##### Table of Contents

UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549   FORM 10-Q    ☒
Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 for the Quarterly Period Ended June 30, 2022 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 No. 001-08032   SAN JUAN BASIN ROYALTY TRUST (Exact name of registrant as specified in the Amended and Restated San Juan Basin Royalty Trust Indenture)    Texas

75-6279898(State or other jurisdiction of
incorporation or organization)

(I.R.S. Employer
Identification No.) PNC Bank, National Association PNC Asset Management Group 2200 Post Oak Blvd, Floor 18 Houston, Texas 77056 (Address of principal executive offices) (Zip Code) (866) 809-4553 (Registrants telephone number, including area code) N/A (Former name, former
address and former fiscal year, if changed since last report)   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   ☒    No   ☐ Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to
Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such
files).    Yes   ☐    No   ☐ Indicate by check mark
whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer, a smaller reporting company or an emerging growth company. See definitions of large accelerated
filer, accelerated filer, smaller reporting company and emerging growth company in Rule 12b-2 of the Exchange Act. (Check one):  Large accelerated filer

☐

Accelerated filer

☐Non-accelerated filer

☒

Smaller reporting company

☒Emerging growth company

☐ If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended
transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.   ☐   Securities registered pursuant to Section 12(b) of the Act:  Title of each class

Trading
Symbol(s)

Name of each exchange
on which registeredUnits

SJT

New York Stock Exchange Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act).    Yes ☐    No ☒ Number of Units of beneficial interest outstanding at August 15, 2022: 46,608,796




---

##### Table of Contents

Table of Contents  PART I. FINANCIAL INFORMATIONItem 1

Financial Statements


1Item 2

Trustees Discussion and Analysis of Financial Condition and Results of Operations


4Item 3

Quantitative and Qualitative Disclosures about Market Risk


11Item 4

Controls and Procedures


11PART II. OTHER INFORMATIONItem 1

Legal Proceedings


12Item 1A

Risk Factors


12Item 2

Unregistered Sales of Equity Securities and Use of Proceeds


12Item 3

Defaults Upon Senior Securities


12Item 4

Mine Safety Disclosures


12Item 5

Other Information


12Item 6

Exhibits


13SIGNATURE




---

##### Table of Contents

SAN JUAN BASIN ROYALTY TRUST PART I FINANCIAL INFORMATION  Item 1.
Financial Statements. CONDENSED STATEMENTS OF ASSETS, LIABILITIES AND TRUST CORPUS   June 30,


December 31,2022


2021(Unaudited)


(Audited)ASSETSCash and short-term investments

$
6,202,132


$
6,240,726Net overriding royalty interest in producing oil and gas properties (net of accumulated
amortization of $129,984,517 and $129,584,681 at June 30, 2022, and December 31, 2021, respectively)


3,291,011



3,690,847Total assets

$
9,493,143


$
9,931,573LIABILITIES AND TRUST CORPUSDistribution payable to Unit Holders

$
5,202,132


$
5,240,726Cash reserves


1,000,000



1,000,000Trust corpus  46,608,796 Units of beneficial interest authorized and outstanding


3,291,011



3,690,847Total liabilities

$
9,493,143


$
9,931,573 CONDENSED STATEMENTS OF DISTRIBUTABLE INCOME (UNAUDITED)   Three Months EndedJune 30,


Six Months EndedJune 30,2022


2021


2022


2021Royalty income

$
13,722,931


$
7,565,789


$
28,613,422


$
15,777,876Interest income


1,829



357



2,036



770Total income


13,724,760



7,566,146



28,615,458



15,778,646General and administrative expenses


(381,718
)


(400,138
)


(903,189
)


(861,395
)Distributable income

$
13,343,042


$
7,166,008


$
27,712,269


$
14,917,251Distributable income per Unit (46,608,796 Units)

$
0.286277


$
0.153748


$
0.594571


$
0.320052 CONDENSED STATEMENTS OF CHANGES IN TRUST CORPUS (UNAUDITED)   Three Months EndedJune 30,


Six Months EndedJune 30,2022


2021


2022


2021Trust corpus, beginning of period

$
3,436,820


$
4,758,683


$
3,690,847


$
5,123,834Amortization of net overriding royalty interest


(145,809
)


(372,878
)


(399,836
)


(738,029
)Distributable income


13,343,042



7,166,008



27,712,269



14,917,251Distributions declared


(13,343,042
)


(7,166,008
)


(27,712,269
)


(14,917,251
)Trust corpus, end of period

$
3,291,011


$
4,385,805


$
3,291,011


$
4,385,805Distributions declared (per Unit)

$
0.286277


$
0.153748


$
0.594571


$
0.320052 These Condensed Financial Statements should be read in conjunction with the accompanying Notes to Financial Statements included herein.  1




---

##### Table of Contents

1. Basis of Presentation The preceding condensed statement of assets, liabilities and trust corpus as of December 31, 2021, which has been derived from audited
financial statements, and the unaudited interim condensed financial statements included herein have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission (SEC). These condensed financial statements
should be read in conjunction with the financial statements and the notes thereto included in San Juan Basin Royalty Trust (the Trust) Annual Report on Form 10-K for the year ended
December 31, 2021. In the opinion of PNC Bank, National Association, the trustee of the Trust (PNC Bank or the Trustee), and based upon information provided to the Trust by Hilcorp San Juan L.P. (Hilcorp),
the present owner of certain oil and gas interests (the Subject Interests) originally owned by Southland Royalty Company (Southland) in properties located in the San Juan Basin of northwestern New Mexico, all adjustments,
consisting only of normal recurring adjustments, have been included that are necessary to fairly present the assets, liabilities and trust corpus of the Trust at June 30, 2022, and the distributable income and changes in trust corpus for the
three-month and six-month periods ended June 30, 2022 and 2021. The distributable income for such interim periods is not necessarily indicative of the distributable income for the full year. The financial statements of the Trust are prepared on the following basis and are not intended to present the financial position and results
of operations of the Trust in conformity with U.S. generally accepted accounting principles (GAAP):  

The Net Overriding Royalty Conveyance (the Conveyance) conveyed to the Trust a 75% net overriding
royalty interest (the Royalty) that burdens the Subject Interests. The Trust receives royalty income (Royalty Income) equal to 75% of the Net Proceeds attributable to the Subject Interests. Net Proceeds, as used
in the Conveyance, means the excess of Gross Proceeds received by Hilcorp during a particular period over Production Costs for such period. Gross Proceeds means the amount received by Hilcorp from the sale of production attributable to
the Subject Interests, subject to certain adjustments (e.g., fuel, gathering and transportation). Production Costs include both capital and non-capital costs incurred by Hilcorp in operating the
Subject Interests including development drilling, production and processing costs, applicable taxes, and operating charges. The calculation of Net Proceeds by Hilcorp for any month may include adjustments to proceeds and costs for prior months which
will affect the Royalty Income paid to the Trust and the distribution to Unit Holders for that month.  

Although permitted under the Conveyance that transferred the Royalty to the Trust, Hilcorp has informed the Trust
that, for wells operated by Hilcorp, it generally does not intend to accrue lease operating expenses to the Trust.  

Hilcorp has informed the Trust that Gross Proceeds are typically reported to the Trust based on actual volumes
and pricing. Proceeds from production in the first month are generally received by Hilcorp in the second month, the Royalty Income is paid by Hilcorp to the Trustee in the third month, and distribution by the Trustee to the Unit Holders is made in
the fourth month. Net Proceeds for a calendar year are typically based on the actual natural gas and oil production during the period beginning with November of the preceding calendar year through October of the current calendar year.  

Hilcorp has notified the Trust that non-operated revenue is reported to
the Trust based on a three-month lag from operated revenues. Non-operated revenue for a calendar year is typically based on the actual natural gas and oil production during the period, beginning with August of
the preceding calendar year through July of the current calendar year.  

Trust expenses recorded are based on liabilities paid and cash reserves established from Royalty Income for
liabilities and contingencies.  

Distributions to Unit Holders are recorded when declared by the Trustee.  

The Conveyance provides that any excess Production Costs applicable to the Subject Interests over Gross Proceeds
from such properties must be recovered from future Net Proceeds before Royalty Income is again paid to the Trust. The Trust is not obligated to reimburse Hilcorp for any excess Production Costs if future Gross Proceeds from the Subject Interests are
insufficient to cover such costs.  

Depletion and any impairment are recorded as a reduction in trust corpus instead of an expense. The financial statements of the Trust differ from financial statements prepared in accordance with GAAP because
revenues are not accrued in the month of production; certain cash reserves may be established for liabilities and contingencies which would not be accrued in financial statements prepared in accordance with GAAP; expenses are recorded when paid,
instead of when incurred; and amortization of the Royalty calculated on a unit-of-production basis is charged directly to trust corpus instead of as an expense. Most
accounting pronouncements apply to entities whose financial statements are prepared in accordance with GAAP, directing such entities to accrue or defer revenues and expenses in a period other than when such revenues were received, or expenses were
paid. Because the Trusts financial statements are prepared on the modified cash basis, as described above, most accounting pronouncements are not applicable to the Trusts financial statements. This comprehensive basis of accounting
corresponds to the accounting permitted for royalty trusts by the SEC, as specified by Staff Accounting Bulletin Topic 12:E, Financial Statements of Royalty Trusts.  2




---

##### Table of Contents

The Trustee routinely reviews the Trusts royalty interests in natural gas and oil
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 and is
charged directly to trust corpus instead of as an expense. There was no impairment of the Trusts assets as of June 30, 2022. 2. Federal
Income Taxes For federal income tax purposes, the Trust constitutes a fixed investment trust that is taxed as a grantor trust. A
grantor trust is not subject to tax at the trust level. The Unit Holders are considered to own the Trusts income and principal as though no trust were in existence. The income of the Trust is deemed to have been received or accrued by each
Unit Holder at the time such income is received or accrued by the Trust rather than when distributed by the Trust. The Trust is a widely
held fixed investment trust (WHFIT) classified as a non-mortgage widely held fixed investment trust (NMWHFIT) for federal income tax purposes. The Trustee is the representative of the
Trust that will provide tax information in accordance with the applicable U.S. Treasury Regulations governing the information reporting requirements of the Trust as a WHFIT and a NMWHFIT. The Royalty constitutes an economic interest in natural gas and oil properties for federal income tax purposes. Unit Holders must
report their share of the production revenues of the Trust as ordinary income from natural gas and oil royalties and are entitled to claim depletion with respect to such income. The Royalty is treated as a single property for depletion purposes. The
Trust has on file technical advice memoranda confirming such tax treatment. Under present law, the Trusts production and sale of
natural gas from Coal Seam Wells does not qualify for tax credit under Section 45K of the Code (the Section 45 Tax Credit). Congress has at various times since 2002 considered energy legislation, including provisions to
reinstate the Section 45 Tax Credit in various ways and to various extents, but no legislation that would qualify the Trusts current production for such credit has been enacted. No prediction can be made as to what future tax legislation
affecting Section 45K of the Code may be proposed or enacted or, if enacted, its impact, if any, on the Trust and the Unit Holders. The classification of the Trusts income, for purposes of the passive loss rules, may be important to a Unit Holder. Royalty Income, such
as that derived through the Trust, will generally be treated as portfolio income that may not be offset or reduced by passive losses. Tax
positions taken by the Trust related to the Trusts pass-through status and state tax positions have been reviewed, and the Trustee is of the opinion that the material tax positions it has taken would more likely than not be sustained by
examination. As of June 30, 2022, the Trusts tax years 2018 and thereafter remain subject to examination. Each Unit Holder
should consult his or her own tax advisor regarding tax compliance matters related to such Unit Holders interest in the Trust. 3. Commitments
and Contingencies Contingencies related to the Subject Interests 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. See Note 1 Basis of Presentation, for a summary of the terms of the Conveyance with respect to recovery of costs. Covid-19 Pandemic. The Trust continues to request periodic updates from Hilcorp as to its
production and financial expectations with respect to the Subject Interests due to any effects caused by the ongoing Covid-19 pandemic and the recent fluctuations in oil and gas pricing. Hilcorp has informed
the Trust that, given the current natural gas pricing environment, Hilcorp does not anticipate materially reducing any of the Subject Interests production or taking any of the Subject Interests wells offline; however, both the Trust and
Hilcorp continue to monitor the impact that future Covid-19 restrictions or outbreaks may have on production, including as it relates to personnel availability in New Mexico and other Subject Interests
areas. Hilcorp further informed the Trust that it does not anticipate that the current state of the Covid-19 pandemic will have any material impact on its operation of the Subject Interests or on its
payments of Royalty Income to the Trust. However, the impact of the continued Covid-19 pandemic, including a resurgence of COVID-19 lockdowns in Asia, may extend
existing supply chain disruptions and order backlogs for materials or services needed to maintain production in the Subject Interest areas, or have other unknown impacts on Hilcorp and the Subject Interests, and any such impact could result in
actual results being different from Hilcorps expectations.  3




---

##### Table of Contents

Geo-Political Uncertainties.Prices for goods
and services have risen over the last 12 months, and inflationary pressures have accelerated in the first half of 2022, as regional and global commodity prices have risen in response to the conflict in Ukraine. The impact of ongoing or extended
conflict on Hilcorps ability to produce from the Subject Interests or on commodity prices is unknown. Gross Proceeds and
Production Cost Estimates. Hilcorps process of reconciling actual revenue and severance taxes to previously reported estimates
(which the Trust refers to as true-ups) were still occurring and being reported in 2021. At the beginning of 2021, Hilcorp informed the Trust that it planned to refine further its estimating and
reporting processes and that Hilcorp would review prior periods to ensure greater accuracy and consistency, both for prior periods as well as future reporting periods. As part of that review process, Hilcorp informed the Trust that it may reverse
and rebook revenue for certain periods. Thus, distributions to the Trust from Hilcorp in certain months during 2021 were subject to adjustments based upon prior months true-ups and rebooking, plus
interest. Hilcorp informed the Trust that it completed the transition to its new accounting system and began to report actual, not
estimated, revenue and expenses for operated wells beginning with the June 2021 production month (August 2021 reporting month) and that it has reversed and rebooked revenue for certain prior periods. As of December 31, 2021, Hilcorp believes
that all prior month true-ups have been completed for operated wells. The true-ups of revenues for non-operated properties for
the 2021 distribution periods were completed in the February and March 2022 reporting months. The amount of Gross Proceeds depends on the
volumes of natural gas and oil produced from the Subject Interests. Under the terms of the Indenture, the Trust cannot acquire new natural gas and oil assets, and as a result, Royalty Income is dependent on the natural gas and oil volumes
attributable to the Subject Interests. Although Hilcorp and other operators of the Subject Interests may conduct drilling operations or well recompletions in the near term, the Subject Interests are depleting assets; Hilcorp has informed the Trust
that it is unable to estimate the productive life of the Subject Interests. The reduction in proved reserve quantities is a common measure of depletion. Hilcorps (or a future operators) capital investments in the Subject Interests will
affect the quantity of proved reserves and can offset any reduction in proved reserves. Lower commodity prices may also cause Hilcorp to reduce drilling operations, workover, and/or recompletions, thus reducing the volume of natural gas and oil
produced from the Subject Interests by Hilcorp. Hilcorp did not conduct any new drill projects or recompletions within the Subject Interests in 2021 or to date in 2022. 4. Settlements and Litigation None. 5. Subsequent Events On July 19,
2022, the Trust announced a cash distribution of $6,766,905.11 or $0.145185 per Unit, based primarily upon production during the month of May 2022, which was paid on August 12, 2022.  Item 2.
Trustees Discussion and Analysis of Financial Condition and Results of Operations. Overview The
Trust is an express trust created under the laws of the state of Texas by the San Juan Basin Royalty Trust Indenture entered into on November 1, 1980, between Southland and The Fort Worth National Bank (the Original Indenture). The
Original Indenture was amended and restated on September 30, 2002, and further amended and restated on December 12, 2007, which the Trust refers to as the Indenture in this Quarterly Report on Form 10-Q. As a result of a series of mergers and other transactions, the current Trustee of the Trust is PNC Bank. The
Conveyance and the Royalty Pursuant to the Net Overriding Royalty Conveyance effective November 1, 1980, Southland conveyed the
Royalty that burdens the Subject Interests in properties located in the San Juan Basin of northwestern New Mexico to the Trust. Subsequent to the Conveyance of the Royalty, through a series of sales, assignments and mergers, Southlands
successor became Hilcorp, which acquired the Subject Interests from Burlington Resources Oil & Gas Company LP (Burlington), an indirect wholly owned subsidiary of ConocoPhillips, on July 31, 2017. The Royalty constitutes the principal asset of the Trust. The beneficial interest in the Royalty is divided into 46,608,796 units (the
Units), representing undivided fractional interests in the beneficial interest of the Trust, equal to the number of shares of Southland common stock outstanding as of the close of business on November 3, 1980. Each stockholder of
Southland of record at the close of business on November 3, 1980, received one freely tradable Unit for each share of the Southland common stock then held. Holders of Units in the Trust are referred to herein as Unit Holders.  4




---

##### Table of Contents

The Trustee The primary function of the Trustee is to collect Royalty Income, to pay all expenses and charges of the Trust and distribute the remaining
available income to the Unit Holders. The amount of income distributable to Unit Holders, which we refer to as Distributable Income, depends on the amount of Royalty Income and interest received by the Trust, as well as the amount of
expenses paid by the Trust and any change in cash reserves. The Trust has no employees, officers, or directors. The Trustee performs all administrative functions of the Trust. Hilcorp Hilcorp is the principal
operator of the majority of the Subject Interests and is responsible, subject to the terms of a prior agreement with the Trust, for marketing the natural gas and oil production from such properties, either under existing sales contracts or under
future arrangements, at the best prices and on the best terms it shall deem reasonably obtainable under the circumstances. A very high percentage of the Royalty Income is attributable to the production and sale of natural gas, from the Subject
Interests, by Hilcorp. Accordingly, the market price and demand for natural gas produced and sold from the San Juan Basin heavily influences the amount of Royalty Income distributed by the Trust and, by extension, the price of the Units. Natural Gas and Oil. The sale of San Juan Basin assets, including the Subject Interests, from Burlington to Hilcorp closed on
July 31, 2017. Under the terms of the sale, Hilcorp is required to make payments to Burlington if natural gas prices are above a certain price. Hilcorp has confirmed that in accordance with the Conveyance, Hilcorp will not charge the Trust any
portion of such payments. Gross Proceeds and Severance Tax Estimates. Hilcorps process of reconciling actual revenue and
severance taxes to previously reported estimates (which the Trust refers to as true-ups) were still occurring and being reported in 2021. At the beginning of 2021, Hilcorp informed the Trust that
it planned to refine further its estimating and reporting processes, and that Hilcorp would review prior periods to ensure greater accuracy and consistency, both for prior periods as well as future reporting periods. As part of that review process,
Hilcorp informed the Trust that it may reverse and rebook revenue for certain prior periods. Thus, distributions to the Trust from Hilcorp in certain months during 2021 were subject to adjustments based upon prior months true-ups and rebooking, plus interest. Hilcorp informed the Trust that it completed the transition to
its new accounting system and began to report actual, not estimated, revenue and expenses for operated wells beginning with the June 2021 production month (August 2021 reporting month) and that it has reversed and rebooked revenue for certain prior
periods. As of December 31, 2021, Hilcorp believes that all prior month true-ups have been completed for operated wells. The true-ups of revenues for non-operated properties for the 2021 distribution periods were completed in the February and March 2022 reporting months. The amount of Gross Proceeds also depends on the volumes of natural gas and oil produced from the Subject Interests. Under the terms of the
Indenture, the Trust cannot acquire new natural gas and oil assets, and as a result, Royalty Income is dependent on the natural gas and oil volumes attributable to the Subject Interests. Although Hilcorp and other operators of the Subject Interests
may conduct drilling operations or well recompletions in the near term, the Subject Interests are depleting assets; Hilcorp has informed the Trust that it is unable to estimate the productive life of the Subject Interests. The reduction in proved
reserve quantities is a common measure of depletion. Hilcorps (or a future operators) capital investments in the Subject Interests will affect the quantity of proved reserves and can offset any reduction in proved reserves. Lower
commodity prices may also reduce the volume of natural gas and oil produced from the Subject Interests by Hilcorp. Hilcorp did not conduct any new drill projects or recompletions within the Subject Interests in 2021 or to date in 2022. Relatedly, because of Hilcorps prior process of providing production estimates rather than actual production, a simple year-over-year
comparison from the prior distribution reports from Hilcorp will not reflect the actual comparable production amounts. For example, a comparison of the April 2021 estimated production with the April 2022 actual production on the June 2022
Distribution Report would reflect a decline of approximately 7.1%. However, comparing the April 2021 actual production from the November 2021 Distribution Report actualization to April 2022 actual production would reflect an,increase of 14.7%. In
reviewing the Distribution Reports on a year-to-date basis, the total MMBtu production was 14,689,896 as of June 2021 compared to the total MMBtu production of
13,672,177 as of June 2022, which results in a year-to-date decline of 6.93% On February 17, 2022, the Trust announced that Hilcorp had provided the Trust with its 2022 capital project plan for the Subject
Interests (the 2022 Plan), and Hilcorp has estimated its 2022 capital expenditures for the Subject Interests to be $1.9 million. The objective of this capital project plan is to address the natural depletion of oil and gas assets.
Specifically, Hilcorp informed the Trust that its 2022 Plan will allocate approximately $1.5 million of the 2022 Plans budget towards 24 well recompletions and workovers scheduled to be completed in the Mesaverde, Pictured Cliffs and
Fruitland Coal formations. Approximately $300,000 of the 2022 Plans budget will be allocated to facilities projects related to natural gas compression, and approximately $100,000 will be spent for permitting and surveying costs for future new
drill projects that are being considered for 2023 and 2024. Hilcorp further informed the Trust that its planned project status for 2022 is subject to revision if it revises its assumptions underlying the 2022 Plan, and that in any event actual
capital costs may vary from these estimates.  5




---

##### Table of Contents

Under the terms of the Conveyance, production costs are deducted from Gross Proceeds in
calculating Net Proceeds, which is multiplied by 75% to calculate Royalty Income. Production Costs generally means costs incurred on an accrual basis by Hilcorp in operating the Subject Interests, including both capital and non-capital costs. For example, these costs include development drilling, production and processing costs, applicable taxes and operating charges. However, Hilcorp informed the Trust that for wells operated by
Hilcorp it did not intend to accrue lease operating expenses to the Trust. If production costs exceed Gross Proceeds in any month, the excess is recovered out of future Gross Proceeds prior to the making of further payments to the Trust. However,
the Trust is not otherwise liable for any Production Costs or other costs or liabilities attributable to the Subject Interests or the minerals produced therefrom. If at any time the Trust receives more than the amount due under the Royalty, it is
not obligated to return such overpayment, but the amounts payable to it for any subsequent period are reduced by such amount, plus interest, at a rate specified in the Conveyance. The Trust and the Trustee has very limited authority to control the
amount and timing of Production Costs. The Trustee continues to engage with Hilcorp regarding its ongoing accounting and reporting to the
Trust, and the Trusts third-party compliance auditors continue to audit all payments made by Hilcorp to the Trust, including adjustments, true-ups, and recoupments. In addition, the Trustee continues to
consult with outside counsel to review the rights of the Trust with respect to these matters and to evaluate any available potential legal remedies. Factors that Affect Net Proceeds.Generally, Net Proceeds are affected by (a) disruptions caused by weather, particularly winter
storms that disrupt access to the production fields, (b) the timing and size of Hilcorps capital expenditures, and (c) commodity prices. Weather. Hilcorp has advised the Trust that it is possible for it to experience disruptions during the winter months that could impact
Hilcorps ability to access fields and maintain production. Capital Expenditures. The timing and size of capital expenditures
by Hilcorp may impact Net Proceeds. Capital expenditures by Hilcorp decreased approximately $56,100, or 34.47%, for the three months ended June 30, 2022, compared to the three months ended June 30, 2021, and decreased approximately
$198,500, or 51.61%, for the six months ended June 30, 2022, compared to the six months ended June 30, 2021. The decrease was primarily attributable to differences in timing in the payment of these expenditures along with capital
expenditures attributable to the prior years budget. Commodity Prices. The Trusts income and monthly distributions
from the Subject Interests are heavily influenced by the price of natural gas and oil. These prices may fluctuate widely in response to relatively minor changes in the supply of and demand for natural gas and oil based on market uncertainty or a
variety of additional factors that are beyond the Trustees control. Prices for goods and services have risen over the last 12 months, and inflationary pressures have accelerated in the first half of 2022, as regional and global commodity
prices have risen in response to the conflict in Ukraine. The impact of ongoing or extended conflict on Hilcorps ability to produce from the Subject Interests or on commodity prices is unknown. Hilcorp has multiple gas purchase agreements that set forth the prices that it will receive for the natural gas and oil produced from the
Subject Interests. There is a differential in the prices reflected in the market indices and the prices received and reported, because the prices received and reported vary by purchase agreement and are after deducting gathering, processing, and
marketing costs for both gas and natural gas liquids. These purchase agreements and costs are subject to a comprehensive audit process by professional accountants and consultants. On January 20, 2021, President Biden signed an executive order that reversed the United States withdrawal from the Paris Agreement, and
the United States formally rejoined the Paris Agreement on February 19, 2021. At the federal regulatory level, both the Environmental Protection Agency and the Bureau of Land Management have adopted regulations for the control of methane
emissions, which also include leak detection and repair requirements, from the oil and gas industry. Additionally, President Biden has issued an executive order seeking to adopt new regulations and policies to address climate change and suspend,
revise or rescind prior agency actions that are identified as conflicting with the Biden Administrations climate policies. In addition, President Biden has declared that he supports federal government efforts to limit or prohibit hydraulic
fracturing and banning new leases for production of minerals on federal properties, including onshore lands. Any of these actions could require Hilcorp to increase capital expenditures for the Subject Interests, decrease demand for natural gas and
oil production, or limit the Subject Interests ability to produce natural gas or oil production. The Trust is unable to determine what, if any, the effects of such actions will have on the Subject Interests ability to produce natural gas
and oil, and Hilcorps ability to pay Royalty Income to the Trust. Hilcorp previously informed the Trust that it does not believe
that recent actions undertaken by the Bidens administration to curtail future leases for natural gas and oil drilling on federally owned land will impact the Subject Interests because as currently enacted, they do not impact current leases.  6




---

##### Table of Contents

Results of Operations  for the Three and Six Months Ended June 2022 and 2021 Royalty Income Royalty
Income consists of 75% of the monthly Net Proceeds attributable to the Royalty. Royalty Income for the three and six months ended June 30, 2022, and 2021 was determined as shown in the following table:  Three Months EndedJune 30,


Six Months EndedJune 30,2022


2021


2022


2021Gross proceeds from the Subject Interests:Natural Gas

$
27,587,511


$
20,812,942


$
57,412,593


$
35,876,234Oil


764,157



536,116



1,162,627



856,454Other


127,721
(1)


300,000
(2)


1,095,699
(1)(3)


546,647
(2)Total


28,479,389



21,649,058
(5)


59,670,919



37,279,335
(4)(5)Production Costs:Severance tax  gas


3,558,838



3,746,330



7,389,431



4,519,524Severance tax  oil


85,285



101,862



135,697



146,865Lease operating expense and property tax


6,431,344



7,550,359



13,808,418



11,191,102
(6)Capital expenditures


106,680



162,789



186,143



384,676Total


10,182,147



11,561,340



21,519,689



16,242,167Net profits


18,297,242



10,087,718



38,151,230



21,037,168Net overriding royalty interest


75
%


75
%


75
%


75
%Royalty Income

$
13,722,931


$
7,565,789


$
28,613,423


$
15,777,876  (1)
Revenue of $97,895 prior period non-operated revenue actualizations and related interest, and $29,826 related
to audit exceptions and interest. (2)
Estimated revenue from non-operated properties offset by Hilcorps true-ups and adjustments of
non-operated revenue for the production months of June through December 2018 and July through October 2020. (3)
Estimated revenue of $399,922 related to audit exceptions and interest, and $568,056 related to prior period
non-operated revenues and actualizations. (4)
Due to Hilcorps transition to a new accounting system, the February, March and April production months
were based on estimated production, estimated prices and estimated costs. (5)
Due to Hilcorps transition to a new accounting system, the January 2021 production month was based on
estimated production, actual realized prices and estimated costs. (6)
Includes a Q1 2021 $450,000 credit by Hilcorp to the Trust due to the settlement of certain audit exceptions
related to compressor maintenance services.      The Royalty Income distributed to the Trust for both the three and six months ended June 30, 2022, was higher than that distributed during the same
period of 2021 due primarily to higher natural gas prices. The average natural gas price increased from $2.77 per Mcf for the three months ended June 30, 2021, to $4.54 per Mcf for the three months ended June 30, 2022, and the average
natural gas price increased from $2.71 per Mcf for the six months ended June 30, 2021, to $4.67 per Mcf for the six months ended June 30, 2022. Production of natural gas from the Subject Interests decreased from 7,517,056 Mcf for the three
months ended June 30, 2021, to 6,073,883 Mcf for the three months ended June 30, 2022, and decreased from 13,220,906 Mcf for the six months ended June 30, 2021, to 12,304,960 Mcf for the six months ended June 30, 2022. Gross Proceeds from Subject Interests.Total Gross Proceeds increased approximately $6.8 million or 31.6%for the three
months ended June 30, 2022, compared to the three months ended June 30, 2021, and increased approximately $22.4 million, or 60% for the six months ended June 30, 2022, compared to the six months ended June 30, 2021. The
increase was primarily due to higher natural gas prices. Capital Expenditures. Capital expenditures by Hilcorp decreased
approximately $56,000 for the three months ended June 30, 2022, compared to the three months ended June 30, 2021, and decreased approximately $198,500 for the six months ended June 30, 2022, compared to the six months ended
June 30, 2021. The decrease was primarily attributable to differences in timing in the payment of these expenditures along with capital expenditures attributable to the prior years budget. As referenced above, on February 17, 2022, the Trust announced Hilcorps 2022 capital project plan for the Subject Interests. The
2022 Plan calls for total capital spending of $1.9 million. Hilcorps accounting period for capital expenditures runs from January through December 31 of each calendar year, which corresponds and is reported in Trust distributions
made for the months from March of the same calendar year through February of the following calendar year. Hilcorps capital expenditures for 2021 were $0.3 million.  7




---

##### Table of Contents

Severance Taxes.Aggregate severance taxes decreased approximately $204,000, or 5.3%,
for the three months ended June 30, 2022, compared to the three months ended June 30, 2022, and increased approximately $2.9 million, or 61%, for the six months ended June 30, 2022, compared to the six months ended June 30,
2021. The decrease in severance taxes in the three-month period is primarily attributable to the overestimation of severance taxes of $1.0 million for the February to April 2021 production months which offset the increase in severance taxes
attributable to higher Gross Proceeds. The increase in severance taxes in the six-month period was primarily attributable to higher Gross Proceeds and also to corrections made in the first quarter of 2021 to
the June 2018 through December 2018 production months, which reduced reported severance taxes for this period by $1.4 million. The corrections included the reversal of severance tax estimates and tax only adjustments associated with the
Jicarilla Apache Nation. Severance taxes represented approximately 13% of Gross Proceeds for the three months ended June 30, 2022, compared to approximately 18% for the same period of 2021. Severance taxes represented approximately 13% of Gross
Proceeds for the six months ended June 30, 2022. Excluding the $1.4 million correction in the first quarter of 2021, severance taxes were approximately 16% of Gross Proceeds for the six months ended June 30, 2021. Lease Operating Expenses and Property Taxes. Lease operating expenses and property taxes decreased $1.1 million, or 15%, for the
three months ended June 30, 2022, compared to the three months ended June 30, 2021. The decrease is primarily due to decreased activity at the Subject Interests by Hilcorp. Specifically, production decreased by 1,603,525 MMBtu, or 19.20%,
for the three months ended June 30, 2022, compared to the three months ended June 30, 2021. Lease operating expenses and property taxes increased $2.6 million, or 23% for the six months ended June 30, 2022, compared to the six
months ended June 30, 2021. The increase is primarily due to increased expenses in the first quarter of 2022 which included approximately $0.5 million in non-operated lease operating expense true-ups, the payment of approximately $1 million for year-end salaries and bonuses for Hilcorp employees, and differences in the timing in the receipt and payment of
these costs, offset by a $450,000 credit by Hilcorp to the Trust in 2021 due to the settlement of certain audit exceptions related to compressor maintenance services. The Trust and its consultants are conducting a detailed analysis of these expenses
associated with the year-end salaries and bonuses for Hilcorp employees to determine if they comport with the Conveyance and other operative agreements. Monthly leaseoperating expenses for the Subject Interests, including property taxes, for the three months ended
June 30, 2022, averaged approximately $2.1 million, compared to $2.5 million for the three months ended June 30, 2021. Monthly lease operating expenses of the Subject Interests, including property taxes, for the six months ended
June 30, 2022, averaged $2.3 million, compared to an average of $1.9 million for the six months ended June 30, 2021. Distributable Income  Three Months EndedJune 30,


Six Months EndedJune 30,2022


2021


2022


2021Royalty income

$
13,722,931


$
7,565,789


$
28,613,422


$
15,777,876Interest income


1,829



357



2,036



770Total income


13,724,760



7,566,146



28,615,458



15,778,646General and administrative expenses


(381,718
)


(400,138
)


(903,189
)


(861,395
)Decrease in cash reserves














Distributable income

$
13,343,042


$
7,166,008


$
27,712,269


$
14,917,251Distributable income per Unit (46,608,796 Units)

$
0.286277


$
0.153748


$
0.594571


$
0.320052 Distributable Income. Distributable Income increased from $7.2 million ($0.153748 per Unit) for
the three months ended June 30, 2021, to $13.3 million ($0.286277 per Unit) for the three months ended June 30, 2022. The increase in Distributable Income was primarily attributable to higher natural gas prices. Distributable Income
increased by approximately $12.8 million, or 86%, to $27.7 million (0.594571 per Unit) for the six months ended June 30, 2022, from $14.9 million ($0.320052 per Unit) for the six months ended June 30, 2021. The increase in
Distributable Income was primarily attributable to higher natural gas prices. Based on 46,608,796 Units outstanding, the per-Unit distributions during the second quarter of 2022 were as follows:  April

$
0.082883May


0.091781June


0.111613Quarter Total

$
0.286277 Interest Income.Interest income was higher for the three and six months ended June 30, 2022, as
compared to the same periods in 2021 due primarily to higher yields on short-term investments.  8




---

##### Table of Contents

General& Administrative Expenses. General and
administrative expenses decreased approximately 4.6 % for the three months ended June 30, 2022, compared to the three months ended June 30, 2021, and increased approximately 4.9% for the six months ended June 30, 2022, compared
to the six months ended June 30, 2021. The changes for both periods were primarily attributable to differences in timing in the receipt and payment of certain expenses by the Trust. Cash Reserves. Total cash reserves were $1.0 million as of June 30, 2022. The primary purpose of the cash reserves is to
have sufficient funds to cover monthly general and administrative expenses in the event that there is insufficient Royalty Income to cover such expenses. The Trustee does not anticipate any increases to the cash reserve above a level of
$1.0 million in 2022, although it cannot guarantee that the Trustee will not increase such cash reserves in the future. Liquidity and Capital
Resources The Trusts principal source of liquidity and capital is Royalty Income. The Trusts distribution of income to
Unit Holders is funded by Royalty Income after payment of Trust expenses. The Trust is not liable for any Production Costs or liabilities attributable to the Royalty. If at any time the Trust receives more than the amount due under the Royalty, it
is not obligated to return such overpayment, but the amounts payable to it for any subsequent period are reduced by such amount, plus interest, at a rate specified in the Conveyance. If the Trustee determines that the Trust does not have sufficient
funds to pay its liabilities, the Trustee may borrow funds on behalf of the Trust, in which case no distributions will be made to Unit Holders until such borrowings are repaid in full. The Trustee may not sell or dispose of any part of the assets of
the Trust without the affirmative vote of the Unit Holders of 75% of all of the Units outstanding; however, the Trustee may sell up to 1% of the value of the Royalty (as determined pursuant to the Indenture) during
any 12-month period without the consent of the Unit Holders. In the event the Trust
does not receive Royalty Income from Hilcorp sufficient to pay its liabilities, the Trust believes it has sufficient capacity to draw upon the cash reserve amount or borrow funds against the Royalty to cover the Trusts operating expenses until
its cash reserve can be replenished from subsequent Royalty Income payments from Hilcorp. Natural gas and Oil Production The natural gas volumes reported to the Trust by Hilcorp are based on plant residue gas volumes plus equivalent volumes for natural gas
liquids. Hilcorp converts one barrel of natural gas liquids to six Mcf of natural gas using industry standards. Royalty Income for
the three months ended June 30, 2022, is associated with natural gas and oil production during February through April 2022 from the Subject Interests. Production of natural gas and oil and related average sales prices attributable to each of the Subject Interests and the Royalty for the three
months ended June 30, 2022, and 2021 were as follows:  For the Three Months Ended June 30,2022


2021Natural Gas(Mcf)


Oil andCondensate(Bbls)


Natural Gas(Mcf)


Oil andCondensate(Bbls)ProductionSubject Interests


6,073,883



8,250



7,517,056



10,596Royalty


3,324,092



5,574



2,765,560



6,509Average Price (per Mcf/Bbl)

$
4.54


$
92.63


$
2.77


$
50.59 Production of natural gas and oil and related average sales prices attributable to each of the Subject
Interests and the Royalty for the six months ended June 30, 2022, and 2021 were as follows:  For the Six Months Ended June 30,2022


2021Natural Gas(Mcf)


Oil andCondensate(Bbls)


Natural Gas(Mcf)


Oil andCondensate(Bbls)ProductionSubject Interests


12,304,960



14,290



13,220,906



19,462Royalty


6,624,044



9,111



5,875,120



12,219Average Price (per Mcf/Bbl)

$
4.67


$
81.36


$
2.71


$
44.01  9




---

##### Table of Contents

Based on Hilcorps reporting methodology, the Trust recognizes production during the
month in which the related Royalty Income is paid to the Trust. Royalty Income for a calendar year is based on the actual natural gas and oil production during the period beginning with November of the preceding calendar year through October of the
current calendar year. Sales volumes attributable to the Royalty are determined by dividing the net profits by the Trust from the sale of natural gas and oil, respectively, by the prices received for sales of such volumes from the Subject Interests,
taking into consideration production taxes attributable to the Subject Interests. Because the natural gas and oil sales attributable to the Royalty are based upon an allocation formula dependent on such factors as price and cost, including capital
expenditures, the aggregate sales amounts from the Subject Interests may not provide a meaningful comparison to sales attributable to the Royalty. The fluctuations in natural gas production that have occurred during the three-month period ended June 30, 2022, and 2021, respectively,
generally resulted from changes in the demand for natural gas during that time, market conditions, and variances in capital spending to generate production from new and existing wells, as offset by the natural production decline curve. Also,
production from the Subject Interests is influenced by the line pressure of the natural gas gathering systems in the San Juan Basin. As noted above, natural gas and oil sales attributable to the Royalty are based on an allocation formula dependent
on many factors, including natural gas and oil prices and capital expenditures. Marketing There were no changes to the contracts pursuant to which Hilcorp sells production from the Subject Interests and for the gathering and
processing of production during the three months ended June 30, 2022. Off-Balance Sheet Arrangements None. Critical Accounting Policies
and Estimates For a discussion of significant accounting policies and estimates that impact the Trusts financial statements, see
Part I, Item 1. Unaudited Financial Statements, Note 1 Basis of Presentation and Part II, Item 8. Financial Statements and Supplemental Data contained in the Trusts Annual Report on Form 10-K for the
year ended December 31, 2021. Information Regarding Forward-Looking Information Certain information included in this Quarterly Report on Form 10-Q contains, and other materials filed
or to be filed by the Trust with the SEC (as well as information included in oral statements or other written statements made or to be made by the Trust) may contain or include, forward-looking statements within the meaning of Section 21E of
the Securities Exchange Act of 1934, as amended (the Exchange Act) and Section 27A of the Securities Act of 1933, as amended. Such forward-looking statements may involve or may concern, among other things, the amount and variability
in capital expenditures by Hilcorp, drilling activity, development activities, production efforts and volumes, hydrocarbon prices, estimated future net revenues, estimates of reserves, the results of the Trusts activities, the differences
between Hilcorps estimated revenue and actual revenue, and regulatory matters. Such forward-looking statements generally are accompanied by words such as may, will, based, estimate,
expect, predict, project, anticipate, believe, plan, intend, or other words that convey the uncertainty of future events or outcomes. Such statements are based on
certain assumptions of the Trustee and by Hilcorp, with respect to future events; are based on an assessment of, and are subject to, a variety of factors deemed relevant by the Trustee and Hilcorp; and involve risks and uncertainties. However,
whether actual results and developments will conform with such expectations and predictions is subject to a number of risks and uncertainties which could affect the future results of the energy industry in general, and the Trust and Hilcorp in
particular, and could cause those results to differ materially from those expressed in such forward-looking statements. The actual results or developments anticipated may not be realized or, even if substantially realized, they may not have the
expected consequences to or effects on Hilcorps business and the Trust. Such statements are not guarantees of future performance and actual results or developments may differ materially from those projected in such forward-looking statements.
The Trust undertakes no obligation to publicly update or revise any forward-looking statements, except as required by applicable law. Hilcorp Information As a
holder of a net overriding royalty interest, the Trusts reporting of financial information is reliant upon Hilcorp to accurately and timely report information regarding Hilcorp and its affiliates; the Subject Interests, including the
operations, acreage, well and completion count, working interests, production volumes, sales revenues, capital expenditures, operating expenses, reserves, drilling plans, drilling results and leasehold terms related to the Subject Interests; and
factors and circumstances that have or may affect the foregoing. See Part I, Item 4. Controls and Procedures.   10




---

##### Table of Contents

For information on the Trusts exposure to market risk, please see Part II, Item 7A,
Quantitative and Qualitative Disclosures About Market Risk contained in the Trusts Annual Report on Form 10-K for the year ended December 31, 2021.  Item 3.
Quantitative and Qualitative Disclosures about Market Risk. None.  Item 4.
Controls and Procedures. The Trust maintains a system of internal disclosure controls and procedures that is designed to ensure that the information required to be
disclosed in the Trusts filings under the Exchange Act is recorded, processed, summarized, and reported within the times specified in the SECs rules and forms. In its evaluation of its disclosure controls and procedures, the Trustee has
relied, to the extent considered reasonable, on information provided by Hilcorp, the owner of the properties. Consequently, the Trusts ability to timely and accurately disclose relevant information in its periodic reports is dependent upon
Hilcorps timely delivery of accurate oil and gas revenue and Production Cost information and, therefore, the Royalty Income owed to the Trust. The Conveyance that transferred the Royalty to the Trust obligates Hilcorp to provide the Trust with certain financial and operational
information, including information concerning calculations of Royalty Income owed to the Trust. Once the Trust receives the financial information from Hilcorp, the Trust engages independent public accountants, compliance auditors, attorneys and
petroleum engineers in order to assist the Trustee to ensure the accuracy and completeness of the information required to be disclosed in the Trusts periodic reports. These outside professionals advise the Trustee in its review and compilation
of this information for inclusion in this Annual Report on Form 10-K and the other periodic reports provided by the Trust to the SEC. Hilcorps process of reconciling Gross Proceeds and severance taxes to previously reported estimates (which the Trust refers to as true-ups) during fiscal years 2018 and 2020 were still occurring and being reported in 2021. Hilcorp has informed the Trust that it continues to refine further its estimating and reporting
processes. As part of that review process, Hilcorp informed the Trust that it would reverse and rebook revenue for certain prior periods. Thus, distributions to the Trust from Hilcorp in any given month in 2022 may include adjustments for the
reversal and rebooking of prior months revenue, plus interest. The Trustee has evaluated the Trusts internal disclosure
controls and procedures as of June 30, 2022, and has concluded that such disclosure controls and procedures are effective, at the reasonable assurance level (as such term is used in Rule
13a-15(f) of the Exchange Act), to ensure that material information received from Hilcorp is gathered on a timely basis to be included in the Trusts periodic reports and recorded, processed, summarized
and reported within the time periods specified in the SECs rules and forms. Additionally, during the three months ended
June 30, 2022, there were no changes in the Trusts internal control over financial reporting (as such term is used in Rule 13a-15(f) of the Exchange Act) that materially affected, or are reasonably
likely to materially affect, the Trusts internal control over financial reporting. Because the Trust does not have, nor does the Indenture provide for, officers, a board of directors or an independent audit committee, the Trustee has reviewed
neither the Trusts disclosure controls and procedures nor the Trusts internal control over financial reporting in concert with management, a board of directors or an independent audit committee.  11




---

##### Table of Contents

PART II OTHER INFORMATION  Item 1.
Legal Proceedings. None.  Item 1A.
Risk Factors. Not required.  Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds. None.  Item 3.
Defaults Upon Senior Securities. None.  Item 4.
Mine Safety Disclosures. Not applicable.  Item 5.
Other Information. None.  12




---

##### Table of Contents

Item 6.
Exhibits.  ExhibitNumber

Description(4)(a)

San Juan Basin Amended and Restated Royalty Trust Indenture, dated December 
12, 2007, filed as Exhibit 99.2 to the Trusts Current Report on Form 8-K filed with the SEC on December 14, 2007, and incorporated herein by reference. *(4)(b)

Net Overriding Royalty Conveyance from Southland Royalty Company to The Fort Worth National Bank, as Trustee, dated November 
1, 1980 (without Schedules), filed as Exhibit 4(b) to the Trusts Annual Report on Form 10-K filed with the SEC for the year ended December 31, 2006, on March 
1, 2007, and incorporated herein by reference. *(4)(c)

Assignment of Net Overriding Interest (San Juan Basin Royalty Trust), dated September 
30, 2002, between Bank One, N.A. and Texas Bank, filed as Exhibit 4(c) to the Trusts Quarterly Report on Form 10-Q filed with the SEC for the quarter ended September 
30, 2002, and incorporated herein by reference. *31

Certification required by Rule 13a-14(a), dated August 
15, 2022, by Ross C. Durr, J.D., RPL, Senior Vice President, Mineral Interest Director of the Trustee of the Trust**32

Certification required by Rule 13a-14(b), dated August 
15, 2022, by Ross C. Durr, J.D., RPL, Senior Vice President, Mineral Interest Director of the Trustee of the Trust***  *
A copy of this exhibit is available to any Unit Holder (free of charge) upon written request to the Trustee,
PNC Bank, National Association, 2200 Post Oak Blvd., Floor 18, Houston, Texas 77056.  **
Filed herewith.  ***
Furnished herewith.  13




---

##### Table of Contents

SIGNATURE 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.  PNC BANK, NATIONAL ASSOCIATION, AS
TRUSTEE OF THE SAN JUAN BASIN ROYALTY TRUSTBy:

/s/ Ross C. DurrRoss C. Durr, J.D., RPL Senior Vice
President Mineral Interest Director
 Date: August 15, 2022 (The Trust has no directors or executive officers.)   14