<PAGE>
                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    Form 10-Q


        [X]     Quarterly Report Pursuant to Section 13 or 15(d)
                    of the Securities Exchange Act of 1934
                 For the quarterly period ended June 30, 2004
                                                -------------

                                       OR

        [ ]    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:  1-8424

                              SABINE ROYALTY TRUST
             (Exact name of registrant as specified in its charter)

                 Texas                              75-6297143
      (State or other jurisdiction               (I.R.S. Employer
          of incorporation or                   Identification No.)
             organization

                                 Trust Division
                             Bank of America, N.A.
                             Bank of America Plaza
                                901 Main Street
                                   17th Floor
                              Dallas, Texas 75202
                    (Address of principal executive offices)
                                   (Zip Code)

                                 (214) 209-2400
              (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  X  No
                                        ---    ---

Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Exchange Act).

Yes X  No
   ---   ---

Number of units of beneficial interest outstanding at August 2, 2004: 14,579,345



<PAGE>
                             SABINE ROYALTY TRUST

                        PART I - FINANCIAL INFORMATION

Item 1.  Financial Statements.

         The condensed financial statements included herein have been prepared
by Bank of America, N.A. (as successor to NationsBank, N.A.), as Trustee (the
"Trustee") of Sabine Royalty Trust (the "Trust"), pursuant to the rules and
regulations of the Securities and Exchange Commission. Certain information and
footnote disclosures normally included in annual financial statements have been
condensed or omitted pursuant to such rules and regulations, although the
Trustee believes that the disclosures are adequate to make the information
presented not misleading.  The condensed financial statements of the Trust
presented herein are unaudited except for the balances as of December 31, 2003,
and, therefore are subject to year-end adjustments.  It is suggested that these
condensed financial statements be read in conjunction with the financial
statements and notes thereto included in the Trust's latest annual report on
Form 10-K. The December 31, 2003 balance sheet is derived from the audited
balance sheet of that date. In the opinion of the Trustee, all adjustments
necessary to present fairly the assets, liabilities and trust corpus of the
Trust as of June 30, 2004, the distributable income for the three-month and
six-month periods ended June 30, 2004 and 2003 and the changes in trust corpus
for the six-month periods ended June 30, 2004 and 2003, have been included.
The distributable income for such interim periods is not necessarily indicative
of the distributable income for the full year.

       The condensed financial statements as of June 30, 2004 and for the
three-month and six-month periods ended June 30, 2004 and 2003, included herein,
have been reviewed by Deloitte & Touche LLP, an independent registered public
accounting firm, as stated in their report appearing herein.


                                        2

<PAGE>
            REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM


Unit Holders of Sabine Royalty Trust and
Bank of America, N.A., Trustee

We have reviewed the accompanying condensed statement of assets, liabilities and
trust corpus of Sabine Royalty Trust as of June 30, 2004, and the related
condensed statements of distributable income for the three-month and six-month
periods ended June 30, 2004 and 2003 and changes in trust corpus for the
six-month periods ended June 30, 2004 and 2003. These condensed financial
statements are the responsibility of the Trustee.

We conducted our reviews in accordance with standards of the Public Company
Accounting Oversight Board (United States). A review of interim financial
information consists principally of applying analytical procedures to financial
data and of making inquiries of persons responsible for financial and accounting
matters. It is substantially less in scope than an audit conducted in accordance
with standards of the Public Company Accounting Oversight Board (United States),
the objective of which is the expression of an opinion regarding the financial
statements taken as a whole. Accordingly, we do not express such an opinion.

As described in Note 2 to the condensed financial statements, these condensed
financial statements have been prepared on a modified cash basis of accounting,
which is a comprehensive basis of accounting other than accounting principles
generally accepted in the United States of America.

Based on our reviews, we are not aware of any material modifications that should
be made to such condensed financial statements for them to be in conformity with
the basis of accounting described in Note 2.

We have previously audited, in accordance with standards of the Public
Company Accounting Oversight Board (United States), the statement of assets,
liabilities and trust corpus of Sabine Royalty Trust as of December 31, 2003,
and the related statements of distributable income and changes in trust corpus
for the year then ended (not presented herein); and in our report dated March 9,
2004, we expressed an unqualified opinion on those financial statements. In our
opinion, the information set forth in the accompanying condensed statement of
assets, liabilities and trust corpus as of December 31, 2003, is fairly stated,
in all material respects, in relation to the statement of assets, liabilities
and trust corpus from which it has been derived.

/s/ Deloitte & Touche LLP

Dallas, Texas
August 2, 2004


                                       3
<PAGE>
SABINE ROYALTY TRUST

CONDENSED STATEMENTS OF ASSETS,
LIABILITIES AND TRUST CORPUS

<TABLE>
<CAPTION>

                                               JUNE 30,
                                                 2004        DECEMBER 31,
ASSETS                                NOTES   (UNAUDITED)        2003
------                                -----  -------------   ------------
<S>                                   <C>    <C>             <C>

Cash and short-term investments                $3,986,859    $ 4,247,094
Royalty interests in oil
  and gas properties
  (less accumulated
  amortization of
  $21,175,120 and
  $21,087,234 at
  June 30, 2004 and
  December 31, 2003)                            1,220,065      1,307,951
                                               ----------    -----------

TOTAL                                          $5,206,924    $ 5,555,045
                                               ==========    ===========


LIABILITIES AND TRUST CORPUS
----------------------------

Trust expenses payable                         $  166,112     $  427,982
Other payables                          4         559,267        426,070
                                               ----------    -----------
                                                  725,379        854,052
Contingencies                           6               0              0
Trust corpus - 14,579,345
  units of beneficial
  interest authorized, issued
  and outstanding                               4,481,545      4,700,993
                                               ----------    -----------

TOTAL                                          $5,206,924    $ 5,555,045
                                               ==========    ===========
</TABLE>


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


                                        4
<PAGE>
SABINE ROYALTY TRUST

CONDENSED STATEMENTS OF DISTRIBUTABLE INCOME (UNAUDITED)

<TABLE>
<CAPTION>
                                           THREE MONTHS ENDED JUNE 30,
                                        ---------------------------------

                              NOTES         2004                 2003
                              -----     -----------           -----------
<S>                           <C>       <C>                   <C>

Royalty income                          $10,375,946           $11,552,312
Interest income                               9,892                16,388
                                        -----------           -----------
Total                                    10,385,838            11,568,700
General and administrative
 expenses                                  (496,366)             (497,304)
                                        -----------           -----------

Distributable income                    $ 9,889,472           $11,071,396
                                        ===========           ===========

Distributable income
 per unit (basic and
 assuming dilution)
 (14,579,345 units)           1,3,5     $       .68           $       .76
                                        ===========           ===========
</TABLE>

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


                                       5
<PAGE>
SABINE ROYALTY TRUST

CONDENSED STATEMENTS OF DISTRIBUTABLE INCOME (UNAUDITED)

<TABLE>
<CAPTION>
                                           SIX MONTHS ENDED JUNE 30,
                                        ---------------------------------

                              NOTES         2004                 2003
                              -----     -----------           -----------
<S>                           <C>       <C>                   <C>

Royalty income                          $20,085,105           $20,114,306
Interest income                              17,001                26,433
                                        -----------           -----------
Total                                    20,102,106            20,140,739
General and administrative
 expenses                                  (979,600)           (1,019,777)
                                        -----------           -----------

Distributable income                    $19,122,506           $19,120,962
                                        ===========           ===========

Distributable income
 per unit (basic and
 assuming dilution)
 (14,579,345 units)           1,3,5     $      1.31           $      1.31
                                        ===========           ===========
</TABLE>

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


                                       6
<PAGE>
SABINE ROYALTY TRUST

CONDENSED STATEMENTS OF CHANGES IN TRUST CORPUS (UNAUDITED)

<TABLE>
<CAPTION>
                                   SIX MONTHS ENDED JUNE 30,
                                 --------------------------------
                           NOTE      2004                2003
                           ----  -----------         ------------
<S>                        <C>   <C>                 <C>

Trust corpus, beginning
 of period                      $  4,700,993         $  4,603,219
Amortization of royalty
 interests                           (87,886)            (107,014)
Distributable income              19,122,506           19,120,962
Distributions                3   (19,254,068)         (18,404,677)
                                ------------         ------------

Trust corpus, end
 of period                      $  4,481,545         $  5,212,490
                                ============         ============

Distributions per unit
 (14,579,345 units)          3  $       1.32         $       1.26
                                ============         ============
</TABLE>

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

                                       7


<PAGE>

SABINE ROYALTY TRUST

NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED)


1.  TRUST ORGANIZATION AND PROVISIONS

     Sabine Royalty Trust (the "Trust") was established by the Sabine
Corporation Royalty Trust Agreement (the "Trust Agreement"), made and entered
into effective as of December 31, 1982, to receive a distribution from Sabine
Corporation ("Sabine") of royalty and mineral interests, including landowner's
royalties, overriding royalty interests, minerals (other than executive rights,
bonuses and delay rentals), production payments and any other similar,
nonparticipatory interests, in certain producing and proved undeveloped oil and
gas properties located in Florida, Louisiana, Mississippi, New Mexico, Oklahoma
and Texas (the "Royalties").

     Certificates evidencing units of beneficial interest (the "Units") in the
Trust were mailed on December 31, 1982 to Sabine's shareholders of record on
December 23, 1982, on the basis of one Unit for each share of Sabine's
outstanding common stock. In May 1988, Sabine was acquired by Pacific
Enterprises ("Pacific"), a California corporation. Through a series of mergers,
Sabine was merged into Pacific Enterprises Oil Company (USA) ("Pacific (USA)"),
a California corporation and a wholly owned subsidiary of Pacific, effective
January 1, 1990. This acquisition and the subsequent mergers had no effect on
the Units. Pacific (USA), as successor to Sabine, has assumed by operation of
law all of Sabine's rights and obligations with respect to the Trust. The Units
are listed and traded on the New York Stock Exchange.

     In connection with the transfer of the Royalties to the Trust upon its
formation, Sabine had reserved to itself all executive rights, including rights
to execute leases and to receive bonuses and delay rentals.  In January 1993,
Pacific (USA) completed the sale of substantially all its producing oil and gas
assets to a third party.  The sale did not include executive rights relating to
the Royalties, and Pacific (USA)'s ownership of such rights was not affected by
the sale.

     Bank of America, N.A. (the "Trustee"), acts as trustee of the Trust. The
terms of the Trust Agreement provide, among other things, that:

-  The Trust shall not engage in any business or commercial activity of any kind
   or acquire assets other than those initially transferred to the Trust.

-  The Trustee may not sell all or any part of its assets unless approved by the
   holders of a majority of the outstanding Units in which case the sale must be
   for cash and the proceeds, after satisfying all existing liabilities,
   promptly distributed to Unit holders.

-  The Trustee may establish a cash reserve for the payment of any liability
   that is contingent or uncertain in amount or that otherwise is not currently
   due or payable.

-  The Trustee will use reasonable efforts to cause the Trust and the Unit
   holders to recognize income and expenses on monthly record dates.

-  The Trustee is authorized to borrow funds to pay liabilities of the Trust
   provided that such borrowings are repaid in full before any further
   distributions are made to Unit holders.

-  The Trustee will make monthly cash distributions to Unit holders of record on
   the monthly record date (see Note 3).


                                       8
<PAGE>
      Because of the passive nature of the Trust and the restrictions and
limitations on the powers and activities of the Trustee contained in the Trust
Agreement, the Trustee does not consider any of the officers and employees of
the Trustee to be "officers" or "executive officers" of the Trust as such terms
are defined under applicable rules and regulations adopted under the Securities
Exchange Act of 1934.

      The proceeds of production from the Royalties are receivable from hundreds
of separate payors. In order to facilitate creation of the Trust and to avoid
the administrative expense and inconvenience of daily reporting to Unit holders,
the conveyances by Sabine of the Royalties located in five of the six states
provided for the execution of an escrow agreement by Sabine and the initial
trustee of the Trust, in its capacities as trustee of the Trust and as escrow
agent. The conveyances by Sabine of the Royalties located in Louisiana provided
for the execution of a substantially identical escrow agreement by Sabine and a
Louisiana bank in the capacities of escrow agent and of trustee under the name
of Sabine Louisiana Royalty Trust. Sabine Louisiana Royalty Trust, the sole
beneficiary of which is the Trust, was established in order to avoid uncertainty
under Louisiana law as to the legality of the Trustee's holding record title to
the Royalties located in Louisiana. As of December 31, 2001, Bank of America has
assumed the responsibilities and functions as escrow agent and trustee of the
Sabine Louisiana Royalty Trust.

     Pursuant to the terms of the escrow agreements and the conveyances of the
properties by Sabine, the proceeds of production from the Royalties for each
calendar month, and interest thereon, are collected by the escrow agents and are
paid to and received by the Trust only on the next monthly record date. The
escrow agents have agreed to endeavor to assure that they incur and pay expenses
and fees for each calendar month only on the next monthly record date. The Trust
Agreement also provides that the Trustee is to endeavor to assure that income of
the Trust will be accrued and received and expenses of the Trust will be
incurred and paid only on each monthly record date. Assuming that the escrow
agreements are recognized for Federal income tax purposes and that the Trustee
and escrow agents are able to control the timing of income and expenses, as
stated above, cash and accrual basis Unit holders should be treated as realizing
income only on each monthly record date. The Trustee is treating the escrow
agreements as effective for tax purposes. However, for financial reporting
purposes, royalty and interest income are recorded in the calendar month in
which the amounts are received by either the escrow agents or the Trust.

     Distributable income as determined for financial reporting purposes for a
given quarter will not usually equal the sum of distributions made during that
quarter. Distributable income for a given quarter will approximate the sum of
the distributions made during the last two months of such quarter and the first
month of the next quarter.


                                        9

<PAGE>

2.  ACCOUNTING POLICIES

    Basis of Accounting

     The financial statements of the Trust are prepared on the following basis
and are not intended to present financial position and results of operations in
conformity with accounting principles generally accepted in the United States
of America:

-  Royalty income, net of severance and ad valorem tax, and interest income are
   recognized in the month in which amounts are received by the Trust (see Note
   1).

-  Trust expenses, consisting principally of routine general and administrative
   costs, include payments made during the accounting period. Expenses are
   accrued to the extent of amounts that become payable on the next monthly
   record date following the end of an accounting period. Reserves for
   liabilities that are contingent or uncertain in amount may also be
   established if considered necessary.

-  Royalties that are producing properties are amortized using the unit-of-
   production method. This amortization is shown as a reduction of Trust corpus.

-  Distributions to Unit holders are recognized when declared by the Trustee
   (see Note 3).

     The financial statements of the Trust differ from financial statements
prepared in conformity with accounting principles generally accepted in the
United States of America because of the following:

-  Royalty income is recognized in the month received rather than in the month
   of production.

-  Expenses other than those expected to be paid on the following monthly record
   date are not accrued.

-  Amortization of the Royalties is shown as a reduction to Trust Corpus and not
   as a charge to operating results.

-  Reserves may be established for contingencies that would not be recorded
   under accounting principles generally accepted in the United States of
   America.

     Use of Estimates

     The preparation of financial statements in conformity with the basis of
accounting described above requires management to make estimates and assumptions
that affect reported amounts of certain assets, liabilities, revenues and
expenses as of and for the reporting periods. Actual results may differ from
such estimates.

     Impairment

      The Trustee routinely reviews the Trust's royalty interests in oil and gas
properties for impairment whenever events or circumstances indicate that the
carrying amount of an asset may not be recoverable. If an impairment event
occurs and it is determined that the carrying value of the Trust's royalty
interests may not be recoverable, an impairment will be recognized as measured
by the amount by which the carrying amount of the royalty interests exceeds the
fair value of these assets, which would likely be measured by discounting
projected cash flows.

     Distributable Income per Unit

     Basic earnings per Unit is computed by dividing net income by the weighted
average Units outstanding. Earnings per Unit assuming dilution is computed by
dividing net income by the weighted average number of Units and equivalent
Units outstanding. The Trust had no equivalent Units outstanding for any period
presented. Basic and assuming dilution distributable income per Unit are the
same.

     Federal Income Taxes

     The Internal Revenue Service has ruled that the Trust is classified as a
grantor trust for Federal income tax purposes and therefore is not subject to
taxation at the trust level. The Unit holders are considered, for Federal income
tax purposes, to own the Trust's income and principal as though no trust were in
existence. Accordingly, no provision for Federal income tax expense has been
made in these financial statements. The income of the Trust will be deemed to
have been received or accrued by each Unit holder at the time such income is
received or accrued by the Trust if the escrow arrangements discussed in Note 1
to these financial statements are respected by the Internal Revenue Service. In
the absence of the escrow arrangements, Unit holders would be deemed to receive
or accrue income from production from the royalty properties (and interest
income) on a daily basis, in accordance with their method of accounting, as the
proceeds from production and interest thereon were received or accrued by the
Trust. The Trustee is treating the escrow arrangements as effective for tax
purposes and furnishes tax information to Unit holders on that basis.

     Each Unit holder should consult his tax advisor regarding Trust tax
compliance matters.



                                       10
<PAGE>
3.  DISTRIBUTION TO UNIT HOLDERS

     The amount to be distributed to Unit holders ("Monthly Income Amount") is
determined on a monthly basis. The Monthly Income Amount is an amount equal to
the sum of cash received by the Trust during a monthly period (the period
commencing on the day after a monthly record date and continuing through and
including the next succeeding monthly record date) attributable to the
Royalties, any reduction in cash reserves and any other cash receipts of the
Trust, including interest, reduced by the sum of liabilities paid and any
increase in cash reserves. Unit holders of record as of the monthly record date
(the 15th day of each calendar month except in limited circumstances) are
entitled to have distributed to them the calculated Monthly Income Amount for
such month on or before 10 business days after the monthly record date. The
Monthly Income Amount per Unit is declared by the Trust no later than 10 days
prior to the monthly record date.

     The cash received by the Trust from purchasers of the Trust's oil and gas
production consists of gross sales of production less applicable severance
taxes.

4.  PAYABLES

     Other payables consist primarily of royalty receipts suspended pending
verification of ownership interest or title.

     The Trustee believes that these other payables represent an ordinary
operating condition of the Trust and that such payables will be paid or released
in the normal course of business.


5.  SUBSEQUENT EVENTS

     Subsequent to June 30, 2004, the Trust declared the following
distributions:

<TABLE>
<CAPTION>
                    Monthly
                    Record            Payment      Distribution
                     Date               Date         per Unit
                  -----------       -----------    ------------
                  <S>               <C>            <C>
                  July 15           July 29         $.22614
                  August 16         August 30       $.23616
</TABLE>


6.  CONTINGENCIES

     Oklahoma has enacted legislation to require state income tax withholding
from nonresident royalty owners. Such withholding, if applicable to the Trust,
would apply to the Oklahoma share of the Trust's income that is distributed to
Unit holders who are not Oklahoma residents. Based on final rules that were
issued by the Oklahoma Tax Commission and became effective on June 25, 2004,
and on the advice of counsel, the Trustee believes that the Trust is not
subject to Oklahoma's withholding requirements.



                                       11
<PAGE>
Item 2.  Trustee's Discussion and Analysis of Financial Condition and Results of
         Operations.

Liquidity and Capital Resources

     The Trust makes monthly distributions to the holders of Units of the excess
of the preceding month's revenues received over expenses incurred. Upon receipt,
royalty income is invested in short-term investments until its subsequent
distribution. In accordance with the Trust Agreement, the Trust's only long-term
assets consist of royalty interests in producing and proved undeveloped oil and
gas properties. Although the Trust is permitted to borrow funds if necessary to
continue its operations, borrowings are not anticipated in the foreseeable
future.

Results of Operations

     Distributable income consists of royalty income plus interest income plus
any decrease in cash reserves established by the Trustee less general and
administrative expenses of the Trust less any increase in cash reserves
established by the Trustee. Distributable income for the three months ended June
30, 2004 was $9,889,472 or $.68 per Unit. Royalty income amounted to $10,375,946
while interest income was $9,892. General and administrative expenses for the
three months ended June 30, 2004 totaled $496,366.

     Distributions during the period were $.26367, $.24520, and $.20698 per Unit
payable to Unit holders of record on April 15, May 17, and June 15, 2004,
respectively.

     Royalty income for the quarter ended June 30, 2004 decreased approximately
$1,176,000, or 11%, compared with the second quarter of 2003 due to decreases in
oil and gas production as well as a decrease in the price of gas. This decrease
was offset somewhat by an increase in the price of oil. Compared to the
preceding quarter ended March 31, 2004, royalty income increased approximately
$667,000, or 6%, due to increases in the price of both oil and gas. These
increases were tempered by decreases in the production of both oil and gas.
Royalty income for the six-month period ended June 30, 2004 decreased
approximately $29,000, or less than 1%, compared to the first six months of 2003
due primarily to decreases in oil and gas production as well as a slight
decrease in the price of gas. These decreases were offset somewhat by an
increase in the price of oil.

     The following tables illustrate average prices received for the periods
discussed above and the related oil and gas production volumes:

<TABLE>
<CAPTION>
                                                Quarter Ended
                          ----------------------------------------------------------
                              June 30,              June 30,              March 31,
                               2004                  2003                   2004
<S>                        <C>                   <C>                   <C>
Production
  Oil (Bbls)                  130,816                129,900               132,440
  Gas (Mcfs)                1,555,341              1,854,708             1,558,915

Average Price
  Oil (per Bbl)            $    32.22             $    28.27            $    28.34
  Gas (per Mcf)            $     4.54             $     4.74            $     4.32
</TABLE>


<TABLE>
<CAPTION>
                                              Six-Months Ended
                          ----------------------------------------------------------
                              June 30,                                     June 30,
                               2004                                          2003
<S>                        <C>                                         <C>
Production
  Oil (Bbls)                  263,256                                      269,254
  Gas (Mcfs)                3,114,256                                    3,175,959

Average Price
  Oil (per Bbl)            $    30.27                                   $    25.69
  Gas (per Mcf)            $     4.43                                   $     4.46
</TABLE>

     Gas revenues received for the three months ended June 30, 2004, related
primarily to production for January through March. The average price of gas as
reported by the Henry Hub for the same time period was $5.64 per Mcf. The
average price of gas for the Henry Hub was $5.87 per Mcf for January through
June. Oil revenues for the three months ended June 30, 2004 related primarily to
production for February through April. The average price of oil as reported by
Nymex for that time period was $36.01 per barrel. The average price of oil was
$36.76 per barrel for January 2004 through June 2004. As of July 30, 2004, the
average price of gas for the Henry Hub was $5.20 per Mcf and the average price
of oil reported by Nymex was $42.75 per barrel. It is difficult to accurately
estimate future prices of oil and gas, and any assumptions concerning future
prices may prove to be incorrect.

     Interest income for the quarter ended June 30, 2004 decreased approximately
$6,500 compared with the second quarter of 2003. Compared to the preceding
quarter ended March 31, 2004, interest income increased approximately $2,800.
Interest income for the six-month period ended June 30, 2004 decreased
approximately $9,400 compared to the same time period in 2003. Changes in
interest income are the result of changes in interest rates and funds available
for investment.

     General and administrative expenses for the quarter ended June 30, 2004
increased by $900 compared to the same quarter of 2003 primarily due to
increases in the Trustee and Escrow Agent fees. This increase was partially
offset by decreases in the timing of expenses for printing and auditing
services. Compared to the preceding quarter ended March 31, 2004, general and
administrative expenses increased approximately $13,100. This increase was
primarily due to the net effect of normal fluctuations in trust expenses.
General and administrative expenses for the six-month period ended June 30,
2004 decreased approximately $40,200 compared with the six-month period ended
June 30, 2003, due primarily to decreases in expenses for professional and tax
reporting services as well as decreases in the Trustee and Escrow Agent fees.

Critical Accounting Policies and Estimates

     The Trust's financial statements reflect the selection and application of
accounting policies that require the Trust to make significant estimates and
assumptions. The following are some of the more critical judgement areas in the
application of accounting policies that currently affect the Trust's financial
condition and results of operations.

     Basis of Accounting

     The financial statements of the Trust are prepared on the following basis
and are not intended to present financial position and results of operations in
conformity with accounting principles generally accepted in the United States
of America:

     o    Royalty income, net of severance and ad valorem taxes, and interest
          income are recognized in the month in which amounts are received by
          the Trust.

     o    Trust expenses, consisting principally of routine general and
          administrative costs, include payments made during the accounting
          period. Expenses are accrued to the extent of amounts that become
          payable on the next monthly record date following the end of the
          accounting period. Reserves for liabilities that are contingent or
          uncertain in amount may also be established if considered necessary.

     o    Royalties that are producing properties are amortized using the
          unit-of-production method. This amortization is shown as a reduction
          of Trust corpus.

     o    Distributions to Unit holders are recognized when declared by the
          Trustee.

     The financial statements of the Trust differ from financial statements
prepared in conformity with accounting principles generally accepted in the
United States of America because of the following:

     o    Royalty income is recognized in the month received rather than in the
          month of production.

     o    Expenses other than those expected to be paid on the following
          monthly record date are not accrued.

     o    Amortization of the Royalties is shown as a reduction to Trust corpus
          and not as a charge to operating results.

     o    Reserves may be established for contingencies that would not be
          recorded under accounting principles generally accepted in the United
          States of America.

     Revenue Recognition

     Revenues from royalty interests are recognized in the period in which
amounts are received by the Trust. Royalty income received by the Trust in a
given calendar year will generally reflect the proceeds, on an entitlements
basis, from natural gas produced for the twelve-month period ended September
30th in that calendar year.

     Reserve Disclosure

     Independent petroleum engineers estimate the net proved reserves
attributable to the royalty interest. In accordance with Statement of Financial
Standards No. 69, "Disclosures About Oil and Gas Producing Activities",
estimates of future net revenues from proved reserves have been prepared using
year-end contractual gas prices and related costs. Numerous uncertainties are
inherent in estimating volumes and the value of proved reserves and in
projecting future production rates and the timing of development of
non-producing reserves. Such reserve estimates are subject to change as
additional information becomes available. The reserves actually recovered and
the timing of production may be substantially different from the reserve
estimates.

     Contingencies

     Contingencies related to the royalty properties that are unfavorably
resolved would generally be reflected by the Trust as reductions to future
royalty income payments to the Trust with corresponding reductions to cash
distributions to Unit holders. The Trustee is aware of no such items as of June
30, 2004, other than as disclosed in Note 6 to the financial statements.

     Use of Estimates

     The preparation of financial statements in conformity with the basis of
accounting described above requires management to make estimates and assumptions
that affect reported amounts of certain assets, liabilities, revenues and
expenses as of and for the reporting periods. Actual results may differ from
such estimates.

     Impairment

      The Trustee routinely reviews the Trust's royalty interests in oil and gas
properties for impairment whenever events or circumstances indicate that the
carrying amount of an asset may not be recoverable. If an impairment event
occurs and it is determined that the carrying value of the Trust's royalty
interests may not be recoverable, an impairment will be recognized as measured
by the amount by which the carrying amount of the royalty interests exceeds the
fair value of these assets, which would likely be measured by discounting
projected cash flows.

Forward Looking Statements

     This Report includes "forward-looking statements" within the meaning of
Section 21E of the Securities Exchange Act of 1934, which are intended to be
covered by the safe harbor created thereby. All statements other than statements
of historical fact included in this Report are forward-looking statements.
Although the Trustee believes that the expectations reflected in such forward-
looking statements are reasonable, such expectations are subject to numerous
risks and uncertainties and the Trustee can give no assurance that they will
prove correct. There are many factors, none of which is within the Trustee's
control, that may cause such expectations not to be realized, including, among
other things, factors identified in the Trust's most recent Annual Report on
Form 10-K affecting oil and gas prices and the recoverability of reserves,
general economic conditions, actions and policies of petroleum-producing nations
and other changes in the domestic and international energy markets.

                                       12
<PAGE>
     The Trust has an Internet website and has made available its annual reports
on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K, and
amendments to such reports filed or furnished pursuant to Section 13(a) or 15(d)
of the Exchange Act at http://www.sbr-sabineroyalty.com as soon as reasonably
practicable after such information is electronically filed with or furnished to
the SEC.

Item 3.  Quantitative and Qualitative Disclosures About Market Risk.

     The Trust invests in no derivative financial instruments, and has no
foreign operations or long-term debt instruments. Other than the Trust's ability
to periodically borrow money as necessary to pay expenses, liabilities and
obligations of the Trust that cannot be paid out of cash held by the Trust, the
Trust is prohibited from engaging in borrowing transactions. The amount of any
such borrowings is unlikely to be material to the Trust. The Trust periodically
holds short term investments acquired with funds held by the Trust pending
distribution to Unitholders and funds held in reserve for the payment of Trust
expenses and liabilities. Because of the short-term nature of these borrowings
and investments and certain limitations upon the types of such investments which
may be held by the Trust, the Trustee believes that the Trust is not subject to
any material interest rate risk. The Trust does not engage in transactions in
foreign currencies which could expose the Trust or Unitholders to any foreign
currency related market risk.

Item 4. Controls and Procedures.

     As of the end of the period covered by this report, the Trustee carried
out an evaluation of the effectiveness of the design and operation of the
Trust's disclosure controls and procedures pursuant to Exchange Act Rules 13a-15
and 15d-15. Based upon that evaluation, the Trustee concluded that the Trust's
disclosure controls and procedures are effective in timely alerting the Trustee
to material information relating to the Trust required to be included in the
Trust's periodic filings with the Securities and Exchange Commission. There has
not been any change in the Trust's internal control over financial reporting
during the period covered by this report that has materially affected, or is
reasonably likely to materially affect, the Trust's internal control over
financial reporting.


                          PART II - OTHER INFORMATION

Items 1-5 not applicable.

Item 6. Exhibits and Reports on Form 8-K.

         (a) Exhibits

         Exhibit Number
         and Description

         (31) Trustee Certification pursuant to Section 302 of the
         Sarbanes-Oxley Act of 2002

         (32) Trustee Certification pursuant to 18 U.S.C. Section 1350, as
         adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002


         (b) Reports on Form 8-K.

         The Trust did not file any reports on Form 8-K during the quarter;
         however, the Trust furnished the following reports on Form 8-K during
         and subsequent to the second quarter:

         On April 6, 2004, the Trust furnished a report on Form 8-K dated April
         5, 2004, to announce its monthly cash distribution to Unit holders of
         record on April 15, 2004.

         On May 6, 2004, the Trust furnished a report on Form 8-K dated May 5,
         2004, to announce its monthly cash distribution to Unit holders of
         record on May 17, 2004.

         On June 7, 2004, the Trust furnished a report on Form 8-K dated
         June 3, 2004, to announce its monthly cash distribution to Unit
         holders of record on June 15, 2004.

         On July 6, 2004, the Trust furnished a report on Form 8-K dated
         July 2, 2004 to announce its monthly cash distribution to Unit
         holders of record on July 15, 2004.

         On August 6, 2004, the Trust furnished a report on Form 8-K dated
         August 5, 2004 to announce its monthly cash distribution to unit
         holders of record on August 16, 2004.

                                       13



<PAGE>
                                 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.


                                    SABINE ROYALTY TRUST

                                    By: Bank of America, N.A.
                                        Trustee


                                    By:  /s/ Ron E. Hooper
                                        --------------------------------------
                                        Ron E. Hooper
                                        Senior Vice President and
                                        Trust Administrator

Date:  August 6, 2004

    (The Trust has no directors or executive officers.)


                                       14