SAN JUAN BASIN ROYALTY TRUST
10-Q, 1995-08-14
OIL ROYALTY TRADERS
Previous: PERMIAN BASIN ROYALTY TRUST, 10-Q, 1995-08-14
Next: CONTINENTAL AIRLINES INC /DE/, 10-Q, 1995-08-14






                        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, 1995


                              Commission File No. 1-8032



                             SAN JUAN BASIN ROYALTY TRUST


Texas                                                   I.R.S. No. 75-6279898


                         Bank One, Texas, NA, Trust Department
                                   P. O. Box 2604
                              Fort Worth, Texas 76113

                           Telephone Number 817/884-4630



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 and (2) has been
subject to such filing requirements for the past 90 days. Yes X  No 
                                                              --    --
Number of units of beneficial interest outstanding at August 14, 1995:
46,608,796


                                 Page 1 of 17

                         SAN JUAN BASIN ROYALTY TRUST

                        PART I - FINANCIAL INFORMATION


Item 1.  Financial Statements.

The condensed financial statements included herein have been prepared
by Bank One, Texas, NA as Trustee for the San Juan Basin Royalty
Trust, without audit, pursuant to the rules and regulations of the
Securities and Exchange Commission.  Certain information and footnote
disclosures normally included in annual financial statements have been
condensed or omitted pursuant to such rules and regulations, although
the Trustee believes that the disclosures are adequate to make the
information presented not misleading.  It is suggested that these
condensed financial statements be read in conjunction with the
financial statements and the notes thereto included in the Trust's
latest annual report on Form 10-K.  In the opinion of the Trustee, all
adjustments, consisting only of normal recurring adjustments,
necessary to present fairly the assets, liabilities and trust corpus
of the San Juan Basin Royalty Trust at June 30, 1995, and the
distributable income and changes in trust corpus for the three-month
and six-month periods ended June 30, 1995 and 1994 have been included. 
The distributable income for such interim periods is not necessarily
indicative of the distributable income for the full year.

Deloitte & Touche LLP, independent certified public accountants, has
made a limited review of the condensed financial statements as of
June 30, 1995 and for the three-month and six-month periods ended
June 30, 1995 and 1994 included herein.

                                    -2-

INDEPENDENT ACCOUNTANTS' REPORT

Bank One, Texas, NA as Trustee
  for the San Juan Basin Royalty Trust:

We have reviewed the accompanying condensed statement of assets,
liabilities and trust corpus of the San Juan Basin Royalty Trust as of
June 30, 1995 and the related condensed statements of distributable
income and changes in trust corpus for the three-month and six-month
periods ended June 30, 1995 and 1994.  These financial statements are
the responsibility of the Trustee.

We conducted our reviews in accordance with standards established by
the American Institute of Certified Public Accountants.  A review of
interim financial information consists principally of applying
analytical procedures to financial data and making inquiries of
persons responsible for financial and accounting matters.  It is
substantially less in scope than an audit conducted in accordance with
generally accepted auditing standards, the objective of which is the
expression of an opinion regarding the financial statements taken as a
whole.  Accordingly, we do not express such an opinion.

The accompanying condensed financial statements are prepared on a
modified cash basis as described in Note 1, which is a comprehensive
basis of accounting other than generally accepted accounting
principles.

Based on our reviews, we are not aware of any material modifications
that should be made to such condensed financial statements for them to
be in conformity with the basis of accounting described in Note 1.

We have previously audited, in accordance with generally accepted
auditing standards, the statement of assets, liabilities and trust
corpus of the San Juan Basin Royalty Trust as of December 31, 1994,
and the related statements of distributable income and changes in
trust corpus for the year then ended (not presented herein);  and in
our report dated March 20, 1995, we expressed an unqualified opinion
on those financial statements.  In our opinion, the information set
forth in the accompanying condensed statement of assets, liabilities
and trust corpus as of December 31, 1994 is fairly stated, in all
material respects, in relation to the statement of assets, liabilities
and trust corpus from which it has been derived.


/s/ Deloitte & Touche LLP
-----------------------------------
DELOITTE & TOUCHE LLP

August 4, 1995

                                   -3-

<TABLE>
<CAPTION>
SAN JUAN BASIN ROYALTY TRUST

CONDENSED STATEMENTS OF ASSETS, LIABILITIES AND TRUST CORPUS
--------------------------------------------------------------------------------------------------
                                                              JUNE 30,            DECEMBER 31,     
ASSETS                                                          1995                 1994
                                                             (UNAUDITED)

<S>                                                         <C>                 <C>         
Cash and short-term investments                              $  1,479,767         $    589,365
Net overriding royalty interest in producing
  oil and gas properties (net of accumulated
  amortization of $61,106,447 and $58,333,488
  at June 30, 1995 and December 31, 1994)                      72,169,081           74,942,040
                                                               ----------           ----------
                                                              $73,648,848          $75,531,405
                                                               ==========           ==========
LIABILITIES AND TRUST CORPUS

Distribution payable to Unit holders (Note 3)                 $ 1,479,767          $   589,365
Commitments and contingencies (Note 3)
Trust corpus - 46,608,796 Units of beneficial
  interest authorized and outstanding                          72,169,081           74,942,040
                                                               ----------           ----------
                                                              $73,648,848          $75,531,405
                                                               ==========           ==========
</TABLE>
<TABLE>
<CAPTION>

CONDENSED STATEMENTS OF DISTRIBUTABLE INCOME (UNAUDITED)
-----------------------------------------------------------------------------------------------------
                                                   THREE MONTHS ENDED            SIX MONTHS ENDED
                                                       JUNE 30,                     JUNE 30,
                                             ----------------------------  --------------------------
                                                1995          1994             1995             1994
<S>                                         <C>              <C>           <C>            <C>        
Royalty income (Note 3)                     $5,457,704       $8,762,002    $9,934,182     $15,994,296
Interest income                                 11,247           13,321        19,032          21,451
                                             ---------        ---------     ---------      ----------
                                             5,468,951        8,775,323     9,953,214      16,015,747

General and administrative                                                                           
   expenditures                                415,185          257,142       676,941         436,188
                                             ---------        ---------     ---------      ----------
Distributable income                        $5,053,766       $8,518,181    $9,276,274     $15,579,559
                                             =========        =========     =========      ==========

Distributable income per Unit
   (46,608,796 Units)                       $  .108430       $  .182759    $  .199025     $   .334262
                                               =======          =======       =======         =======
<FN>
The accompanying notes to condensed financial statements are an integral part of this statement.
</FN>
</TABLE>
                                                   -4-

<TABLE>
<CAPTION>
SAN JUAN BASIN ROYALTY TRUST

CONDENSED STATEMENTS OF CHANGES IN TRUST CORPUS (UNAUDITED)
-----------------------------------------------------------------------------------------------------
                                             THREE MONTHS ENDED                SIX MONTHS ENDED 
                                                  JUNE 30,                         JUNE 30,
                                         --------------------------       --------------------------
                                              1995          1994               1995        1994

<S>                                       <C>            <C>               <C>           <C>         
Trust corpus, beginning of period         $73,878,671    $78,444,873       $74,942,040   $79,898,032 
Amortization of net overriding
   royalty interest                        (1,709,590)    (1,652,205)       (2,772,959)   (3,105,364)
Distributable income                        5,503,766      8,518,181         9,276,274    15,579,559 
Distributions declared                     (5,503,766)    (8,518,181)       (9,276,274)  (15,579,559)
                                            ---------      ---------         ---------    ---------- 
Trust corpus, end of period               $72,169,081    $76,792,668       $72,169,081   $76,792,668 
                                           ==========     ==========        ==========    ========== 
<FN>
The accompanying notes to condensed financial statements are an integral part of this statement.
</FN>
</TABLE>

                                                   -5-

SAN JUAN BASIN ROYALTY TRUST

NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED)
----------------------------------------------------------------------

1.     BASIS OF ACCOUNTING

       The San Juan Basin Royalty Trust ("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 by the interest owner, Southland
           Royalty Company ("Southland"), to the Trustee for the
           Trust.  Royalty income consists of the amounts received
           by the owner of the interest burdened by the net
           overriding royalty interest ("Royalty") from the sale of
           production less accrued production costs, development
           and drilling costs, applicable taxes, operating charges,
           and other costs and deductions, multiplied by 75%.

       -   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 overriding royalty
           interest to the Trust provides that any excess of
           production costs over gross proceeds must be recovered
           from future net profits.

       The financial statements of the Trust differ from financial
       statements prepared in accordance with generally accepted
       accounting principles ("GAAP") because revenues are not
       accrued in the month of production and certain cash reserves
       may be established for contingencies which would not be
       accrued in financial statements prepared in accordance with
       GAAP.  Amortization of the Royalty calculated on a unit-of-
       production basis is charged directly to trust corpus.

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.

       The Royalty constitutes an "economic interest" in oil and gas
       properties for Federal income tax purposes.  Unit holders
       must report their share of the 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
       the tax treatment described above.

       The Trust began receiving royalty income from coal seam wells
       beginning in 1989.  Under Section 29 of the Internal Revenue
       Code, production from coal seam gas wells drilled prior to
       January 1, 1993, qualifies for the federal income tax credit
       for producing non-conventional fuels.  This tax credit was
       approximately $1.01 per MMBtu for the year 1994 and is
       adjusted for inflation annually.  The credit currently
       applies to production through the year 2002.  Each Unit
       holder must determine his pro rata share of such production
       based upon the number of Units owned during each month of the
       year and apply the tax credit against his own income tax
       liability, but such credit may not reduce his regular tax
       liability (after the foreign tax credit and certain other
       nonrefundable credits) below his tentative minimum tax. 
       Section 29 also provides that any amount of Section 29 credit
       disallowed for 

                                   -6-

       the tax year solely because of this limitation
       will increase his credit for prior year minimum tax
       liability, which may be carried forward indefinitely as a
       credit against the taxpayer's regular tax liability, subject,
       however, to the limitations described in the preceding
       sentence.  There is no provision for the carryback or
       carryforward of the Section 29 credit in any other
       circumstances.

       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 will
       generally be treated as portfolio income and will not reduce
       passive losses.

3.     COMMITMENTS AND CONTINGENCIES

       On June 4, 1992, the Trustee filed suit against Meridian Oil
       Inc. ("MOI") and  Southland in state district court in Rio
       Arriba County, New Mexico.  MOI and Southland are the
       operators of certain of the Trust properties.  The claims
       asserted on behalf of the Trust in this lawsuit include
       breach of contract, violation of the operator's duties and
       breach of fiduciary duty.  The relief sought includes
       compensatory and punitive damages as well as the equitable
       remedy of removal of Southland and MOI from certain positions
       including that of marketer of the Trust's gas.

       In response, Southland filed suit on August 7, 1992, against
       the Trustee in probate court in Tarrant County, Texas.  The
       lawsuit seeks declaratory relief that: (I) the rights and
       duties of the Trustee be governed in accordance with and by
       the terms and provisions of the trust instruments which
       established the Trust as well as the Texas Trust Code, (II)
       the Trustee cannot object to Southland's reports or audits
       after 180 days, (III) the interests held by the Trust are not
       subject to partition, and (IV) the Trust is without standing
       to remove Southland as operator of the Trust properties.  The
       lawsuit also seeks to remove Bank One, Texas, NA as Trustee.

       In a decision filed August 8, 1994, the Supreme Court of New
       Mexico ruled in the lawsuit in the state district court in
       Rio Arriba County, New Mexico, that venue was not proper and
       remanded the case for dismissal without prejudice to its
       refiling.  In its ruling, the Supreme Court of New Mexico
       also ruled that venue is proper in Santa Fe County, New
       Mexico.  The August 8 decision does not relate to the merits
       of the Trust's claims.  The Trustee refiled the lawsuit in
       Santa Fe County, New Mexico on August 31, 1994.  The claims
       asserted and the relief sought on behalf of the Trust in the
       suit filed in Santa Fe County include breach of contract,
       breach of fiduciary duty and breach of the covenant of good
       faith and fair dealing.  The relief sought includes
       compensatory and punitive damages, an accounting and a
       permanent injunction relating to the operation of the Trust
       properties.

       On October 3, 1994, MOI and Southland filed a motion seeking
       to dismiss the newly filed lawsuit on grounds of forum non
       conveniens.  MOI and Southland also filed two additional
       motions seeking the dismissal of the Trust's claims of breach
       of fiduciary duty and breach of the covenant of good faith
       and fair dealing. The Trustee responded to these motions. 
       The Trustee has filed a motion to amend the complaint of
       August 1994 in order to allege that MOI and Southland have
       failed to account to the Trustee for the volumes and revenues
       for a large number of wells and to drop claims relating to
       the amendment by Southland of old pipeline gas purchase
       contracts which occurred prior to the Burlington Resources
       Inc. acquisition of Southland.

       On May 25, 1995, the court denied the motion filed by MOI and
       Southland to dismiss the lawsuit on the basis of forum non
       conveniens.  The court also denied MOI and Southland's motion
       to dismiss the Trustee's claims relating to the breach of the
       covenant of good faith and fair dealing.  On June 5, 1995,
       the court granted the Defendants' motion to dismiss the
       Trustee's claims of breach of fiduciary duties by the
       Defendants. 

       On June 5, 1995, the Trustee announced that non-binding
       mediation, which had been ongoing with regard to this lawsuit
       filed in Santa Fe County, was not successful in resolving the
       claims asserted by the Trust.  Trial has been set for
       February 1996.

                                    -7-

       On July 5, 1995, Southland filed a counterclaim in the Santa
       Fe County lawsuit.  The counterclaim seeks declaratory relief
       as follows:

       A.       That Southland's policy and practice of remitting payment to
                the Trustee for the net overriding royalty interest ("NORI")
                based on the proceeds actually received by Southland at
                prevailing prices in the area of production constitutes good
                faith compliance with its duties and obligations under the
                Net Overriding Royalty Conveyance filed of record in San
                Juan County, New Mexico on November 21, 1980 ("Conveyance");

       B.       That the revenues or profits realized by Meridian Oil
                Trading Inc. ("MOTI") and Meridian Oil Hydrocarbons Inc.
                ("MOHI") on subsequent downstream resale or treatment of the
                gas is immaterial to the calculation and payment of the
                NORI.

       C.       That Meridian Oil Gathering Inc. ("MOGI") is not compelled
                or required to grant the Trustee a discounted fee or rate
                (different and less than that charged by MOGI to the owners
                of other interests) for gathering and processing services
                provided by MOGI;

       D.       That the Trustee has no power or authority under the
                Conveyance or the San Juan Basin Royalty Trust Indenture
                dated November 3, 1980 ("Indenture") to take exception to
                the quarterly and annual reports and audits by Southland
                relating to the NORI that were not timely excepted to in
                writing by the Trustee as required by Section 2.04 of the
                Conveyance, and that the reports and audits are deemed to be
                correct as rendered.

       E.       That the Trustee is precluded under the Conveyance and
                Indenture from seeking partition of the Trust and that its
                attempt to do so in the complaint filed by the Trustee on
                June 4, 1992, in Rio Arriba County, New Mexico ("First
                Complaint") was wrongful.

       F.       That the Trustee is precluded under the Conveyance and
                Indenture from seeking removal of Southland from the
                position of operator of the subject properties, and that its
                attempts to do so in the First Complaint and in the amended
                complaint filed on October 29, 1992 in Rio Arriba County,
                New Mexico ("Second Complaint") were wrongful.

       G.       That the Trustee is precluded under the Conveyance and
                Indenture from demanding or requiring that Southland abandon
                or relinquish its role in the management and administration
                of sales, accounting and other non-field related business
                pertaining to the Trust.

       H.       That Southland's future marketing plans for oil and gas
                produced from the properties subject to the Conveyance are
                in accordance and conformity with its duties and obligations
                under the Conveyance.

       I.       That Southland is entitled to its costs, attorneys' fees and
                for such other relief as the court deems just and proper.

       On August 4, 1995, the Trustee filed a motion to dismiss such
       counterclaim.

       A resolution of the Santa Fe County lawsuit favorable to the Trust 
       could possibly have a material effect on distributable income 
       depending on the nature and terms of the resolution.

4.     CONTRACTS

       In connection with a settlement agreement entered into
       effective March 1, 1990, between Southland, Gas Company of
       New Mexico (a division of Public Service Company of New
       Mexico) ("Gas Company") and Sunterra Gas Gathering Company (a
       subsidiary of Public Service Company of New Mexico)
       ("Sunterra"), Southland entered into five year gas purchase
       agreements replacing intrastate and interstate gas purchase
       agreements in effect at that time at prices favorable under market

                                   -8-

       conditions at the time of the settlement.  In
       addition, new gas gathering, transportation and processing
       agreements were executed in connection with the settlement. 
       While it is impossible to determine the exact value to be derived 
       under these agreements, Southland has advised the Trustee
       that it considers the terms of the agreements to be
       favorable and of substantial additional value.  Unit holders
       should refer to Note 6 of Notes to Financial Statements in
       the Trust's 1994 Annual Report for further discussion of
       these contracts and their impact upon the Trust.

       Southland Royalty has informed the Trust that an amendment has
       also been entered into for the 1994-1995 winter heating season. 
       Gas Company and Sunterra must purchase, at the wellhead, an
       average volume of 10,529 MMBtu per day at $2.884 per MMBtu for the
       period beginning November 1, 1994 and ending March 31, 1995 and an
       additional 14,900 MMBtu per day at $3.146 per MMBtu for the period
       beginning December 1, 1994 and ending February 28, 1995.  Gas
       Company and Sunterra have been granted a make-up period of four
       months beginning April 1, 1995 to fulfill this purchase
       obligation.

       Gas Company and Sunterra have also been granted recall rights on
       volumes up to 15,000 MMBtu per day at the tailgate of the Kutz and
       Lybrook plants, provided they have nominated the full contract
       volume specified above.  The price for recall gas will be the
       average of the first and second issues of the Inside FERC EPNG SJ
       Index.

       Southland Royalty has also advised the Trust that Williams
       Field Service ("Williams") is in the process of purchasing
       the Kutz and Lybrook processing plants and the gathering
       systems behind these plants which are all currently owned by
       Sunterra, Gas Company and Sunterra Gas Processing Company
       ("SGPC") and that new gathering and processing agreements
       with Williams have been entered into which contain acceptable
       rates, terms and conditions.  The new agreements will replace
       the current gathering and processing agreements with Gas
       Company, Sunterra and SGPC and will be effective on the
       closing date of the sale of these facilities to Williams.

       The Trust has further been advised by Southland Royalty that
       MOTI has negotiated an agreement with Gas Company providing
       for transportation on Gas Company's Albuquerque mainline. 
       This agreement will also be effective on the closing date of
       the sale of Gas Company's gathering and processing facilities
       to Williams.  This transportation agreement will be necessary
       to deliver volumes of gas behind the Lybrook processing plant
       to mainline delivery points.

       Southland Royalty has further advised the Trust that on
       September 13, 1994, MOTI, one of the first purchasers of
       Meridian Oil Inc. producing affiliates' gas, entered into a
       gas sales agreement with Gas Company for the next five winter
       periods beginning November 1, 1995 and ending March 31, 2000. 
       MOTI will be purchasing the gas supplied for this sale from
       Meridian Oil Inc. producing affiliates and other third party
       sellers.  Sales will be based on a monthly published index as
       opposed to the previous fixed price agreement.  Valid
       delivery points under the agreement will be the tailgate of
       the Lybrook Plant, the tailgate of the Kutz plant, the Blanco
       Hub, or Rio Puerco.

                                   ******

                                    -9-

Item 2.   Trustee's Discussion and Analysis

THREE MONTHS ENDED JUNE 30, 1995 AND JUNE 30, 1994:

The San Juan Basin Royalty Trust received royalty income of $5,457,704
and interest income of $11,247 during the second quarter of 1995. 
After deducting administrative expenses of $415,185, distributable
income for the quarter was $5,053,766 ($.108430 per Unit).  In the
second quarter of 1994, royalty income was $8,762,002, interest income
was $13,321, administrative expenses were $257,142 and distributable
income was $8,518,181 ($.182759 per Unit).  The tax credit relating to
production from coal seam wells totaled approximately $.03 per Unit
for the second quarter of 1995 and $.04 per Unit for the second
quarter of 1994.  Based on 46,608,796 Units outstanding during the
second quarter of 1995, the per Unit distributions were as follows:

           April                                               $.034728
           May                                                  .041953
           June                                                 .031749
                                                               --------
           Quarter Total                                       $.108430
                                                               ========

The royalty income distributed in the second quarter of 1995 was lower
than that distributed in the second quarter of 1994 primarily due to a
decrease in production and a 30% decrease in the average gas price. 
Interest earnings for the quarter ended June 30, 1995 compared to the
quarter ended June 30, 1994 were lower primarily due to a decrease in
funds available for investment.  Administrative expenses increased
primarily due to timing of the payment of certain expenses and
increases for legal, consulting, accounting and financial services
relating to litigation involving MOI, Southland and Bank One, Texas,
N.A., as Trustee.

The capital costs attributable to the properties from which the
Trust's 75% net overriding royalty ("Royalty") was carved for the
second quarter of 1995 were reported by Southland Royalty Company as
$735,105 versus $1,476,742 for the second quarter of 1994.  Lease
operating expenses and property taxes were $2,404,568 for the second
quarter of 1995 as compared to $2,328,626 for the second quarter of
1994.

Southland advised the Trust that 1 gross (.50 net) coal seam well and
7 gross (3.23 net) conventional gas wells were completed on the
properties from which the Royalty was carved during the second quarter
of 1995.  On June 30, 1995, 4 gross (2.39 net) coal seam wells and 7
gross (2.77 net) conventional wells were in progress.  Two gross (2.00
net) coal seam wells and 6 gross (2.79 net) conventional wells were
recompleted during the second quarter of 1995.  Two gross (1.13 net)
coal seam wells and 9 gross (0.36 net) conventional gas wells were
completed on the properties from which the Royalty was carved during
the second quarter of 1994.  On June 30, 1994, 4 gross (2.55 net) coal
seam wells and 12 gross (5.71 net) conventional wells were in
progress.  Four gross (1.29 net) coal seam wells and 8 gross (2.62
net) conventional wells were recompleted during the second quarter of
1994.

Unit holders are referred to "Description of the Properties" in the
Trust's 1994 Annual Report for further information concerning
Southland's coal seam gas well drilling program in the San Juan Basin. 
This program includes properties in which the Trust owns an interest.

                                 -10-

Gas and oil sales from the properties from which the Royalty was
carved for the quarters ended June 30, 1995 and 1994 were as follows:
<TABLE>
<CAPTION>
                                                                          1995             1994

<S>                                                                  <C>                <C>       
PROPERTIES FROM WHICH THE ROYALTIES WERE CARVED:
Gas:
   Total sales (Mcf)                                                  8,752,030          9,075,132
   Mcf per day                                                           98,337            101,968
   Average price (per Mcf)                                                $1.31              $1.89

Oil:
   Total sales (Bbls)                                                    18,965             19,859
   Bbls per day                                                             213                223
   Average price (per Bbl)                                               $15.36             $11.85

ROYALTIES:
Gas sales (Mcf)                                                       4,594,490          5,130,452
Oil sales (Bbls)                                                          9,925             11,180
</TABLE>

Royalty income for the Trust for the second quarter ended June 30,
1995 is associated with actual oil and gas production during February
through April from the properties from which the Royalty was carved. 
Since the oil and gas production attributable to the Royalty is based
on an allocation formula that is dependent on such factors as price
and cost (including capital expenditures), the production amounts do
not provide a meaningful comparison.

During the second quarter of 1995, gas prices were lower than during
the second quarter of 1994, primarily due to decreased spot market
prices.  Gas production decreased in 1995 as compared to 1994
primarily due to a decrease in coal seam gas production in the San
Juan 30-6 Federal Unit. The average oil price for the second quarter
of 1995 was higher than that in the second quarter of 1994 primarily
due to increases in the posted prices.

SIX MONTHS ENDED JUNE 30, 1995 AND JUNE 30, 1994:

For the six months ended June 30, 1995 distributable income was
$9,276,274 ($.199025 per Unit) which was less than the $15,579,559
($.334262 Unit) of income distributed during the same period in 1994. 
The decrease resulted primarily from a decrease in coal seam gas
production and a decrease in gas prices.  Interest income for the six
months ended June 30, 1995 was $19,032 compared to $21,451 during the
first six months of 1994.  This decrease is due to a decrease in funds
available for investment.  General and administrative expenses during
the 1995 period were $676,941 compared to $436,188 during the 1994
period primarily due to the payment of certain expenses and increases
for legal, consulting, accounting and financial services relating to
litigation involving MOI, Southland and Bank One, Texas, N.A., as
Trustee.

Capital expenditures incurred by Southland, attributable to the
properties from which the Royalty was carved, for the first six months
of 1995 amounted to $3,029,743.  Capital expenditures were $3,349,505
for the first six months of 1994.

Lease operating expenses and property taxes totaled approximately
$4,744,446 for the first six months of 1995 compared to $4,634,703 for
the first six months of 1994.

                                  -11-

Southland advised the Trustee that during the six months ended
June 30, 1995, 21 gross (5.69 net) conventional gas wells and 4 gross
(1.54 net) coal seam gas wells were completed on the properties from
which the Royalty was carved.  Five gross (5.00 net) coal seam and 22
gross (7.53 net) conventional wells were recompleted during the first
six months of 1995.  During the six months ended June 30, 1994, 9
gross (.36 net) conventional gas well and 8 gross (4.80 net) coal seam
gas wells were completed on the properties from which the Royalty was
carved. Twelve (6.07 net) coal seam wells and 27 gross (6.03 net)
conventional wells were recompleted during the first six months of
1994.

For the six months ended June 30, 1995 and 1994 comparative gas and
oil production is as follows:
<TABLE>
<CAPTION>
                                                                                 1995           1994

<S>                                                                         <C>           <C>        
PROPERTIES FROM WHICH THE ROYALTIES WERE CARVED:
Gas:
   Total sales (Mcf)                                                        16,551,795     17,910,593
   Mcf per day                                                                  91,446         98,954
   Average price (per Mcf)                                                       $1.40          $1.82

Oil:
   Total sales (Bbls)                                                           35,019         35,393
   Bbls per day                                                                    193            196
   Average price (per Bbl)                                                      $14.72         $11.80

ROYALTIES:
Gas sales (Mcf)                                                              7,861,273      9,712,947
Oil sales (Bbls)                                                                16,942         19,509


</TABLE>

The first six months production figures are associated with actual oil
and gas production during November 1994 through April 1995 from the
properties from which the Royalties were carved.  During the first six
months of 1995, gas prices were lower than during the first six months
of 1994, primarily due to decreased spot market prices.  Gas
production decreased primarily due to a decrease in coal seam gas
production on the San Juan 30-6 Federal Unit partially offset by an
increase in production from other coal seam properties.  The average
oil price for the first six months of 1995 was higher than that for
the first six months of 1994 primarily due to higher posted prices. 
Since the oil and gas production attributable to the Royalties is
based on an allocation formula that is dependent on such factors as
price and cost (including capital expenditures), the production
amounts do not provide a meaningful comparison.

                                  -12-

ROYALTY CALCULATION:

Royalty income received by the Trust for the three months and six
months ended June 30, 1995 and 1994, respectively, was computed as
shown in the following table:
<TABLE>
<CAPTION>

                                                Three Months Ended              Six Months Ended
                                                     June 30,                       June 30,
                                            --------------------------     ---------------------------
                                                 1995           1994           1995             1994
<S>                                          <C>            <C>            <C>           <C>           
Gross proceeds of sales from the
   properties from which the net
   overriding royalty was carved:

   Gas proceeds                              $11,432,999    $17,147,451    $23,104,157    $32,385,886 
   Oil proceeds                                  291,317        235,406        515,494        418,211 
                                              ----------     ----------     ----------     ---------- 
Total                                         11,724,316     17,382,857     23,619,651     32,804,097 
                                              ----------     ----------     ----------     ---------- 
Less production costs:                                                  
   Severance tax - Gas                         1,278,604      1,865,014      2,549,670      3,450,594 
   Severance tax - Oil                            29,101         29,806         50,216         43,568 
   Lease operating expenses and                                         
       property tax                            2,404,568      2,328,626      4,744,446      4,634,703 
   Capital expenditures                          735,105      1,476,742      3,029,743      3,349,505 
                                               ---------     ----------     ----------     ---------- 
Total                                          4,447,378      5,700,188     10,374,075     11,478,370 
                                               ---------     ----------     ----------     ---------- 
Net profits                                    7,276,938     11,682,669     13,245,576     21,325,727 
                                               ---------     ----------     ----------     ---------- 
Net overriding royalty interest                       75%            75%            75%            75%
                                               ---------      ---------     ----------     ---------- 
Royalty income                               $ 5,457,704    $ 8,762,002    $ 9,934,182    $15,994,296 
                                               =========      =========      =========     ========== 
</TABLE>
                                  -13-

PART II - OTHER INFORMATION

Item 1.      Legal Proceedings

       The Trustee of the San Juan Basin Royalty Trust (the "Trust"),
       has filed suit against Meridian Oil Inc. ("MOI") and Southland
       Royalty Company ("Southland") in state district court in Rio
       Arriba County, New Mexico, Cause No. RA 92-1211(C).

       The principal asset of the Trust consists of a seventy-five
       percent (75%) net overriding royalty interest carved out of
       certain of Southland's oil and gas leasehold and royalty
       interests in the San Juan Basin located in San Juan, Rio
       Arriba and Sandoval counties of northwestern New Mexico (the
       "Trust Properties").  MOI and Southland are the operators of
       the Trust Properties.

       The claims asserted on behalf of the Trust in the lawsuit
       include breach of contract, violation of the operator's duties
       and breach of fiduciary duty.  The relief sought includes
       compensatory and punitive damages as well as the equitable
       remedies of removal of Southland and MOI from certain
       positions including that of marketer of the Trust's gas.

       In response, Southland filed suit on August 7, 1992 against
       the Trustee in probate court in Tarrant County, Texas, Cause
       No. 92-1927-2.  The lawsuit seeks declaratory relief that: (i)
       the rights and duties of the Trustee be governed in accordance
       with and by the terms and provisions of the trust instruments
       which established the Trust as well as the Texas Trust Code,
       (ii) the Trustee cannot object to Southland's reports or
       audits after 180 days, (iii) the interests held by the Trust
       are not subject to partition, and (iv) the Trust is without
       standing to remove Southland as operator of the Trust
       properties.  The lawsuit also seeks to remove Bank One, Texas,
       N.A. as Trustee.         

       In a decision filed August 8, 1994, the Supreme Court of New
       Mexico ruled in the lawsuit filed by the Trustee against MOI
       and Southland in state district court in Rio Arriba County,
       New Mexico in June 1992, that venue was not proper in Rio
       Arriba County and remanded the case for dismissal without
       prejudice to its refiling.  In its ruling, the Supreme Court
       of New Mexico also ruled that venue was proper in Santa Fe
       County, New Mexico.  The August 8 decision does not relate to
       the merits of the Trust's claims.  The Trustee refiled the
       lawsuit in Santa Fe County, New Mexico on August 31, 1994. 
       The claims asserted and the relief sought on behalf of the
       Trust in the suit filed in Santa Fe County include breach of
       contract, breach of fiduciary duty and breach of the covenant
       of good faith and fair dealing.  The relief sought includes
       compensatory and punitive damages, an accounting and a
       permanent injunction relating to the operation of the Trust
       properties.

       On October 3, 1994, MOI and Southland filed a motion seeking
       to dismiss the newly filed lawsuit on the grounds of forum non
       conveniens.  MOI and Southland also filed two additional
       motions seeking the dismissal of the Trust's claims of breach
       of fiduciary duty and breach of the covenant of good faith and
       fair dealing.  The Trustee responded to these motions.  The
       Trustee has filed a motion to amend the complaint of August
       1994 in order to allege that MOI and Southland have failed to
       account to the Trustee for the volumes and revenues for a
       large number of wells and to drop claims relating to the
       amendment by Southland of old pipeline gas purchase contracts
       which occurred prior to the Burlington Resources, Inc.
       acquisition of Southland.  On May 25, 1995, the court denied
       the motion filed by the Defendants to dismiss the lawsuit on
       the basis of forum non conveniens.  The court also denied the
       Defendants' motion to dismiss the Trustee's claims relating to
       breach of the covenant of good faith and fair dealing.  On
       June 5, 1995, the court granted the Defendants' motion to
       dismiss the Trustee's claims of breach of fiduciary duties by
       the Defendants. 

                                 -14-

       On June 5, 1995, the Trustee announced that non-binding
       mediation, which had been ongoing with regard to this lawsuit
       filed in Santa Fe County, was not successful in resolving the
       claims asserted by the Trust.  Trial is currently set in the
       Santa Fe County lawsuit for February 1996.

       On July 5, 1995, Southland filed a counterclaim in the Santa
       Fe County lawsuit.  The counterclaim seeks declaratory relief
       as follows:

       A.    That Southland's policy and practice of remitting payment to
             the Trustee for the net overriding royalty interest ("NORI")
             based on the proceeds actually received by Southland at
             prevailing prices in the area of production constitutes good
             faith compliance with its duties and obligations under the Net
             Overriding Royalty Conveyance filed of record in San Juan
             County, New Mexico on November 21, 1980 ("Conveyance");

       B.    That the revenues or profits realized by Meridian Oil Trading
             Inc. ("MOTI") and Meridian Oil Hydrocarbons Inc. ("MOHI") on
             subsequent downstream resale or treatment of the gas is
             immaterial to the calculation and payment of the NORI.

       C.    That Meridian Oil Gathering Inc. ("MOGI") is not compelled or
             required to grant the Trustee a discounted fee or rate
             (different and less than that charged by MOGI to the owners of
             other interests) for gathering and processing services
             provided by MOGI;

       D.    That the Trustee has no power or authority under the
             Conveyance or the San Juan Basin Royalty Trust Indenture dated
             November 3, 1980 ("Indenture") to take exception to the
             quarterly and annual reports and audits by Southland relating
             to the NORI that were not timely excepted to in writing by the
             Trustee as required by Section 2.04 of the Conveyance, and
             that the reports and audits are deemed to be correct as
             rendered.

       E.    That the Trustee is precluded under the Conveyance and
             Indenture from seeking partition of the Trust and that its
             attempt to do so in the complaint filed by the Trustee on June
             4, 1992, in Rio Arriba County, New Mexico ("First Complaint")
             was wrongful.

       F.    That the Trustee is precluded under the Conveyance and
             Indenture from seeking removal of Southland from the position
             of operator of the subject properties, and that its attempts
             to do so in the First Complaint and in the amended complaint
             filed on October 29, 1992 in Rio Arriba County, New Mexico
             ("Second Complaint") were wrongful.

       G.    That the Trustee is precluded under the Conveyance and
             Indenture from demanding or requiring that Southland abandon
             or relinquish its role in the management and administration of
             sales, accounting and other non-field related business
             pertaining to the Trust.

       H.    That Southland's future marketing plans for oil and gas
             produced from the properties subject to the Conveyance are in
             accordance and conformity with its duties and obligations
             under the Conveyance.

       I.    That Southland is entitled to its costs, attorneys' fees and
             for such other relief as the court deems just and proper.

       On August 4, 1995, the Trustee filed a motion to dismiss such
       counterclaim.

       A resolution of the Santa Fe County lawsuit favorable to the Trust 
       could possibly have a material effect on distributable income 
       depending on the nature and terms of the resolution.

                                 -15-

Items 2-5          Not Applicable

Item 6.      Exhibits and Reports on Form 8-K

       (a)   Exhibits

       (4)(a)      San Juan Basin Royalty Trust Indenture dated
                   November 3, 1980, between Southland Royalty
                   Company and The Fort Worth National Bank
                   (now Bank One, Texas, NA), as Trustee,
                   heretofore filed as Exhibit (4)(a) to the
                   Trust's Annual Report on Form 10-K to the
                   Securities and Exchange Commission for the
                   fiscal year ended December 31, 1980 is
                   incorporated herein by reference.

       (4)(b)      Net Overriding Royalty Conveyance from
                   Southland Royalty Company to The Fort Worth
                   National Bank (now Bank One, Texas, NA), as
                   Trustee, dated November 3, 1980 (without
                   Schedules), heretofore filed as Exhibit
                   (4)(b) to the Trust's Annual Report on Form
                   10-K to the Securities and Exchange
                   Commission for the fiscal year ended
                   December 31, 1980 is incorporated herein by
                   reference.

       (27)        Financial Data Schedule

       (b)   Reports on Form 8-K

             One report on Form 8-K was filed during the quarter
             ending June 30, 1995.  The report on Form 8-K dated
             June 5, 1995 reported the conclusion of the non-
             binding mediation that been ongoing with regard to
             the lawsuit filed in Santa Fe County, New Mexico and
             that such mediation was not successful in resolving
             the claims asserted by the Trust in such lawsuit. 
             Such Form 8-K also reported that the court in such
             lawsuit had denied the Defendants' motion to dismiss
             the Trustee's claims relating to breach of the
             covenant of good faith and fair dealing and the
             Defendants' motion to dismiss the Trustee's claims of
             breach of fiduciary duties by the Defendants.  It was
             further reported that the prior trial setting of
             October 23, 1995 had been canceled and that the case
             would be tried during the first half of 1996.

             Such matters are reported under Item 5, "Other
             Events" on Form 8-K.  No financial statements were
             filed in connection with such Form 8-K.

                                  -16-


                               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.

                                      BANK ONE, TEXAS, NA, AS TRUSTEE FOR 
                                      THE SAN JUAN BASIN ROYALTY TRUST


                                      By   /s/ LEE ANN ANDERSON             
                                         --------------------------------------
                                                   Lee Ann Anderson
                                                   Vice President

Date:  August 14, 1995


                  (The Trust has no directors or executive officers.)

                                    -17-

                              INDEX TO EXHIBITS

                                                                  Sequentially 
Exhibit                                                             Numbered
Number                              Exhibit                           Page

(4)(a)       San Juan Basin Royalty Trust Indenture dated November
             3, 1980, between Southland Royalty Company and The
             Fort Worth National Bank (now Bank One, Texas, NA),
             as Trustee, heretofore filed as Exhibit (4)(a) to the
             Trust's Annual Report on Form 10-K to the Securities
             and Exchange Commission for the fiscal year ended
             December 31, 1980 is incorporated herein by
             reference.*

(4)(b)       Net Overriding Royalty Conveyance from Southland
             Royalty Company to The Fort Worth National Bank (now
             Bank One, Texas, NA), as Trustee, dated November 3,
             1980 (without Schedules), heretofore filed as Exhibit
             (4)(b) to the Trust's Annual Report on Form 10-K to
             the Securities and Exchange Commission for the fiscal
             year ended December 31, 1980 is incorporated herein
             by reference.*

(27)         Financial Data Schedule **


*      A copy of this Exhibit is available to any Unit holder, at the
actual cost of reproduction, upon written request to the Trustee, Bank
One, Texas, N.A., P.O. Box 2604, Fort Worth, Texas 76113.
**     Filed herewith.


<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from the
unaudited condensed statements of assets, liabilities and trust corpus of San
Juan Basin Royalty Trust as of June 30, 1995, and the related condensed
statements of distributable income and changes in trust corpus for the
three-month period ended June 30, 1995.
</LEGEND>
<MULTIPLIER> 1
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-END>                               JUN-30-1995
<CASH>                                       1,479,767
<SECURITIES>                                         0
<RECEIVABLES>                                        0
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                             1,479,767
<PP&E>                                     133,275,528
<DEPRECIATION>                              61,106,447
<TOTAL-ASSETS>                              73,648,848
<CURRENT-LIABILITIES>                        1,479,767
<BONDS>                                              0
<COMMON>                                             0
                                0
                                          0
<OTHER-SE>                                  72,169,081
<TOTAL-LIABILITY-AND-EQUITY>                73,648,848
<SALES>                                              0
<TOTAL-REVENUES>                             5,468,951
<CGS>                                                0
<TOTAL-COSTS>                                        0
<OTHER-EXPENSES>                               415,185
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                   0
<INCOME-PRETAX>                              5,053,766
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                          5,053,766
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                 5,053,766
<EPS-PRIMARY>                                        0
<EPS-DILUTED>                                        0
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission