Exhibit 99.1

San Juan Basin Royalty Trust

TexasBank, Trustee
2525 Ridgmar Boulevard Suite 100
Fort Worth, Texas 76116

NEWS RELEASE

San Juan Basin Royalty Trust
Declares Monthly Cash Distribution

FORT WORTH, Texas, November 19, 2004 — TexasBank, as Trustee of the San Juan Basin Royalty Trust, today declared a monthly cash distribution to the holders of its units of beneficial interest of $9,300,236.71 or $0.199538 per unit, based principally upon production during the month of September 2004. The distribution is payable December 14, 2004, to unit holders of record as of November 30, 2004. Gas production for the properties from which the royalty was carved (the “Underlying Properties”) totaled approximately 3,741,192 Mcf (3,900,426 MMBtu). Dividing revenues by production volume yielded an average gas price for September 2004 of $4.49 per Mcf ($4.31 per MMBtu) as compared to $5.23 per Mcf ($4.99 per MMBtu) for August 2004. The average gas price may vary significantly from the posted index price for the San Juan Basin. The index price is a gross sales price, and the revenues used in the calculation of average gas prices are net of transportation, processing and gathering costs. Furthermore, the distribution to the Trust in any given month may include significant volume adjustments for sales in prior months that reflect pricing for those prior months. Capital costs for the month were $1,524,907. Lease operating expense was $1,852,692 and taxes were $1,604,306.

Included in the calculation of the distribution is $359,749 of insurance proceeds allocated to the Trust for a business interruption insurance claim, $183,522 (105,459 Mcf) in the settlement of audit exceptions, and $97,538 in interest for resolved audit exceptions.

Contact:	Lee Ann Anderson, Vice President and Trust Officer
	Kaye Wilke, Investor Relations, toll-free: (866) 809-4553
	Fax: (817) 735-0936
	Website: www.sjbrt.com
	e-mail: sjt@texasbank.com
	NYSE Symbol: SJT