EX-99.1

James R. Wilharm

San Juan Basin Royalty Trust Interests

March 1, 2022

Page 2

As to the assumptions, methods and procedures used in connection with the preparation of this report, prices were forecast in accordance with Securities and Exchange Commission guidelines using average annual prices of $3.598 per MMBtu (Henry Hub) and $66.56 per barrel (WTI Cushing). Gas price adjustments were specified by property with values ranging from 0.29 to 1.47. The adjusted volume-weighted average gas price over the life of the properties is $3.05 per Mcf. The above oil price was adjusted for an overall differential of -$10.83 per barrel.

Operating expenses and capital costs were based on an analysis of data provided by Hilcorp Energy. Operating expenses include direct lease operating expenses and administrative overhead. Investments include drilling costs, work-over costs and production equipment costs. Severance taxes were forecast as 11.1% of gas revenue and 10.0% of oil revenue. Neither expenses nor investments were escalated. The cost of plugging and the salvage value of equipment have not been considered.

The proved reserve classifications conform to criteria of the Securities and Exchange Commission. The estimates of reserves in this report have been prepared in accordance with the definitions and disclosure guidelines set forth in the U.S. Securities and Exchange Commission (SEC) Title 17, Code of Federal Regulations, Modernization of Oil and Gas Reporting, Final Rule released January 14, 2009 in the Federal Register (SEC regulations). The reserves and economics are predicated on the regulatory agency classifications, rules, policies, laws, taxes and royalties in effect on the effective date except as noted herein. The possible effects of changes in legislation or other Federal or State restrictive actions have not been considered. The reserves were estimated using a combination of the production performance, volumetric and analogy methods, in each case as we considered appropriate and necessary to establish the conclusions set forth herein. All reserve estimates represent our best judgment based on data available at the time of preparation and assumptions as to future economic and regulatory conditions. Due to the inherent uncertainties of reserves estimates, it should be realized that the reserves actually recovered, the revenue derived therefrom and the actual cost incurred could be more or less than the estimated amounts.

The reserve estimates were based on interpretations of factual data furnished by Hilcorp Energy and the San Juan Basin Royalty Trust. Liquid and gas price information, cost and expense history, subject wells and ownership were supplied by Hilcorp Energy and were accepted as furnished. To some extent, information from public records has been used to check and/or supplement these data. The basic engineering and geological data were utilized subject to third party reservations and qualifications. Nothing has come to our attention, however, that would cause us to believe that we are not justified in relying on such data. An on-site inspection of these properties has not been made nor have the wells been tested by Cawley, Gillespie & Associates, Inc.

Our work-papers and related data are available for inspection and review by authorized parties.

Respectfully submitted,

LOGO

CAWLEY, GILLESPIE & ASSOCIATES, INC.


JZM:ptn		Texas Registered Engineering Firm F-693


Re:		Evaluation Summary
		San Juan Basin Royalty Trust Interests
		Proved Reserves
		As of December 31, 2021


		Proved Developed Producing		Proved Developed Non-Producing		Proved
Net Reserves
Oil/Condensate	- Mbbl		232.0		2.3		234.3
Gas	- MMcf		83,289.6		852.5		84,142.1
Revenue
Oil/Condensate	- M$		12,930.7		128.5		13,059.1
Gas	- M$		262,533.9		3,021.1		265,555.0
Severance and
Ad Valorem Taxes	- M$		31,323.1		360.1		31,683.1
Operating Expenses	- M$		0.0		0.0		0.0
Investments	- M$		0.0		0.0		0.0
Operating Income (BFIT)	- M$		244,141.5		2,789.5		246,931.1
Discounted at 10.0%	- M$		133,275.3		952.0		134,227.3