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



FORM 10-Q

ý

Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 for the quarterly period ended March 31, 2014Oro

Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 for the transition period
from                  to


Commission File Number: 0-06910



TEL OFFSHORE TRUST(Exact name of registrant as specified in its charter)

Texas(State or other jurisdiction of
incorporation or organization)

76-6004064(I.R.S. Employer
Identification No.)The Bank of New York Mellon Trust Company, N.A.
919 Congress Avenue
Austin, Texas(Address of principal executive offices)

78701(Zip Code)


(512) 236-6599(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 the
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 o

Non-accelerated filer ý (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 13, 2014, 4,751,510 Units of Beneficial Interest in TEL Offshore Trust were outstanding.



---





NOTE REGARDING FORWARD-LOOKING STATEMENTS

This Quarterly Report on Form 10-Q (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 facts
included in this Form 10-Q, including without limitation, statements under "Trustee's Discussion and Analysis of Financial Condition and Results of Operations" in Item 2 of Part I
and elsewhere herein regarding the financial position, production and reserve growth, and other plans and objectives are forward-looking statements. Forward-looking statements are generally
accompanied by words such as "estimate," "project," "predict," "believe," "expect," "anticipate," "could," "may," "should," "intend" or other words that convey the uncertainty of future events or
outcomes. These forward-looking statements are based on current expectations and assumptions about future events. Although Chevron USA, Inc., the Managing General Partner of the TEL Offshore
Trust Partnership, has advised the Trust that the Managing General Partner 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 are disclosed in the risk factors discussed in
Item 1A of Part I of the Trust's Annual Report on Form 10-K for the year ended December 31, 2013 (the "2013 10-K") and such other factors as may be set forth from time to
time in the Trust's filings with the Securities and Exchange Commission. All subsequent written and oral forward-looking statements attributable to the Managing General Partner or the Trust or persons
acting on behalf of the Managing General Partner or the Trust are expressly qualified in their entirety by such factors. The Trust assumes no obligation, and disclaims any duty, to update these
forward-looking statements.

---





PART IFINANCIAL INFORMATION

Item 1.    Condensed Financial Statements.

TEL OFFSHORE TRUST  CONDENSED STATEMENTS OF ASSETS, LIABILITIES AND TRUST CORPUS (UNAUDITED)

March 31,
2014

December 31,
2013AssetsCash and cash equivalents

$
384,715

$
873,640Net overriding royalty interest in oil and gas properties, net of accumulated amortization of $28,253,527 and $28,253,140, respectively


14,128


14,515​
​
​
​
​
​
​
​Total assets

$
398,843

$
888,155​
​
​
​
​
​
​
​​
​
​
​
​
​
​
​Liabilities and Trust CorpusDistribution payable to Unit holders

$


$
Reserve for future Trust expenses


384,715


873,640Trust corpus (4,751,510 Units of beneficial interest authorized and outstanding)


14,128


14,515​
​
​
​
​
​
​
​Total liabilities and Trust corpus

$
398,843

$
888,155​
​
​
​
​
​
​
​​
​
​
​
​
​
​
​


CONDENSED STATEMENTS OF DISTRIBUTABLE INCOME (UNAUDITED)

Three Months Ended
March 31,2014

2013Royalty income

$


$
Interest income





5​
​
​
​
​
​
​
​


5Decrease in reserve for future Trust expenses


488,925


176,360General and administrative expenses


(488,925
)

(176,365
)​
​
​
​
​
​
​
​Distributable income





​
​
​
​
​
​
​
​Distributable income per Unit (basic and diluted (4,751,510 Units))

$
.000000

$
.000000​
​
​
​
​
​
​
​​
​
​
​
​
​
​
​Distributions per Unit (4,751,510 Units)

$
.000000

$
.000000​
​
​
​
​
​
​
​​
​
​
​
​
​
​
​


CONDENSED STATEMENTS OF CHANGES IN TRUST CORPUS (UNAUDITED)

Three Months
Ended March 31,2014

2013Trust corpus, beginning of period

$
14,515

$
17,308Distributable income





Distribution payable to Unit holders





Amortization of net overriding royalty interest


(387
)

(1,098
)​
​
​
​
​
​
​
​Trust corpus, end of period

$
14,128

$
16,210​
​
​
​
​
​
​
​​
​
​
​
​
​
​
​




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

1

---





TEL OFFSHORE TRUST        NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED)

(1) Trust Organization

Tenneco Offshore Company, Inc. ("Tenneco Offshore") created the TEL Offshore Trust ("Trust") effective January 1, 1983, pursuant to the Plan of Dissolution ("Plan")
approved by Tenneco Offshore's stockholders on December 22, 1982. In accordance with the Plan, the TEL Offshore Trust Partnership ("Partnership") was formed in which the Trust owns a 99.99%
interest and Tenneco Oil Company initially owned a .01% interest. In general, the Plan was effected by transferring an overriding royalty interest equivalent to a 25% net profits interest (the
"Original Royalty") in the oil and gas properties (the "Royalty Properties") of Tenneco Exploration, Ltd. located offshore Louisiana to the Partnership and issuing certificates evidencing units
of beneficial interest in the Trust ("Units") in liquidation and cancellation of Tenneco Offshore's common stock. The term "Original Royalty" shall refer to the initial 25% net profits interest in the
Royalty Properties and the term "Royalty" shall refer to the applicable net profits interest held from time to time by the Partnership following the sales described in Note 3.

On
January 14, 1983, Tenneco Offshore distributed Units to holders of Tenneco Offshore's common stock on the basis of one Unit for each common share owned on such date.

The
terms of the Trust Agreement, dated January 1, 1983 (as amended, the "Trust Agreement"), provide, among other things, that:



2

---



TEL OFFSHORE TRUST

NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED) (Continued)

(1) Trust Organization (Continued)



On
October 27, 2011, the Partnership sold 20% of the Original Royalty for gross proceeds of $1,600,000. See Note 3.

On
October 31, 2013, the Partnership consummated the sale of 25% of its remaining interest in the Original Royalty (or 5% of 8/8ths) and following such sale now holds 60% of the
Original Royalty interest (or 15% of 8/8ths). See Note 3.

The
Trust is currently administered by The Bank of New York Mellon Trust Company, N.A. (the "Corporate Trustee"), which succeeded JPMorgan Chase Bank, N.A. as the corporate trustee,
effective October 2, 2006 pursuant to an agreement under which The Bank of New York acquired substantially all of the corporate trust business of JPMorgan Chase (formerly known as The Chase
Manhattan Bank), and Gary C. Evans, Thomas H. Owen, Jr., and Jeffrey S. Swanson (the "Individual Trustees"), as trustees (collectively, the "Trustees").

The
Trustees, including the Corporate Trustee, have no authority over, have not evaluated and make no statement concerning, the internal control over financial reporting of any of the
owner or owners of the Royalty Properties (the "Working Interest Owners").

(2) Basis of Accounting and Going Concern

The accompanying unaudited financial information has been prepared by the Corporate Trustee. The accompanying financial information is prepared on a comprehensive basis of accounting
other than accounting principles generally accepted in the United States of America ("GAAP"). The Corporate Trustee and the Individual Trustees believe that the information furnished reflects all
adjustments that are, in the opinion of the Trustees, necessary for a fair presentation of the results for the interim periods presented. Such adjustments are of a normal and recurring nature. The
financial information should be read in conjunction with the financial statements and notes thereto included in the Trust's Annual Report on Form 10-K for the year ended December 31,
2013.

Overriding Royalty Interest.The Trust uses the modified cash basis of accounting to report Trust receipts from the overriding royalty
and payments
of expenses incurred. The actual cash distributions to the Trust are made based on the terms of the conveyance that created the Trust's overriding royalty interest. The overriding royalty interest
entitles the Trust to receive revenues (oil, gas and natural gas liquid sales) less expenses (the amount by which all royalties, lease operating expenses including well workover costs, production and
property taxes, post-production costs including plugging and abandonment, and producing overhead of the underlying properties) multiplied by the Partnership's interest in the Original Royalty. The
Original Royalty initially represented a 25% net profits interest but after the previous sales by the Partnership, the Royalty now represents a 15% net profits interest.

3

---



TEL OFFSHORE TRUST

NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED) (Continued)

(2) Basis of Accounting and Going Concern (Continued)

Actual
cash receipts may vary due to timing delays of cash receipts from the property operators or purchasers and due to wellhead and pipeline volume balancing agreements or practices.

Modified Cash Basis of Accounting.The condensed financial statements of the Trust, as prepared on a modified cash basis, reflect the
Trust's assets,
liabilities, Trust corpus, earnings and distributions, as follows:



This
manner of reporting income and expenses is considered to be the most meaningful because the quarterly distributions to Unit holders are based on net cash receipts received from the
Working Interest Owners. The condensed financial statements of the Trust differ from condensed financial statements prepared in accordance with GAAP, because, under such principles, Royalty income and
Trust general and administrative expenses for a quarter would be recognized on an accrual basis. In addition, amortization of the net overriding royalty interest, calculated on a units-of-production
basis, is charged directly to Trust corpus since such amount does not affect distributable income. This comprehensive basis of accounting other than GAAP corresponds to the accounting permitted for
royalty trusts by the U.S. Securities and Exchange Commission, as specified by Staff Accounting Bulletin Topic 12:E,Financial Statements of Royalty
Trusts.

Oil and Gas Reserves.The proved oil and gas reserves for the underlying properties are estimated by independent petroleum engineers.
Reserve
engineering is a subjective process that is dependent upon the quality of available data and the interpretation thereof. Estimates by different engineers often

4

---



TEL OFFSHORE TRUST

NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED) (Continued)

(2) Basis of Accounting and Going Concern (Continued)

vary,
sometimes significantly. In addition, physical factors such as the results of drilling, testing and production subsequent to the date of an estimate, as well as economic factors such as changes
in product prices and production costs, may justify revision of such estimates. Accordingly, oil and gas quantities ultimately recovered and the timing of production may be substantially different
from estimates.

The
standardized measure of discounted future net cash flows is prepared using assumptions made pursuant to FASB and SEC guidelines. Such assumptions include using average fiscal-year
oil and gas prices (calculated as the unweighted arithmetic average of the first-day-of-the-month price for each month within the 12-month reporting period) and year-end costs for estimated future
production expenditures. Discounted future net cash flows are calculated using a 10% discount rate. Changes in any of these assumptions could have a significant impact on the standardized measure. The
standardized measure does not necessarily result in an estimate of the current fair market value of proved reserves.

Amortization of Overriding Royalty Interest.The Trust amortizes the investment in overriding royalty interest using the
units-of-production method.
The Trust's rate of recording amortization is dependent upon the estimates of total proved reserves, which incorporates various assumptions and future projections. If the estimates of total proved
reserves decline significantly, the rate at which the Trust records amortization expense would increase, reducing Trust corpus. Such a decline in reserves may result from lower commodity prices, which
may make it uneconomic to produce from higher cost fields. The Trust is unable to predict changes in reserve quantity estimates as such quantities are dependent on future economic and operational
conditions.

Impairment of Investment in Overriding Royalty Interest.The Trust reviews overriding royalty interests in oil and gas properties for
possible
impairment whenever events or circumstances indicate the carrying amount of the asset may not be recoverable. If there is an indication of impairment, the Trust prepares an estimate of future cash
flows (undiscounted and without interest charges) expected to result from the use of the asset and its eventual disposition. If these cash flows are less than the carrying amount of the asset, an
impairment loss is recognized to write down the asset to its estimated fair value. Preparation of estimated expected future cash flows is inherently subjective and is based on the
Corporate Trustee's best estimate of assumptions concerning expected future conditions. There were no write downs taken in the three months ended March 31, 2014.

Cash and Cash Equivalents.Cash and cash equivalents include all highly liquid short-term investments with original maturities of three
months or
less.

Reserve for future Trust expenses.Represents cash reserves for future Trust expenses established by the Trustee. The changes in
reserves for future
Trust expenses includes both changes of amounts deemed necessary by the Trustees and related distributions, as well as amounts paid from the reserve during periods when the Trust has insufficient
income to pay Trust expenses. See Note 6.

5

---



TEL OFFSHORE TRUST

NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED) (Continued)

(2) Basis of Accounting and Going Concern (Continued)

Proceeds from Sale of Overriding Royalty.The Trust records proceeds from the sale of Overriding Royalty Interests when received.

Special Cost Escrow account.The Special Cost Escrow account (see Note 5) is established for future costs to be incurred to plug
and abandon
wells, dismantle and remove platforms, pipelines and other production facilities, and for the estimated amount of future capital expenditures on the Royalty Properties. The funds held in the Special
Cost Escrow account are not reflected in the condensed financial statements of the Trust. However, funds deposited to or released from the Special Cost Escrow account are included in Royalty income.

Use of Estimates.The preparation of financial statements requires the Trustees to make use of estimates
and assumptions that affect amounts reported in the condensed financial statements as well as certain disclosures. Actual results could differ from those estimates.

Recent Accounting Pronouncements.There were no accounting pronouncements issued during the three months ended March 31, 2014,
applicable to
the Trust or its condensed financial statements.

Going Concern.The accompanying condensed financial statements have been prepared assuming that the Trust will continue as a going
concern. Financial
statements prepared on the going concern basis assume the realization of assets and the settlement of liabilities in the normal course of business. The Trust has not received Royalty income since the
fourth quarter of 2008. The lack of sufficient Net Proceeds to make distributions in the foreseeable future as discussed in Note 4 and the inability to maintain adequate cash reserves raise
substantial doubt about the Trust's ability to continue as a going concern. Certain potential alternatives available to the Trustees are described in Note 6. The condensed financial statements
do not include any adjustments that might result from the outcome of this uncertainty.

(3) Net Overriding Royalty Interest

The Original Royalty entitled the Trust to its share (99.99%) of 25% of the Net Proceeds attributable to the Royalty Properties. The Conveyance, dated January 1, 1983, provides
that the Working Interest Owners will calculate, for each period of three months commencing the first day of February, May, August and November, an amount equal to 25% of the Net Proceeds from their
oil and gas properties
for the period. Generally, "Net Proceeds" means the amount received by the Working Interest Owners from the sale of minerals from the Royalty Properties less operating and capital costs incurred,
management fees and expense reimbursements owing to the Managing General Partner of the Partnership, applicable taxes other than income taxes, and the Special Cost Escrow account. The Special Cost
Escrow account is established for the future costs to be incurred to plug and abandon wells, dismantle and remove platforms, pipelines and other production facilities, and for the estimated amount of
future capital expenditures on the Royalty Properties. Net Proceeds do not include amounts received by the Working Interest Owners as advance gas payments, "take-or-pay" payments or similar payments
unless and until such payments are extinguished or repaid through the future delivery of gas.

6

---



TEL OFFSHORE TRUST

NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED) (Continued)

(3) Net Overriding Royalty Interest (Continued)

On
October 27, 2011, the Trust issued a press release announcing that the Partnership had consummated the sale (the "2011 Royalty Sale") of 20% of the Original Royalty (or 5% of
8/8ths). The 2011 Royalty Sale was made to RNR Production on October 27, 2011, though the assignment was effective as of August 1, 2011. Refer to Note 6 for further discussion of
the 2011 Royalty Sale.

On
October 31, 2013, the Trust issued a press release announcing that the Partnership had consummated the sale (the "2013 Royalty Sale") of 25% of its remaining interest in the
Original Royalty (or 5% of 8/8ths). The 2013 Royalty Sale to RNR Production closed on October 31, 2013, though the assignment was effective as of August 1, 2013. Refer to Note 6
for further discussion of the 2013 Royalty Sale.

Following
the 2011 Royalty Sale and the 2013 Royalty Sale, the Partnership has retained a 60% interest in the Original Royalty, and thus the Partnership will receive in the future only
15% of the Net Proceeds when there are sufficient Net Proceeds for distribution on the Partnership's Royalty.

On
the last business day of each calendar quarter prior to August 1, 2011, the Working Interest Owners were to pay to the Partnership 25% of the Net Proceeds for the immediately
preceding Quarterly Period; however, (i) as a result of the 2011 Royalty Sale, on the last business day of each calendar quarter after August 1, 2011 and prior to August 1, 2013,
the Working Interest Owners were to pay to the Partnership 20% of the Net Proceeds for the immediately preceding Quarterly Period and (ii) as a result of the 2013 Royalty Sale, on the last
business day of each calendar quarter after August 1, 2013, the Working Interest Owners are to pay to the Partnership 15% of the Net Proceeds for the immediately preceding Quarterly Period. A
Quarterly Period is each period of three months commencing on the first day of February, May, August and November. In turn, the Partnership
distributes funds to its partners on the last business day of each calendar quarter. Cash distributions from the Trust, if any, are made in January, April, July and October of each year, and are
payable to Unit holders of record as of the last business day of each calendar quarter. Thus, any cash conveyed to the Trust from the Partnership during the quarter ended March 31, 2014 would
substantially represent the revenues and expenses from the Royalty Properties from November 2013 through January 2014. Similarly, any cash conveyed to the Trust from the Partnership during the quarter
ended March 31, 2013 would substantially represent the revenues and expenses from the Royalty Properties from November 2012 through January 2013. However, there was no cash conveyed to the
Trust from the Partnership pursuant to its overriding royalty interest in the Royalty Properties from either November 2013 through January 2014 or November 2012 through January 2013. The financial and
operating information included in this Form 10-Q for the three months ended March 31, 2014 and March 31, 2013 represents financial and operating information with respect to the
Royalty Properties for the immediately preceding months of November, December, and January. Income received pursuant to the Partnership's overriding royalty interest is recorded by the Trust on a cash
basis, when it is received by the Trust from the Partnership.

7

---



TEL OFFSHORE TRUST

NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED) (Continued)

(4) Distributions to Unit Holders

In accordance with the provisions of the Trust Agreement, generally all Net Proceeds received by the Trust, net of Trust general and administrative expenses and any cash reserves
established for the payment of contingent or future obligations of the Trust, are distributed currently to the Unit holders. These distributions are referred to as "distributable income." The amounts
distributed are determined on a quarterly basis and are payable to Unit holders of record as of the last business day of each
calendar quarter. However, cash distributions are made in January, April, July and October and include interest earned from the quarterly record date to the date of distribution.

Production
ceased at Eugene Island 339 and Ship Shoal 182 and 183 following damages inflicted by Hurricane Ike in September 2008. Future Net Proceeds may take into account the
Trust's share of project costs and other related expenditures that are not covered by insurance of the operator of the Royalty Properties. On December 19, 2008, the Trust announced its fourth
quarter distribution of approximately $0.7 million, which was paid on January 9, 2009. The funds available for the fourth quarter distribution were severely negatively impacted by
Hurricane Ike. On March 25, 2009, the Trust announced that there would be no trust distribution for the first quarter of 2009, and the Trust has not made a distribution since January 9,
2009.

While
oil and gas production at Ship Shoal 182 and 183 and at Eugene Island 339 has been partially restored, there are not likely to be sufficient Net Proceeds from the Royalty
Properties for the Trust to make a regularly scheduled quarterly distribution to Unit holders for the foreseeable future. As a result of the damage inflicted by Hurricane Ike, Net Proceeds will
continue to be severely impacted by reduced production. There can be no assurance by Chevron or anyone else as to the actual timing for any future distributions to the Partnership from its interests
in the Royalty Properties, and there is no guarantee that any further distributions will be made. Future Net Proceeds from the Royalty Properties will take into account the Trust's share of project
costs and other related expenditures that are not covered by the insurance of the operators of the Royalty Properties. Chevron has completed the work required to clear the remaining infrastructure and
abandon existing wells of Eugene Island 339, with estimated costs to the Royalty relating thereto of approximately $19.8 million, approximately $19.76 million of which had been
incurred through March 31, 2014. If development and production costs of the Royalty Properties exceed the proceeds of production from the Royalty Properties, the Trust will not receive Net
Proceeds until future proceeds from production exceed the total of the excess costs plus accrued interest. As a result of the damage inflicted by Hurricane Ike, the Trust has not received Net Proceeds
since December 2008. As of January 31, 2014, aggregate development and production costs for the Royalty Properties since November 2008 have exceeded the related proceeds of production from the
Royalty Properties by approximately $4.9 million, net to the entire Original Royalty ($3.0 million applicable to the Trust).

For
the three months ended March 31, 2014, the Trust had undistributed net income of $63,968, representing the Trust's portion of the aggregate undistributed net income of
$426,454 associated with the Royalty Properties for the three months ended March 31, 2014. Undistributed net income represents positive Net Proceeds, generated during the respective period, but
not distributed by the Working Interest Owners.

8

---



TEL OFFSHORE TRUST

NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED) (Continued)

(4) Distributions to Unit Holders (Continued)

The
Trust's portion of the cumulative undistributed net loss associated with the Royalty Properties was $2,955,982 as of January 31, 2014. Undistributed net loss represents the
amount of development and production costs associated with the Royalty that exceed the proceeds of production from the Royalty Properties during the period. An undistributed net loss is carried
forward and offset, in future periods, by positive proceeds earned by the related Working Interests Owner(s). The Trust will not receive Net Proceeds until future proceeds from production exceed the
total of the excess costs plus applicable accrued interest.

(5) Special Cost Escrow Account

The Special Cost Escrow is an account of the Working Interest Owners, and it is described herein for informational purposes only. The Conveyance provides for reserving funds for
estimated future "Special Costs" of plugging and abandoning wells, dismantling platforms and other costs of abandoning the Royalty Properties, as well as for the estimated amount of future drilling
projects and other capital expenditures on the Royalty Properties. As provided in the Conveyance, the amount of funds to be reserved is determined based on certain factors, including estimates of
aggregate future production costs, aggregate future Special Costs, aggregate future net revenues and actual current net proceeds. Deposits into this account reduce current distributions and are placed
in an escrow account and invested in short-term certificates of deposit. Such account is herein referred to as the "Special Cost Escrow" account. As of March 31, 2014, approximately $1,000
remained in the Special Cost Escrow account. The funds held in the Special Cost Escrow account are not reflected in the condensed financial statements of the Trust. Special Cost Escrow account funds
will generally be utilized to pay
Special Costs to the extent there are not adequate current net proceeds to pay such costs. Special Costs that have been paid are no longer included in the Special Cost Escrow calculation. Deposits to
the Special Cost Escrow account will generally be made when the balance in the Special Cost Escrow account is less than 125% of estimated future Special Costs and there is a Net Revenues Shortfall (a
calculation of the excess of estimated future costs over estimated future net revenues pursuant to a formula contained in the Conveyance). When there is not a Net Revenues Shortfall, amounts in the
Special Cost Escrow account will generally be released, to the extent that Special Costs have been incurred. Amounts in the Special Cost Escrow account will also be released when the balance in such
account exceeds 125% of future Special Costs.

During
the first quarter of 2014 and during 2013, there were no funds released from or deposited into the Special Cost Escrow account.

RNR
Production was the purchaser of the partial interests in the overriding royalty interest sold pursuant to the 2011 Royalty Sale and the 2013 Royalty Sale and now holds 40% of the
Original Royalty (or 10% of 8/8ths) and 40% of the Partnership's rights and obligations with respect to the Special Cost Escrow, which were assigned in connection with the 2011 Royalty Sale and the
2013 Royalty Sale.

9

---



TEL OFFSHORE TRUST

NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED) (Continued)

(5) Special Cost Escrow Account (Continued)

Deposits
to the Special Cost Escrow Account will be required in future periods in connection with other production costs, other abandonment costs, other capital expenditures and changes
in the estimates and factors described above. Such deposits could result in a significant reduction in Royalty income in the periods in which such deposits are made.

(6) Reserve For Future Trust Expenses

Historically, the Trust generally maintained a cash reserve, equal to approximately three times the average annual expenses of the Trust during each of the then past three years, to
provide for future administrative expenses in connection with the winding up of the Trust. However, as a result of the damage inflicted upon certain of the Royalty Properties by Hurricane Ike in
September 2008, the Trust has not received sufficient Net Proceeds to maintain the reserve at such level. As of March 31, 2014 and December 31, 2013, the reserve amount was $384,715 and
$873,640, respectively.

There
are not likely to be positive Net Proceeds from the Royalty Properties for the foreseeable future. There can be no assurance by Chevron or anyone else as to the actual timing for
any future distributions to the Partnership from the Royalty, and there is no guarantee that any further distributions will be made. Absent the receipt of Net Proceeds or other actions being taken, at
some time, the Trust will not have sufficient funds to pay the liabilities of the Trust. Based upon currently estimated expenditures, it is anticipated that the Trust's existing cash reserves will be
depleted during the fourth quarter of 2014. As such, the Trustees may take certain actions, discussed below, on behalf of the Trust as permitted under the Trust Agreement, which could materially
impact the Unit holders.

Pursuant
to the terms of the Trust Agreement, the Trustees are authorized to borrow funds, and pledge the assets of the Trust to secure payments of such borrowings, in the event that
cash on hand is not sufficient to pay the liabilities of the Trust. In the event that the Trustees borrow funds to pay the liabilities of the Trust, no distributions will be made to the Unit holders
until the indebtedness created by such borrowings has been paid in full. As discussed in Note 10, the Trustees borrowed funds from which a portion of the proceeds were used to pay for Trust
expenses.

The
Trust Agreement further provides that, if necessary to provide for the payment of specific liabilities of the Trust then due, the Trustees may without a vote of the Unit holders
(a) sell all or a portion of the Trust's interest in the Partnership or any other assets of the Trust for such cash consideration as the Trustees shall deem appropriate, (b) exercise
their rights under the Partnership Agreement to dissolve the Partnership, or (c) cause a sale by the Partnership of the overriding royalty interest owned by the Partnership.

On
October 27, 2011, the Trust issued a press release announcing that the Partnership had consummated the 2011 Royalty Sale, which generated $1,600,000 in gross proceeds and
occurred as part of a formal auction process for the Partnership's overriding royalty interest in the Royalty Properties. The Trust received from the Partnership a distribution of approximately
$1,485,851, representing 99.99% of the net proceeds from the sale of $1,486,000. The Trust used such net proceeds solely for the payment of expenses of the Trust.

10

---



TEL OFFSHORE TRUST

NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED) (Continued)

(6) Reserve For Future Trust Expenses (Continued)

On
October 31, 2013, the Trust issued a press release announcing that the Partnership had consummated the 2013 Royalty Sale, which generated $1,200,000 in gross proceeds and
occurred as part of a formal auction process for the Partnership's remaining overriding royalty interest in the Royalty Properties. The Trust received from the Partnership a distribution of
approximately $1,151,885, representing 99.99% of the net proceeds from the sale of $1,152,000. The Trust used approximately $300,000 of the net proceeds received in October 2013 to repay the Trust's
indebtedness under the Note and has used, and will continue to use, the remaining net proceeds solely for the payment of expenses of the Trust.

In
September 2012, the Trustees unanimously determined to suspend future payments of fees to the Trustees effective as of the third quarter of 2012, until a date to be determined in the
future by the Trustees. As of December 31, 2013, the amount of such fees was approximately $339,414. The suspended fees were paid in full by the Trust in January 2014 and are included within
general and administrative expenses for the three months ended March 31, 2014.

In
March 2014, the Trustees again unanimously determined to suspend future payments of fees to the Trustees effective as of January 1, 2014, until a date to be determined in the
future by the Trustees. As of March 31, 2014, the amount of such fees was approximately $56,553 in the aggregate. Such suspended fees will be recorded as an expense of the Trust when invoiced
by the Trustees and paid.

(7) Federal Income Tax Matters

The IRS has ruled that the Trust is a grantor trust and that the Partnership is a partnership for federal income tax purposes. Thus, the Trust will incur no federal income tax liability
and each Unit holder will be treated as owning an interest in the Partnership.

(8) Commitments and Contingencies

The Managing General Partner of the Partnership has advised the Trust that, although Chevron believes that it is in general compliance with applicable health, safety and environmental
laws and regulations that have taken effect at the federal, state and local levels, costs may be incurred to comply with current and proposed environmental legislation that could result in increased
operating expenses on the Royalty Properties.

(9) Related Party Transactions

Each of the Working Interest Owners owns interests, for its own account, in leases that are in the same area as leases in which the Partnership has acquired or may acquire an interest.
Such relationships may give rise to potential conflicts of interests in, among other things, the operation of such leases and in the acquisition and operation of any drainage leases acquired by a
Working Interest Owner for its own account. Additionally, the Working Interest Owners and their affiliates are not prohibited from purchasing oil and gas produced from or attributable to any leases in
which the Partnership has an interest.

11

---



TEL OFFSHORE TRUST

NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED) (Continued)

(9) Related Party Transactions (Continued)

Crude
oil sales from the Chevron Corporation accounted for approximately 100% of crude oil revenues from the Royalty Properties for the three months ended March 31, 2014 and 2013.
Sales to Chevron Corporation accounted for 100% of total gas revenues from the Royalty Properties during the three months ended March 31, 2014 and 2013.

The
Trust's share of Royalty income was reduced by approximately $18,960 and $39,722 for each of the three months ended March 31, 2014 and March 31, 2013, respectively, for
management fees paid to the Working Interest Owners as reimbursement for expenses incurred by them on behalf of the Trust. Such
management fees were calculated as 3% of the Trust's share of the sum of revenues, production expenses and capital expenditures attributable to the Royalty Properties in each of the periods above.

(10) Note Payable

On May 23, 2013, the Trust executed the Note payable to Bank of New York Mellon, N.A., an affiliate of the Corporate Trustee, which evidenced an extension of credit for borrowed
money authorized under Section 6.08 of the Trust Agreement. The outstanding indebtedness evidenced by the Note was paid by the Trust in November 2013 from proceeds of the 2013 Royalty Sale.

(11) Subsequent Events

On April 11, 2014, the Trust issued a press release announcing that there would be no trust distribution for the first quarter of 2014 for Trust unitholders of record on
March 31, 2014.

12

---





Item 2.    Trustee's Discussion and Analysis of Financial Condition and Results of Operations.

Liquidity and Capital Resources

The Trust's source of capital is the Royalty income received from its share of the Net Proceeds from the Royalty Properties. Total
future net revenues attributable to the Partnership's interest in the Royalty were estimated at $8.6 million as of October 31, 2013. However, there are not likely to be sufficient Net
Proceeds from the Royalty Properties for the Trust to make a regularly scheduled quarterly distribution to Unit holders for the foreseeable future. The Trust has not received a distribution of Net
Proceeds since December 2008. Because of the lack of Net Proceeds, the Trust has in the past not had sufficient cash flow to pay expenses on a current basis and as described below, the Trust has been
required to borrow funds and to cause the Partnership to sell part of the Royalty in order to pay Trust expenses. As of March 31, 2014, the cash reserves remaining from the 2013 Royalty Sale
were $384,715. Based upon currently estimated expenditures, it is anticipated that the existing cash reserves will be depleted during the fourth quarter of 2014. In light of the continuing expenses of
the Trust and the lack of any distributions and any assurances as to the actual timing of any future distributions, the Trustees continue to evaluate all alternatives available to the Trust to obtain
funds or to reduce the ongoing costs and expenses of the Trust. As a result, there is no guarantee that any further distributions from the Trust will be made.

The
Trust Agreement provides that, if necessary to provide for the payment of specific liabilities of the Trust then due, the Trustees may without a vote of the Unit holders
(a) sell all or a portion of the Trust's interest in the Partnership or any other assets of the Trust for such cash consideration as the Trustees shall deem appropriate, (b) exercise
their rights under the Partnership Agreement to dissolve the Partnership, or (c) cause a sale by the Partnership of the overriding royalty interest owned by the Partnership.

Pursuant
to the terms of the Trust Agreement, the Trustees, on behalf of the Trust, are authorized to borrow funds, and pledge the assets of the Trust to secure payments of such
borrowings, in the event that cash on hand is not sufficient to pay the liabilities of the Trust. In the event that the Trustees borrow funds to pay the liabilities of the Trust, no distributions will
be made to the Unit holders until the indebtedness created by such borrowings has been paid in full. Accordingly, on May 23, 2013, the Trust executed that certain Demand Promissory Note (the
"Note") for $300,000 payable to Bank of New York Mellon, N.A., an affiliate of the Corporate Trustee, which evidenced an extension of credit for borrowed money authorized under Section 6.08 of
the Trust Agreement. The outstanding indebtedness evidenced by the Note was paid by the Trust in November 2013 from proceeds of the 2013 Royalty Sale.

On
October 27, 2011, the Trust issued a press release announcing that the Partnership had consummated the sale (the "2011 Royalty Sale") of 20% of the Original Royalty (or 5% of
8/8ths), which generated $1,600,000 in gross proceeds and occurred as part of a formal auction process for the Partnership's overriding royalty interest in the Royalty Properties. The Trust received
from the Partnership a distribution of approximately $1,485,581, representing 99.99% of the net proceeds from the sale of $1,486,000. The 2011 Royalty Sale was made to RNR Production, Land and Cattle
Company, Inc. ("RNR Production") on October 27, 2011, though the assignment was effective as of August 1, 2011.

In
September 2012, the Trustees unanimously determined to suspend future payments of fees to the Trustees effective as of the third quarter of 2012, until a date to be determined in the
future by the Trustees. As of December 31, 2013, the amount of such fees was approximately $339,414. The

13

---



suspended
fees were paid in full by the Trust in January 2014 and are included within general and administrative expenses for the three months ended March 31, 2014.

In
March 2014, the Trustees again unanimously determined to suspend future payments of fees to the Trustees effective as of January 1, 2014, until a date to be determined in the
future by the Trustees. As of March 31, 2014, the amount of such fees was approximately $56,553 in the aggregate. Such suspended fees will be recorded as an expense of the Trust when invoiced
by the Trustees and paid.

On
October 31, 2013, the Trust issued a press release announcing that the Partnership had consummated the sale (the "2013 Royalty Sale") of 25% of its remaining interest in the
Original Royalty (or 5% of 8/8ths), which generated $1,200,000 in gross proceeds and occurred as part of a formal auction process for the Partnership's remaining overriding royalty interest in the
Royalty Properties. The Trust received from the Partnership a distribution of approximately $1,151,885, representing 99.99% of the net proceeds from the sale of $1,152,000. The Trust used
approximately $300,000 of the net proceeds received in October 2013 to repay the Trust's indebtedness under the Note and has used, and will continue to use, the remaining net proceeds solely for the
payment of expenses of the Trust.

The
2013 Royalty Sale is governed by a letter agreement, pursuant to which the Partnership and RNR Production made various representations and warranties, with related indemnification
obligations. In connection therewith, the Partnership and RNR Production executed a Partial Assignment of Overriding Royalty Interests. The 2013 Royalty Sale to RNR Production closed on
October 31, 2013, though the assignment was effective as of August 1, 2013.

Following
the 2013 Royalty Sale to RNR Production, the Partnership's remaining interest in the Original Royalty currently entitles the Trust to its share (99.99%) of 60% of 25% of the
Net Proceeds attributable to the Royalty Properties. Generally, "Net Proceeds" means the amounts received by the Working Interest Owners from the sale of minerals from the Royalty Properties less
operating and capital costs incurred, management fees and expense reimbursements owing to the Managing General Partner of the Partnership, applicable taxes other than income taxes, and the Special
Cost Escrow account. The Special Cost Escrow account is established for the future costs to be incurred to plug and abandon wells, dismantle and remove platforms, pipelines and other production
facilities, and for the estimated amount of future capital expenditures on the Royalty Properties. Net Proceeds do not include amounts received by the Working Interest Owners as advance gas payments,
"take-or-pay" payments or similar payments unless and until such payments are extinguished or repaid through the future delivery of gas.

On
October 7, 2008, the Trust announced that production from the two most significant oil and gas properties associated with the Trust had ceased following damage inflicted by
Hurricane Ike in September 2008. On December 19, 2008, the Trust announced its fourth quarter distribution of approximately $0.7 million, which was paid on January 9, 2009. Based
on the damage caused by Hurricane Ike, the Trust's scheduled distribution for the fourth quarter of 2008 was severely negatively impacted and no distributions have been made to Unit holders since
January 9, 2009. In the fourth
quarter of 2010, Chevron withdrew $4,304,894 from the Special Cost Escrow account of the Working Interest Owners (a reserve fund for certain costs) to cover expenses incurred in connection with the
plugging and abandonment of Eugene Island 339, which served to reduce the amount by which production costs exceeded the proceeds from production; however, additional deposits to the Special Cost
Escrow account would be required in future periods in accordance with the terms of the Conveyance if, and when, Net Proceeds would otherwise be payable on the Partnership's Royalty. As a

14

---



result
of the damage inflicted by Hurricane Ike, Net Proceeds will continue to be severely impacted by reduced production, from historical levels, and the amount of expenditures incurred that are
associated with such damages, including any remaining expenditures required to plug and abandon the wells on Eugene Island 339.

The
platforms and wells on Eugene Island 339 were completely destroyed by Hurricane Ike. Chevron has completed the work required to clear the remaining infrastructure and abandon
existing wells, with estimated costs to the Royalty relating thereto of approximately $19.8 million, approximately $19.76 million of which had been incurred through March 31,
2014. In December 2009, Chevron and Arena entered into a participation agreement (as amended, the "Arena Agreement"), pursuant to which Arena could earn an assignment of 65% of Chevron's working
interests in Eugene Island 338 and Eugene Island 339 following completion of certain drilling and development operations. Following completion of the first well on Eugene Island 339 by Arena and other
drilling and development operations in the fourth quarter of 2012, Chevron assigned 65% of Chevron's working interests in Eugene Island 338 and Eugene Island 339 to Arena, effective as of
December 15, 2009, the effective date of the Arena Agreement. In accordance with the Arena Agreement, the working interest assigned to Arena is not burdened by the Royalty, and the Royalty held
by the Partnership with respect to such properties has been reduced proportionately. As a result of such assignment, the Royalty held by the Partnership on Eugene Island 339 has been reduced by 65%.
See "Operations" for a more detailed discussion of Eugene Island 339.

Production
at Ship Shoal 182/183 ceased following damage inflicted by Hurricane Ike in September 2008. While the hurricane caused limited surface damage to the facilities at Ship
Shoal 182/183, all of the wells at Ship Shoal 182/183 were shut-in following hurricane-related damage to a third-party transporter's natural gas pipeline. The third-party transporter's
natural gas pipeline repairs were completed and gas sales at Ship Shoal 182/183 were restored on June 26, 2009. However, the pipeline was shut down in mid-September 2009 for additional
repairs. Production sales for both oil and natural gas at Ship Shoal 182 and 183 were restored on October 8, 2009 following completion of such additional repairs. Production ceased at Ship
Shoal 182/183 in late March 2010 due to a leak in the oil pipeline that services Ship Shoal 182/183. Such pipeline was repaired and Ship Shoal 182/183 was reopened on
May 1, 2010 after a 36-day shut-in. In November 2010, the platform at Ship Shoal 182/183 was shut-in for tank replacement and production has slowly returned thereafter. Production was
shut-in on multiple occasions during 2012 and 2013 for various facility improvement projects during which time production was temporarily impacted. See "Operations" for a more detailed
discussion of Ship Shoal 182/183.

In
addition, production from West Cameron 643 and East Cameron 371 ceased following damage inflicted by Hurricane Ike in September 2008 to third-party transporters' pipelines. The lease
for West Cameron 643 expired on May 31, 2010 and the lease for East Cameron 371 expired on March 31, 2010. Plugging and abandoning of the wells at West Cameron 643 was completed in
October 2012. Field abandonment work for East Cameron 371, including the related wells, equipment platforms and any field infrastructure, remains to be completed.

Future
Net Proceeds from the Royalty Properties will take into account the Trust's share of project costs and other related expenditures that are not covered by the insurance of the
operators of the Royalty Properties. Chevron reached settlements that provide Chevron with insurance proceeds associated with damages that Chevron's assets sustained from Hurricane Ike. The allocated
portion thereof with respect to the Partnership's interest in Eugene Island 339, as a Royalty Property, was approximately $781,000. Chevron applied $400,000 thereof in the first quarter of 2011 and
applied the

15

---



remaining
amount of approximately $381,000 in the fourth quarter of 2012. All such allocated insurance proceeds were applied to the Partnership's portion of the aggregate cost to plug and abandon the
wells subject to the Royalty on Eugene Island 339. Chevron has completed the work required to clear the remaining infrastructure and abandon existing wells, with estimated costs to the Royalty
relating thereto of approximately $19.8 million, approximately $19.76 million of which had been incurred through March 31, 2014. If Production Costs of the Royalty Properties
exceed the Gross Proceeds from the Royalty Properties, the Trust will not receive Net Proceeds until future proceeds from production exceed the total of the excess costs plus accrued interest at a
rate equal to one-fourth of (i) one-half of one percent plus (ii) the median between the prime interest rate at the end of a quarterly period in which there are excess costs and the
prime interest rate at the end of the preceding quarterly period, during the deficit period. As a result of the damage inflicted by Hurricane Ike, the Trust has not received Net Proceeds since
December 2008. As of January 31, 2014, aggregate development and production costs for the Royalty Properties since November 2008 have exceeded the related proceeds of production from the
Royalty Properties by approximately $4.9 million, net to the entire Original Royalty (or $3.0 million, net to the Trust). While Chevron has not withdrawn any funds from the Special Cost
Escrow Account since the fourth quarter of 2010, additional deposits to the Special Cost Escrow account would be required in future periods in accordance with the terms of the Conveyance if, and
when, Net Proceeds would otherwise be payable on the Royalty. Accordingly, there will not be sufficient Net Proceeds from the Royalty Properties to make distributions for some period of time in the
future. At this time, the ultimate outcome of these various matters cannot be determined. See "Operations"

Substantial
uncertainties exist with regard to future oil and gas prices, which are subject to material fluctuations due to changes in production levels and pricing and other actions
taken by major petroleum producing nations, as well as the regional supply and demand for oil and gas, worldwide political conditions, weather, industrial growth, conservation measures, competition,
economic conditions generally and other variables.

In
accordance with the provisions of the Trust Agreement, generally all Net Proceeds received by the Trust, net of Trust general and administrative expenses and any cash reserves
established for the payment of contingent or future obligations of the Trust, are distributed currently to the Unit holders. In 1994, in anticipation of future periods when the cash received from the
Royalty may not be sufficient for payment of Trust expenses, the Trust determined, in accordance with the Trust Agreement, to begin further increasing the Trust's cash reserve each quarter. In the
first quarter of 1998, the Trust determined that the Trust's cash reserve was then sufficient to provide for future administrative expenses in connection with the winding up of the Trust. The Trust
determined that a cash reserve equal to three times the average expenses of the Trust during each of the past three years was sufficient at such time to provide for future administrative expenses in
connection with the winding up of the Trust.

Historically
the Trust generally maintained a cash reserve, equal to approximately three times the average annual expenses of the Trust during each of the then past three years, to
provide for future administrative expenses in connection with the winding up of the Trust. However, as a result of the damage inflicted upon certain of the Royalty Properties by Hurricane Ike in
September 2008, the Trust has not received sufficient Net Proceeds to maintain the reserve at such level. During the quarter ended March 31, 2014, the Trust utilized $488,925 of the proceeds
from the 2013 Royalty Sale to pay for Trust expenses and as a result the reserve balance of $873,640 as of December 31, 2013 was reduced to $384,715 as of March 31, 2014.

16

---





The
accompanying condensed financial statements have been prepared assuming that the Trust will continue as a going concern. Financial statements prepared on the going concern basis
assume the realization of assets and the settlement of liabilities in the normal course of business. The lack of Net Proceeds and the inability to maintain adequate cash reserves raise substantial
doubt about the Trust's ability to continue as a going concern. Certain potential alternatives available to the Trustees are described in Note 6 to the condensed financial statements. The
condensed financial statements do not include any adjustments that might result from the outcome of this uncertainty. See Notes 2 and 6 to the condensed financial statements.

Future Net Revenues and Termination of the Trust

Based on a reserve study provided to Chevron, as the Managing General Partner of the Partnership, by DeGolyer and MacNaughton,
independent petroleum engineers, as of October 31, 2013 future net revenues attributable to the Trust's royalty interests were estimated at $8.6 million. Estimates of proved oil and gas
reserves attributable to the Partnership's royalty interest are based on existing economic and operating conditions in effect at October 31, 2013 in order to correspond with distributions to
the Trust. Such reserve study also indicates that approximately 4% of the future net revenues from the Royalty Properties are expected to be received by the Trust by October 31, 2015. The
reserve study does include projected reserves attributable to the well drilled by Arena during the fourth quarter of 2012 on Eugene Island 339 but does not include any capital expenditures for any
redevelopment of Eugene Island 339. However, such reserve study does include the Trust's share of the estimated total plugging and abandonment costs related to Eugene Island 339. Chevron has completed
the work required to clear the remaining infrastructure and abandon existing wells, with estimated costs to the Royalty relating thereto of approximately $19.8 million, approximately
$19.76 million of which had been incurred through March 31, 2014. Because the Trust will terminate in the event estimated future net revenues fall below $1.2 million, it would be
possible for the Trust to terminate even though some or all of the Royalty Properties continued to have remaining productive lives. Upon termination of the Trust, the Trustees will sell for cash all
of the assets held in the Trust estate and make a final distribution to Unit holders of any funds remaining after all Trust liabilities
have been satisfied. The estimates of future net revenues discussed above are subject to large variances from year to year and should not be construed as exact. There are numerous uncertainties
present in estimating future net revenues for the Royalty Properties. The estimate may vary depending on changes in market prices for crude oil and natural gas, the recoverable reserves, annual
production and costs assumed by DeGolyer and MacNaughton. In addition, future economic and operating conditions as well as results of future drilling plans may cause significant changes in such
estimate. The discussion set forth above is qualified in its entirety by reference to the Trust's Annual Report on Form 10-K for the year ended December 31, 2013. The Trust's
Form 10-K is available at the website of the Securities and Exchange Commission ("SEC") atwww.sec.govor upon request from the Corporate
Trustee.

Special Cost Escrow Account

The Conveyance provides for reserving funds for estimated future "Special Costs" of plugging and abandoning wells, dismantling
platforms and other costs of abandoning the Royalty Properties, as well as for the estimated amount of future drilling projects and other capital expenditures on the Royalty Properties. As provided in
the Conveyance, the amount of funds to be reserved is determined based on factors including estimates of aggregate future production costs, aggregate future Special Costs, aggregate future net
revenues and actual current net proceeds. Deposits into this account reduce

17

---



current
distributions and are placed in an escrow account and invested in short-term certificates of deposit. Such account is herein referred to as the "Special Cost Escrow" account. The Trust's share
of interest generated from the Special Cost Escrow account serves to reduce the Trust's share of allocated production costs. Special Cost Escrow funds will generally be utilized to pay Special Costs
to the extent there are not adequate current net proceeds to pay such costs. Special Costs that have been paid are no longer included in the Special Cost Escrow calculation. Deposits to the Special
Cost Escrow account will generally be made when the balance in the Special Cost Escrow account is less than 125% of estimated future Special Costs and there is a Net Revenues Shortfall (a calculation
of the excess of estimated future costs over estimated future net revenues pursuant to a formula contained in the Conveyance). When there is not a Net Revenues Shortfall, amounts in the Special Cost
Escrow account will generally be released, to the extent that Special Costs have been incurred. Amounts in the Special Cost Escrow account will also be released when the balance in such account
exceeds 125% of estimated future Special Costs. In the first quarter of 2013, there were no funds released or escrowed from the Special Cost Escrow account. As of March 31, 2014, $1,000
remained in the Special Cost Escrow account. The funds held in the Special Cost Escrow account are not reflected in the condensed
financial statements of the Trust. The discussion of the terms of the Conveyance and Special Cost Escrow account contained herein is qualified in its entirety by reference to the Conveyance itself,
which is an exhibit to this Form 10-Q and is available upon request from the Corporate Trustee.

Aggregate
development and production costs in excess of the related proceeds for the royalty properties, as of January 31, 2014, was approximately $4.9 million, net to the
entire Royalty ($3.0 million applicable to the Trust); however, additional deposits to the Special Cost Escrow account would be required in future periods in accordance with the underlying
conveyance of the royalty if, and when, net proceeds would otherwise be payable on the royalty. During the first quarter of 2014 and during 2013, there were no funds released from or escrowed into the
Special Cost Escrow account. As of March 31, 2014, $1,000 remained in the Special Cost Escrow account.

In
connection with the 2013 Royalty Sale, and including the effect of the 2011 Royalty Sale, the Partnership has assigned an aggregate 40% of its rights and obligations with respect to
the Special Cost Escrow account.

Chevron,
in its capacity as Managing General Partner of the Partnership, has advised the Trust that additional deposits to the Special Cost Escrow account will be required in future
periods in connection with other production costs, other abandonment costs, other capital expenditures and changes in the estimates and factors described above. Such deposits could result in a
significant reduction in Royalty income in the periods in which such deposits are made, including the possibility that no Royalty income would be received in such periods.

Three Months Ended March 31, 2014 and 2013



Royalty income was $0 for the three months ended March 31, 2014 and 2013. Gross proceeds for the underlying Royalty Properties
exceeded development and production costs by $426,454, or $63,968 attributable to the Trust, for the production period of November and December
2013 and January 2014 attributable to the three months ended March 31, 2014 and by $3,703,850, or $740,770 attributable to the Trust for the production period of November and December 2012 and
January 2013 attributable to the three months ended March 31, 2013. The large fluctuation is primarily due to working interest

18

---



audit
adjustments, which impacted the production period attributable to the three months ended March 31, 2013. The Net Proceeds were applied to reduce the accumulated excess cost carry forward,
which represents the amount by which the aggregate development and production costs for the Royalty Properties since November 2008 have exceeded the related proceeds of the protection, and as a result
there was no royalty income for the quarters ended March 31, 2014 and 2013.

General
and administrative expenses for the Trust were $488,925 for the three months ended March 31, 2014 compared to $176,365 for the three months ended March 31, 2013.
The increase is due to the timing of the recording of expenses, of which $339,414 related to payment of the suspended Trustee fees paid in January 2014.

The
reserve for future Trust expenses decreased $488,925 from December 31, 2013 to March 31, 2014 due to payments for Trust expenses.

There
was no distributable income for each of the three months ended March 31, 2014 and March 31, 2013 and therefore no distributions to unit holders.

For
the three months ended March 31, 2014 and March 31, 2013, the Trust had undistributed net income of $63,968 and $740,770, respectively, representing the Trust's portion
of the undistributed net income of $426,454 and $3,703,850 associated with the Royalty Properties for the three months ended March 31, 2014 and 2013. The net income for the Royalty Properties
for the production period of November and December 2012 and January 2013 reflects the benefit of an audit adjustment of Eugene Island 339, which resulted in additional proceeds of $1,869,919
($373,984 net to the Trust) for the three months ended March 31, 2013, as well as prior period adjustments for Eugene Island 342. The cumulative undistributed net loss for the Trust was
$2,955,982 as of January 31, 2014. Undistributed net loss represents the amount of development and production costs associated with the Royalty that exceed the proceeds of production from the
Royalty Properties during the period. An undistributed net loss is carried forward and offset, in future periods, by positive proceeds earned by the related Working
Interest Owner(s). The Trust will not receive Net Proceeds until future proceeds from production exceed the total of the excess costs plus applicable accrued interest.



The following financial and operational information has been based on information provided to the Corporate Trustee by the Managing
General Partner. The Trustees have no control over these operations or internal controls relating to this information.

Volumes
and dollar amounts discussed below represent amounts recorded by the Working Interest Owners unless otherwise specified.

Natural Gas and Gas Products

Gas revenues decreased $1,829,998, or 95%, to $92,267 in the first quarter of 2014 from $1,922,265 in the first quarter of 2013. The
reduction is the result of working interest audit adjustments for Eugene Island 339 and Eugene Island 342, which resulted in additional proceeds of $1,884,307 for the first quarter of 2013. Gas
volumes during the first quarter of 2014 decreased 88% to 20,587 Mcf from 172,227 Mcf in the first quarter of 2013. The decrease in volumes is due primarily to the prior period working interest audit
adjustment for Eugene Island 339 and, to a lesser extent, the prior period adjustment for Eugene Island 342. The average price received for natural gas increased approximately

19

---



18.2%
from an average price, excluding adjustments, of $3.85 per Mcf in the first quarter of 2013 to $4.55 per Mcf in the first quarter of 2014. As a result of the audit adjustment for Eugene
Island 339 and prior period adjustment for Eugene Island 342, gas products revenue increased $556,017, or 108%, to $42,403 in the first quarter of 2014 from $(513,614) in the first quarter of
2013. Also as a result of
the adjustments, gas products volumes during the first quarter of 2014 increased 115% to 51,843 gallons, compared to (348,234) gallons in the first quarter of 2013.

Crude Oil and Condensate

Crude oil and condensate revenues decreased $1,604,359, or 42%, to $2,248,374 in the first quarter of 2014 from $3,852,733 in the first
quarter of 2013. The reduction is the result of working interest audit adjustments for Eugene Island 339 and Eugene Island 342, which resulted in additional proceeds of $852,014 for the first
quarter of 2013 and a decline in production for Ship Shoal 182/183 for the first quarter of 2014. Oil volumes decreased 55% from 49,840 barrels in the first quarter of 2013 to
22,568 barrels in the first quarter of 2014. The decrease in volumes is due primarily to the decline in production for Ship Shoal 182/183 and the audit adjustment for Eugene
Island 339 and, to a lesser extent, the adjustment for Eugene Island 342. The average price received for crude oil and condensate production decreased 5%, or $5.23, to $98.95 per barrel in the
first quarter of 2014 from $104.18 per barrel in the first quarter of 2013, excluding the impact of the adjustments for Eugene Island 339 and Eugene Island 342.

Capital Expenditures

Capital expenditures decreased by $24,375, or 15%, from $166,009 in the first quarter of 2013 to $141,634 in the first quarter of 2014.
The higher amount of capital expenditures during the first quarter of 2013 relate primarily to facility improvement projects and drilling and completion costs associated with a well at Ship
Shoal 182/183.

Production Expenses

Production expenses increased by $423,432, or 30%, from $1,391,524 in the first quarter of 2013 to $1,814,956 in the first quarter of
2014. The increase in operating expenses is due to maintenance projects at Ship Shoal 169 in the first quarter of 2014 as compared to the first quarter of 2013.

Special Cost Escrow Account

In the first quarter of 2014, there were no funds released from or escrowed into the Special Cost Escrow account. As of
March 31, 2014, $1,000 remained in the Special Cost Escrow account. The funds held in the Special Cost Escrow account are not reflected in the condensed financial statements of the Trust. The
Special Cost Escrow account is set aside for estimated abandonment costs and future capital expenditures, as provided for in the Conveyance. For additional information relating to the Special Cost
Escrow account, see "Special Cost Escrow Account" below.

20

---





Summary By Property

Listed below is a summary of operations of the principal Royalty Properties for the first quarter of 2014 as compared to operations for
the first quarter of 2013 based on gross revenues generated during these periods combined.

Eugene Island 339

Eugene Island 339 net crude oil revenues decreased from $852,014 in the first quarter of 2013 to $732,405 in the first quarter
of 2014, due to a decrease in net crude oil production from 19,958 barrels in the first quarter of 2013 to 7,419 barrels in the first quarter of 2014. Gas revenues decreased from
$1,884,307 in the first quarter of 2013 to $49,018 in the first quarter of 2014, due to a decrease in gas production from 162,885 Mcf in the first quarter of 2013 to 11,477 Mcf in the first quarter of
2014. The decrease in volumes is primarily attributable to the benefit of the working interest audit adjustment of Eugene Island 339 being reflected in the first quarter of 2013. While no
actual proceeds or revenues were received from Eugene Island 339 for the months of November and December 2012 and January 2013, the first quarter of 2013 revenues and production include and
reflect the benefit of a working interest audit adjustment of Eugene Island 339. Capital expenditures were $0 in the first quarter of 2013 and the first quarter of 2014. Operating expenses
decreased from $277,231 in the first quarter of 2013 to $35,369 in the first quarter of 2014 due primarily to increased well and platform abandonment costs in the first quarter of 2013 as compared to
the first quarter of 2014.

Ship Shoal 182/183

Ship Shoal 182/183 net crude oil revenues decreased from $2,821,975 in the first quarter of 2013 to $1,364,701 in the first
quarter of 2014, due to a decrease in net crude oil production from 27,112 barrels in the first quarter of 2013 to 13,646 barrels in the first quarter of 2014. The decrease in volumes
was primarily due to multiple shut ins for facility improvement projects during the first quarter of 2014. There was also a decrease in the average crude oil price received from $104.09 per barrel in
the first quarter of 2013 to $100.01 per barrel for the same period in 2014. Gas revenues increased from $14,476 in the first quarter of 2013 to $31,875 in the first quarter of 2014, due to an
increase in gas production from 3,479 Mcf in the first quarter of 2013 to 5,850 Mcf in the first quarter of 2014 as a result of the shut ins during the first quarter of 2013. Gas revenues also
increased due an increase in the average gas revenue price received from $4.16 per Mcf in the first quarter of 2013 to $5.45 per Mcf for the same period in 2014. Capital expenditures decreased from
$162,195 in the first quarter of 2013 to $139,512 in the first quarter of 2014. Operating expenses increased from $901,198 in the first quarter of 2013 to $1,635,075 for the same period in 2014 due to
several maintenance projects during the first quarter of 2014.

South Timbalier 36/37

South Timbalier 36/37 crude oil revenues decreased from $106,214 in the first quarter of 2013 to $91,588 for the same period in
2014 due primarily to a decrease in the average crude oil price received from $106.72 per barrel in the first quarter of 2013 to $98.96 per barrel in the first quarter of 2014. In addition, there was
a slight decrease in oil production volumes from 995 barrels in the first quarter of 2013 to 926 barrels in the first quarter of 2014. Gas revenues increased from $8,490 in the first
quarter of 2013 to $11,374 in the first quarter of 2014 due to an increase in gas production from 2,485 Mcf in the first quarter of 2013 to 3,259 Mcf in the first quarter of 2014 and an increase in
the average natural

21

---



gas
price received from $3.42 per Mcf in the first quarter of 2013 to $3.49 per Mcf in the first quarter of 2014. Capital expenditures decreased from $3,814 in the first quarter of 2013 to $2,122 in
the first quarter of 2014. The costs in the first quarter of 2013 were primarily associated with facility
improvements. Operating expenses increased from $14,486 in the first quarter of 2013 to $18,114 in the first quarter of 2014 due to maintenance repairs conducted during the first quarter of 2014.

Eugene Island 342

Production from Eugene Island 342 effectively ceased in the first quarter of 2011 because a third party pipeline from the field was
shut in due to a leak. Following repairs to fix the leak, limited production resumed in July 2012. Net crude oil revenues were $59,681 and net crude oil production was 578 barrels in the first
quarter of 2014. While there was no actual production of oil or gas from Eugene Island in the first quarter of 2013, as a result of prior period adjustments, net crude oil revenues were $72,530 and
net crude oil production was 1,776 barrels in the first quarter of 2013. Gas revenues were $0 and gas production was 0 Mcf in the first quarter of 2014, compared to gas revenues of $14,993 and
gas production of 3,377 Mcf in the first quarter of 2013 as a result of the prior period adjustments. As the underlying interest in Eugene Island 342 is an overriding royalty interest, there were no
capital or operating expenses recorded in the first quarter of 2014 and 2013.

Operations

The following operational information has been based on information provided to the Corporate Trustee by Chevron as the Managing
General Partner of the Partnership. The Trustees have no control over these operations or internal controls relating to this information.

The
platforms and wells on Eugene Island 339 were completely destroyed by Hurricane Ike in September 2008. Crude oil revenues from Eugene Island 339 represented
approximately 48% of the crude oil and condensate revenues for the Royalty Properties in 2007 and approximately 47% of such revenues for the nine months ended September 30, 2008. Eugene
Island 339 contributed approximately 12% of the revenues from natural gas sales from the Royalty Properties in 2007 and approximately 41% of such revenues for the nine months ended
September 30, 2008. Based on a prior year reserve study prepared by DeGolyer and MacNaughton, independent petroleum engineering consultants, Eugene Island 339 accounted for approximately
34% of the total future net revenues attributable to the Partnership's interest in the Royalty as of October 31, 2007.

Chevron
has completed the work required to clear the remaining infrastructure and abandon existing wells on Eugene Island 339, with estimated costs to the Royalty relating thereto
of approximately $19.8 million, approximately $19.76 million of which had been incurred through March 31, 2014.

Generally,
if production ceases from an outer continental shelf lease, like that for Eugene Island 339, production must be restored or drilling operations must commence within
180 days of the cessation of production (which was in early March 2009 with respect to Eugene Island 339 given the cessation of production in September 2008 resulting from Hurricane
Ike), or the lease will be terminated. Alternatively, an operator of a lease may seek an SOP, that, if approved by the regional supervisor of the BOEM allows additional time to restore production in
the event of certain circumstances, such as hurricanes and other events beyond the control of the operator. Although Chevron successfully obtained a series of SOPs and, with the participation of
Arena, obtained

22

---



additional
SOPs resulting in the restoration of limited production at Eugene Island 339, other Working Interest Owners have been unable to timely restore production or obtain an SOP and as a
result, many of the leases covering the Royalty Properties have been terminated or expired thereby reducing the proceeds payable to the Trust.

On
December 15, 2009, Chevron entered into the Arena Agreement with Arena to assist in the redevelopment as a farmout of portions of Eugene Island 338 and 339.
Pursuant to the terms of the Arena Agreement, Arena could earn an assignment of 65% of Chevron's working interests in Eugene Island 338 and Eugene Island 339. Chevron holds a 50%
interest in Eugene Island 339, which interest is included in the 5500' and the 4500' sand units; 42.05% of all production from the 5500' sand unit is allocated to Eugene Island 339 and
38.50% of the gas production and 24.44% of the oil production from the 4500' sand unit is allocated to Eugene Island 339. Pursuant to the terms of the Conveyance, Chevron may enter into a
farmout agreement whereby Chevron assigns any portion of its interest in the Royalty Properties free and clear of the Original Royalty, and the Original Royalty will be reduced in the same proportion
as that in which the Royalty Property is reduced. Under the terms of the Conveyance, a "farmout agreement" is defined as an agreement with a third party requiring or permitting the performance of
drilling or development operations on a Royalty Property, and for which all or substantially all of the consideration is the transfer of an interest in a Royalty Property. On August 4, 2012,
Arena completed installation of the remaining topside decks of the structure and on August 16, 2012, Arena commenced mobilization of the H&P 100 platform rig components. On September 28,
2012, Arena spud the OCS-G 2318 Well No. K002 and production from this well was realized in the fourth quarter of 2012. Pursuant to the terms of the Arena Agreement, following completion of the well
and the other drilling and development operations, Chevron assigned 65% of Chevron's working interests in Eugene Island 338 and Eugene Island 339 to Arena, effective as of
December 15, 2009, the effective date of the Arena Agreement. In accordance with the Arena Agreement, the working interest assigned to Arena is not burdened by the Original Royalty, and the
Royalty held by the Partnership with respect to such properties has been reduced proportionately. As a result of such assignment, the Royalty held by the Partnership on Eugene Island 339 has
been reduced by 65%.

Production
at Ship Shoal 182/183 ceased following damage inflicted by Hurricane Ike in September 2008. While the hurricane caused limited surface damage to the facilities at Ship
Shoal 182/183, all of the wells at Ship Shoal 182/183 were shut-in following hurricane-related damage to a third-party transporter's natural gas pipeline. Crude oil revenues from Ship
Shoal 182/183 represented approximately 50% of the crude oil and condensate revenues for the Royalty Properties in 2007 and approximately 51% of such revenues for the nine months ended
September 30, 2008. Ship Shoal 182/183 contributed approximately 77% of the revenues from natural gas sales from the Royalty Properties in 2007 and approximately 42% of such revenues for
the nine months ended September 30, 2008. A limited volume of oil production was restored in November 2008. The volume of oil production that can be produced is limited by the amount of gas
that is also produced by the oil wells. The third-party transporter's natural gas pipeline repairs were completed and gas sales at Ship Shoal 182/183 were restored on June 26, 2009.
However, the pipeline was shut down in mid-September 2009 for additional repairs. Production sales for both oil and natural gas at Ship Shoal 182 and 183 were restored on October 8, 2009
following completion of such additional repairs. Oil and gas production at Ship Shoal 182/183 ceased in March 2010 due to a leak in the oil pipeline that services Ship Shoal 182/183.
Such oil pipeline was subsequently repaired and Ship Shoal 182/183 was reopened on May 1, 2010 after a 36-day shut-in. In November 2010, the platform at Ship Shoal 182/183 was
shut-in

23

---



for
a scheduled tank replacement and production has slowly returned thereafter. Production was shut-in on multiple occasions during 2012 and 2013 for various facility improvement projects during which
time production was temporarily impacted.

In
addition, production from West Cameron 643 and East Cameron 371 ceased following damage inflicted by Hurricane Ike in September 2008 to third-party transporters'
pipelines. The lease for West Cameron 643 expired on May 31, 2010 and the lease for East Cameron 371 expired on March 31, 2010. Plugging and abandoning of the wells at West
Cameron 643 was completed in October 2012. Field abandonment work for East Cameron 371, including the related wells, equipment platforms and any field infrastructure, remains to be
completed.

Overview of Production, Prices and Royalty Income

The following schedule provides a summary of the volumes and weighted average prices for crude oil and condensate and natural gas
recorded by the Working Interest Owners for the Royalty Properties, as well as the Working Interest Owners' calculations of the Net Proceeds and Royalties paid to the Trust during the periods
indicated. The following information for the three months ended March 31, 2013 includes the effect of the audit adjustments of Eugene Island 339 and Eugene Island 342. Net Proceeds due to the
Trust are calculated for each three month period commencing on the first day of February, May, August and November.

Royalty Properties Three
Months Ended March 31,(1)2014

2013Crude oil and condensate (bbls)


22,568


49,840Natural gas and gas products (Mcfe)


29,227


114,188Crude oil and condensate average price, per bbl(2)

$
99.63

$
77.30Natural gas average price, per Mcf (excluding gas products)(3)

$
4.48

$
11.16Crude oil and condensate revenues

$
2,248,374

$
3,852,733Natural gas and gas products revenues


134,670


1,408,651Production expenses


(1,814,956
)

(1,391,524
)Capital expenditures


(141,634
)

(166,009
)InterestUndistributed net loss (income)(4)


(426,454
)

(3,703,850
)Refund of (provision for) Special Cost Escrow





​
​
​
​
​
​
​
​Net Proceeds





Royalty interest


X15
%

x20
%​
​
​
​
​
​
​
​Partnership share





Trust interest


x99.99
%

x99.99
%​
​
​
​
​
​
​
​Trust share of Royalty Income(5)

$


$
​
​
​
​
​
​
​
​​
​
​
​
​
​
​
​


(1)Amounts
are based on production for the three-month period ended January 31 of each year, respectively, and include the results of the adjustments
for Eugene Island 339 and Eugene Island 342.


24

---



(2)Excluding
the adjustments, the average price was $98.95 and $104.18 per barrel, respectivley.(3)Excluding
the adjustments, the average price was $4.55 and $3.85 per Mcf, respectively.(4)Undistributed
net loss represents the amount of development and production costs associated with the Royalty that exceed the proceeds of production from the
Royalty Properties during the period. An undistributed net loss is carried forward and offset, in future periods, by positive proceeds earned by the related Working Interest Owner(s). The Trust will
not receive Net Proceeds until future proceeds from production exceed the total of the excess costs plus applicable accrued interest. Undistributed net income represents positive Net Proceeds,
generated during the respective period, but not distributed by the Working Interest Owners.(5)See
"Trustee's Discussion and Analysis of Financial Condition and Results of OperationsLiquidity and Capital Resources" and Note 4 to
the Notes to the Condensed Financial Statements under Item 1 of Part I of this Form 10-Q for a discussion regarding uncertainty of distributions.


Critical Accounting Policies

Modified Cash Basis of Accounting.The Trust's condensed financial statements are prepared on a modified cash basis, which is a
comprehensive basis
of accounting other than GAAP. This method of accounting is consistent with reporting of taxable income to the Trust unitholders. The most significant differences between the Trust's condensed
financial statements and those prepared in accordance with GAAP are:



25

---



This
manner of reporting income and expenses is considered to be the most meaningful because the quarterly distributions to Unit holders are based on net cash receipts received from the
Working Interest Owners. The condensed financial statements of the Trust differ from condensed financial statements prepared in accordance with GAAP, because, under such principles, Royalty income and
Trust general and administrative expenses for a quarter would be recognized on an accrual basis. In addition, amortization of the net overriding royalty interest, calculated on a units-of-production
basis, is charged directly to Trust corpus since such amount does not affect distributable income. This comprehensive basis of accounting other than GAAP corresponds to the accounting permitted for
royalty trusts by the U.S. Securities and Exchange Commission, as specified by Staff Accounting Bulletin Topic 12:E,Financial Statements of Royalty
Trusts.

Oil and Gas Reserves.The proved oil and gas reserves for the underlying properties are estimated by independent petroleum engineers.
Reserve
engineering is a subjective process that is dependent upon the quality of available data and the interpretation thereof. Estimates by different engineers often vary, sometimes significantly. In
addition, physical factors such as the results of drilling, testing and production subsequent to the date of an estimate, as well as economic factors such as changes in product prices and production
costs, may justify revision of such estimates. Accordingly, oil and gas
quantities ultimately recovered and the timing of production may be substantially different from estimates.

The
standardized measure of discounted future net cash flows is prepared using assumptions made pursuant to FASB and SEC guidelines. Such assumptions include using average fiscal-year
oil and gas prices (calculated as the unweighted arithmetic average of the first-day-of-the-month price for each month within the 12-month reporting period) and year-end costs for estimated future
production expenditures. Discounted future net cash flows are calculated using a 10% discount rate. Changes in any of these assumptions could have a significant impact on the standardized measure. The
standardized measure does not necessarily result in an estimate of the current fair market value of proved reserves.

Amortization of Overriding Royalty Interest.The Trust amortizes the investment in overriding royalty interest using the
units-of-production method.
The Trust's rate of recording amortization is dependent upon the estimates of total proved reserves, which incorporates various assumptions and future projections. If the estimates of total proved
reserves decline significantly, the rate at which the Trust records amortization expense would increase, reducing Trust corpus. Such a decline in reserves may result from lower commodity prices, which
may make it uneconomic to produce from higher cost fields. The Trust is unable to predict changes in reserve quantity estimates as such quantities are dependent on future economic and operational
conditions.

Impairment of Investment in Overriding Royalty Interest.The Trust reviews net overriding royalty interests in oil and gas properties
for possible
impairment whenever events or circumstances indicate the carrying amount of the asset may not be recoverable. If there is an indication of impairment, the Trust prepares an estimate of future cash
flows (undiscounted and without interest charges) expected to result from the use of the asset and its eventual disposition. If these cash flows are less than the carrying amount of the asset, an
impairment loss is recognized to write down the asset to its estimated fair value. Preparation of estimated expected future cash flows is inherently subjective and is based on the Corporate Trustee's
best estimate of assumptions concerning expected future conditions. There were no write downs taken in the periods presented.

26

---



New Accounting Pronouncements

There were no accounting pronouncements issued during the three months ended March 31, 2014 applicable to the Trust or its
condensed financial statements.

Off-Balance Sheet Arrangements

The Trust has no off-balance sheet arrangements. The Trust has not guaranteed the debt of any other party, nor does the Trust have any
other arrangements or relationships with other entities that could potentially result in unconsolidated debt, losses or contingent obligations.

Item 3.    Quantitative and Qualitative Disclosures About Market Risk.

The only assets of and sources of income to the Trust are cash and the Trust's interest in the Partnership, which is the holder of the
Royalty. Consequently, the Trust is exposed to market risk associated with the Royalty from fluctuations in oil and gas prices. Reference is also made to Note 2 of the Notes to Condensed
Financial Statements included in Item 1 of this Form 10-Q.

The
Trust may borrow money to pay expenses of the Trust. Additionally, if development and production costs of the Royalty exceed the proceeds of production from the Royalty Properties,
the Trust will not receive Net Proceeds until future proceeds from production exceed the total of the excess costs plus accrued interest, at a rate equal to one-fourth of (i) one-half of one
percent plus (ii) the median between the prime interest rate at the end of a quarterly period in which there are excess costs and the prime interest rate at the end of the preceding quarterly
period, during the deficit period. Consequently, the Trust will be exposed to interest rate market risk should it borrow money to pay expenses and to the extent that development and production costs
of the Royalty exceed the proceeds of production from the Royalty Properties.

Item 4.    Controls and Procedures.

Evaluation of disclosure controls and procedures.The Corporate 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 SEC's rules and regulations. 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 Chevron, as the Managing General Partner of the Partnership, and the Working Interest Owners to the Corporate 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 the end of the period covered by this report, the Corporate Trustee carried out an evaluation of the Trust's disclosure controls and procedures. Michael J. Ulrich, as Trust Officer
of the Corporate Trustee, has concluded that the disclosure controls and procedures of the Trust are effective.

Due
to the contractual arrangements of (i) the Trust Agreement, (ii) the Partnership Agreement and (iii) the rights of the Partnership under the Conveyance regarding
information furnished by the Working Interest Owners, the Trustees rely on (A) information provided by the Working Interest Owners, including historical operating data, plans for future
operating and capital expenditures, reserve information and information relating to projected production, (B) information from the Managing

27

---



General
Partner of the Partnership, including information that is collected from the Working Interest Owners, and (C) conclusions and reports regarding reserves by the Trust's independent
reserve engineers. See Item 1A. Risk Factors "The Trustees and the Unit holders have no
control over the operation or development of the Royalty Properties and have little influence over operation or development" and "The Trustees rely upon the Working Interest Owners and Managing
General Partner for information regarding the Royalty Properties" in the 2013 Form 10-K for a description of certain risks relating to these arrangements and reliance on and applicable
adjustments to operating information when reported by the Working Interest Owners to the Corporate Trustee and recorded in the Trust's results of operation.

Changes in Internal Control Over Financial Reporting.During the three months ended March 31, 2014, there has been no change in
the Trust's
internal control over financial reporting that has materially affected, or is reasonably likely to materially affect, the Trust's internal control over financial reporting. The Corporate Trustee notes
for purposes of clarification that it has no authority over, and makes no statement concerning, the internal control over financial reporting of the Working Interest Owners or the Managing General
Partner of the Partnership.

28

---





PART IIOTHER INFORMATION

Item 1A.    Risk Factors.

There have not been any material changes from the risk factors previously disclosed in the Trust's response to Item 1A. to
Part 1 of its Form 10-K for the year ended December 31, 2013.

Item 6.    Exhibits.

(Asterisk indicates exhibit previously filed with the Securities and Exchange Commission and incorporated herein by reference.)

SEC File or
Registration
Number

Exhibit
Number4(a
)*


Trust Agreement dated as of January 1, 1983, among Tenneco Offshore Company, Inc., Texas Commerce Bank National Association, as corporate trustee, and Horace C. Bailey, Joseph C. Broadus and F. Arnold Daum, as
individual trustees (Exhibit 4(a) to Form 10-K for the year ended December 31, 1992 of TEL Offshore Trust)


0-06910


4(a
)4(b
)*


Agreement of General Partnership of TEL Offshore Trust Partnership between Tenneco Oil Company and the TEL Offshore Trust, dated January 1, 1983 (Exhibit 4(b) to Form 10-K for year ended December 31,
1992 of TEL Offshore Trust)


0-06910


4(b
)4(c
)*


Conveyance of Overriding Royalty Interests from Exploration I to the Partnership (Exhibit 4(c) to Form 10-K for year ended December 31, 1992 of TEL Offshore Trust)


0-06910


4(c
)4(d
)*


Amendments to TEL Offshore Trust Agreement, dated December 7, 1984 (Exhibit 4(d) to Form 10-K for year ended December 31, 1992 of TEL Offshore Trust)


0-06910


4(d
)4(e
)*


Amendment to the Agreement of General Partnership of TEL Offshore Trust Partnership, effective as of January 1, 1983 (Exhibit 4(e) to Form 10-K for the year ended December 31, 1992 of TEL Offshore
Trust)


0-06910


4(e
)10(a
)*


Purchase Agreement, dated as of December 7, 1984 by and between Tenneco Oil Company and Tenneco Offshore II Company (Exhibit 10(a) to Form 10-K for year ended December 31, 1992 of TEL Offshore
Trust)


0-06910


10(a
)10(b
)*


Consent Agreement, dated November 16, 1988, between TEL Offshore Trust and Tenneco Oil Company (Exhibit 10(b) to Form 10-K for year ended December 31, 1988 of TEL Offshore Trust)


0-06910


10(b
)


29

---



SEC File or
Registration
Number

Exhibit
Number10(c
)*


Assignment and Assumption Agreement, dated November 17, 1988, between Tenneco Oil Company and TOC-Gulf of Mexico Inc. (Exhibit 10(c) to Form 10-K for year ended December 31, 1988 of TEL Offshore
Trust)


0-06910


10(c
)10(d
)*


Gas Purchase and Sales Agreement Effective September 1, 1993 between Tennessee Gas Pipeline Company and Chevron U.S.A. Production Company (Exhibit 10(d) to Form 10-K for year ended December 31, 1993 of
TEL Offshore Trust)


0-06910


10(d
)31



Certification furnished pursuant to Section 302 of the Sarbanes-Oxley Act of 200232



Certification furnished pursuant to Section 906 of the Sarbanes-Oxley Act of 2002


30

---





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.

TEL OFFSHORE TRUSTBy:

The Bank of New York Mellon
Trust Company, N.A.
Corporate TrusteeBy:

/s/ MICHAEL J. ULRICH Michael J. Ulrich Vice President


Date:
May 14, 2014

The
Registrant, TEL Offshore 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.

31

---



QuickLinks