##### Table of Contents



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  OR o Transition Report Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934 
 Commission File Number: 1-8424 SABINE ROYALTY TRUST  Texas
    
    75-6297143(State or other jurisdiction
    
    (I.R.S. Employerof 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 o Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Exchange Act).
Yes x No o Indicate by check mark
whether the registrant is a shell company (as defined in Rule 12b-2
of the Exchange Act). Yes o No
x Number of units of beneficial
interest outstanding at November 4, 2005:
14,579,345




---



TABLE OF CONTENTS  PART I  FINANCIAL INFORMATIONItem 1. Financial Statements.Item 2. Trustees Discussion and Analysis of Financial Condition and Results of Operations.Item 3. Quantitative and Qualitative Disclosures About Market Risk.Item 4. Controls and Procedures.PART II  OTHER INFORMATIONItem 6. Exhibits.SIGNATURESTrustee Certification Pursuant to Section 302Trustee Certification Pursuant to Section 906    Table of Contents  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, 2004,
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, 2004 balance sheet is derived from the audited
balance sheet as 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 September 30, 2005, the distributable income for the three-month
and nine-month periods ended September 30, 2005 and 2004 and the changes in trust
corpus for the nine-month periods ended September 30, 2005 and 2004, 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 September 30, 2005 and for the
three-month and nine-month periods ended September 30, 2005 and 2004, included
herein, have been reviewed by Deloitte & Touche LLP, an independent registered
public accounting firm, as stated in their report appearing herein. 2




---



##### Table of Contents



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 September 30, 2005, and the related
condensed statements of distributable income for the three-month
and nine-month periods ended September 30, 2005 and 2004 and changes in trust corpus for the
nine-month periods ended September 30, 2005 and 2004. 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, 2004,
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 14, 2005,
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, 2004, 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
November 3, 2005 3




---



##### Table of Contents



SABINE ROYALTY TRUST CONDENSED STATEMENTS OF ASSETS,
LIABILITIES AND TRUST CORPUS September
30, 2005
    
    December 31,Notes
    
    (Unaudited)
    
    2004AssetsCash and short-term investments
    
    
    
    
    
    $
    4,532,527
    
    
    $
    3,753,282Royalty interests in oil
and gas properties
(less accumulated
amortization of $21,343,361 and $21,235,652 at
September 30, 2005 and
December 31, 2004)
    
    
    
    
    
    
    1,051,824
    
    
    
    1,159,533TOTAL
    
    
    
    
    
    $
    5,584,351
    
    
    $
    4,912,815Liabilities and Trust CorpusTrust expenses payable
    
    
    
    
    
    $
    152,634
    
    
    $
    249,308Other payables
    
    
    4
    
    
    
    253,338
    
    
    
    140,432405,972
    
    
    
    389,740Contingencies
    
    
    6
    
    
    
    0
    
    
    
    0Trust corpus - 14,579,345
units of beneficial
interest authorized, issued
and outstanding
    
    
    
    
    
    
    5,178,379
    
    
    
    4,523,075TOTAL
    
    
    
    
    
    $
    5,584,351
    
    
    $
    4,912,815
 The accompanying notes are an integral part of these condensed financial
statements. 4




---



##### Table of Contents



SABINE ROYALTY TRUST CONDENSED STATEMENTS OF
DISTRIBUTABLE INCOME (UNAUDITED) Three Months EndedSeptember
30,Notes
    
    2005
    
    2004Royalty income
    
    
    
    
    
    $
    13,695,105
    
    
    $
    11,983,605Interest income
    
    
    
    
    
    
    48,075
    
    
    
    13,960Total
    
    
    
    
    
    
    13,743,180
    
    
    
    11,997,565General and administrative
expenses
    
    
    
    
    
    
    (440,626
    )
    
    
    (385,400
    )Distributable income
    
    
    
    
    
    $
    13,302,554
    
    
    $
    11,612,165Distributable income
per unit (basic and
assuming dilution)
(14,579,345 units)
    
    
    1,3,5
    
    
    $
    .91
    
    
    $
    .80
 The accompanying notes are an integral part of these condensed financial
statements. 5




---



##### Table of Contents



SABINE ROYALTY TRUST CONDENSED STATEMENTS OF DISTRIBUTABLE INCOME (UNAUDITED) Nine Months EndedSeptember 30,Notes
    
    
    2005
    
    
    2004Royalty income
    
    
    
    
    
    $
    37,817,463
    
    
    $
    32,068,710Interest income
    
    
    
    
    
    
    112,643
    
    
    
    30,961Total
    
    
    
    
    
    
    37,930,106
    
    
    
    32,099,671General and administrative expenses
    
    
    
    
    
    
    (1,644,950
    )
    
    
    (1,365,000
    )Distributable income
    
    
    
    
    
    $
    36,285,156
    
    
    $
    30,734,671Distributable income per unit (basic and
assuming dilution) (14,579,345 units)
    
    
    1,3,5
    
    
    $
    2.49
    
    
    $
    2.11
 The accompanying notes are an
integral part of these condensed financial statements. 6




---



##### Table of Contents



SABINE ROYALTY TRUST CONDENSED STATEMENTS OF
CHANGES IN TRUST CORPUS (UNAUDITED) Nine Months EndedSeptember
30,Note
    
    2005
    
    2004Trust corpus, beginning
of period
    
    
    
    
    
    $
    4,523,075
    
    
    $
    4,700,993Amortization of royalty
interests
    
    
    
    
    
    
    (107,709
    )
    
    
    (130,988
    )Distributable income
    
    
    
    
    
    
    36,285,156
    
    
    
    30,734,671Distributions
    
    
    3
    
    
    
    (35,522,143
    )
    
    
    (30,300,401
    )Trust corpus, end
of period
    
    
    
    
    
    $
    5,178,379
    
    
    $
    5,004,275Distributions per unit
(14,579,345 units)
    
    
    3
    
    
    $
    2.44
    
    
    $
    2.08
 The accompanying notes are an integral part of these condensed financial
statements. 7




---



##### Table of Contents



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




---



##### Table of Contents



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. The Trust now only has one escrow
agent, which is the Trustee, and a single escrow agreement. Pursuant to the terms of the escrow agreement 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 Trustee,
as escrow agent, and are
paid to and received by the Trust only on the next monthly record
date. The Trustee, as
escrow agent, has agreed to endeavor to assure that it incurs and pays 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
agreement is recognized for Federal income tax purposes and that the
Trustee is 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
agreement 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 agent 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




---



##### Table of Contents



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 (GAAP):  
    
    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. This comprehensive basis of accounting other than GAAP corresponds to the
accounting permitted for royalty trusts by the U.S. Securities and Exchange
Commission, as specified by Staff Accounting Bulletin Topic 12:E, Financial
Statements of Royalty Trusts. Use of Estimates The preparation of financial statements in conformity with the basis of
accounting described above requires the Trustee 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 distributable income per Unit is computed by dividing distributable income by the weighted
average Units outstanding. Distributable income per Unit assuming dilution is computed by
dividing distributable income by the weighted average number of Units and equivalent
Units outstanding. The Trust had no equivalent Units outstanding for any period
presented. Therefore, basic distributable income per Unit and distributable income per Unit assuming dilution 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 (on the applicable monthly record
date) if the escrow arrangement discussed in Note 1
to these financial statements is respected by the Internal Revenue Service. In
the absence of the escrow arrangement, 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 arrangement 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




---



##### Table of Contents



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 September 30, 2005, the Trust declared the following
distributions: MonthlyRecord
    
    Payment
    
    DistributionDate
    
    Date
    
    per UnitOctober 17
    
    October 31
    
    $
    .28446November 15
    
    November 29
    
    $
    .34556
 6. 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
November 4, 2005. 11




---



##### Table of Contents



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
September 30, 2005 was $13,302,554 or $.91 per Unit.  Royalty income amounted
to $13,695,105 while interest income was $48,075.  General and administrative
expenses totaled $440,626. Distributions
during the period $.28078, $.31653, and $.31159 per Unit
payable to Unit holders of record on July 15, August 15, and
September 15, 2005,
respectively. Royalty
income for the quarter ended September 30, 2005 increased approximately $1,712,000, or 14%, compared with the third quarter of 2004 due to increases in the prices of oil and
gas as well as an increase in oil production.  These increases were offset somewhat by a decrease in the
production of gas.  Compared to the preceding quarter ended June 30, 2005, royalty income increased
approximately $1,927,000, or 16%, due to an increase in the price of gas as well as increases in the production of
both  oil and gas.  These increases were tempered by a decrease in the price of oil.  Royalty income for the nine
months ended September 30, 2005 increased $5,749,000 or 18% due primarily to increases in oil production and
increases in the prices of both oil and gas.  These increases were offset somewhat by a decrease in the
production of gas. The following tables illustrate average prices received for the periods
discussed above and the related oil and gas production volumes: Quarter EndedSeptember 30,
    
    September 30,
    
    June 30,2005
    
    2004
    
    2005ProductionOil (Bbls)
    
    
    166,571
    
    
    
    128,807
    
    
    
    136,733Gas (Mcfs)
    
    
    1,322,984
    
    
    
    1,529,160
    
    
    
    1,271,939Average PriceOil (per Bbl)
    
    $
    37.67
    
    
    $
    34.97
    
    
    $
    39.34Gas (per Mcf)
    
    $
    6.50
    
    
    $
    5.23
    
    
    $
    5.86
 Nine-Months EndedSeptember 30, 2005
    
    
    
    September 30, 2004ProductionOil (Bbls)
    
    
    449,528
    
    
    
    
    
    
    
    392,063Gas (Mcfs)
    
    
    3,964,600
    
    
    
    
    
    
    
    4,643,416Average PriceOil (per Bbl)
    
    $
    37.58
    
    
    
    
    
    
    $
    31.81Gas (per Mcf)
    
    $
    6.13
    
    
    
    
    
    
    $
    4.70
 Gas revenues received for the three months ended September 30, 2005, related primarily to production for April 2005
through June 2005.  The average price of gas as reported by the Henry Hub for the same time period was
$6.25 per Mcf.  The average price of gas for the Henry Hub was $7.58 per Mcf for January 2005 through September 2005.
Oil revenues for the three months ended September 30, 2005 related primarily to production for May 2005 through
July 2005.  The average price of oil as reported by Nymex for that time period was $54.73 per barrel.  The average
 price of oil was $58.12 per barrel for January 2005 through September 2005.  As of October 25, 2005, the price of gas
for the Henry Hub was $11.72 per Mcf and the price of oil reported by Nymex was $61.13 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. 12




---



##### Table of Contents



Interest
income for the quarter ended September 30, 2005 increased approximately $34,100
compared with the third quarter of 2004.  Compared to the preceding quarter ended
June 30, 2005, interest income increased approximately $10,000.  Interest income for the nine-month
period ended September 30, 2005 increased approximately $81,700 compared to the same time
period in 2004.  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 September 30, 2005 increased by approximately
$55,200 compared to the same quarter of 2004 primarily due to increases in professional expenses of $25,800
for Sarbanes-Oxley compliance.  Legal and Unit holder services of approximately $16,200 and $20,600 made up
majority of the balance of the increases.  These increases were offset somewhat by decreases in the escrow
agent/trustee fees and transfer agent fees of approximately $3,000 and $4,200, respectively.  Compared to
the previous quarter ended June 30, 2005, general and administrative expenses decreased approximately
$101,900.  This decrease was primarily due to the payment of annual expenses in the second quarter,
such as printing of annual reports and engineering fees associated with the reserve report of $51,000 and $40,400,
respectively.  The majority of the balance of decreases, $24,500, was
for Unit holder services.  These decreases
were offset somewhat by increases in professional expenses and legal fees of $12,200 and $9,400, respectively.
General and administrative expenses for the nine months ended September 30, 2005 increased approximately
$280,000 compared to the same time period in 2004 primarily due to increases of $87,500 and $77,800 in
professional services and auditing services, respectively, for Sarbanes-Oxley Section 404 compliance.
Increases of $21,800 for tax reporting services, $20,700 for legal services and $71,300 for customizing tax
information on a Unit holder level made up the majority of the balance of the increase. Gulf of Mexico
Hurricanes In late August and September 2005, hurricanes in the Gulf of Mexico disrupted a significant portion of U.S. oil
and gas production, leading to higher prices.  The duration of these higher prices cannot be predicted.  These
increased prices will affect distributions to Unit holders beginning with the November 2005 distribution.  Even
though the Trust has properties located in Louisiana, Mississippi,
Texas and Florida, the Trustee believes that the effect
on the Trust with respect to any disruption in production will be minimal, if at all. 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:  
    
    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.
    
    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.
    
    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. 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. 13




---



##### Table of Contents



This comprehensive basis of accounting other than GAAP corresponds to the
accounting permitted for royalty trusts by the U.S. Securities and Exchange
Commission, as specified by Staff Accounting Bulletin Topic 12:E, Financial
Statements of Royalty Trusts. 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. Other than those filed with the SEC, our estimated
reserves have not been filed with or included in any reports to any
federal agency. 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
November 4, 2005. 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. 14




---



##### Table of Contents



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 Unit holders 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 Unit holders 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. Exhibit Numberand 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
 15




---



##### Table of Contents



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 TRUSTBy:
    Bank of America, N.A.TrusteeBy:
    /s/ Ron E. HooperRon E. HooperSenior Vice President and
Trust Administrator Date: November 4, 2005 (The Trust has no directors or executive officers.) 16