North European Oil Royalty Trust (NRT, NYSE)
Industry: Energy / Oil & Gas E&P
Annual report, fiscal year 2022


Annual Report 2022

North
European
Oil
Royalty
Trust



ATTENTION:
PLEASE RETAIN
CRITICAL TAX INFORMATION ENCLOSED



The Annual Meeting of North European Oil Royalty Trust will be held on Wednesday, February 15, 2023, in the Emerson Meeting Room at the Courtyard Marriott, 75 Railroad St., Keene, N.H. (near the Managing Director’s office) and via ZOOM at 11:00 a.m. This will facilitate the participation of additional unit owners. All unit owners are welcome to attend.

Unit owners, who are unable to attend in person, may participate in the annual meeting and ask questions during the question period by using the following Zoom link, https://us02web.zoom.us/j/87210159755. At the start of the presentation, you will be muted. At the start of the question period if you wish to pose a question, please click on the “Participants” button at the bottom of the Zoom screen. A window will open to the right. Click on the “...” at the bottom of the window and click “Raise Hand.” You will then be called on to unmute yourself and pose your question.

Unit owners are urged to vote by proxy in the manner provided in the proxy card.

## Table of Contents

Report to Unit Owners ..... 1-2
Description of Trust Assets ..... 3
Management’s Discussion and Analysis ..... 3-7
Critical Accounting Estimates ..... 7-8
Report of Independent Registered Public Accounting Firm ..... 9-10
Financial Statements ..... 11-12
Notes to Financial Statements ..... 13-15
Disclosure Controls and Procedures ..... 16
Internal Control over Financial Reporting ..... 16
Trustees, Administration and Important Contacts ..... 17
2022 Tax Letter (Removable) ..... 18-21

## IMPORTANT TAX INFORMATION

For your convenience, the information necessary to prepare your 2022 tax return is included in the removable “2022 Tax Letter” on Pages 18 through 21.
Please note that there will be no separate mailing of the tax letter.
The 2022 Tax Letter is also available at the Trust’s website, www.neort.com.



## Report to Unit Owners:

## FOURTH QUARTER 2022

Net income for the Trust for the fourth quarter of fiscal 2022 was $6,884,050, an increase of 428.45% from net income of $1,302,678 for the fourth quarter of fiscal 2021. The Trust receives nearly all of its royalties under two royalty agreements. The Mobil Agreement is the 4% royalty rate agreement covering gas sales from the western half of a concession in the Federal Republic of Germany (the “Oldenburg concession”). The OEG Agreement is the 0.6667% royalty rate agreement covering gas sales from the entire Oldenburg concession. Total royalties under the Mobil Agreement, including sulfur royalties under the 2% Mobil Sulfur Agreement, for the fourth quarter of fiscal 2022 were increased by positive adjustments from prior periods of ($995,255), as compared to negative adjustments totaling ($120,777) for the fourth quarter of fiscal 2021. Total royalties under the OEG Agreement for the fourth quarter of fiscal 2022 were increased by positive adjustments from prior periods of ($554,793), as compared to negative adjustments of ($70,329) for the fourth quarter of fiscal 2021. Net income in the fourth quarter of 2022 was higher than the fourth quarter of 2021 due to the impact of these prior period adjustments as well as increases in gas prices. The relevant details for the fourth quarters of fiscal 2022 and 2021 for gas sales under the Mobil and OEG Agreements are shown in the table below.

<table><tr><td colspan="4">Quarterly Gas Data Providing Basis for Fiscal Quarter Royalties</td></tr><tr><td></td><td>3rd Calendar Quarter Ended 9/30/2022</td><td>3rd Calendar Quarter Ended 9/30/2021</td><td>Percentage Change</td></tr><tr><td>Mobil Agreement:</td><td></td><td></td><td></td></tr><tr><td>Gas Sales (Bcf \( ^{1} \) )</td><td>3.499</td><td>3.985</td><td>- 12.20%</td></tr><tr><td>Gas Prices \( ^{2} \)  (Ecents/kWh \( ^{3} \) )</td><td>8.3302</td><td>1.9573</td><td>+325.60%</td></tr><tr><td>Average Exchange Rate \( ^{4} \)</td><td>0.9864</td><td>1.1703</td><td>- 15.71%</td></tr><tr><td>Gas Royalties</td><td>3,287,124</td><td>1,043,662</td><td>+214.96%</td></tr><tr><td>OEG Agreement:</td><td></td><td></td><td></td></tr><tr><td>Gas Sales (Bcf)</td><td>12.951</td><td>13.365</td><td>- 3.10%</td></tr><tr><td>Gas Prices (Ecents/kWh)</td><td>8.4951</td><td>1.9961</td><td>+325.58%</td></tr><tr><td>Average Exchange Rate</td><td>0.9868</td><td>1.1714</td><td>- 15.76%</td></tr><tr><td>Gas Royalties</td><td>1,904,864</td><td>1,441,458</td><td>+331.49%</td></tr></table>

 \( ^{1} $ Billion cubic feet  \( ^{2} \) Gas prices derived from May-July period  \( ^{3} \) Euro cents per Kilowatt hour

 \( ^{4} \) Based on average Euro/dollar exchange rates of cumulative royalty transfers

## FISCAL 2022 REPORT

For fiscal 2022, the Trust’s total royalty income increased 286.76% to $17,800,119 from $4,602,410 in fiscal 2021. The increase in royalty income was the result of a combination of factors including the reduction in the economic impact of COVID-19 and higher gas prices resulting from the economic disruption following the invasion of Ukraine. As in prior years, the Trust receives information concerning adjustments from the operating companies based on their final calculations of royalties payable during the previous periods as well as other required adjustments. During fiscal 2022 and 2021, these adjustments increased royalty income by $1,550,020 and decreased royalty income by $696,189, respectively. During fiscal 2022 and 2021, Mobil sulfur royalties totaled $316,527 and



$178,367, respectively. The total distribution for fiscal 2022 was $1.83 per unit compared to $0.47 per unit for fiscal 2021.

The Trust’s German consultant periodically contacts the representatives of the operating companies to inquire about their planned and proposed drilling and geophysical work and other general matters. The following represents a summary of the most recent information the Trust’s German consultant received from representatives of EMPG in December 2022. The Trust is not able to confirm the accuracy of any of the information supplied by the operating companies. In addition, the operating companies are not required to take any of the actions outlined and, if they change their plans with respect to any such actions, they are not obligated to inform the Trust.

The Trust’s German consultant has advised the Trust that EMPG has not planned any new wells for calendar 2023 and no major work has been initiated on the exploration side.

Production levels of the OEG fields for 2022 have demonstrated that numerous maintenance efforts, including well cleanup jobs and foam jobs to de-water weak wells, have been conducted to maintain production.

As of the current date and despite the difficult energy situation in Germany, the government has taken no steps to encourage or support domestic development of hydrocarbon-based energy sources. It should be noted that the economic impact on energy prices resulting from the invasion of Ukraine by Russia continues and shows no sign of abating. Under these circumstances, current decisions at both the governmental and corporate levels may change.

Based on the limited information available, Graves & Co. Consulting LLC, the Trust’s petroleum consultant (“Graves & Co.”), has prepared and submitted their report on the cost depletion percentage applicable to Trust unit owners for calendar 2022. The 2022 cost depletion percentage of 7.8894% and related tax information is contained in the removable "2022 Tax Letter" on Pages 18 through 21 of this report. The calculation of the cost depletion percentage is based on Graves & Co.’s estimate of remaining net proved producing reserves as of October 1, 2022. (The complete text of the report is available in the Trust’s 2022 Report on Form 10-K as exhibit 99.1.) The report indicates that net Trust gas reserves increased 94.84% to 10.582 Bcf from 5.431 Bcf on net sales for 2022 of 0.903 Bcf and a positive reserve adjustment of 6.054 Bcf.

Respectfully submitted,

December 30, 2022

John R. Van Kirk
Managing Director



## Description of Trust Assets

The properties of the Trust, which the Trust and Trustees hold pursuant to the Trust Agreement on behalf of the unit owners, are overriding royalty rights on sales of gas, sulfur and oil under the Oldenburg concession. The Oldenburg concession covers approximately 1,386,000 acres, is located in the German federal state of Lower Saxony, and is the area from which natural gas, sulfur and oil are extracted. The Oldenburg concession currently provides nearly 100% of all the royalties received by the Trust. The Oldenburg concession is held by Mobil Erdgas-Erdol GmbH ("Mobil Erdgas"), a German operating subsidiary of ExxonMobil, and by Oldenburgische Erdolgesellschaft ("OEG"). BEB Erdgas und Erdol GmbH ("BEB"), a joint venture in which ExxonMobil and the Royal Dutch/Shell Group each own 50%, administers the concession held by OEG. In 2002, Mobil Erdgas and BEB formed EMPG to carry out all exploration, drilling and production activities. All sales activities upon which the calculation of royalties is based are still handled by either Mobil Erdgas or BEB (the "operating companies").

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

The Trust is also entitled under an agreement with Mobil Erdgas to receive a 2% royalty on gross receipts of sales of sulfur obtained as a by-product of sour gas produced from the western part of Oldenburg (the “Mobil Sulfur Agreement”). The payment of the sulfur royalty is conditioned upon sales of sulfur by Mobil Erdgas at a selling price above an agreed upon base price adjusted annually by an inflation index. When the average quarterly selling price falls below the indexed base price, no sulfur royalties are paid. Sulfur royalties under the Mobil Agreement totaled $316,527 and $178,367 during fiscal 2022 and 2021, respectively.

Under the OEG Agreement covering the entire Oldenburg concession, the Trust receives royalties at the rate of 0.6667% on gross receipts from sales by BEB of gas well gas, oil well gas, crude oil, condensate and sulfur less a certain allowed deduction of costs. Under the OEG Agreement, 50% of the field handling and treatment costs as reported for state royalty purposes are deducted from the gross sales receipts prior to the calculation of the royalty to be paid to the Trust.

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

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

The Trust does not engage in any business or extractive operations of any kind in the areas over which it holds royalty rights and is precluded from engaging in such activities by the Trust Agreement.



There are no requirements, therefore, for capital resources with which to make capital expenditures or investments in order to continue the receipt of royalty revenues by the Trust.

The operating companies pay royalties to the Trust based on their sales of natural gas, sulfur and oil. Of these three products, natural gas provided approximately 95% of the total royalties in fiscal 2022. The amount of royalties paid to the Trust is primarily based on four factors: the amount of gas sold, the area from which the gas is sold, the price of that gas and the exchange rate. For purposes of the royalty calculation, the determination of the gas price is explained in detail in the following two paragraphs.

On August 26, 2016, the Mobil and OEG Agreements were amended to establish a new base to determine gas prices for the calculation of the Trust’s royalties. This new base is set as the state assessment base for natural gas used by the operating companies in their calculation of royalties payable to the State of Lower Saxony. This change reflects a shift to the prices calculated for the German Border Import gas Price (“GBIP”). The average combined totals of the GBIP for the relevant three-month period are used to provide an average gas price for the quarter. This average gas price is increased by 1% and 3% per the terms of the Mobil and OEG Royalty Agreements and is used by the operators to calculate the royalties payable to the Trust for a given quarter.

The change to the GBIP has reduced the scope and cost of the accounting examination, eliminated ongoing disputes with OEG and Mobil regarding sales to related parties, and reduced prior year adjustments to the normally scheduled year-end reconciliation. The pricing basis has also eliminated certain costs that were previously deductible prior to the royalty calculation under the OEG Agreement.

There are two types of natural gas found within the Oldenburg concession, sweet gas and sour gas. Sweet gas has little contaminants and needs very minor treatment before it can be sold. Sour gas, in comparison, must be processed at the Grossenketen desulfurization plant before it can be sold. The desulfurization process removes hydrogen sulfide and other contaminants. The hydrogen sulfide in gaseous form is converted to sulfur in a liquid or solid form, which is sold separately. With full operation of the two units, raw gas input capacity stands at approximately 400 million cubic feet (“MMcf”) per day. EMPG has indicated to the Trust’s consultant in Germany that it intends to shut down one of the remaining two units in June 2023. The retirement of this unit is planned by EMPG as otherwise state authorities would mandate a full and costly recertification of its vessels and pipes which will have reached their required expiration date. Since the units are roughly equal in size, full operation of the remaining unit would be approximately 200 MMcf per day following the shutdown. It is expected that the single unit will be sufficient to handle sour gas production through-put from the concession. It is also expected that operating expenses in the future will be somewhat reduced by this measure. Since sour gas accounts for 75% of overall gas sales and 98% of western gas sales, any future shutdown could significantly impact royalty income. The Trust has insufficient data to predict whether, when and to what extent any future shutdown may occur.

The Trust has no means of ensuring continued income from overriding royalty rights at their present level or otherwise. The assets of the Trust are depleting assets and, if the operators developing the concession do not perform additional development projects, the assets may deplete faster than expected. Eventually, the assets of the Trust will cease to produce in commercial quantities and the Trust will cease to receive proceeds from such assets.



The Trust’s consultant in Germany provides general information to the Trust on the German and European economies and energy markets as well as monitoring the continuing impact of the war in Ukraine and ongoing efforts by the European governments to respond to the economic impacts of the war. This information provides a context in which to evaluate the actions of the operating companies. The Trust’s consultant receives reports from EMPG with respect to current and planned drilling and exploration efforts. However, EMPG and the operating companies continue to limit the information flow to that which is required by German law, and the Trust is not able to confirm the accuracy of any of the information supplied by EMPG or the operating companies.

## Results: Fiscal 2022 versus Fiscal 2021

For fiscal 2022, the Trust’s gross royalty income increased 286.76% to $17,800,119 from $4,602,410 in fiscal 2021. The war in Ukraine has had and continues to have a significant impact on royalties paid to the Trust. The reduction in the flow of Russian gas to Germany and to Europe as a whole has led to shortages. These shortages have resulted in a bidding war for limited gas supplies available and continue to support higher gas prices. The increase in the amount of royalty income resulted in the higher distribution. The total distribution for fiscal 2022 was $1.83 per unit compared to $0.47 per unit for fiscal 2021. Gas prices under both royalty agreements were higher while gas sales and average exchange rates were down. The royalty income received under the Mobil Agreement in fiscal 2022 increased by $8,102,062 as compared to fiscal 2021. Royalty income received under the OEG Agreement in fiscal 2022 increased by $5,096,976 as compared to fiscal 2021.

As in prior years, the Trust receives adjustments from the operating companies based on their final calculations of royalties payable during the previous periods. During fiscal 2022, the adjustments based on royalties payable for 2021 increased royalty income by $1,550,020. During fiscal 2021, the adjustments based on royalties payable for 2020 decreased royalty income by $696,189. In fiscal 2022 and 2021, Mobil sulfur royalties totaled $316,527 and $178,367, respectively.

Gas sales under the Mobil Agreement decreased 5.99% to 14.874 Bcf in fiscal 2022 from 15.821 Bcf in fiscal 2021. Given the lack of drilling by the operating companies during 2022, the Trust’s consultant in Germany believes the decline in gas production is due to the normal reduction in well pressure that is experienced over time.

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

<table><tr><td>Fiscal Quarter</td><td>2022 Gas Sales</td><td>2021 Gas Sales</td><td>Percentage Change</td></tr><tr><td>First</td><td>4.105</td><td>3.222</td><td>+ 27.41%</td></tr><tr><td>Second</td><td>3.605</td><td>4.354</td><td>- 17.20%</td></tr><tr><td>Third</td><td>3.665</td><td>4.259</td><td>- 13.95%</td></tr><tr><td>Fourth</td><td>3.499</td><td>3.986</td><td>- 12.22%</td></tr><tr><td>Fiscal Year Total</td><td>14.874</td><td>15.821</td><td>- 5.99%</td></tr></table>

Average prices for gas sold under the Mobil Agreement increased 249.76% to 5.5665 cents/kWh in fiscal 2022 from 1.5915 cents/kWh in fiscal 2021.



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

<table><tr><td>Fiscal Quarter</td><td>2022 Average Gas Prices</td><td>2021 Average Gas Prices</td><td>Percentage Change</td></tr><tr><td>First</td><td>3.0604</td><td>1.1935</td><td>+156.42%</td></tr><tr><td>Second</td><td>5.1442</td><td>1.5395</td><td>+234.15%</td></tr><tr><td>Third</td><td>6.1535</td><td>1.6032</td><td>+283.83%</td></tr><tr><td>Fourth</td><td>8.3302</td><td>1.9573</td><td>+325.60%</td></tr><tr><td>Fiscal Year Average</td><td>5.5665</td><td>1.5915</td><td>+249.76%</td></tr></table>

Converting gas prices into more familiar terms, using the average exchange rate, yielded a price of $16.56 per thousand cubic feet (“Mcf”), an increase of 204.97% from fiscal 2021’s average price of $5.43/Mcf. For fiscal 2022, royalties paid under the Mobil Agreement were converted and transferred at an average Euro/U.S. dollar exchange rate of $1.0405, a decrease of 12.80% from the average Euro/U.S. dollar exchange rate of $1.1932 for fiscal 2021.

Average Euro Exchange Rate under the Mobil Agreement

<table><tr><td>Fiscal Quarter</td><td>2022 Average Euro Exchange Rate</td><td>2021 Average Euro Exchange Rate</td><td>Percentage Change</td></tr><tr><td>First</td><td>1.1256</td><td>1.2116</td><td>- 7.10%</td></tr><tr><td>Second</td><td>1.0883</td><td>1.2020</td><td>- 9.46%</td></tr><tr><td>Third</td><td>1.0236</td><td>1.2004</td><td>- 14.73%</td></tr><tr><td>Fourth</td><td>0.9864</td><td>1.1703</td><td>- 15.71%</td></tr><tr><td>Fiscal Year Average</td><td>1.0405</td><td>1.1932</td><td>- 12.80%</td></tr></table>

Excluding the effects of differences in prices and average exchange rates, the combination of royalty rates on gas sold from western Oldenburg results in an effective royalty rate approximately seven times higher than the royalty rate on gas sold from eastern Oldenburg. This is of particular significance to the Trust since gas sold from western Oldenburg provides the bulk of royalties paid to the Trust. For fiscal 2022, the volume of gas sold from western Oldenburg accounted for only 27.86% of the volume of all gas sales. However, western Oldenburg gas royalties provided approximately 74.29% or $12,512,346 out of a total of $16,842,689 in overall Oldenburg gas royalties.

Gas sales under the OEG Agreement decreased 1.04% to 53.385 Bcf in fiscal 2022 from 53.947 Bcf in fiscal 2021. Given the lack of drilling by the operating companies during 2022, the Trust’s consultant in Germany believes the decline in gas production is due to the normal reduction in well pressure that is experienced over time.

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

<table><tr><td>Fiscal Quarter</td><td>2022 Gas Sales</td><td>2021 Gas Sales</td><td>Percentage Change</td></tr><tr><td>First</td><td>13.970</td><td>11.622</td><td>+ 20.20%</td></tr><tr><td>Second</td><td>13.123</td><td>14.495</td><td>- 9.47%</td></tr><tr><td>Third</td><td>13.341</td><td>14.465</td><td>- 7.77%</td></tr><tr><td>Fourth</td><td>12.951</td><td>13.365</td><td>- 3.10%</td></tr><tr><td>Fiscal Year Total</td><td>53.385</td><td>53.947</td><td>- 1.04%</td></tr></table>



Average gas prices for gas sold under the OEG Agreement increased 254.51% to 5.7342 cents/kWh in fiscal 2022 from 1.6175 cents/kWh in fiscal 2021.

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

<table><tr><td>Fiscal Quarter</td><td>2022 Average Gas Prices</td><td>2021 Average Gas Prices</td><td>Percentage Change</td></tr><tr><td>First</td><td>3.1210</td><td>1.2171</td><td>+156.43%</td></tr><tr><td>Second</td><td>5.2460</td><td>1.5700</td><td>+234.14%</td></tr><tr><td>Third</td><td>6.2753</td><td>1.6349</td><td>+283.83%</td></tr><tr><td>Fourth</td><td>8.4951</td><td>1.9961</td><td>+325.58%</td></tr><tr><td>Fiscal Year Average</td><td>5.7342</td><td>1.6175</td><td>+254.51%</td></tr></table>

Converting gas prices into more familiar terms, using the average exchange rate, yielded a price of $16.60/Mcf, an increase of 208.55% from fiscal 2021's average price of $5.38/Mcf. For fiscal 2022, royalties paid under the OEG Agreement were converted and transferred at an average Euro/U.S. dollar exchange rate of $1.0375, a decrease of 13.04% from the average Euro/U.S. dollar exchange rate of $1.1931 for fiscal 2021.

Average Euro Exchange Rate under the OEG Agreement

<table><tr><td>Fiscal Quarter</td><td>2022 Average Euro Exchange Rate</td><td>2021 Average Euro Exchange Rate</td><td>Percentage Change</td></tr><tr><td>First</td><td>1.1255</td><td>1.2123</td><td>- 7.16%</td></tr><tr><td>Second</td><td>1.0867</td><td>1.2022</td><td>- 9.61%</td></tr><tr><td>Third</td><td>1.0236</td><td>1.1998</td><td>- 14.69%</td></tr><tr><td>Fourth</td><td>0.9868</td><td>1.1714</td><td>- 15.76%</td></tr><tr><td>Fiscal Year Average</td><td>1.0375</td><td>1.1931</td><td>- 13.04%</td></tr></table>

Interest income for fiscal 2022 of $2,244 increased from interest income of $641 for fiscal 2021 due to the higher amount of royalties received. Trust expenses increased $87,423, or 13.95%, to $713,917 in fiscal 2022 from $626,494 in fiscal 2021 due to higher Trustees' fees as specified in the provisions of the Trust Agreement and accounting costs associated with the biennial examinations of the royalty calculations by the German operating companies during fiscal 2022.

## Critical Accounting Estimates

The financial statements, appearing subsequently in this Report, present financial statement balances and financial results on a modified cash basis of accounting, which is a comprehensive basis of accounting other than accounting principles generally accepted in the U.S. (“GAAP basis”). Cash basis accounting is an accepted accounting method for royalty trusts such as the Trust. GAAP basis financial statements disclose income as earned and expenses as incurred, without regard to receipts or payments. The use of GAAP would require the Trust to accrue for expected royalty payments. This is exceedingly difficult since the Trust has very limited information on such payments until they are received and cannot accurately project such amounts. The Trust’s cash basis financial statements disclose revenue when cash is received and expenses when cash is paid. The one modification of the cash basis of accounting is that the Trust accrues for distributions to be paid to unit owners (those distributions approved by the Trustees for the Trust). The Trust’s distributable income represents royalty income received by the Trust during the period plus interest income less any expenses incurred



by the Trust, all on a cash basis. In the opinion of the Trustees, the use of the modified cash basis provides a more meaningful presentation to unit owners of the results of operations of the Trust and presents to the unit owners a more accurate calculation of income and expenses for tax reporting purposes.

This Annual Report may contain forward-looking statements intended to qualify for the safe harbor from liability established by the Private Securities Litigation Reform Act of 1995. All statements other than statements of historical fact are forward-looking. Such statements address future expectations and events or conditions concerning the Trust. You can identify many forward-looking statements by words such as “may,” “will,” “would,” “should,” “could,” “expects,” “aim,” “anticipates,” “believes,” “estimates,” “intends,” “plan,” “predict,” “project,” “seek,” “potential,” “opportunities” and other similar expressions and the negatives of such expressions. However, not all forward-looking statements contain these words. Many of these statements are based on information provided to the Trust by the operating companies or by consultants using public information sources. These statements are subject to certain risks and uncertainties that could cause actual results to differ materially from those anticipated in any forward-looking statements. These include:

- risks and uncertainties concerning levels of gas production and gas sale prices, general economic conditions, currency exchange rates, and the overall impact of the novel coronavirus identified as COVID-19;

- the ability or willingness of the operating companies to perform under their contractual obligations with the Trust;

• potential disputes with the operating companies and the resolution thereof; and

• political and economic uncertainty arising from Russia’s invasion of Ukraine.

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



# REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

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

## Opinion on the Financial Statements

We have audited the accompanying statements of assets, liabilities, and trust corpus of North European Oil Royalty Trust (the “Trust”) as of October 31, 2022 and 2021, and the related statements of revenue collected and expenses paid, undistributed earnings, and changes in cash and cash equivalents for each of the two years in the period ended October 31, 2022, and the related notes (collectively referred to as the “financial statements”). In our opinion, the financial statements present fairly, in all material respects, the assets, liabilities and trust corpus of the Trust as of October 31, 2022 and 2021, and its revenue collected and expenses paid, undistributed earnings and changes in its cash and cash equivalents for each of the two years in the period ended October 31, 2022, in conformity with the modified cash basis of accounting described in Note 1.

## Basis for Opinion

These financial statements are the responsibility of the Trust’s management. Our responsibility is to express an opinion on the Trust’s financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (“PCAOB”) and are required to be independent with respect to the Trust in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Trust is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits, we are required to obtain an understanding of internal control over financial reporting, but not for the purpose of expressing an opinion on the effectiveness of the Trust’s internal control over financial reporting. Accordingly, we express no such opinion.

Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.

## Basis of Accounting

As described in Note 1, these financial statements have been prepared on the modified cash basis of accounting, which is a comprehensive basis of accounting other than accounting principles generally accepted in the United States of America.



## Critical Audit Matters

Critical audit matters are matters arising from the current period audit of the financial statements that were communicated or required to be communicated to the audit committee and that: (1) relate to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective, or complex judgments. We determined that there are no critical audit matters.

/s/ Mazars USA LLP

We have served as the Trust’s auditor since 2006.

Edison, NJ

December 30, 2022



## NORTH EUROPEAN OIL ROYALTY TRUST
STATEMENTS OF ASSETS, LIABILITIES AND TRUST CORPUS (NOTE 1)
OCTOBER 31, 2022 AND 2021

<table><tr><td>ASSETS</td><td>2022</td><td>2021</td></tr><tr><td>Current assets - - Cash and cash equivalents</td><td>$7,193,457</td><td>$1,409,437</td></tr><tr><td>Producing gas and oil royalty rights, net of amortization (Notes 1 and Total Assets)</td><td>1</td><td>1</td></tr><tr><td></td><td>$7,193,458</td><td>$1,409,438</td></tr></table>

<table><tr><td>LIABILITIES AND TRUST CORPUS</td><td>2022</td><td>2021</td></tr><tr><td>Current liabilities - - Distributions to be paid to unit owners, paid November 2022 and 2021</td><td>$6,801,037</td><td>$1,286,683</td></tr><tr><td>Trust corpus (Notes 1 and 2)</td><td>1</td><td>1</td></tr><tr><td>Undistributed earnings</td><td>392,420</td><td>122,754</td></tr><tr><td>Total Liabilities and Trust Corpus</td><td>$7,193,458</td><td>$1,409,438</td></tr></table>

## NORTH EUROPEAN OIL ROYALTY TRUST
STATEMENTS OF REVENUE COLLECTED AND EXPENSES PAID (NOTE 1)
FOR THE FISCAL YEARS ENDED OCTOBER 31, 2022 AND 2021

<table><tr><td></td><td>2022</td><td>2021</td></tr><tr><td>Gas, sulfur and oil royalties received</td><td>$17,800,119</td><td>$4,602,410</td></tr><tr><td>Interest income</td><td>2,244</td><td>641</td></tr><tr><td>Trust Income</td><td>$17,802,363</td><td>$4,603,051</td></tr><tr><td>Operating expenses</td><td>($695,071)</td><td>($587,476)</td></tr><tr><td>Related party expenses (Note 3)</td><td>(18,846)</td><td>(39,018)</td></tr><tr><td>Trust Expenses</td><td>($713,917)</td><td>($626,494)</td></tr><tr><td>Net Income</td><td>$17,088,446</td><td>$3,976,557</td></tr><tr><td>Net income per unit</td><td>$1.86</td><td>$0.43</td></tr><tr><td>Distributions per unit paid or to be paid to unit owners</td><td>$1.83</td><td>$0.47</td></tr></table>

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



## NORTH EUROPEAN OIL ROYALTY TRUST
STATEMENTS OF UNDISTRIBUTED EARNINGS (NOTE 1)
FOR THE FISCAL YEARS ENDED OCTOBER 31, 2022 AND 2021

<table><tr><td></td><td>2022</td><td>2021</td></tr><tr><td>Balance, beginning of year</td><td>$122,754</td><td>$465,774</td></tr><tr><td>Net income</td><td>17,088,446</td><td>3,976,557</td></tr><tr><td></td><td>$17,211,200</td><td>$4,442,331</td></tr><tr><td>Less:</td><td></td><td></td></tr><tr><td>Current year distributions paid or</td><td></td><td></td></tr><tr><td>to be paid to unit owners</td><td>16,818,780</td><td>4,319,577</td></tr><tr><td>Balance, end of year</td><td>$392,420</td><td>$122,754</td></tr></table>

## NORTH EUROPEAN OIL ROYALTY TRUST
STATEMENTS OF CHANGES IN CASH AND CASH EQUIVALENTS (NOTE 1)
FOR THE FISCAL YEARS ENDED OCTOBER 31, 2022 AND 2021

<table><tr><td></td><td>2022</td><td>2021</td></tr><tr><td>Sources of Cash and Cash Equivalents:</td><td></td><td></td></tr><tr><td>Gas, sulfur and oil royalties received</td><td>$17,800,119</td><td>$4,602,410</td></tr><tr><td>Interest income</td><td>2,244</td><td>641</td></tr><tr><td></td><td>$17,802,363</td><td>$4,603,051</td></tr><tr><td>Uses of Cash and Cash Equivalents:</td><td></td><td></td></tr><tr><td>Payment of Trust expenses</td><td>$713,917</td><td>$626,494</td></tr><tr><td>Distributions paid</td><td>11,304,426</td><td>3,216,705</td></tr><tr><td></td><td>$12,018,343</td><td>$3,843,199</td></tr><tr><td>Net increase (decrease) in cash and cash equivalents during the year</td><td>5,784,020</td><td>759,852</td></tr><tr><td>Cash and cash equivalents, beginning of year</td><td>1,409,437</td><td>649,585</td></tr><tr><td>Cash and cash equivalents, end of year</td><td>$7,193,457</td><td>$1,409,437</td></tr></table>

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



# NORTH EUROPEAN OIL ROYALTY TRUST
NOTES TO FINANCIAL STATEMENTS
OCTOBER 31, 2022 AND 2021

(1) Summary of significant accounting policies:

Basis of accounting -

The accompanying financial statements of North European Oil Royalty Trust (the “Trust”) are prepared in accordance with the rules and regulations of the SEC. Financial statement balances and financial results are presented on a modified cash basis of accounting, which is a comprehensive basis of accounting other than accounting principles generally accepted in the United States (“GAAP basis”). In the opinion of management, all adjustments that are considered necessary for a fair presentation of these financial statements, including adjustments of a normal, recurring nature, have been included.

On a modified cash basis, revenue is earned when cash is received and expenses are incurred when cash is paid. GAAP basis financial statements disclose revenue as earned and expenses as incurred, without regard to receipts or payments. The modified cash basis of accounting is utilized to permit the accrual for distributions to be paid to unit owners (those distributions approved by the Trustees for the Trust). The Trust’s distributable income represents royalty income received by the Trust during the period plus interest income less any expenses incurred by the Trust, all on a cash basis. In the opinion of the Trustees, the use of the modified cash basis of accounting provides a more meaningful presentation to unit owners of the results of operations of the Trust.

The Trust receives adjustments from the operating companies based on their final calculations of royalties payable during the prior periods, including the immediately preceding calendar quarter. Negative adjustments are carried over to the succeeding quarter. There were no negative adjustments during fiscal 2022. A negative adjustment of €444,931 ($538,651) from the fourth quarter of fiscal 2020 was carried over and offset against royalty revenue received in the first quarter of fiscal 2021.

Producing gas and oil royalty rights -

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

Federal and state income taxes -

The Trust, as a grantor trust and also under a private letter ruling issued by the Internal Revenue Service, is exempt from federal income taxes. The Trust has no state income tax obligations.



## Cash and cash equivalents -

Cash and cash equivalents are defined as amounts deposited in bank accounts and amounts invested in certificates of deposit and U. S. Treasury bills with original maturities generally of three months or less from the date of purchase. The investment options available to the Trust are limited in accordance with specific provisions of the Trust Agreement. As of October 31, 2022, the uninsured amounts held in the Trust’s U.S. bank accounts were $6,933,575. In addition, the Trust held €10,000, the equivalent of $9,882, in its German bank account at October 31, 2022.

## Net income per unit -

Net income per unit is based upon the number of units outstanding at the end of the period. As of October 31, 2022 and 2021, there were 9,190,590 units of beneficial interest outstanding.

## New accounting pronouncements –

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

## (2) Formation of the Trust:

The Trust was formed on September 10, 1975. As of September 30, 1975, the Company was liquidated and the remaining assets and liabilities of the Company, including its royalty rights, were transferred to the Trust. The Trust, on behalf of the owners of beneficial interest in the Trust, holds overriding royalty rights covering gas and oil production in certain concessions or leases in the Federal Republic of Germany. These rights are held under contracts with local German exploration and development subsidiaries of ExxonMobil Corp. and the Royal Dutch/Shell Group of Companies. Under these contracts, the Trust receives various percentage royalties on the proceeds of the sales of certain products from the areas involved. At the present time, royalties are received for sales of gas well gas, oil well gas, crude oil, condensate and sulfur.

## (3) Related party transactions:

John R. Van Kirk, the Managing Director of the Trust, provides office services to the Trust at cost. For such office services, the Trust reimbursed the Managing Director $5,256 and $5,613 in fiscal 2022 and 2021, respectively.

As of December 31, 2021, Lawrence A. Kobrin, a Trustee of the Trust, fully retired from Cahill Gordon & Reindel LLP, which serves as counsel to the Trust. Commencing January 1, 2022, payments to Cahill Gordon & Reindel LLP are no longer considered to be payments to a related party but instead are included in operating expenses. For fiscal 2022 and 2021, related party legal expenses paid to Cahill Gordon & Reindel LLP were $13,590 and $33,405, respectively.

## (4) Employee benefit plan:

The Trust has established a savings incentive match plan for employees (SIMPLE IRA) that is available to both employees of the Trust, one of whom is the Managing Director. The Trustees authorized the making of contributions by the Trust to the accounts of employees, on a matching basis, of up to 3% of cash compensation paid to each such employee for the 2022 and 2021 calendar years.



## (5) Quarterly results (unaudited):

The tables below summarize the quarterly results and distributions of the Trust for the fiscal years ended October 31, 2022 and 2021:

Fiscal 2022 by Quarter and Year

<table><tr><td></td><td>First</td><td>Second</td><td>Third</td><td>Fourth</td><td>Year</td></tr><tr><td>Royalties received</td><td>$2,546,539</td><td>$3,773,568</td><td>$4,442,665</td><td>$7,037,347</td><td>$17,800,119</td></tr><tr><td>Net income</td><td>$2,351,819</td><td>$3,559,968</td><td>$4,292,607</td><td>$6,884,050</td><td>$17,088,446</td></tr><tr><td>Net income per unit</td><td>$0.26</td><td>$0.39</td><td>$0.47</td><td>$0.75</td><td>$1.86</td></tr><tr><td>Distributions paid or to be paid</td><td>$2,297,647</td><td>$3,492,424</td><td>$4,227,671</td><td>$6,801,037</td><td>$16,818,779</td></tr><tr><td>Distributions per unit paid or to be paid to unit owners</td><td>$0.25</td><td>$0.38</td><td>$0.46</td><td>$0.74</td><td>$1.83</td></tr></table>

Fiscal 2021 by Quarter and Year

<table><tr><td></td><td>First</td><td>Second</td><td>Third</td><td>Fourth</td><td>Year</td></tr><tr><td>Royalties received</td><td>$283,439</td><td>$1,400,159</td><td>$1,480,863</td><td>$1,437,949</td><td>$4,602,410</td></tr><tr><td>Net income</td><td>$111,842</td><td>$1,198,447</td><td>$1,363,590</td><td>$1,302,678</td><td>$3,976,557</td></tr><tr><td>Net income per unit</td><td>$0.01</td><td>$0.13</td><td>$0.15</td><td>$0.14</td><td>$0.43</td></tr><tr><td>Distributions paid or to be paid</td><td>$367,624</td><td>$1,286,682</td><td>$1,378,588</td><td>$1,286,683</td><td>$4,319,577</td></tr><tr><td>Distributions per unit paid or to be paid to unit owners</td><td>$0.04</td><td>$0.14</td><td>$0.15</td><td>$0.14</td><td>$0.47</td></tr></table>



## Disclosure Controls and Procedures

The Trust maintains disclosure controls and procedures that are designed to ensure that information required to be disclosed by the Trust is recorded, processed, summarized, accumulated and communicated to its management, which consists of the Managing Director, to allow timely decisions regarding required disclosure, and reported within the time periods specified in the Securities and Exchange Commission’s rules and forms. The Managing Director has performed an evaluation of the effectiveness of the design and operation of the Trust’s disclosure controls and procedures as of October 31, 2022. Based on that evaluation, the Managing Director concluded that the Trust’s disclosure controls and procedures were effective as of October 31, 2022.

## Internal Control over Financial Reporting

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

The Trust’s management is responsible for establishing and maintaining adequate internal control over financial reporting (as such term is defined in Exchange Act Rule 13a-15(f)) for the Trust. There are inherent limitations in the effectiveness of any internal control, including the possibility of human error and the circumvention or overriding of controls. Accordingly, even effective internal controls can provide only reasonable assurance with respect to financial statement preparation. Further, because of changes in conditions, the effectiveness of internal control may vary over time.

Management has evaluated the Trust’s internal control over financial reporting as of October 31, 2022. This assessment was based on criteria for effective internal control over financial reporting described in the standards promulgated by the Public Company Accounting Oversight Board and in the Internal Control-Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). Based on this evaluation, management concluded that the Trust’s internal control over financial reporting was effective as of October 31, 2022.



## NORTH EUROPEAN OIL ROYALTY TRUST

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

Ahron H. Haspel
Audit Comm. Chairman
Member of the Board
of Directors of
Hanover Bank Corp.

Lawrence A. Kobrin
Clerk to the Trustees

Nancy J. Prue
A Director of the
National Association of
Petroleum Investment
Analysts

Willard B. Taylor
Of Counsel, Sullivan
and Cromwell LLP

Managing Director
John R. Van Kirk

Office of the
Managing Director
PO Box 187
5 N. Lincoln St.
Keene, NH 03431
Tel: (732) 741-4008
E-Mail: neort@neort.com
Website: www.neort.com

Petroleum and Natural Gas Consultants
Graves and Co.
Consulting, LLC
2777 Allen Parkway
Suite 525
Houston, TX 77019

Counsel
Cahill Gordon & Reindel
32 Old Slip
New York, NY 10005

Auditors
Mazars USA LLP
399 Thornall Street
Edison, NJ 08837

Transfer Agent
American Stock Transfer &
Trust Company, LLC
6201 15 \( ^{th} \)  Avenue
Brooklyn, NY 11219
Tel: (800) 937-5449
(718) 921-8124
E-Mail: help@astfinancial.com
Website: www.astfinancial.com

A copy of the Trust’s Form 10-K Annual Report for fiscal 2022 as filed with the Securities and Exchange Commission will be sent upon written request to John R. Van Kirk, Managing Director, P.O. Box 187, Keene, New Hampshire 03431. In addition to the 2022 10-K, other pertinent filings and documents are available on the Trust’s website. www.neort.com



# IMPORTANT – 2022 TAX LETTER
RETAIN THIS LETTER FOR PREPARATION OF YOUR
2022 INCOME TAX RETURNS

January 2, 2023

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

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

The following is provided to assist current and former unit owners of North European Oil Royalty Trust (the “Trust”) to prepare their personal income tax returns for the tax year ended December 31, 2022. This letter serves to assist Owners, and their tax professionals, in determining the accurate and true income from the Trust for income tax reporting purpose. Further, this letter is for informational purposes and neither the Trust nor Trust employees intend, nor may it be construed, for this letter to serve as either legal or tax advice. It is recommended that you seek the advice of your trusted tax professional or attorney should you require further guidance.

## PART ONE – ALL UNIT OWNERS

To determine your proportional and, therefore, reportable, share of Trust income you must first know how many Trust units you owned during 2022, the periods during which you owned the units, and the cost or tax basis of the units. The information contained in this letter is applicable to those unit owners who held their units for either the entire year or only a portion of the year. Please note that Trust distributions are not dividends and should not be included on your income tax return as dividend income.

The Trust is considered a “grantor trust” for federal income tax purposes and each unit owner is deemed a “grantor” of the Trust. As such, unit owners realize income, in proportion to the owned units, when royalty income is paid to the Trust. Further, unit owners may deduct, from income, a proportional share of Trust expenses. Because realization of proportional Trust income and expenses is a time sensitive inquiry, you should not use the amount of quarterly Trust distributions received for income tax reporting purposes. Additionally, you should disregard the amounts listed on any 2022 Form 1099-Misc you receive from your broker or other nominee. The listed amounts are incomplete because they do not include your proportional share of Trust expenses and/or the cost depletion allowance.

Income and expenses should be reported on Federal Income Tax Form 1040, Schedule E. Royalty income is generally considered portfolio income under the passive loss rules enacted by the Tax Reform Act of 1986. Under Part I, Income or Loss from Rental Real Estate and Royalties, under Line 1b the type of property is royalties. Royalty income should be entered on Line 4, expenses should be entered on Line 19 as "miscellaneous Trust expenses" and the cost depletion deduction should be entered on Line 18. Some tax preparation computer programs ask for a tax identification number. North European Oil Royalty Trust's tax identification number is 22-2084119.



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

The Trust retains Graves & Co. Consulting, LLC, of Houston, Texas, a petroleum engineering company, to calculate the cost depletion percentage each year. The cost depletion percentage is calculated based upon computations of proved producing reserves estimated in accordance with accepted engineering analytical principles. Graves & Co. Consulting, LLC has recommended an annual cost depletion percentage of 7.8894% for the 2022 calendar year.

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

The Trust’s royalty income represents income from Germany. Although Germany does not tax the royalty income received by the Trust, this information should be considered if you have available foreign tax credits from other sources.

The Trust will submit this letter and the listing of unit owners during 2022 to the Internal Revenue Service. This list will contain names, addresses and tax ID or Social Security Numbers. You may wish to attach a copy of this letter to your tax returns.

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

## PART TWO – OWNERSHIP OF UNITS FOR THE ENTIRE YEAR

A. If you owned all your units for the entire year, you would calculate your royalty income by multiplying the number of units you owned by $2.2429. On Federal Income Tax Form 1040, Schedule E, royalty income should be entered on Line 4.

B. If you owned all your units for the entire year, you would calculate your expenses by multiplying the number of units you owned by $0.0838. On Federal Income Tax Form 1040, Schedule E, expenses should be entered on Line 19 as "miscellaneous Trust expenses."

C. If you owned all your units for the entire year, you would calculate your cost depletion deduction by multiplying your cost basis or adjusted cost basis by .078894. On the Federal Income Tax Form 1040, Schedule E, your cost depletion deduction should be entered on Line 18.

## PART THREE – OWNERSHIP OF UNITS FOR A PARTIAL YEAR

If you owned your units for only a portion of the year, you should use the charts and instructions on the following pages to determine your royalty income, royalty expenses and cost depletion deduction.



<table><tr><td colspan="13">ROYALTY INCOME PER UNIT FOR THE 2022 TAX YEAR</td></tr><tr><td rowspan="2">First month during which Units were owned:</td><td colspan="12">Last month during which units were owned:</td></tr><tr><td>January</td><td>February</td><td>March</td><td>April</td><td>May</td><td>June</td><td>July</td><td>August</td><td>September</td><td>October</td><td>November</td><td>December</td></tr><tr><td>January</td><td>$0.1676</td><td>$0.2584</td><td>$0.3406</td><td>$0.5782</td><td>$0.7063</td><td>$0.7063</td><td>$1.0616</td><td>$1.2177</td><td>$1.5394</td><td>$1.8273</td><td>$2.0324</td><td>$2.2429</td></tr><tr><td>February</td><td></td><td>$0.0908</td><td>$0.1784</td><td>$0.4106</td><td>$0.5387</td><td>$0.6666</td><td>$0.8940</td><td>$1.0501</td><td>$1.3718</td><td>$1.6597</td><td>$1.8648</td><td>$2.0753</td></tr><tr><td>March</td><td></td><td></td><td>$0.0876</td><td>$0.3198</td><td>$0.4479</td><td>$0.5758</td><td>$0.8032</td><td>$0.9593</td><td>$1.2810</td><td>$1.5689</td><td>$1.7740</td><td>$1.9845</td></tr><tr><td>April</td><td></td><td></td><td></td><td>$0.2322</td><td>$0.3603</td><td>$0.4882</td><td>$0.7156</td><td>$0.8717</td><td>$1.1934</td><td>$1.4813</td><td>$1.6864</td><td>$1.8969</td></tr><tr><td>May</td><td></td><td></td><td></td><td></td><td>$0.1281</td><td>$0.2560</td><td>$0.4834</td><td>$0.6395</td><td>$0.9612</td><td>$1.2491</td><td>$1.4542</td><td>$1.6647</td></tr><tr><td>June</td><td></td><td></td><td></td><td></td><td></td><td>$0.1279</td><td>$0.3553</td><td>$0.5114</td><td>$0.8331</td><td>$1.1210</td><td>$1.3261</td><td>$1.5366</td></tr><tr><td>July</td><td></td><td></td><td></td><td></td><td></td><td></td><td>$0.2274</td><td>$0.3835</td><td>$0.7052</td><td>$0.9931</td><td>$1.1982</td><td>$1.4087</td></tr><tr><td>August</td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td>$0.1561</td><td>$0.4778</td><td>$0.7657</td><td>$0.9708</td><td>$1.1813</td></tr><tr><td>September</td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td>$0.3217</td><td>$0.6096</td><td>$0.8147</td><td>$1.0252</td></tr><tr><td>October</td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td>$0.2879</td><td>$0.4930</td><td>$0.7035</td></tr><tr><td>November</td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td>$0.2051</td><td>$0.4156</td></tr><tr><td>December</td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td>$0.2105</td></tr></table>

A. To determine your royalty income per unit for your period of ownership, place your finger on the chart above on the first month in the left-hand column during which you owned your units and slide your finger to the right until you reach the column showing the last month during which you owned your units. This figure should be multiplied by the number of units you owned during that period to calculate your royalty income. On Federal Income Tax Form 1040, Schedule E, royalty income should be entered on Line 4.

<table><tr><td colspan="13">ROYALTY EXPENSES PER UNIT FOR THE 2022 TAX YEAR</td></tr><tr><td rowspan="2">First month during which Units were owned:</td><td colspan="12">Last month during which units were owned:</td></tr><tr><td>January</td><td>February</td><td>March</td><td>April</td><td>May</td><td>June</td><td>July</td><td>August</td><td>September</td><td>October</td><td>November</td><td>December</td></tr><tr><td>January</td><td>$0.0076</td><td>$0.0143</td><td>$0.0255</td><td>$0.0309</td><td>$0.0393</td><td>$0.0421</td><td>$0.0472</td><td>$0.0557</td><td>$0.0583</td><td>$0.0639</td><td>$0.0752</td><td>$0.0838</td></tr><tr><td>February</td><td></td><td>$0.0067</td><td>$0.0179</td><td>$0.0233</td><td>$0.0317</td><td>$0.0345</td><td>$0.0396</td><td>$0.0481</td><td>$0.0507</td><td>$0.0563</td><td>$0.0676</td><td>$0.0762</td></tr><tr><td>March</td><td></td><td></td><td>$0.0112</td><td>$0.0166</td><td>$0.0250</td><td>$0.0278</td><td>$0.0329</td><td>$0.0414</td><td>$0.0440</td><td>$0.0496</td><td>$0.0609</td><td>$0.0695</td></tr><tr><td>April</td><td></td><td></td><td></td><td>$0.0054</td><td>$0.0138</td><td>$0.0166</td><td>$0.0217</td><td>$0.0302</td><td>$0.0328</td><td>$0.0384</td><td>$0.0497</td><td>$0.0583</td></tr><tr><td>May</td><td></td><td></td><td></td><td></td><td>$0.0084</td><td>$0.0112</td><td>$0.0163</td><td>$0.0248</td><td>$0.0274</td><td>$0.0330</td><td>$0.0443</td><td>$0.0529</td></tr><tr><td>June</td><td></td><td></td><td></td><td></td><td></td><td>$0.0028</td><td>$0.0079</td><td>$0.0164</td><td>$0.0190</td><td>$0.0246</td><td>$0.0359</td><td>$0.0445</td></tr><tr><td>July</td><td></td><td></td><td></td><td></td><td></td><td></td><td>$0.0051</td><td>$0.0136</td><td>$0.0162</td><td>$0.0218</td><td>$0.0331</td><td>$0.0417</td></tr><tr><td>August</td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td>$0.0085</td><td>$0.0111</td><td>$0.0167</td><td>$0.0280</td><td>$0.0366</td></tr><tr><td>September</td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td>$0.0026</td><td>$0.0082</td><td>$0.0195</td><td>$0.0281</td></tr><tr><td>October</td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td>$0.0056</td><td>$0.0169</td><td>$0.0255</td></tr><tr><td>November</td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td>$0.0113</td><td>$0.0199</td></tr><tr><td>December</td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td>$0.0086</td></tr></table>

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



C. If you owned your units for only a portion of the year you must prorate the depletion percentage to reflect your period of ownership. In the same way that you calculated your royalty income per unit, place your finger on the Royalty Income per Unit Chart on the first month in the left-hand column during which you owned your units and slide your finger to the right until you reach the column showing the last month during which you owned your units. This figure should be divided by $2.2429. The resulting figure is then multiplied by .078894 to yield the prorated depletion percentage. Multiply this prorated depletion percentage by your cost basis or adjusted cost basis to calculate your cost depletion deduction. Your cost depletion deduction should be entered on Line 18 on the Federal Income Tax Form 1040, Schedule E.

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

Most sincerely yours,

John R. Van Kirk

Managing Director