Properties (defined above) subject to the Net Profits Interests. The Trust Agreement provides, among other things, that the Trust shall not engage in any business or
commercial activity or acquire any asset other than the Net Profits Interests initially conveyed to the Trust; the Trustee may establish a reserve for payment of any liability that is contingent,
uncertain in amount or is not currently due and payable; and the Trustee is authorized to borrow funds required to pay liabilities of the Trust, provided that such borrowings are repaid in full prior
to further distributions to Unitholders and other holders of Trust Units (together, "Trust Unitholders").

The
sale of the Royalty NPI to ECA was completed on January 10, 2013. The price, after making the adjustment for gas price changes required by the October 24, 2012
Agreement, was $5,917,275, and was paid in cash.

After
the Trust was formed, 59 of the 65 Development Wells were drilled and completed. The remaining six Development Wells were not drilled. Clear title to two of the Development Wells
could not be established, and they were excluded from the Trust in accordance with the conveyance transferring them to the Trust. ECA asserted that the remaining four undrilled Development Wells, if
drilled, would be too close to then existing wells on adjoining property, and thereafter settled its dispute with the Trust about drilling those four Development Wells by agreeing instead to pay the
Trust on an annual basis, commencing on April 1, 1997 and over the remaining life of the Trust for the annual volume of gas projected to be produced from those Development Wells as if they had
been drilled.

6

---



EASTERN AMERICAN NATURAL GAS TRUST

NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS (Continued)

NOTE 1. Organization of the Trust (Continued)

The
Net Profits Interests initially consisted of a royalty interest ("Royalty NPI") in 322 wells and a term interest ("Term NPI") in the remaining wells and locations. As described
elsewhere herein, the Trust was required to sell the Royalty NPI, and has done so. As of March 31, 2013, the Trust held only the Term NPI in 329 wells. The Term NPI will expire by its terms on
May 15, 2013, or such earlier time as 41,683 MMcf of gas has been produced that is attributable to ECA's net revenue interest in the properties burdened by the Term NPI. As of
December 31, 2012, based on the Independent Petroleum Engineer's Report, 28,239 MMcf of the maximum 41,683 MMcf had been produced. Consequently, the Term NPI will terminate on May 15,
2013.

NOTE 2. Basis of Presentation

The preparation of financial statements requires the Trust to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent
assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Without limiting the foregoing statement, the information
furnished is based upon certain estimates of the revenues attributable to the Trust from natural gas production for the three month period ended March 31, 2013 and is therefore subject to
adjustment in future periods to reflect actual production for the periods presented.

The
information furnished reflects all adjustments which are, in the opinion of the Trustee, necessary for a fair presentation of the results for the interim periods presented. The
accompanying unaudited interim financial statements should be read in conjunction with the audited financial statements and notes thereto included in the Trust's Annual Report on
Form 10-K for the year ended December 31, 2012. The year-end condensed balance sheet data was derived from audited financial statements, but does not include all
disclosures required by accounting principles generally accepted in the United States of America.

NOTE 3. Recently Adopted Accounting Standards

Recent pronouncements issued by the FASB or other authoritative accounting standards groups with future effective dates are either not applicable or are not expected to be significant to
the Trust's financial statements.

NOTE 4. Significant Accounting Policies

The financial statements of the Trust differ from financial statements prepared in accordance with accounting principles generally accepted in the United States of America due to the
following: (i) certain cash reserves may be established for contingencies which were not accrued in the financial statements; (ii) amortization of the Net Profits Interests in Gas
Properties is charged directly to Trust Corpus; and (iii) the sale of the Net Profits Interests, if any, is reflected in the Statements of Distributable Income as Cash Proceeds on Sale of Net
Profit Interests to the Trust.

Most
accounting pronouncements apply to entities whose financial statements are prepared in accordance with accounting principles generally accepted in the United States of America.
Because the Trust's financial statements are prepared on a comprehensive basis of accounting other than accounting principles generally accepted in the United States of America, as described above,
most accounting pronouncements are not applicable to the Trust's financial statements.

7

---



EASTERN AMERICAN NATURAL GAS TRUST

NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS (Continued)

NOTE 4. Significant Accounting Policies (Continued)

Revenue and Expenses:

The Trust serves as a pass-through entity, with items of depletion, interest income and expense, and income tax attributes
being based upon the status and election of the Unitholders. Thus, the Statements of Distributable Income show Distributable Income, defined as Trust income available for distribution to Unitholders
before application of depletion, interest income and expense, and income taxes.

The
Trust uses the accrual basis to recognize revenue, with Royalty Income recorded as reserves are extracted from the Underlying Properties and sold. Expenses are also recognized on an
accrual basis. Operating expenses, which include Taxes on Production and Property and Operating Cost Charges, are recognized as incurred pursuant to the conveyances (the "Conveyances") on a per well
production basis. The payment provisions of the Gas Purchase Contract originally between the Trust and Eastern Marketing, and now with ECA as successor by merger, require payment with respect to gas
production for a calendar quarter to be made to the Trust on or before the tenth day of the third month following such quarter.

Net Profits Interests in Gas Properties:

The Net Profits Interests in gas properties are assessed to determine whether their net capitalized cost is impaired, whenever events
or changes in circumstances indicate that its carrying amount may not be recoverable, pursuant to FASB Accounting Standards Codification Topic 360, Property, Plant and Equipment ("ASC 360"). The Trust
will determine if a writedown is necessary to its investment in the Net Profits Interests in gas properties to the extent that total capitalized costs, less accumulated amortization, exceed
undiscounted future net revenues attributable to proved gas reserves of the Underlying Properties. The Trust will then provide a writedown to the extent that the net capitalized costs exceed the fair
value of the investment in net profits interests
attributable to proved gas reserves of the Underlying Properties. Any such writedown would not reduce Distributable Income, although it would reduce Trust Corpus.

On
January 3, 2013, the Trust entered into a Purchase and Sale Agreement with ECA to document the terms of the sale of the Royalty NPI to ECA and to eliminate provisions of the
October 24, 2012 Agreement that were inapplicable to the sale of the Royalty NPI to ECA. The sale of the Royalty NPI to ECA was completed on January 10, 2013. The price, after making the
adjustment for gas price changes required by the October 24, 2012 Agreement, was $5,917,275, and was paid in cash.

Significant
dispositions or abandonment of the Underlying Properties are charged to Net Profits Interests and the Trust Corpus.

Amortization
of the Net Profits Interests in gas properties is calculated on a units-of-production basis, whereby the Trust's cost basis in the properties is
divided by total Trust proved reserves to derive an amortization rate per reserve unit. Such amortization does not reduce Distributable Income, rather it is charged directly to Trust Corpus. Revisions
to estimated future units-of-production are treated on a prospective basis beginning on the date significant revisions are known.

The
conveyance of the Royalty and Term Interests to the Trust was accounted for as a purchase transaction. The $87,244,905 reflected in the Statements of Assets, Liabilities and Trust
Corpus as Net Profits Interests at in Gas Properties at March 31, 2013 represents 5,900,000 Trust Units valued at $20.50 per depository unit less the $27,787,820 paid for Treasury obligations
and less the $5,917,275

8

---



EASTERN AMERICAN NATURAL GAS TRUST

NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS (Continued)

NOTE 4. Significant Accounting Policies (Continued)

from
the sale of the Royalty NPI to ECA as described above. The carrying value of the Trust's investment in the Royalty Interests is not necessarily indicative of the fair value of such Royalty
Interests.

NOTE 5. Income Taxes

The Trust is a grantor trust and is not required to pay federal or state income taxes. Accordingly, no provision for federal or state income taxes has been made. All income is taxed to
the Unitholders of the Trust.

9

---





ITEM 2.    Management's Discussion and Analysis of Financial Condition and Results of Operations

Cautionary Statement

This Form 10-Q includes "forward-looking statements" within the meaning of Section 27A of the Securities Act
of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements other than statements of historical fact included in this Form 10-Q,
including without limitation the statements under "Management's Discussion and Analysis of Financial Condition and Results of Operations" and all statements regarding the liquidation and termination
of the Trust are forward-looking statements. Although ECA has advised the Trustee that it believes that the expectations reflected in the forward-looking statements contained herein are reasonable, no
assurance can be given that such expectations will prove to have been correct. Important factors that could cause actual results to differ materially from expectations ("Cautionary Statements") are
disclosed in this Form 10-Q and in the Trust's Annual Report on Form 10-K for the year ended December 31, 2012 and include the fact that none of the Trust,
the Trustee or ECA is able to predict future gas prices, gas production levels, economic activity, legislation or regulation, or expenses of the Trust, including expenses that may be incurred with
termination of the Trust. All subsequent written and oral forward-looking statements attributable to the Trust or persons acting on its behalf are expressly qualified in their entirety by the
Cautionary Statements. The Trust, the Trustee and ECA disclaim any obligation to update any forward-looking statements except as required by law.

General

Unitholders will not receive any distribution of any amount from the Trust relating to amounts received by the Trust after
December 31, 2012 except for any final distribution to be made after the sale of the Royalty NPI as described herein, and the distribution of the proceeds of the Treasury Obligations (to the
extent not previously withdrawn). Any final distribution will be subject to the prior payment of all expenses and liabilities of the Trust, and to the establishment and funding of any reserves the
Trustee deems appropriate for contingent liabilities. See "Liquidation of the Trust," below.

The
last day of trading of the Units on the New York Stock Exchange is expected to be May 24, 2013. Unitholders as of the close of business on May 31, 2013 will, on or
about June 17, 2013, receive the proceeds attributable to the mature Treasury Obligations ($20.00 per trust unit), unless the Treasury Obligations relating thereto have previously been
withdrawn. On or about August 15, 2013, such Unitholders will also receive their pro rata share of the proceeds received from the Trust's sale in January 2013 of the Royalty NPI (approximately
$1.00 per trust unit) plus their pro rata share of revenues attributable to the Term NPI for the period beginning October 1, 2012 through May 15, 2013, less the costs and expenses and
reserves of the Trust during such period. See "Liquidation of the Trust," below. The Trust was required by the terms of the Trust Agreement governing the Trust to sell the Royalty NPI
prior to May 31, 2013, and the Trust has done so. The Trust entered into a Purchase and Sale Agreement dated October 24, 2012 (the "October 24, 2012 Purchase Agreement") with a
third party, pursuant to which the Trust agreed to sell the Royalty NPI for $6.5 million, subject to reduction based on decreases to the closing price of the NYMEX natural gas December 2012
contract compared to the price on October 18, 2012 and potential issues with title to the Royalty NPI. On November 5, 2012, ECA exercised its right of first refusal to purchase the
Royalty NPI on the terms set forth in the October 24, 2012 Purchase Agreement. The sale price, after making the price adjustment required by the October 24, 2012 Purchase Agreement
relating to decreases to the closing price of the NYMEX natural gas December 2012 contract, was $5,917,275. On January 3, 2013 the Trust entered into a Purchase and Sale Agreement with ECA in
order to document the terms of the sale to ECA and to eliminate certain provisions of the Purchase Agreement not applicable to the sale to ECA. The sale of the Royalty NPI to ECA closed on
January 10, 2013.

10

---



The
expenses incurred in connection with the sale of the Royalty NPI included payment pursuant to the Sale Brokerage/Consulting Agreement dated August 16, 2012 (the "Brokerage
Agreement") between the Trust and EnergyNet.com, Inc. ("EnergyNet"). The Brokerage Agreement provided that at the closing of a sale of the Royalty NPI or any portion thereof, during the term of
the engagement or within 180 days following the end of the engagement, the Trust would pay EnergyNet a fee equal to
4.0% of the sales price if the sales price was $2 million or less, and an additional 2.0% of any amount of the sales price in excess of $2 million. The fee paid to EnergyNet pursuant to
the Brokerage Agreement was $158,345.

Pursuant
to the October 24, 2012 Purchase Agreement, the third party had the right to a reduction of the purchase price in the event of defects in title to the Royalty NPI.
However, in connection with its exercise of its right of first refusal, ECA waived any adjustment relating to the status of title to the Royalty NPI.

In
the October 24, 2012 Purchase Agreement, the Trust agreed to reimburse the third party for up to $25,000 of its out-of-pocket expenses incurred on or
after the date of the October 24, 2012 Purchase Agreement in connection with its review of title to the Royalty NPI if ECA exercised its right of first refusal after October 26, 2012.
Because ECA exercised its right of first refusal after October 26, 2012, the Trust was required to reimburse the third party for up to $25,000 of such expenses. ECA voluntarily reimbursed the
Trust, for the benefit of the Trust unitholders, for the $17,850 the Trust was required to pay to the third party as reimbursement of its expenses.

In
marketing the Royalty NPI, the Trustee solicited bids on the basis of the distribution for the third quarter of 2012 being for the account of the Trust, and the distribution for the
fourth quarter of 2012 being for the account of the purchaser of the Royalty NPI. The October 24, 2012 Purchase Agreement, and the amount offered by the third party, reflected that allocation
of the distributions. Upon ECA's exercise of its right of first refusal, ECA became entitled to acquire the Royalty NPI on the terms of the October 24, 2012 Purchase Agreement, and
consequently, ECA was entitled to the distribution for the fourth quarter of 2012, and unitholders did not receive any direct distribution relating to the fourth quarter of 2012 for revenues
attributable to the Royalty NPI or for any period subsequent to such time.

The
Trust does not conduct any operations or activities. The Trust's purpose is, in general, to hold the Net Profits Interests, to distribute the cash proceeds to Unitholders which the
Trust receives in respect of the Net Profits Interests (net of Trust expenses), and to perform certain administrative functions in respect of the Net Profits Interests and the Depositary Units. The
Trust derives substantially all of its income and cash flows from the Net Profits Interests, including the sale of the Royalty NPI in January 2013. The Trust has no source of liquidity or capital
resources other than the cash flows from the Net Profits Interests.

The
Net Profits Interests were created pursuant to Conveyances from ECA to the Trust. In connection therewith, ECA assigned its rights under a gas purchase contract (the "Gas Purchase
Contract"), which obligates Eastern Marketing, and now ECA as successor by merger, to purchase all of the natural gas produced from the Underlying Properties that is attributable to the Net Profits
Interests. As a result of the merger ECA has purchased the gas on the same terms on which Eastern Marketing would have been obligated to purchase the gas pursuant to the Gas Purchase Contract.

The
Conveyances and the Gas Purchase Contract entitle the Trust to receive an amount of cash for each calendar quarter equal to the Net Proceeds for such quarter. "Net Proceeds" for any
calendar quarter generally means an amount of cash equal to (a) 90% of a volume of gas equal to (i) the volume of gas produced during such quarter attributable to the Underlying
Properties less (ii) a volume of gas equal to "Chargeable Costs" for such quarter, multiplied by (b) the applicable price for such quarter under the Gas Purchase Contract. "Chargeable
Costs" is that volume of gas which equates in value, determined by reference to the relevant sales price under the Gas Purchase Contract or the Conveyances, as applicable, to the sum of the "Operating
Cost Charge", "Capital Costs" and "Taxes".

11

---



The
"Operating Cost Charge" for 2013 was reduced as a result of the sale of the Royalty NPI and was based on an annual rate of $321,924, and for 2012 was originally based on an annual
rate of $599,556. As provided in the Conveyances, the Operating Cost Charge will fluctuate based on the lesser of (A) five percent (5%) or (B) a percentage, not less than zero percent
(0%), equal to the percentage increase, if any, in the average weekly earnings of Crude Petroleum and Gas Production Workers for the last calendar year, as shown by the index of average weekly
earnings of Crude Petroleum and Gas Production Workers, as published by the United States Department of Labor, Bureau of Labor Statistics, based on a December-to-December
comparison.

During
2003, the United States Department of Labor, Bureau of Labor Statistics converted all of its industry-based statistics to a different reporting system that was developed in
cooperation with the United States' North American Free Trade Agreement Partners, Canada and Mexico, in an effort to standardize and modernize reporting codes. As a result of this conversion, the
Crude Petroleum and Gas Production Workers index is no longer available for use in the annual calculation of overhead adjustment called for in the various Council of Petroleum Accountants Societies,
or COPAS, model forms after March 2003.

Research
by COPAS covering a ten year period indicated that by blending the Oil and Gas Extraction Index with the Professional and Technical Services Index, the results approximate the
data from the old Crude Petroleum and Natural Gas Workers Index. Accordingly, COPAS has calculated the percentage change in the simple average of the Oil and Extraction Index and the Professional and
Technical Services Index, commencing in April 2004. This "Overhead Adjustment Index" has been provided as a guidance to the industry as a replacement index for use in calculating the overhead
adjustment. The adjustment for the effective time period is 5%. Since the Conveyance Documents do not specifically provide for a replacement index if the Crude Petroleum and Gas Production Workers
Index was no longer published, ECA believes, and advised the Trustee, that the "Overhead Adjustment Index" as calculated by COPAS is a reasonable index to utilize since the industry is generally
adopting the same as a replacement. ECA, with the concurrence of the Trustee, will utilize this "Overhead Adjustment Index" to adjust the "Operating Cost Charge" so long as such index is published by
COPAS.

The
Operating Cost Charge is reduced for each well that is sold (free of the Net Profits Interests) or plugged and abandoned. Capital Costs are defined as ECA's working interest share of
capital costs for operations on the Underlying Properties having a useful life of at least three years, and excluding any capital costs incurred in drilling the Development Wells. Taxes refer to ad
valorem taxes, production and severance taxes, and other taxes imposed on ECA's or the Trust's interests in the Underlying Properties, or production therefrom.

Pursuant
to the Gas Purchase Contract, ECA as successor by merger to Eastern Marketing, is obligated to purchase such gas production at a purchase price per Mcf equal to the Index Price.
The Index Price for any quarter is determined solely by reference to the Variable Price component. The Variable Price for any quarter is equal to the Henry Hub Average Spot Price (as defined) per
MMBtu plus $0.30 per MMBtu, multiplied by 110% to effect a fixed adjustment for Btu content. The Henry Hub Average Spot Price is defined as the price per MMBtu determined for any calendar quarter
equal to the price obtained with respect to each of the three months in such quarter, in the manner specified below, and then taking the average of the prices determined for each of such three months.
The price determined for any month of such quarter is equal to the average of (i) the final settlement price per MMBtu for Henry Hub Gas Futures Contracts (as defined), as reported in The Wall Street
Journal, for such contracts which expired in each of the five months prior to such month; (ii) the final settlement price per
MMBtu for Henry Hub Gas Futures Contracts, as reported inThe Wall Street Journal, for such contracts which expire during such month; and
(iii) the closing settlement price per MMBtu of Henry Hub Gas Futures Contracts determined as of the contract settlement date for such month, as reported inThe Wall
Street Journal, for such contracts which expire in each of the six months following such month. A Henry Hub Gas Futures Contract is defined as a gas futures contract for gas to
be delivered to the Henry Hub that is traded on the New York Mercantile Exchange.

12

---



Accordingly,
the Index Price payable to the Trust for production may be higher or lower based on the fluctuations in natural gas futures prices during the relevant calculation period.
The price payable to the Trust has a direct impact, positively or negatively, on any distributions payable by the Trust to its Unitholders.

ECA
had a disagreement with the Trust in 1997 over ECA's obligation to drill certain Development Wells that were closely offset by third parties. The Trust agreed that in lieu of
drilling these closely offset Development Wells, ECA could provide the Trust, on an annual basis commencing on April 1, 1997, and over the remaining life of the Trust, a volume of gas which is
equal to the projected volumes of the wells as if they had been drilled. These volumes have been estimated by Ryder Scott Company, independent petroleum engineers. During the quarter ended
March 31, 2013, payment for an additional volume of 2,389 Mcf was delivered to the Trust, as compared to a payment for 2,582 Mcf for the
quarter ended March 31, 2012. These additional payments fulfill ECA's agreement to provide payment for the quarter for volumes for Development Wells that had been closely offset by third
parties.

Under
the Trust Agreement, the Trustee was directed to sell all Royalty NPI prior to May 15, 2013. The Trustee has done so, and net proceeds from selling such Royalty NPI will be
distributed to Unitholders on or about August 15, 2013. The Term NPI will expire on the earlier of May 15, 2013 or such time as 41,683 MMcf of gas has been produced which is attributable
to ECA's net revenue interests in the properties burdened by the Term NPI. As of December 31, 2012, 28,239 MMcf of such gas had been produced.

The
administrative costs the Trust incurs in the future will fluctuate depending primarily on the expenses the Trust incurs for professional services, particularly legal, accounting and
engineering services, including expenses the Trust incurs in connection with the liquidation and termination of the Trust, which are expected to be significantly greater than the routine historical
administrative expenses the Trust has typically incurred.

Liquidation of the Trust

The Trust will be liquidated and terminate during 2013. The last day of trading of the Units on the New York Stock Exchange is expected
to be May 24, 2013. Unitholders of record as of the close of business on May 31, 2013 will, on or about June 17, 2013, receive the proceeds attributable to the mature Treasury
Obligations ($20.00 per trust unit), unless the Treasury Obligations relating thereto have previously been withdrawn. On or about August 15, 2013, such Unitholders will also receive their pro
rata share of the proceeds received from the Trust's sale in January 2013 of the Royalty NPI (approximately $1.00 per trust unit, based on proceeds of $5.92 million) plus their pro rata share
of revenues attributable to the term net profits interest for the period beginning October 1, 2012 through May 15, 2013, less any costs and expenses or reserves of the Trust during such
period.

As
described above, on August 16, 2012 the Trust entered into the Brokerage Agreement, pursuant to which the Trust engaged EnergyNet to perform sales brokerage and consulting
services in connection with the Trust's anticipated sale of the Royalty NPI. EnergyNet subsequently informed the Trustee that its marketing activities resulted in 190 companies reviewing materials
relating to the Royalty NPI, with approximately ten of the companies conducting more extensive reviews. EnergyNet then solicited bids for the Royalty NPI. In marketing the Royalty NPI, the Trustee
solicited bids on the basis of the distribution for the third quarter of 2012 being for the account of the Trust, and the distribution for the fourth quarter of 2012 being for the account of the
purchaser of the Royalty NPI.

Pursuant
to the Trust Agreement, ECA, which held a right of first refusal to purchase the Royalty NPI from the Trust, had the right to require the Trust to engage an appraiser to
appraise the Royalty NPI if
the Trust had not sold the Royalty NPI by September 30, 2012. ECA also had the right to purchase the Royalty NPI at the appraised value. At the request of the Trustee, on September 25,
2012,

13

---



ECA
granted a waiver in order to allow the Trust additional time in which to market the Royalty NPI. ECA further agreed to waive the 20-business day notice of a proposed sale to which it
was entitled under the Trust Agreement in order to allow the Trust additional time in which to market the Royalty NPI, and agreed to accept a shorter notice period.

Bids
for the Royalty NPI were due in October 2012. The Trust accepted the highest bid, and entered into the October 24, 2012 Agreement described above. On November 5, 2012,
ECA exercised its right of first refusal under the Trust Agreement to purchase the Royalty NPI on the terms set forth in the October 24, 2012 Agreement. As a consequence of ECA's exercise of
its right of first refusal, the October 24, 2012 Agreement terminated in accordance with its terms, and the Trust became obligated to sell the Royalty NPI to ECA for the purchase price
determined by the October 24, 2012 Agreement. On January 3, 2013, the Trust entered into a Purchase and Sale Agreement with ECA to document the terms of the sale of the Royalty NPI to
ECA and to eliminate provisions of the October 24, 2012 Agreement that were inapplicable to the sale of the Royalty NPI to ECA. The sale of the Royalty NPI to ECA was completed on
January 10, 2013. The price, after making the adjustment for gas price changes required by the October 24, 2012 Agreement, was $5,917,275, and was paid in cash. Expenses paid in
connection with the sale include the brokerage fee of $158,345. On or about August 15, 2013, the net proceeds of the sale are expected to be distributed to Unitholders of record as of the close
of business on May 31, 2013 as described above.

In
connection with its termination, the Trust intends to request to be delisted from the New York Stock Exchange and to suspend its reporting obligations under the Securities Exchange
Act of 1934, as amended, in early June 2013.

Critical Accounting Policies

The following is a summary of the critical accounting policies followed by the Trust.

Basis of Accounting:

The financial statements of the Trust differ from financial statements prepared in accordance with accounting principles generally
accepted in the United States of America due to the following: (i) certain cash reserves may be established for contingencies which were not accrued in the financial statements;
(ii) amortization of the Net Profits Interests in Gas Properties is charged directly to Trust Corpus; (iii) the sale of the Net Profits Interests is reflected in the Statements of
Distributable Income as cash proceeds to the Trust; and (iv) the presentation of a Statement of Cash Flows is not required.

Most
accounting pronouncements apply to entities whose financial statements are prepared in accordance with accounting principles generally accepted in the United States of America.
Because the Trust's financial statements are prepared on a comprehensive basis of accounting other than accounting principles generally accepted in the United States of America, as described above,
most accounting pronouncements are not applicable to the Trust's financial statements.

Net Profits Interests in Gas Properties:

The Net Profits Interests in gas properties are assessed to determine whether their net capitalized cost is impaired, whenever events
or changes in circumstances indicate that its carrying amount may not be recoverable, pursuant to ASC 360. The Trust will determine if a writedown is necessary to its investment in the Net Profits
Interests in gas properties to the extent that total capitalized costs, less accumulated amortization, exceed undiscounted future net revenues attributable to proved gas reserves of the Underlying
Properties. The Trust will then provide a writedown to the extent that the net capitalized costs exceed the fair value of the investment in net profits interests attributable to proved gas reserves of
the Underlying Properties. Any such writedown would not reduce Distributable Income, although it would reduce Trust Corpus.

14

---



Significant
dispositions or abandonment of the Underlying Properties are charged to Net Profits Interests and the Trust Corpus.

Amortization
of the Net Profits Interests in gas properties is calculated on a units-of-production basis, whereby the Trust's cost basis in the properties is
divided by total Trust proved reserves to derive an amortization rate per reserve unit. Such amortization does not reduce Distributable Income, rather it is charged directly to Trust Corpus. Revisions
to estimated future units-of-production are treated on a prospective basis beginning on the date significant revisions are known.

The
Net Profits Interest impairment test and the determination of amortization rates are dependent on estimates of proved gas reserves attributable to the Trust. Numerous uncertainties
are inherent in estimating reserve volumes and values, including economic and operating conditions, and such estimates are subject to change as additional information becomes available.

Recent Accounting Pronouncements

Recent pronouncements issued by the FASB or other authoritative accounting standards groups with future effective dates are either not
applicable or are not expected to be significant to the Trust's financial statements.

Liquidity and Capital Resources

The Trust has no source of liquidity or capital resources other than the distributions received from the Net Profits Interests.

In
accordance with the provisions of the Conveyances, generally all revenues received by the Trust, net of Trust administrative and operating expenses and the amount of established
reserves, are distributed currently to the Unitholders.

The
Trust did not have any contractual obligations as of March 31, 2013. At March 31, 2013, the Trust had Trust General and Administrative Expenses Payable of $236,261 and
no Distributions Payable.

Comparison of Results of Operations for Three Months Ended March 31, 2013 and Three Months Ended March 31, 2012

The Trust's Distributable Income was $6,175,860 for the three months ended March 31, 2013 as compared to $859,886 for the three
months ended March 31, 2012. This increase was primarily due to the sale of the Royalty NPI to ECA that closed on January 10, 2013 for $5,917,275. Offsetting this increase was a decrease
in Royalty Income of $679,684 ($819,016 for the three months ended March 31, 2013 as compared to $1,498,700 for the three months ended March 31, 2012). This decrease was due to a
decrease in production of gas attributable to the Net Profits Interests for the three months ended March 31, 2013 (202 Mmcf) as compared to the three months ended March 31, 2012 (391
Mmcf). The decline in production is primarily attributable to the sale of the Royalty NPI and natural production declines. Offsetting this decrease was an increase in production from several wells in
West Virginia which are located in an area experiencing increased drilling and completion activities. This increase was also partially due to an increase in the average price payable to the Trust
under the Gas Purchase Contract as discussed below ($4.043 per Mcf for the three months ended March 31, 2013 as compared to $3.845 per Mcf for the three months ended March 31, 2012).
Taxes on Production and Property were $54,915 for the three months ended March 31, 2013 as compared to $111,095 for the three months ended March 31, 2012. The decrease in taxes is due
directly to the decrease in Royalty Income as discussed above. General and Administrative Expenses were $425,035 for the three months ended March 31, 2013 as compared to $377,839 for the three
months ended March 31, 2012. The increase in General and Administrative Expenses was due primarily to an increase in professional fees.

15

---



The
price payable to the Trust for gas production attributable to the Net Profits Interests was $4.043 per Mcf for the three months ended March 31, 2013 and $3.845 per Mcf for the
three months ended March 31, 2012. The price per Mcf was higher for the three months ended March 31, 2013 than for the corresponding three month period ended March 31, 2012 due to
an increase in the average spot market price for gas delivered at the Henry Hub near Henry, Louisiana ($3.375 per million British Thermal Units ("Dth") for the three months ended March 31, 2013
as compared to $3.195 per Dth for the three months ended March 31, 2012).

Financial
results depend on many factors, particularly the price of natural gas. During the three months ended March 31, 2013, the Trust experienced an increase in natural gas
prices from the prior year. Price variations may have a material impact on the financial statements.

The
Trust has incurred expenses in preparation for its liquidation and expects to incur substantial additional expenses in connection with the liquidation. All expenses must be paid, and
reserves
established for future and contingent expenses, before any final distribution will be made to the Unitholders.

Off-Balance Sheet Arrangements

The Trust does not have any off-balance sheet arrangements that have or are reasonably likely to have a current or future
effect on the Trust's financial condition, changes in financial condition, revenue or expenses, results of operations, liquidity, capital expenditures or capital resources that would be material to
investors.

Other Information

For the calendar quarter ended March 31, 2013, the high and low closing prices of the Treasury Obligations (which have $1,000
face principal amount), as quoted in the over-the-counter market for United States Treasury obligations were $999.90 and $999.60, respectively. On March 31, 2013, the
closing price of the Treasury Obligations, as quoted on such market, was $999.90.

The
Trust provides Unitholders with the option to separate the related Treasury Obligation from the Trust Units. Upon exercising this option, the Trustee transfers such Trust Units from
the name of the Depositary to the name of the withdrawing Unitholder. As of March 31, 2013, this option had been exercised on 2,798,650 Trust Units. (See the Trust's
Form 10-K for the year ended December 31, 2012 for a more complete description of the Withdrawal of Trust Units and Restriction on Transfer.)

ITEM 3.    Quantitative and Qualitative Disclosures about Market Risk

The Trust does not engage in any operations, and does not utilize market risk sensitive instruments, either for trading purposes or for
other than trading purposes. As described elsewhere herein, the Depositary Units consist of beneficial ownership of one unit of beneficial interest in the Trust and a $20 face amount beneficial
ownership interest in a $1,000 face amount zero coupon Treasury Obligation maturing on May 15, 2013. High and low price information for the Treasury Obligations is included under Item 2.
As described elsewhere herein, gas production attributable to the
Net Profits Interests is sold to Eastern Marketing, and now ECA as successor by merger, pursuant to the Gas Purchase Contract described herein, and the Trust's quarterly distributions are highly
dependent on the price payable to the Trust for gas production attributable to the Net Profits Interests. Natural gas prices can fluctuate widely in response to many factors, all of which are out of
the control of the Trust, the Trustee and ECA.

16

---



ITEM 4.    Controls and Procedures

Evaluation of Disclosure Controls and Procedures.

The Trustee maintains disclosure controls and procedures designed to ensure that information required to be disclosed by the Trust in
the reports that it files or submits under the Securities Exchange Act of 1934, as amended, is recorded, processed, summarized and reported within the time periods specified in the Securities and
Exchange Commission's rules and forms. Disclosure controls and procedures include controls and procedures designed to ensure that information required to be disclosed by the Trust is accumulated and
communicated by several parties, including without limitation, the working interest owner, Energy Corporation of America ("ECA"), and the independent reserve engineer to The Bank of New York Mellon
Trust Company, N.A., as Trustee of the Trust, and its employees who participate in the preparation of the Trust's periodic reports as appropriate to allow timely decisions regarding required
disclosure.

As
of March 31, 2013, the Trustee carried out an evaluation of the Trustee's disclosure controls and procedures. Mike Ulrich, as Trust Officer of the Trustee, has concluded that
the disclosure controls and procedures are effective.

Due
to the contractual arrangements of (i) the Trust Agreement and (ii) the rights of the Trustee under the Conveyances regarding information furnished by ECA, there are
certain potential weaknesses that may limit the effectiveness of disclosure controls and procedures established by the Trustee or its
employees and their ability to verify the accuracy of certain financial information. The contractual limitations may be deemed to include:



Other
than reviewing the financial and other information provided to the Trust by ECA and the independent reserve engineer, the Trustee has made no independent or direct verification of
this financial or other information.

The
Trustee does not intend to expand its responsibilities beyond those permitted or required by the Trust Agreement and those required under applicable law.

The
Trustee does not expect that the Trustee's disclosure controls and procedures or the Trustee's internal control over financial reporting will prevent all errors or all fraud.
Further, the design of disclosure controls and procedures and internal control over financial reporting must reflect the fact that there are resource constraints, and the benefits of controls must be
considered relative to their costs. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud,
if any, have been detected.

Changes in Internal Control over Financial Reporting

In connection with the evaluation by the Trustee of changes in internal control over financial reporting of the Trust that occurred
during the Trust's last fiscal quarter, no change in the Trust's internal control over financial reporting was identified that has materially affected, or is reasonably likely to materially affect,
the Trust's internal control over financial reporting. The
Trustee notes for purposes of clarification that it has no authority over, has not evaluated and makes no statement concerning, the internal control over financial reporting of ECA.

17

---





PART IIOTHER INFORMATION

ITEM 1.    Legal Proceedings.

None.

ITEM 1A.    Risk Factors.

There have been no material changes in the risk factors disclosed under Part I, Item 1A of the Trust's Annual Report on
Form 10-K for the year ended December 31, 2012.

ITEM 2.    Unregistered Sales of Equity Securities and Use of Proceeds.

None.

ITEM 3.    Defaults Upon Senior Securities.

None.

ITEM 4.    Mine Safety Disclosures.

Not applicable.

ITEM 5.    Other Information.

None.

ITEM 6.    Exhibits.

Exhibit
Number

Description10.1

Purchase and Sale Agreement with Energy Corporation of America dated January 3, 2013 (incorporated by reference to exhibit 10.1 to the registrant's Form 8-K filed January 9, 2013 (File
No. 001-11748)31.

Rule 13a-14(a)/15d-14(a) Certification32.

Section 1350 Certification


18

---





SIGNATURES

Pursuant to the requirements 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.

EASTERN AMERICAN NATURAL GAS TRUSTBy:

The Bank of New York Mellon Trust
Company, N.A., Trustee/s/ MIKE ULRICHName:

Mike UlrichTitle:

Vice PresidentThe Bank of New York Mellon
Trust Company, N.A.


Date:
May 9, 2013

The
Registrant, Eastern American Natural Gas Trust, has no principal executive officer, principal financial officer, board of directors or persons performing similar functions.
Accordingly, no additional signatures are available and none have been provided.

19

---



QuickLinks