UNITED STATES SECURITIES AND
EXCHANGE COMMISSION

Washington, D.C. 20549





FORM 10-Q



| | x | Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
| | - | ---------------------------------------------------------------------------------------

| |  | For the Quarterly Period Ended March 31, 2012
| |  | ---------------------------------------------

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. 1-8032

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.)

Compass Bank

300 W. 7thStreet, Suite B

Fort Worth, Texas 76102

(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 x  No  ̈

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and
posted pursuant to Rule 405 of Regulation S-T 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, or a smaller reporting company. See definitions of large accelerated filer, accelerated filer, and smaller reporting company in Rule 12b-2 of
the Exchange Act. (Check one):



|                           |  |                      |  |                                               |  |                             
|-------------------------- |  | -------------------- |  | --------------------------------------------- |  | ----------------------------
|Large accelerated filer  x |  | Accelerated filer   ̈ |  | Non-accelerated filer   ̈                      |  | Smaller reporting company   ̈
|                           |  |                      |  | (Do not check if a smaller reporting company) |  |                             

Indicate by check mark whether the registrant is a shell company (as defined in
Rule 12b-2 of the Act).  Yes  ̈  No x

Number of Units of beneficial interest outstanding at May 10, 2012: 46,608,796













---

SAN JUAN BASIN ROYALTY TRUST

PART I

FINANCIAL INFORMATION



|Item 1. | Financial Statements.
|------- | ---------------------

The condensed financial statements included herein have been prepared without audit, pursuant to the rules and regulations of the Securities and Exchange Commission. The financial statements of the San
Juan Basin Royalty Trust (the Trust) continue to be prepared in a manner that differs from generally accepted accounting principles in the United States of America (GAAP); this form of presentation is customary to other
royalty trusts. Certain information and footnote disclosures normally included in annual financial statements have been condensed or omitted pursuant to the rules and regulations of the Securities and Exchange Commission. Nonetheless, Compass Bank,
the trustee of the Trust (the Trustee), believes that the disclosures are adequate to make the information presented not misleading. These condensed financial statements should be read in conjunction with the financial statements and the
notes thereto included in the Trusts Annual Report on Form 10-K for the year ended December 31, 2011. In the opinion of the Trustee, 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 March 31, 2012 and the distributable income and changes in trust corpus for the three-month periods ended March 31, 2012 and 2011. The distributable income for such
interim periods is not necessarily indicative of the distributable income for the full year.



2



---

SAN JUAN BASIN ROYALTY TRUST

CONDENSED STATEMENTS OF ASSETS, LIABILITIES AND TRUST CORPUS





|                                                                                                                                                                                          |  |               |            |  |                  |   |            | 
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------- | ---------- |  | ---------------- | - | ---------- | 
|                                                                                                                                                                                          | 
|                                                                                                                                                                                          |  | March 31,2012 |            |  | December 31,2011 |  
|                                                                                                                                                                                          |  | (Unaudited)   |            |  |                  |  
|ASSETS                                                                                                                                                                                    |  |               |            |  |                  |   |            | 
|                                                                                                                                                                                          |  |              
|Cash and short-term investments                                                                                                                                                           |  | $             | 4,165,449  |  |                  | $ | 7,101,319  | 
|Net overriding royalty interest in producingoil and gas properties (net of accumulatedamortization of
$120,465,459 and $120,130,470at March 31, 2012 and December 31, 2011, respectively) |  |               | 12,810,069 |  |                  |   | 13,145,058 | 
|                                                                                                                                                                                          |  |               |            |  |                  |   |            | 
|                                                                                                                                                                                          |  | $             | 16,975,518 |  |                  | $ | 20,246,377 | 
|                                                                                                                                                                                          |  |               |            |  |                  |   |            | 
|LIABILITIES AND TRUST CORPUS                                                                                                                                                              |  |               |            |  |                  |   |            | 
|                                                                                                                                                                                          |  |              
|Distribution payable to Unit Holders                                                                                                                                                      |  | $             | 4,009,660  |  |                  | $ | 6,945,530  | 
|Cash reserves                                                                                                                                                                             |  |               | 155,789    |  |                  |   | 155,789    | 
|Trust corpus  46,608,796 Units of beneficialinterest authorized and outstanding                                                                                                          |  |               | 12,810,069 |  |                  |   | 13,145,058 | 
|                                                                                                                                                                                          |  |               |            |  |                  |   |            | 
|                                                                                                                                                                                          |  | $             | 16,975,518 |  |                  | $ | 20,246,377 | 
|                                                                                                                                                                                          |  |               |            |  |                  |   |            | 

CONDENSED STATEMENTS OF DISTRIBUTABLE INCOME (UNAUDITED)



|                                                 |  |                              |            |   |      |   |            |  
|------------------------------------------------ |  | ---------------------------- | ---------- | - | ---- | - | ---------- | -
|                                                 | 
|                                                 |  | Three Months Ended March 31, |           
|                                                 |  | 2012                         |            |   | 2011 |  
|Royalty income                                   |  | $                            | 14,850,493 |   |      | $ | 15,389,129 |  
|Interest income                                  |  |                              | 347,694    | 1 |      |   | 1,466      |  
|                                                 |  |                              |            |   |      |   |            |  
|Total revenue                                    |  |                              | 15,198,187 |   |      |   | 15,390,595 |  
|                                                 |  |                             
|General and administrative expenditures          |  |                              | (573,491   | ) |      |   | (521,685   | )
|                                                 |  |                              |            |   |      |   |            |  
|                                                 |  |                             
|Distributable income                             |  | $                            | 14,624,696 |   |      | $ | 14,868,910 |  
|                                                 |  |                              |            |   |      |   |            |  
|                                                 |  |                             
|Distributable income per Unit (46,608,796 Units) |  | $                            | 0.313776   |   |      | $ | 0.319015   |  
|                                                 |  |                              |            |   |      |   |            |  

1Includes $345,830 in interest on the late payment of gross proceeds as a result of the ongoing
negotiation of compliance audit exceptions.

CONDENSED STATEMENTS OF CHANGES IN TRUST CORPUS (UNAUDITED)





|                                                |  |                              |             |   |      |   |             |  
|----------------------------------------------- |  | ---------------------------- | ----------- | - | ---- | - | ----------- | -
|                                                |  | Three Months Ended March 31, |            
|                                                |  | 2012                         |             |   | 2011 |  
|Trust corpus, beginning of period               |  | $                            | 13,145,058  |   |      | $ | 14,745,884  |  
|Amortization of net overriding royalty interest |  |                              | (334,989    | ) |      |   | (403,610    | )
|Distributable income                            |  |                              | 14,624,696  |   |      |   | 14,868,910  |  
|Distributions declared                          |  |                              | (14,624,696 | ) |      |   | (14,868,910 | )
|                                                |  |                              |             |   |      |   |             |  
|                                                |  |                             
|Total corpus, end of period                     |  | $                            | 12,810,069  |   |      | $ | 14,342,274  |  
|                                                |  |                              |             |   |      |   |             |  

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



3



---

SAN JUAN BASIN ROYALTY TRUST





NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED)



| | 1. | BASIS OF ACCOUNTING
| | -- | -------------------

The San Juan Basin Royalty Trust (the Trust) was established as of November 1, 1980. The financial statements of the Trust are prepared on the following basis:



| |  |  | Royalty income recorded for a month is the amount computed and paid with respect to the Trusts 75% net overriding royalty interest (the
Royalty) in certain oil and gas leasehold and royalty interests (the Underlying Properties) by Burlington Resources Oil & Gas Company LP (BROG), the present owner of the Underlying Properties, to the
Trustee for the Trust. Royalty income consists of the proceeds received by BROG from the sale of production from the Underlying Properties less accrued production costs, development and drilling costs, applicable taxes, operating charges, and other
costs and deductions, multiplied by 75%. The calculation of net proceeds by BROG for any month includes adjustments to proceeds and costs for prior months and impacts the Royalty income paid to the Trust and the distribution to Unit Holders for that
month.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | 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 which transferred the Royalty to the Trust provides that any excess of development and production costs applicable to the Underlying
Properties over gross proceeds from such properties must be recovered from future net proceeds before Royalty income is again paid to the Trust.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

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 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 the Trust corpus instead of as an expense. The basis of accounting used by the Trust is widely used by royalty trusts for financial reporting purposes.



| | 2. | FEDERAL INCOME TAXES
| | -- | --------------------

For federal income tax purposes, the Trust constitutes a fixed investment trust which 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.

Additionally, 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.



4



---

The Royalty constitutes an economic interest in oil and gas
properties for federal income tax purposes. Unit Holders must report their share of the production revenues of the Trust as ordinary income from oil and gas 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.

Sales of gas production from certain coal seam wells drilled prior to January 1, 1993, qualified for federal income tax credits under Section 29 (now Section 45K) of the Internal Revenue
Code of 1986 (as amended, the Code) through 2002 but not thereafter. Accordingly, under present law, the Trusts production and sale of 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. For example, in December 2010, new energy tax legislation was enacted which, among other things, modified the Section 45 Tax Credit in several respects, but did not
extend the credit for production from coal seam wells. 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. 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.

The classification of the Trusts income for purposes of the passive loss rules may be important to a Unit Holder. As a result of the Tax Reform Act of 1986, 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.



| | 3. | CONTINGENCIES
| | -- | -------------

See Part II, Item 1  Legal Proceedings, concerning the status of litigation matters.



| | 4. | SETTLEMENTS AND LITIGATION
| | -- | --------------------------

On March 14, 2008, BROG notified the Trust that the distribution for March would be reduced by $4,921,578. BROG described this amount as the Trusts portion of what BROG had paid to settle
claims for the underpayment of royalties in the case styled United States of America ex rel. Harrold E. (Gene) Wright v. AGIP Petroleum Co. et al., Civil Action No. 5:03CV264 (formerly 9:98-CV-30) (E.D. Tex.). The
Trusts consultants continue to analyze this settlement as it may apply to the Trust.

BROG has informed
the Trust that pursuant to an Order to Perform issued by the Minerals Management Service (MMS) dated June 10, 1998 (the MMS Order), the Jicarilla Apache Nation (the Jicarilla) alleged that in valuing
production for royalty purposes one must perform (i) a major portion analysis, which calculates value on the highest price paid or offered for a major portion of the gas produced from the field where the leased lands are situated; and
(ii) a dual accounting calculation, which computes royalties on the greater of (a) the value of gas prior to processing or (b) the combined value of processed residue gas and plant products plus the value of any condensate recovered
downstream without processing. The MMS Order alleged that BROGs dual accounting calculations on Native American leases were based on less than major portion prices. In 2000, BROG and the Jicarilla entered into a settlement agreement resolving
the issues associated with the dual accounting calculation. The major portion calculation issue remains outstanding. BROG takes the position that a judgment or settlement could entitle BROG to reimbursement from the Trust for past periods.

In 2007 BROG obtained an Administrative Order from the Department of the Interior (the DOI)
rejecting that portion of the MMS Order requiring BROG to calculate and pay additional royalties based on the major portion price derived by the MMS. The Jicarilla filed suit solely against the DOI in the United States District Court for the
District of Columbia in an action entitled 1:07-CV-00803-RJL, Jicarilla Apache Nation v. Department of Interior (the DOI Case) seeking a declaration that the Administrative Order is unlawful and of no force and effect, as well as
an injunction



5



---

requiring enforcement of the underlying major portion orders that were rejected by the Assistant Secretary. In 2009, a summary judgment was entered by the district court in the DOI Case upholding
the Administrative Order and dismissing the Jicarillas claims. The Jicarilla appealed to the U.S. Court of Appeals for the D.C. Circuit. On July 16, 2010, the U.S. Court of Appeals held that the 2007 Administrative Order dismissing the
Jicarilla claims was arbitrary and capricious with respect to January 1984 through February 1988 production periods and by Memorandum Order dated October 7, 2011, remanded the matter to the DOI for further proceedings. While a judgment or
settlement in the DOI Case could impact the Royalty income of the Trust, BROG has informed the Trust that it does not have sufficient information to estimate a range of loss for the Trust because the DOI has not provided a major portion calculation
for the January 1984 to February 1988 time period as required by the July 16, 2010 Court of Appeals ruling described above. BROG indicates that the situation will not be alleviated until the DOI provides BROG with a new Order to Perform or
similar notice, but that it cannot predict when or if the DOI will provide such information or notice. The Trusts consultants will continue to monitor development in this matter and analyze the appropriateness of the allocation, if any, by
BROG of any portion of any settlement or judgment in calculating the Royalty.

In May 2011, a verdict was
entered in the case styled Abraham et al. v. BP America Production Company, Case No. 6:09-cv-00961, in the U.S. District Court for the District of New Mexico, awarding the plaintiffs approximately $9.74 million in damages and $3.5
million in pre-judgment interest and costs based upon a jury finding that the defendant had failed to pay royalties consistent with market value for gas produced in the San Juan Basin. The defendant appealed to the Tenth Circuit. Plaintiffs have
filed a cross-appeal on several grounds, including that the trial court should have submitted the punitive damage issue to the jury. Briefs on the legal issues have been prepared and filed. A hearing was conducted on May 8, 2012 and the parties
expect a ruling within three to four months. The Trust is a member of the plaintiff class. If there is ultimately a distribution to the plaintiff class, it is uncertain whether any amount distributed to the Trust will be material. The Trustee will
continue to monitor these proceedings.



6



---

|Item 2. | Trustees Discussion and Analysis of Financial Condition and Results of Operations.
|------- | -----------------------------------------------------------------------------------

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 Securities and Exchange Commission (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. Such forward-looking statements may be or may concern, among other things, capital expenditures, drilling
activity, development activities, production efforts and volumes, hydrocarbon prices, estimated future net revenues, estimates of reserves, the results of the Trusts activities, and regulatory matters. Such forward-looking statements generally
are accompanied by words such as may, will, estimate, expect, predict, project, anticipate, goal, should, assume,
believe, plan, intend, or other words that convey the uncertainty of future events or outcomes. Such statements reflect the current view of Burlington Resources Oil & Gas Company LP (BROG),
the working interest owner, 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 BROG; and involve risks and uncertainties. These risks and uncertainties include
volatility of oil and gas prices, product supply and demand, competition, regulation or government action, litigation and uncertainties about estimates of reserves. Should one or more of these risks or uncertainties occur, actual results may vary
materially and adversely from those anticipated.

Business Overview

The Trust is an express trust created under the laws of the state of Texas by the San Juan Basin Royalty Trust Indenture
(the Original Indenture) entered into on November 3, 1980 between Southland Royalty Company (Southland Royalty) and The Fort Worth National Bank. Effective as of September 30, 2002, the Original Indenture was
amended and restated (the Original Indenture, as amended and restated, the First Restated Indenture) and, effective as of December 12, 2007 the First Restated Indenture was amended and restated (the First Restated Indenture, as
amended and restated, the Indenture). The Trustee of the Trust is Compass Bank.

On
October 23, 1980, the stockholders of Southland Royalty approved and authorized that companys conveyance of a 75% net overriding royalty interest (equivalent to a net profits interest) to the Trust for the benefit of the stockholders of
Southland Royalty of record at the close of business on the date of the conveyance (the Royalty) carved out of that companys oil and gas leasehold and royalty interests (the Underlying Properties) in properties located
in the San Juan Basin of northwestern New Mexico. Pursuant to the Net Overriding Royalty Conveyance (the Conveyance) the Royalty was transferred to the Trust on November 3, 1980 effective as to production from and after
November 1, 1980.

The Royalty constitutes the principal asset of the Trust. The beneficial interests in
the Royalty are divided into that number of Units of Beneficial Interest (the Units) of the Trust equal to the number of shares of the common stock of Southland Royalty outstanding as of the close of business on November 3, 1980.
Each stockholder of Southland Royalty of record at the close of business on November 3, 1980 received one freely tradable Unit for each share of the common stock of Southland Royalty then held. Holders of Units are referred to herein as
Unit Holders. Subsequent to the Conveyance of the Royalty, through a series of assignments and mergers, Southland Royaltys successor became BROG. On March 31, 2006, a subsidiary of ConocoPhillips completed its acquisition of
Burlington Resources, Inc., BROGs parent. As a result, ConocoPhillips became the parent of Burlington Resources, Inc., which in turn, is the parent of BROG. On May 1, 2012, ConocoPhillips announced that it had completed the spinoff to
Phillips 66 of the companys refining and marketing business from its exploration and production business. According to ConocoPhillips, both businesses are now stand-alone, publicly traded corporations. The Trustee will continue to monitor this
situations effect on the Trust, if any.



7



---

The function of the Trustee is to collect the net proceeds attributable to
the Royalty (Royalty Income), to pay all expenses and charges of the Trust and distribute the remaining available income to the Unit Holders. The Trust does not operate the Underlying Properties and, in fact, is not empowered to carry on
any business activity. The Trust has no employees, officers or directors. All administrative functions of the Trust are performed by the Trustee.

BROG is the principal operator of the Underlying Properties. A very high percentage of the Royalty Income is attributable to the production and sale by BROG of natural gas from the Underlying Properties.
Accordingly, the market price 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.

Three Months Ended March 31, 2012 and 2011

The Trust received Royalty Income of $14,850,493 and interest income of $347,694 during the first quarter of 2012. There
was no change in cash reserves. After deducting administrative expenses of $573,491, distributable income for the quarter was $14,624,696 ($0.313776 per Unit). In the first quarter of 2011, Royalty Income was $15,389,129, interest income was $1,466,
administrative expenses were $521,685 and distributable income was $14,868,910 ($0.319015 per Unit). Based on 46,608,796 Units outstanding, the per-Unit distributions during the first quarter of 2012 were as follows:



|              |  |   |         | 
|------------- |  | - | ------- | 
|January       |  | $ | .118906 | 
|February      |  |   | .108842 | 
|March         |  |   | .086028 | 
|              |  |   |         | 
|              | 
|Quarter Total |  | $ | .313776 | 
|              |  |   |         | 

The Royalty Income distributed in the first quarter of 2012 was lower than that
distributed in the first quarter of 2011 primarily due to higher capital costs in the first quarter of 2012. The average gas price decreased slightly from $4.39 per Mcf for the first quarter of 2011 to $4.38 per Mcf for the first quarter of
2012. Interest income was higher for the quarter ended March 31, 2012 as compared to the quarter ended March 31, 2011, due primarily to additional interest from granted audit exceptions received in January 2012. Administrative expenses
were higher in 2012 primarily as a result of differences in timing in the receipt and payment of these expenses.

The capital costs attributable to the Underlying Properties for the first quarter of 2012 and deducted by BROG in calculating Royalty Income were approximately $5.9 million as compared to approximately
$3.6 million of capital costs in the first quarter of 2011. BROG has informed the Trust that its budget for capital expenditures for the Underlying Properties in 2012 is estimated at $20.8 million. Of the $20.8 million, approximately $5 million will
be attributable to the capital budgets for 2011 and prior years. BROG reports that based on its actual capital requirements, the pace of regulatory approvals, the mix of projects and swings in the price of natural gas, the actual capital
expenditures for 2012 could range from $5 million to $35 million.

BROG anticipates 383 projects in 2012.
Approximately $12.4 million of the $20.8 million budget is allocable to 21 new wells, including nine wells scheduled to be dually completed in the Mesaverde and Dakota formations and 12 wells to be completed in all three of the Mesaverde, Mancos
Shale and Dakota formations. Approximately $3.4 million will be spent on workovers and facilities projects. Of the $5 million attributable to the budgets for prior years, approximately $3 million is allocable to 20 new wells and the $2 million
balance will be applied to miscellaneous capital projects such as workovers and operated facility projects.



8



---

Lease operating expenses and property taxes were $8,292,069 and $(133,082),
respectively, for the first quarter of 2012, as compared to $8,712,042 and $270,213, respectively, for the first quarter of 2011. BROG indicates the decrease in operating expenses in the first quarter 2012 is due to decreased repair and maintenance
activity. Taxes for the first quarter of 2012 were lower primarily because the distribution for March 2012 included a $279,849 adjustment for the over-accrual of ad valorem taxes. Commencing in April 2011, BROG reduced its accrual for taxes from
$90,000 per month to $50,000 per month. BROG adjusts its accruals for taxes based upon actual property taxes paid in the prior year.

BROG has reported to the Trustee that during the first quarter of 2012, eight gross (2.91 net) conventional wells were completed on the Underlying Properties. Five gross (0.70 net) conventional wells were
in progress at March 31, 2012.

There were 15 gross (2.09 net) conventional wells and three gross (0.50
net) coal seam wells completed on the Underlying Properties during the first quarter of 2011. Seven gross (2.35 net) conventional wells and one gross (0.32 net) coal seam well were in progress at March 31, 2011.

There were 4,049 gross (1,180.5 net) producing wells being operated subject to the Royalty as of December 31, 2011,
calculated on a well bore basis and not including multiple completions as separate wells. Of those wells, seven gross (5.50 net) are oil wells and the balance are gas wells. BROG reports that approximately 828 gross (324.5 net) of the wells are
multiple completion wells resulting in a total of 4,877 gross (1,505 net) completions.

Gross
acres or wells, for purposes of this discussion, means the entire ownership interest of all parties in such properties, and BROGs interest therein is referred to as the net acres or wells. In calculating the number of net wells,
where a well is completed to multiple formations, BROG indicates it (a) multiplies the working interest for each zone by a fraction equal to one divided by the total number of completions in that well bore, and (b) adds the interests so
calculated for each zone to obtain the net ownership interest in that well. A payadd is the completion of an additional productive interval in an existing completed zone in a well.

Royalty Income for the quarter ended March 31, 2012 is associated with actual gas and oil production during November
2011 through January 2012 from the Underlying Properties. Gas and oil sales from the Underlying Properties for the three months ended March 31, 2012 and 2011 were as follows:



|                        |  |                              |           |  |      |   |           | 
|----------------------- |  | ---------------------------- | --------- |  | ---- | - | --------- | 
|                        |  | Three Months Ended
March 31, |          
|                        |  |                              |           |  |      |   |           | 
|                        |  | 2012                         |           |  | 2011 |  
|Gas:                    |  |                              |           |  |      |   |           | 
|Total sales (Mcf)       |  |                              | 8,212,735 |  |      |   | 8,098,905 | 
|Mcf per day             |  |                              | 89,269    |  |      |   | 88,032    | 
|Average price (per Mcf) |  | $                            | 4.38      |  |      | $ | 4.39      | 
|                        |  |                             
|Oil:                    |  |                              |           |  |      |   |           | 
|Total sales (Bbls)      |  |                              | 14,370    |  |      |   | 13,294    | 
|Bbls per day            |  |                              | 156       |  |      |   | 145       | 
|Average price (per Bbl) |  | $                            | 86.01     |  |      | $ | 71.86     | 

During the first quarter of 2012, average gas prices were $0.01 per Mcf lower than the
average prices reported during the first quarter of 2011. BROG has reported that although the price of natural gas has been depressed as a result of increased supply related to shale gas development and other factors, the prices of natural gas
liquids produced in conjunction with that gas have not been so



9



---

adversely affected and have mitigated somewhat the price declines for the gas. The average price per barrel of oil during the first quarter of 2012 was $14.15 per barrel higher than that received
for the first quarter of 2011.

BROG previously entered into four contracts effective April 1, 2009, for
the sale of all gas produced from the Underlying Properties other than the gas covered by a pre-existing contract with New Mexico Gas Company, Inc. (NMGC). The then current purchasers were Chevron Natural Gas, a division of Chevron USA,
Inc. (Chevron), Pacific Gas and Electric Company (PG&E), BP Energy Company, Macquarie Cook Energy LLC, and NMGC. In March 2010, notice of termination of each of the Chevron, BP Energy Company and Macquarie Cook
Energy LLC contracts was given such that they terminated effective March 31, 2011. Requests for proposal were circulated to potential purchasers of those packages of gas covered by the expiring contracts with a view toward obtaining new
contracts to be effective April 1, 2011. Neither BROG, PG&E, nor NMGC gave notice of termination of their contracts such that the terms of those two contracts have been automatically extended through at least March 31, 2013.

BROG entered into three new contracts effective April 1, 2011, for the sale of the gas produced from the
Underlying Properties but not sold under the two pre-existing contracts. The purchasers under such new contracts are Chevron, PG&E and Salt River Project Agricultural Improvement and Power District (SRP). All five of the current
contracts provide for (i) the delivery of such gas at various delivery points through March 31, 2013 and from year-to-year thereafter, until terminated by either party upon notice of between six and twelve months (except for the SRP
contract which terminated March 31, 2012); and (ii) the sale of such gas at prices which fluctuate in accordance with the published indices for gas sold in the San Juan Basin of northwestern New Mexico. Requests for proposals were
circulated soliciting bids for the purchase of those volumes sold under the SRP contract which expired March 31, 2012. Contracts are now in place for the sale of those volumes to PG&E, Shell Energy North America (US), LP and SRP on delivery
and pricing terms substantially the same as the other contracts described in this paragraph and also for a term expiring March 31, 2013.

On or about January 4, 2012 the operator of the Lybrook gas processing plant took that facility out of service and rerouted gas formerly treated there to its Ignacio plant. Because the NMGC system is
not interconnected with the Ignacio plant it became impossible for BROG to sell gas to NMGC under the contract described above such that BROG declared a force majeure event and terminated the NMGC contract. BROG negotiated a contract to sell
the NMGC volumes to Chevron at prices and terms acceptable to the Trusts consultants for the period through the March 31, 2013 termination date of the prior NMGC contract.

BROG contracts with Williams Four Corners, LLC (WFC) and Enterprise Field Services, LLC (EFS) for
the gathering and processing of virtually all of the gas produced from the Underlying Properties. Four new contracts were entered into with WFC to be effective for terms of 15 years commencing April 1, 2010. The new contracts consolidated and
replaced 18 prior contracts with WFC. BROG has indicated that the new contracts provide some modest reductions in fees and also improved services, including more rigorous line pressure controls and the right to install compression facilities as
needed.

Although BROG was unable to reach agreement with EFS contemporaneously with the WFC contracts on
gathering and processing, BROG reported that it has signed a new agreement with EFS effective November 1, 2011 for a term of 15 years. BROG has disclosed to the Trust a summary of that agreement which the Trust has reviewed with its
consultants, subject to conditions of confidentiality. The Trustee will continue to monitor this matter as it may relate to the Trust.

Confidentiality agreements with gatherers and purchasers of gas produced from the Underlying Properties prohibit public disclosure of certain terms and conditions of gas sales contracts with those
entities, including specific pricing terms and gas receipt points. Such disclosure could compromise the ability to compete effectively in the marketplace for the sale of gas produced from the Underlying Properties.



10



---

Calculation of Royalty Income

Royalty Income received by the Trust for the three months ended March 31, 2012 and 2011, respectively, was computed
as shown in the following table:

CALCULATION OF ROYALTY INCOME





|                                                        |  |                              |            |  |      |   |            | 
|------------------------------------------------------- |  | ---------------------------- | ---------- |  | ---- | - | ---------- | 
|                                                        |  | Three Months Ended March 31, |           
|                                                        |  | 2012                         |            |  | 2011 |  
|Gross proceeds of sales from the Underlying Properties: |  |                              |            |  |      |   |            | 
|Gas proceeds                                            |  | $                            | 35,940,492 |  |      | $ | 35,557,971 | 
|Oil proceeds                                            |  |                              | 1,235,903  |  |      |   | 955,324    | 
|                                                        |  |                              |            |  |      |   |            | 
|Total                                                   |  |                              | 37,176,395 |  |      |   | 36,513,295 | 
|                                                        |  |                             
|Less production costs:                                  |  |                              |            |  |      |   |            | 
|Severance tax  Gas                                     |  |                              | 3,199,795  |  |      |   | 3,264,522  | 
|Severance tax  Oil                                     |  |                              | 115,595    |  |      |   | 98,451     | 
|Lease operating expense and property tax                |  |                              | 8,158,987  |  |      |   | 8,982,255  | 
|Capital expenditures                                    |  |                              | 5,901,361  |  |      |   | 3,649,228  | 
|                                                        |  |                              |            |  |      |   |            | 
|                                                        |  |                             
|Total                                                   |  |                              | 17,375,738 |  |      |   | 15,994,456 | 
|                                                        |  |                              |            |  |      |   |            | 
|                                                        |  |                             
|Net profits                                             |  |                              | 19,800,657 |  |      |   | 20,518,839 | 
|Net overriding royalty interest                         |  |                              | 75%        |  |      |   | 75%        | 
|                                                        |  |                              |            |  |      |   |            | 
|                                                        |  |                             
|Royalty Income                                          |  | $                            | 14,850,493 |  |      | $ | 15,389,129 | 
|                                                        |  |                              |            |  |      |   |            | 

Contractual Obligations

Under the Indenture governing the Trust, the Trustee is entitled to an administrative fee for its administrative services
and the preparation of quarterly and annual statements of: (i) 1/20 of 1% of the first $100 million of the annual gross revenue of the Trust, and 1/30 of 1% of the annual gross revenue of the Trust in excess of $100 million and (ii) the
Trustees standard hourly rates for time in excess of 300 hours annually, provided that the administrative fee due under items (i) and (ii) above will not be less than $36,000 per year (as adjusted annually to reflect the increase (if
any) in the Producers Price Index as published by the U.S. Department of Labor, Bureau of Labor Statistics, since December 31, 2003).

Effects of Securities Regulation

As a publicly-traded
trust listed on the New York Stock Exchange (the NYSE), the Trust is and will continue to be subject to extensive regulation under, among others, the Securities Act of 1933, the Securities Exchange Act of 1934 (which contains many of the
provisions of the Sarbanes-Oxley Act of 2002), and the rules and regulations of the NYSE. Issuers failing to comply with such authorities risk serious consequences, including criminal as well as civil and administrative penalties. In most instances,
these laws, rules, and regulations do not specifically address their applicability to publicly-traded trusts, such as the Trust. In particular, the Sarbanes-Oxley Act of 2002 provides for the adoption by the Securities and Exchange Commission (the
Commission) and NYSE of certain rules and regulations that may be impossible for the Trust to literally satisfy because of its nature as a pass-through trust. It is the Trustees intention to follow the Commissions and
NYSEs rulemaking closely, attempt to comply with such rules and regulations and, where appropriate, request relief from these rules and regulations. However, if the Trust is unable to comply with such rules and regulations or to obtain
appropriate relief, the Trust may be required to expend presently unknown but potentially material costs to amend the Indenture that governs the Trust to allow for compliance with such rules and regulations. To date, the rules implementing the
Sarbanes-Oxley Act of 2002 have generally made appropriate accommodation for passive entities such as the Trust.



11



---

Critical Accounting Policies

In accordance with the Commissions rules and regulations and consistent with other royalty trusts, the financial
statements of the Trust are prepared on the following basis:



| |  |  | Royalty Income recorded for a month is the amount computed and paid pursuant to the Conveyance by BROG to the Trustee for the Trust. Royalty Income
consists of the proceeds received by BROG from the sale of production from the Underlying Properties less accrued production costs, development and drilling costs, applicable taxes, operating charges, and other costs and deductions, multiplied by
75%. The calculation of net proceeds by BROG for any month includes adjustments to proceeds and costs for prior months and impacts the Royalty Income paid to the Trust and the distribution to Unit Holders for that month.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | 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 which transferred the Royalty to the Trust provides that any excess of development and production costs applicable to the Underlying
Properties over gross proceeds from such properties must be recovered from future net proceeds before Royalty Income is again paid to the Trust.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

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 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 the Trust corpus instead of as an expense.



|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.
The Trust is a passive entity and is prohibited from engaging in a trade or business, including borrowing transactions, other than as periodically necessary to pay expenses, liabilities and obligations of the Trust that cannot be paid out of cash
held by the Trust. The amount of any such borrowings is unlikely to be material to the Trust. The Trust is also permitted to hold 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 is not permitted to engage in transactions in foreign currencies which could expose the Trust or Unit Holders to any foreign currency related market risk. The Trust is not permitted
to market the gas, oil or natural gas liquids from the Underlying Properties; BROG is responsible for such marketing.



|Item 4. | Controls and Procedures.
|------- | ------------------------

The Trust maintains a system of disclosure controls and procedures that is designed to ensure that information required to be disclosed in the Trusts filings under the Securities Exchange Act of
1934 is recorded, processed, summarized, and reported within the time periods specified in the Commissions rules and forms. Due to the pass-through nature of the Trust, BROG provides much of the information disclosed in this Form 10-Q and the
other periodic reports filed by the Trust with the Commission. Consequently, the Trusts ability to timely disclose relevant information in its periodic reports is dependent upon BROGs delivery of such information. Accordingly, the Trust
maintains disclosure controls and procedures designed to ensure that BROG accurately and timely



12



---

accumulates and delivers such relevant information to the Trustee and those who participate in the preparation of the Trusts periodic reports to allow for the preparation of such periodic
reports and any decisions regarding disclosure.

The Indenture does not require BROG to update or provide
information to the Trust. However, the Conveyance transferring the Royalty to the Trust obligates BROG to provide the Trust with certain information, including information concerning calculations of net proceeds owed to the Trust. Pursuant to the
settlement of litigation in 1996 between the Trust and BROG, BROG agreed to newer, more formal financial reporting and audit procedures as compared to those provided in the Conveyance.

In order to help ensure the accuracy and completeness of the information required to be disclosed in the Trusts
periodic reports, the Trust employs independent public accountants, compliance auditors, marketing consultants, attorneys and petroleum engineers. These outside professionals advise the Trustee in its review and compilation of this information for
inclusion in this Form 10-Q and the other periodic reports provided by the Trust to the Commission.

The
Trustee has evaluated the Trusts disclosure controls and procedures as of March 31, 2012 and has concluded that such disclosure controls and procedures are effective, at the reasonable assurance level, to ensure that material
information related to the Trust 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 Commissions rules and forms. In
reaching its conclusion, the Trustee has considered the Trusts dependence on BROG to deliver timely and accurate information to the Trust. Additionally, during the quarter ended March 31, 2012 there were no changes in the Trusts
internal control over financial reporting that materially affected, or are reasonably likely to materially affect, the Trusts internal control over financial reporting. 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. The Trust does not have, nor does the Indenture provide for, officers, a board of directors
or an independent audit committee.



13



---

PART II

OTHER INFORMATION



|Item 1. | Legal Proceedings.
|------- | ------------------

As discussed above under Part I, Item 4  Controls and Procedures, due to the pass-through nature of the Trust, BROG provides much of the information disclosed in this Form 10-Q and the other
periodic reports filed by the Trust with the Commission. Although the Trustee receives periodic updates from BROG regarding activities which may relate to the Trust, the Trusts ability to timely report certain information required to be
disclosed in the Trusts periodic reports is dependent on BROGs timely delivery of the information to the Trust.

On March 14, 2008, BROG notified the Trust that the distribution for March would be reduced by $4,921,578. BROG described this amount as the Trusts portion of what BROG had paid to settle
claims for the underpayment of royalties in the case styled United States of America ex rel. Harrold E. (Gene) Wright v. AGIP Petroleum Co. et al., Civil Action No. 5:03CV264 (formerly 9:98-CV-30) (E.D. Tex.). The
Trusts consultants continue to analyze this settlement as it may apply to the Trust.

Following
mediation conducted on April 8 and 23, 2010, BROG and the Trust entered into a settlement of previously reported litigation styled San Juan Basin Royalty Trust vs. Burlington Resources Oil & Gas Company, L.P., No.
D1329-CV-08-751, in the District Court of Sandoval County, New Mexico, 13th Judicial District. The dispute subject to the mediation arose out of an arbitrators award in 2005 in favor of the Trust. That award effectively resolved five
compliance audit issues, but BROG argued in subsequent litigation that one of those issues was beyond the scope of the matters agreed to be submitted to arbitration. Pursuant to the settlement, the litigation was dismissed, BROG paid $2,600,000 to
the Trust in May 2010, and released its claims for attorneys fees.

BROG has informed the Trust that
pursuant to an Order to Perform issued by the Minerals Management Service (MMS) dated June 10, 1998 (the MMS Order), the Jicarilla Apache Nation (the Jicarilla) alleged that in valuing production for royalty
purposes one must perform (i) a major portion analysis, which calculates value on the highest price paid or offered for a major portion of the gas produced from the field where the leased lands are situated; and (ii) a dual accounting
calculation, which computes royalties on the greater of (a) the value of gas prior to processing or (b) the combined value of processed residue gas and plant products plus the value of any condensate recovered downstream without
processing. The MMS Order alleged that BROGs dual accounting calculations on Native American leases were based on less than major portion prices. In 2000, BROG and the Jicarilla entered into a settlement agreement resolving the issues
associated with the dual accounting calculation. The major portion calculation issue remains outstanding. BROG takes the position that a judgment or settlement could entitle BROG to reimbursement from the Trust for past periods.

In 2007 BROG obtained an Administrative Order from the Department of the Interior (the DOI) rejecting that
portion of the MMS Order requiring BROG to calculate and pay additional royalties based on the major portion price derived by the MMS. The Jicarilla filed suit solely against the DOI in the United States District Court for the District of Columbia
in an action entitled 1:07-CV-00803-RJL, Jicarilla Apache Nation v. Department of Interior (the DOI Case) seeking a declaration that the Administrative Order is unlawful and of no force and effect, as well as an injunction
requiring enforcement of the underlying major portion orders that were rejected by the Assistant Secretary. In 2009, a summary judgment was entered by the district court in the DOI Case upholding the Administrative Order and dismissing the
Jicarillas claims. The Jicarilla appealed to the U.S. Court of Appeals for the D.C. Circuit. On July 16, 2010, the U.S. Court of Appeals held that the 2007 Administrative Order dismissing the Jicarilla claims was arbitrary and capricious
with respect to January 1984 through February 1988 production periods and by Memorandum Order dated October 7,



14



---

2011, remanded the matter to the DOI for further proceedings. While a judgment or settlement in the DOI Case could impact the Royalty income of the Trust, BROG has informed the Trust that it does
not have sufficient information to estimate a range of loss for the Trust because the DOI has not provided a major portion calculation for the January 1984 to February 1988 time period as required by the July 16, 2010 Court of Appeals ruling
described above. BROG indicates that the situation will not be alleviated until the DOI provides BROG with a new Order to Perform or similar notice, but that it cannot predict when or if the DOI will provide such information or notice. The
Trusts consultants will continue to monitor development in this matter and analyze the appropriateness of the allocation, if any, by BROG of any portion of any settlement or judgment in calculating the Royalty.

In May 2011, a verdict was entered in the case styled Abraham et al. v. BP America Production Company, Case
No. 6:09-cv-00961, in the U.S. District Court for the District of New Mexico, awarding the plaintiffs approximately $9.74 million in damages and $3.5 million in pre-judgment interest and costs based upon a jury finding that the defendant had
failed to pay royalties consistent with market value for gas produced in the San Juan Basin. The defendant appealed to the Tenth Circuit. Plaintiffs have filed a cross-appeal on several grounds, including that the trial court should have submitted
the punitive damage issue to the jury. Briefs on the legal issues have been prepared and filed. A hearing was conducted on May 8, 2012 and the parties expect a ruling within three to four months. The Trust is a member of the plaintiff class. If
there is ultimately a distribution to the plaintiff class, it is uncertain whether any amount distributed to the Trust will be material. The Trustee will continue to monitor these proceedings.

Item 6. Exhibits.



| | (4)(a) | Amended and Restated Royalty Trust Indenture, dated September 30, 2002 (the original Royalty Trust Indenture, dated November 1, 1980,
having been entered into between Southland Royalty Company and The Fort Worth National Bank, as Trustee), heretofore filed as Exhibit 99.2 to the Trusts Current Report on Form 8-K filed with the Commission on October 1, 2002, is
incorporated herein by reference.*
| | ------ | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | (4)(b) | Net Overriding Royalty Conveyance from Southland Royalty Company to The Fort Worth National Bank, as Trustee, dated November 3, 1980 (without
Schedules), heretofore filed as Exhibit 4(b) to the Trusts Annual Report on Form 10-K filed with the Commission for the fiscal year ended December 31, 2007, is 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 TexasBank,
heretofore filed as Exhibit 4(c) to the Trusts Quarterly Report on Form 10-Q filed with the Commission for the quarter ended September 30, 2002, is incorporated herein by reference.*
| | ------ | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 31 | Certification required by Rule 13a-14(a), dated May 10, 2012, by Lee Ann Anderson, Vice President and Senior Trust Officer of Compass Bank, the
Trustee of the Trust.**
| | -- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 32 | Certification required by Rule 13a-14(b), dated May 10, 2012, by Lee Ann Anderson, Vice President and Senior Trust Officer of Compass Bank, on
behalf of Compass Bank, 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, Compass Bank, 300 W. 7th Street, Suite
B, Fort Worth, Texas 76102.
|- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|** | Filed herewith.
|-- | ---------------



|*** | Furnished herewith.
|--- | -------------------



15



---

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.



COMPASS BANK, AS TRUSTEE OF THE SAN JUAN BASIN ROYALTY TRUSTBy:

/s/ Lee Ann AndersonLee Ann AndersonVice President and Senior Trust Officer


Date: May 10, 2012

(The Trust has no directors or executive officers.)



---

INDEX TO EXHIBITS



|              |  |                                                                                                                                                                                                                                                                                                                                                                                                               
|------------- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  | Description                                                                                                                                                                                                                                                                                                                                                                                                   
|              | 
|(4)(a)        |  | Amended and Restated Royalty Trust Indenture, dated September 30, 2002 (the original Royalty Trust Indenture, dated November 1, 1980, having been
entered into between Southland Royalty Company and The Fort Worth National Bank, as Trustee), heretofore filed as Exhibit 99.2 to the Trusts Current Report on Form 8-K filed with the Commission on October 1, 2002, is incorporated herein
by reference.*
|              | 
|(4)(b)        |  | Net Overriding Royalty Conveyance from Southland Royalty Company to The Fort Worth National Bank, as Trustee, dated November 3, 1980 (without Schedules),
heretofore filed as Exhibit 4(b) to the Trusts Annual Report on Form 10-K filed with the Commission for the fiscal year ended December 31, 2007, is 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 TexasBank, heretofore filed as
Exhibit 4(c) to the Trusts Quarterly Report on Form 10-Q with the Commission for the quarter ended September 30, 2002, is incorporated herein by reference.*                                                                                       
|              | 
|31            |  | Certification required by Rule 13a-14(a), dated May 10, 2012, by Lee Ann Anderson, Vice President and Senior Trust Officer of Compass Bank, the Trustee of
the Trust.**                                                                                                                                                                                                                                       
|              | 
|32            |  | Certification required by Rule 13a-14(b), dated May 10, 2012, by Lee Ann Anderson, Vice President and Senior Trust Officer of Compass Bank, on behalf of
Compass Bank, 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, Compass Bank, 300 W. 7th Street, Suite
B, Fort Worth, Texas 76102.
|- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|** | Filed herewith.
|-- | ---------------



|*** | Furnished herewith.
|--- | -------------------