EXHIBIT 99

(SABINE ROYALTY TRUST LOGO)

TAX INFORMATION

2002

This booklet contains tax information relevant to ownership of
Units of Sabine Royalty Trust and should be retained.

SABINE ROYALTY TRUST

MARCH 1, 2003

TO UNIT HOLDERS:

This booklet provides 2002 tax information which will allow you to
determine your pro rata share of income and deductions attributable to your
investment in Sabine Royalty Trust (the "Trust"). Each Unit holder is encouraged
to read the entire booklet very carefully.

The material included in this booklet enables you to compute the
information to be included in your Federal and state income tax returns. This
booklet is the only information source for Unit holders to determine their share
of the items of income and expense of the Trust for the entire 2002 calendar
year. The Trust does not file nor does it furnish a Form 1099 to Unit holders
(except where Federal backup withholding is required). Unit holders should
retain this booklet as part of their tax records.

The material herein is not intended and should not be construed as
professional tax or legal advice. Unit holders are encouraged to consult their
own tax advisors concerning its use.

THIS YEAR'S TAX BOOKLET CONTAINS ADDITIONAL SCHEDULES DESIGNED TO ASSIST
YOU OR YOUR TAX ADVISOR IN CALCULATING THE INFORMATION TO BE INCLUDED IN YOUR
FEDERAL INCOME TAX RETURNS. THOSE SCHEDULES ARE INCLUDED ON PAGES 20 THROUGH 21.
WE HAVE ALSO CONSOLIDATED SOME OF THE HISTORICAL DEPLETION INFORMATION THAT IS
NO LONGER APPLICABLE.

Very truly yours,

Sabine Royalty Trust,
By Bank of America, N.A., Trustee
1-800-365-6541

SABINE ROYALTY TRUST

TABLE OF CONTENTS

<Table>
<Caption>
PAGE
----

2002 TAX INFORMATION
o Reading the Income and Expense Schedules ................................ 1
o Identifying Which Income and Expense Schedules to Use ................... 1
o Applying the Data From the Income and Expense Schedules ................. 1
o Computing Depletion ..................................................... 1
o Sale or Exchange of Units ............................................... 2
o Classification of Investment ............................................ 2
o Nonresident Foreign Unit Holders ........................................ 3
o Backup Withholding ...................................................... 3
o State Income Tax ........................................................ 3
o Table of 2002 Monthly Record Dates and Cash Distributions Per Unit ...... 4
o Tax Computation Worksheet ............................................... 5
o Supplement to Tax Computation Worksheet ................................. 6
o Tax Information Schedules ............................................... 7
o o Form 1041, Grantor Trust for Calendar Year 2002 ..................... 7
o o Form 1041, Grantor Trust for January 2002 ........................... 8
o o Form 1041, Grantor Trust for February 2002 .......................... 9
o o Form 1041, Grantor Trust for March 2002 ............................. 10
o o Form 1041, Grantor Trust for April 2002 ............................. 11
o o Form 1041, Grantor Trust for May 2002 ............................... 12
o o Form 1041, Grantor Trust for June 2002 .............................. 13
o o Form 1041, Grantor Trust for July 2002 .............................. 14
o o Form 1041, Grantor Trust for August 2002 ............................ 15
o o Form 1041, Grantor Trust for September 2002 ......................... 16
o o Form 1041, Grantor Trust for October 2002 ........................... 17
o o Form 1041, Grantor Trust for November 2002 .......................... 18
o o Form 1041, Grantor Trust for December 2002 .......................... 19
o o Supplemental Tax Table I--Gross Royalty Income ...................... 20
o o Supplemental Tax Table II--Severance Tax ............................ 20
o o Supplemental Tax Table III--Interest Income ......................... 21
o o Supplemental Tax Table IV--Trust Administrative Expense ............. 21
o o Depletion Schedule I ................................................ 22
o o Depletion Schedule II ............................................... 23
o o Depletion Schedule III .............................................. 23
o Sample Tax Forms for Individual Unit Holders ............................ 24
o Comprehensive Example ................................................... 26
Sabine Royalty Trust Historical Tax Worksheet ............................. 29
DISCUSSION OF TAX CONSIDERATIONS PERTAINING TO THE OWNERSHIP OF UNITS IN
SABINE ROYALTY TRUST
o Tax Background Information .............................................. A-1
o o Effect of Escrow Arrangement ........................................ A-1
o Depletion ............................................................... A-2
o o Cost Depletion ...................................................... A-2
o o Percentage Depletion ................................................ A-2
o Nonresident Foreign Unit Holders ........................................ A-3
o Sale or Exchange of Units ............................................... A-4
o Backup Withholding ...................................................... A-4
o State Income Tax ........................................................ A-4
</Table>

(SRT 2002 TAX)

SABINE ROYALTY TRUST

2002 TAX INFORMATION

READING THE INCOME AND EXPENSE SCHEDULES

The accompanying income and expense schedules reflect tax information
attributable to Sabine Royalty Trust (the "Trust") for 2002. This information
has been assembled on a per Unit basis and is expressed in decimal fractions of
one dollar. A cumulative schedule for the twelve months ended December 31, 2002,
and separate noncumulative schedules for the months of January through December
2002 are enclosed. Separate depletion schedules are enclosed which provide the
necessary information for Unit holders to compute cost depletion with respect to
their interests in the Trust.

IDENTIFYING WHICH INCOME AND EXPENSE SCHEDULES TO USE

Pursuant to the terms of the Trust agreement and the escrow agreement,
the Trust receives income and incurs expenses only on Monthly Record Dates.
Furthermore, only Unit holders of record on Monthly Record Dates are entitled to
cash distributions. On the basis of these agreements, both cash and accrual
basis Unit holders should be considered as realizing income and incurring
expenses only on Monthly Record Dates. Therefore, if you were not the Unit
holder of record of the Units on a specified Monthly Record Date, you should not
use the tax information for the month in which that Monthly Record Date falls. A
table of Monthly Record Dates and cash distributions per Unit is included on
page 4.

The appropriate schedules to be used by a Unit holder will depend upon
(i) the date the Unit holder became a holder of record of the Units, (ii) if
applicable, the date the Unit holder ceased to be the holder of record of the
Units, and (iii) the tax year end of the Unit holder. For instance, a Unit
holder reporting on the calendar year basis who acquired Units and became a Unit
holder of record on June 15, 2002 and who still owned only those Units on
December 15, 2002 must use each of the separate monthly schedules for June
through December 2002, and Depletion Schedule III for such Units. However, Unit
holders reporting on a calendar year basis who became Unit holders of record
prior to January 16, 2002 and who continued to own only those Units on December
17, 2002, must use only the cumulative schedule for calendar year 2002 and the
appropriate depletion schedule(s).

APPLYING THE DATA FROM THE INCOME AND EXPENSE SCHEDULES

The tax data, other than depletion, specifically applicable to a Unit
holder may be determined by multiplying the appropriate decimal fractions times
the number of Units owned. Unit holders who must use the separate monthly income
and expense schedules should combine the individual income and expense factors
from the monthly schedules for each month during which the Units were owned on a
Monthly Record Date. For a worksheet approach to computing these decimal
fractions, see the Supplement to Tax Computation Worksheet on page 6.

COMPUTING DEPLETION

Depletion schedules are included which provide information for Unit
holders to compute cost depletion deductions with respect to their interests in
the Trust. To compute depletion for any taxable period, Unit holders should
multiply the depletion factor indicated on the relevant schedule times their
original tax basis in the respective Unit(s), reduced by the cost depletion that
was allowable as a deduction (whether or not deducted) in prior calendar years
during which they owned the Units. A factor for percentage depletion is not
included, as cost depletion exceeded the percentage depletion calculated.

(SRT 2002 TAX)

As discussed at page A-2 in the back portion of this booklet, the
composite depletion factors are determined on the basis of a weighted average
ratio of current production from each Trust property to the estimated future
production from such property. This method of weighting the depletion factors
permits the presentation of a single depletion factor for all Unit holders
acquiring Units during a period in which there is no substantial change in the
relative fair market values of the Trust properties. Primarily as a result of
the decline in oil prices which occurred during 1986, there was a change in the
relative fair market values of the Trust properties. Accordingly, two mutually
exclusive depletion computations are included herein reflecting the composite
depletion factors required to compute depletion for Units acquired in 1986. The
proper depletion schedule to use in computing 2002 depletion is dependent upon
the date upon which the Units were acquired as reflected in the preceding
paragraph.

The amount of depletion attributable to a specific state may be
determined by multiplying the depletion factor indicated for the particular
state times the Federal tax basis in the Unit(s) held, reduced by prior calendar
years' allowable Federal depletion, if any. The Federal depletion factors
contained on Depletion Schedule I are presented on a cumulative basis for 2002.
For depletion factors relating to the individual states, please contact the
Sabine Royalty Trust. The Federal and state depletion factors contained on
Depletion Schedule II are presented on a cumulative basis for 2002. However, the
Federal and state depletion factors contained on Depletion Schedule III are
summarized separately; and the state factors are presented on a noncumulative
basis. If you are using Depletion Schedule III for your state income tax
return(s), you may either calculate the applicable state depletion for each
month and add the monthly depletion amounts together, or you may add together
the applicable monthly depletion factors for the relevant state and multiply
this created composite depletion factor times your adjusted basis in your Units.
The result should be the same using either method.

Different depletion schedules may be required to be used for Units
acquired in different years by a Unit holder. Therefore, Unit holders are
encouraged to maintain records indicating the date of acquisition and the
acquisition price for each Unit or lot of Units acquired.

SALE OR EXCHANGE OF UNITS

A discussion concerning the tax consequences associated with the sale
or exchange of Units is presented on page A-3 in the back portion of this
booklet.

CLASSIFICATION OF INVESTMENT

Tax Reform measures enacted in 1986 and 1987 require items of income
and expense to be categorized as "passive," "active" or "portfolio" in nature.
An explanation of the application of these rules to the items of income and
expense reported by the Trust are contained on page A-1 in the back portion of
this booklet.

(SRT 2002 TAX)

NONRESIDENT FOREIGN UNIT HOLDERS

Nonresident alien individual and foreign corporation Unit holders
("Foreign Taxpayer(s)") are subject to special tax rules with respect to their
investments in the Trust. These rules are outlined beginning on page A-3 in the
back portion of this booklet.

BACKUP WITHHOLDING

Unit holders who have had amounts withheld in 2002 pursuant to the
Federal backup withholding provisions should have received a Form 1099-MISC from
the Trust. The Form 1099-MISC reflects the total Federal income tax withheld
from distributions. The amount reported on the Form 1099-MISC should not be
included as additional income in computing taxable income, as such amount is
already included in the per Unit income items on the income and expense
schedules. The Federal income tax withheld, as reported on the Form 1099-MISC,
should be considered as a credit by the Unit holder in computing any Federal
income tax liability. Individual Unit holders should include the amount of
backup withholding on line 57 of page 2 of the 2002 Form 1040. For a further
discussion of backup withholding, see page A-4 in the back portion of this
booklet.

STATE INCOME TAX

Since the Trust holds royalty interests and receives income that is
attributable to various states, Unit holders may be obligated to file a return
and may have a tax liability in states in addition to their state of residence.
The accompanying schedules have been prepared in such a manner that income and
deductions attributable to the various states may be determined by each Unit
holder. State income tax matters are more fully discussed on page A-4 in the
back portion of this booklet.

(SRT 2002 TAX)

TABLE OF 2002 MONTHLY RECORD DATES AND CASH DISTRIBUTIONS PER UNIT

Unit holders, as reflected in the transfer books of the Trust on a
Monthly Record Date, received the following per Unit cash distributions for
2002. The per Unit cash distributions reflected below have not been reduced by
any taxes that may have been withheld from distributions to Foreign Taxpayers or
from distributions to Unit holders subject to the Federal backup withholding
rules. The distribution checks were dated and mailed on the corresponding Date
Payable.

<Table>
<Caption>
DISTRIBUTION
MONTHLY RECORD DATE DATE PAYABLE PER UNIT
- ------------------- ------------ ------------

January 15, 2002 January 29, 2002 $.27263
February 15, 2002 February 28, 2002 $.11955
March 15, 2002 March 29, 2002 $.11574
April 15, 2002 April 29, 2002 $.21475
May 15, 2002 May 29, 2002 $.10526
June 17, 2002 June 28, 2002 $.13451
July 15, 2002 July 29, 2002 $.08743
August 15, 2002 August 29, 2002 $.25240
September 16, 2002 September 30, 2002 $.20632
October 15, 2002 October 29, 2002 $.11029
November 15, 2002 November 29, 2002 $.16117
December 16, 2002 December 30, 2002 $.09878
</Table>

(SRT 2002 TAX)

SABINE ROYALTY TRUST
TAX COMPUTATION WORKSHEET

2002

(RETAIN THIS WORKPAPER AS PART OF YOUR PERMANENT TAX RECORDS)

PART I

INCOME AND EXPENSE

<Table>
<Caption>
A B C

AMOUNTS PER UNIT
NUMBER OF FROM APPROPRIATE
UNITS OWNED SCHEDULE(S) WHERE TO REFLECT ON
ITEM (NOTE 1) (NOTE 2) TOTALS 2002 FORM 1040 (NOTE 3)
- ---- ----------- ---------------- ------ -----------------------

Gross Royalty Income..... x = Line 4, Part I, Schedule E
----------- ---------------- ------
Severance Tax............ x = Line 16, Part I, Schedule E
----------- ---------------- ------
Interest Income.......... x = Line 1, Part I, Schedule B
----------- ---------------- ------
Administrative Expense... x = Line 18, Part I, Schedule E
----------- ---------------- ------
</Table>

PART II

COST DEPLETION (NOTE 4)

<Table>
<Caption>
COST DEPLETION
ALLOWABLE IN PRIOR ADJUSTED BASIS FOR APPROPRIATE 2002
CALENDAR YEARS COST DEPLETION COST DEPLETION FACTOR
ORIGINAL BASIS (NOTE 5) PURPOSES (NOTE 4) 2002 COST DEPLETION*
- -------------- ------------------ ------------------ --------------------- --------------------

- = x =
- -------------- ------------------ ------------------ --------------------- --------------------
</Table>

* Reflect cost depletion on 2002 Form 1040, line 20, Part 1, Schedule E (Note
3).

PART III

COMPUTATION OF GAIN OR (LOSS) FOR UNITS SOLD

<Table>
<Caption>
WHERE TO REFLECT ON
NET SALES ADJUSTED BASIS GAIN 2002 FORM 1040
PRICE (NOTE 6) (LOSS) (NOTE 3)
- --------- -------------- ------ -------------------

- =
- --------- -------------- ------ Form 4797
</Table>

NOTES
- -----

(1) In order to correctly calculate total income and expense to be reported on
your 2002 Federal and, if applicable, state income tax returns, it is
recommended that you reproduce and complete a separate Tax Computation
Worksheet for each block of Units acquired at different times. Only the
total of each item of income and expense obtained by adding the separate
Tax Computation Worksheet totals, if more than one is required, should be
reported on your applicable 2002 income tax returns.

(2) If you did not become a Unit holder of record of any Unit(s) or did not
cease to be a Unit holder of record of any Unit(s) during the period from
January 15, 2002 through December 16, 2002, then the amounts reflected on
the cumulative schedule for 2002 should be used to complete Part I. If any
Units were held of record for only part of the period defined above, the
Supplement to Tax Computation Worksheet on page 6 should be used to derive
the income and expense factors to be inserted in column B.

(3) The Trustee believes that individual Unit holders owning the Units as an
investment should report the amounts determined in this manner. The U.S.
Corporation Income Tax Return (Form 1120) does not require that royalty
income and related expenses be separately identified on any specific
schedules. Note: Schedule D should be utilized to report the Sale of Units
acquired before January 1, 1987. (See "Sale or Exchange of Units" on page
A-3.)

(4) The appropriate depletion schedule(s) to be utilized is generally dependent
upon the date on which the Units were acquired. See "Computing Cost
Depletion" on page 1 to determine the proper schedule(s) to be used.

(5) Cost depletion allowable in prior calendar years cannot be computed from
the schedules contained in this booklet. Depletion schedules contained in
prior years' Sabine Royalty Trust Tax Information Booklet(s) should be used
in order to determine the appropriate cost depletion amount(s) allowable in
prior calendar years.

(6) The adjusted basis is equal to the cost or other basis of the Unit(s) less
the cost depletion allowable from the date of acquisition through the date
of sale (whether or not deducted).

(SRT 2002 TAX)
5

SABINE ROYALTY TRUST

SUPPLEMENT TO TAX COMPUTATION WORKSHEET

2002

FOR UNITS HELD FOR ONLY PART OF THE YEAR

This worksheet should be used by Unit holders who became holders of record
of Units or ceased to be holders of record of Units during the period from
January 15, 2002 through December 16, 2002. This worksheet is designed to assist
Unit holders in determining the proper income and expense factors to be used on
the Tax Computation Worksheet--Part I, under the heading entitled "Amounts Per
Unit from Appropriate Schedule(s)". In order to complete this schedule, Unit
holders should insert only the individual income and expense factors from the
supplemental schedules (pages 20-21) for each month during which the Units were
owned on a Monthly Record Date. (See page 4 for a list of Monthly Record Dates).

<Table>
<Caption>
MONTH(S) DURING WHICH UNITS WERE OWNED ON A MONTHLY RECORD DATE CALCULATED
------------------------------------------------------------------------------------------------ FACTOR
JANUARY FEBRUARY MARCH APRIL MAY JUNE JULY AUGUST SEPTEMBER OCTOBER NOVEMBER DECEMBER PER UNIT*
------- -------- ----- ----- --- ---- ---- ------ --------- ------- -------- -------- ----------

Gross Royalty
Income .........
------- -------- ----- ----- --- ---- ---- ------ --------- ------- -------- -------- ---------
Severance
Tax ............
------- -------- ----- ----- --- ---- ---- ------ --------- ------- -------- -------- ---------
Interest
Income .........
------- -------- ----- ----- --- ---- ---- ------ --------- ------- -------- -------- ---------
Administrative
Expense ........
------- -------- ----- ----- --- ---- ---- ------ --------- ------- -------- -------- ---------
</Table>

- ----------

* This column of calculated factors per Unit should be inserted in column B of
the Income and Expense section (Part I) of the Tax Computation Worksheet on page
5.

(SRT 2002 TAX)
6

CUMULATIVE 2002

SABINE ROYALTY TRUST

EIN 75-6297143
FORM 1041, GRANTOR TRUST

Federal and State Income Tax Information
See Instructions for Use

SECTION I
INCOME AND EXPENSE PER UNIT

<Table>
<Caption>
OTHER INCOME
ROYALTY INCOME AND EXPENSE AND EXPENSE
------------------------------------------------ -------------------------------
GROSS SEVERANCE NET ROYALTY INTEREST ADMINISTRATIVE
SOURCE INCOME TAX PAYMENTS INCOME EXPENSE
- ------ -------------- -------------- -------------- ------------- --------------

Florida ...... $ .022917 $ .001413 $ .021504 $ * $ .001688
Louisiana .... .103813 .006818 .096995 * .009907
Mississippi .. 096301 .005629 .090672 * .008248
New Mexico ... .161440 .013764 .147676 * .013067
Oklahoma ..... .338047 .035553 .302494 * .027769
Texas ........ 1.452575 .062668 1.389907 .003150 .112889
-------------- -------------- -------------- -------------- --------------
TOTAL ... $ 2.175093 $ .125845 $ 2.049248 $ .003150 $ .173568
============== ============== ============== ============== ==============
</Table>

SECTION II
RECONCILIATION OF CASH DISTRIBUTIONS PER UNIT

<Table>
<Caption>
ITEM AMOUNT
---- ------

1. Total Net Royalty Payments ................................... $ 2.049248

2. Interest Income .............................................. .003150

3. Administrative Expense ....................................... (.173568)
-----------

4. Cash Distribution Per Unit ** ................................ $ 1.878830
==========
</Table>

- ----------

* Revenue attributable to these states was invested and earned interest
income. Since the investments were made in Dallas, Texas, and the interest
was paid there, such interest is included in the Texas interest income.

** Includes amounts withheld by the Trust from distributions to nonresident
alien individuals and foreign corporations and remitted directly to the
United States Treasury. This also includes amounts withheld pursuant to the
backup withholding provisions.

(SRT 2002 TAX)

FOR JANUARY 2002

SABINE ROYALTY TRUST

EIN 75-6297143
FORM 1041, GRANTOR TRUST

Federal and State Income Tax Information
See Instructions for Use

SECTION I
INCOME AND EXPENSE PER UNIT

<Table>
<Caption>
OTHER INCOME
ROYALTY INCOME AND EXPENSE AND EXPENSE
------------------------------------ --------------------------
NET
GROSS SEVERANCE ROYALTY INTEREST ADMINISTRATIVE
SOURCE INCOME TAX PAYMENTS INCOME EXPENSE
- ------ --------- --------- --------- --------- --------------

Florida ........ $ .001332 $ .000099 $ .001233 $ * $ .000038
Louisiana ...... .006293 .000605 .005688 * .000470
Mississippi .... .007293 .000476 .006817 * .000207
New Mexico ..... 021875 .001779 .020096 * .000621
Oklahoma ....... .023123 .002529 .020594 * .000656
Texas .......... .237159 .010580 .226579 .000342 .006728
--------- --------- --------- --------- ----------
TOTAL ..... $ .297075 $ .016068 $ .281007 $ .000342 $ .008720
========= ========= ========= ========= ==========
</Table>

SECTION II
RECONCILIATION OF CASH DISTRIBUTIONS PER UNIT

<Table>
<Caption>
ITEM AMOUNT
---- ------

1. Total Net Royalty Payments ................................ $ .281007

2. Interest Income* .......................................... .000342

3. Administrative Expense .................................... (.008720)
----------

4. Cash Distribution Per Unit ** ............................. $ .272629
==========
</Table>

- ----------

(SRT 2002 TAX)

FOR FEBRUARY 2002

SABINE ROYALTY TRUST

EIN 75-6297143
FORM 1041, GRANTOR TRUST

Federal and State Income Tax Information See
Instructions for Use

SECTION I
INCOME AND EXPENSE PER UNIT

<Table>
<Caption>
OTHER INCOME
ROYALTY INCOME AND EXPENSE AND EXPENSE
------------------------------------ -------------------------
NET
GROSS SEVERANCE ROYALTY INTEREST ADMINISTRATIVE
SOURCE INCOME TAX PAYMENTS INCOME EXPENSE
- ------ --------- --------- --------- --------- --------------

Florida ....... $ .001418 $ .000106 $ .001312 $ * $ .000098
Louisiana ..... .007020 .000548 .006472 * .000774
Mississippi ... .004196 .000275 .003921 * .000290
New Mexico .... 012026 .001070 .010956 * .000833
Oklahoma ...... .025727 .002096 .023631 * .001781
Texas ......... .088443 .005601 .082842 .000316 .006123
--------- --------- --------- --------- ---------
TOTAL ..... $ .138830 $ .009696 $ .129134 $ .000316 $ .009899
========= ========= ========= ========= =========
</Table>

SECTION II
RECONCILIATION OF CASH DISTRIBUTIONS PER UNIT

<Table>
<Caption>
ITEM AMOUNT
---- ------

1. Total Net Royalty Payments ................................. $ .129134

2. Interest Income* ........................................... .000316

3. Administrative Expense ..................................... (.009899)
----------
4. Cash Distribution Per Unit ** .............................. $ .119551
==========
</Table>

- ----------

(SRT 2002 TAX)

FOR MARCH 2002

SABINE ROYALTY TRUST

EIN 75-6297143
FORM 1041, GRANTOR TRUST

Federal and State Income Tax Information See
Instructions for Use

SECTION I
INCOME AND EXPENSE PER UNIT

<Table>
<Caption>
OTHER INCOME
ROYALTY INCOME AND EXPENSE AND EXPENSE
------------------------------------ -------------------------
NET
GROSS SEVERANCE ROYALTY INTEREST ADMINISTRATIVE
SOURCE INCOME TAX PAYMENTS INCOME EXPENSE
------ --------- --------- --------- --------- --------------

Florida ....... $ .001381 $ .000103 $ .001278 $ * $ .000087
Louisiana ..... .007128 .000604 .006524 * .000735
Mississippi ... .006513 .000432 .006081 * .000408
New Mexico .... 009783 .000795 .008988 * .000613
Oklahoma ...... .020097 .001726 .018371 * .001260
Texas ......... .090187 .007108 .083079 .000174 .005652
--------- --------- --------- --------- ---------
TOTAL ..... $ .135089 $ .010768 $ .124321 $ .000174 $ .008755
========= ========= ========= ========= =========
</Table>

SECTION II
RECONCILIATION OF CASH DISTRIBUTIONS PER UNIT

<Table>
<Caption>
ITEM AMOUNT
---- ----------

1. Total Net Royalty Payments .................................. $ .124321

2. Interest Income* ............................................ .000174

3. Administrative Expense ...................................... (.008755)
----------
4. Cash Distribution Per Unit** ................................ $ .115740
== ==========
</Table>

- ----------

(SRT 2002 TAX)

FOR APRIL 2002

SABINE ROYALTY TRUST

EIN 75-6297143
FORM 1041, GRANTOR TRUST

Federal and State Income Tax Information
See Instructions for Use

SECTION I
INCOME AND EXPENSE PER UNIT

<Table>
<Caption>
OTHER INCOME
ROYALTY INCOME AND EXPENSE AND EXPENSE
------------------------------------ -------------------------
NET
GROSS SEVERANCE ROYALTY INTEREST ADMINISTRATIVE
SOURCE INCOME TAX PAYMENTS INCOME EXPENSE
- ----------- --------- --------- --------- --------- --------------

Florida ....... $ .001909 $ .000100 $ .001809 $ * $ .000076
Louisiana ..... .012794 .000710 .012084 * .000777
Mississippi ... .009773 .000380 .009393 * .000423
New Mexico .... 016431 .001120 .015311 * .000703
Oklahoma ...... .034973 .002371 .032602 * .001540
Texas ......... .158031 .004498 .153533 .000273 .006737
--------- --------- --------- --------- ---------
TOTAL ..... $ .233911 $ .009179 $ .224732 $ .000273 $ .010256
========= ========= ========= ========= =========
</Table>

SECTION II
RECONCILIATION OF CASH DISTRIBUTIONS PER UNIT

<Table>
<Caption>
ITEM AMOUNT
---- ----------

1. Total Net Royalty Payments .............................. $ .224732

2. Interest Income ......................................... .000273

3. Administrative Expense .................................. (.010256)
----------
6. Cash Distribution Per Unit ** ........................... $ .214749
==========
</Table>

(SRT 2002 TAX)

FOR MAY 2002

SABINE ROYALTY TRUST

EIN 75-6297143
FORM 1041, GRANTOR TRUST

Federal and State Income Tax Information See
Instructions for Use

SECTION I
INCOME AND EXPENSE PER UNIT

<Table>
<Caption>
OTHER INCOME
ROYALTY INCOME AND EXPENSE AND EXPENSE
------------------------------------ -------------------------
NET
GROSS SEVERANCE ROYALTY INTEREST ADMINISTRATIVE
SOURCE INCOME TAX PAYMENTS INCOME EXPENSE
------ --------- --------- --------- --------- --------------

Florida ....... $ .001534 $ .000112 $ .001422 $ * $ .000143
Louisiana ..... .005778 .000504 .005274 * .000539
Mississippi ... .007329 .000430 .006899 * .000684
New Mexico .... 010187 .000915 .009272 * .000950
Oklahoma ...... .016349 .001127 .015222 * .001525
Texas ......... .085155 .006430 .078725 .000231 .007943
--------- --------- --------- --------- ---------
TOTAL ...... $ .126332 $ .009518 $ .116814 $ .000231 $ .011784
========= ========= ========= ========= =========
</Table>

SECTION II
RECONCILIATION OF CASH DISTRIBUTIONS PER UNIT

<Table>
<Caption>
ITEM AMOUNT
---- ------

1. Total Net Royalty Payments .............................. $ .116814

2. Interest Income ......................................... .000231

3. Administrative Expense .................................. (.011784)
---------
4. Cash Distribution Per Unit ** ........................... $ .105261
=========
</Table>

- ----------

(SRT 2002 TAX)

FOR JUNE 2002

SABINE ROYALTY TRUST

EIN 75-6297143
FORM 1041, GRANTOR TRUST

Federal and State Income Tax Information See
Instructions for Use

SECTION I
INCOME AND EXPENSE PER UNIT

<Table>
<Caption>
OTHER INCOME
ROYALTY INCOME AND EXPENSE AND EXPENSE
------------------------------------ -------------------------
NET
GROSS SEVERANCE ROYALTY INTEREST ADMINISTRATIVE
SOURCE INCOME TAX PAYMENTS INCOME EXPENSE
------ --------- --------- --------- --------- --------------

Florida ....... $ .000012 $ .000001 $ .000011 $ * $ .000001
Louisiana ..... .005511 .000504 .005007 * .000298
Mississippi ... .007688 .000592 .007096 * .000416
New Mexico .... 011353 .001027 .010326 * .000614
Oklahoma ...... .024534 .002528 .022006 * .001327
Texas ......... .104107 .005992 .098115 .000237 .005630
--------- --------- --------- --------- ---------
TOTAL ...... $ .153205 $ .010644 $ .142561 $ .000237 $ .008286
========= ========= ========= ========= =========
</Table>

SECTION II
RECONCILIATION OF CASH DISTRIBUTIONS PER UNIT

<Table>
<Caption>
ITEM AMOUNT
---- ------

1. Total Net Royalty Payments .................................... $ .142561

2. Interest Income ............................................... .000237

3. Administrative Expense ........................................ (.008286)
---------

4. Cash Distribution Per Unit ** ................................. $ .134512
=========
</Table>

- ----------

(SRT 2002 TAX)

FOR JULY 2002

SABINE ROYALTY TRUST

EIN 75-6297143
FORM 1041, GRANTOR TRUST

Federal and State Income Tax Information See
Instructions for Use

SECTION I
INCOME AND EXPENSE PER UNIT

<Table>
<Caption>
OTHER INCOME
ROYALTY INCOME AND EXPENSE AND EXPENSE
------------------------------------ ----------------------
NET
GROSS SEVERANCE ROYALTY INTEREST ADMINISTRATIVE
SOURCE INCOME TAX PAYMENTS INCOME EXPENSE
------ --------- --------- --------- --------- --------------

Florida ...... $ .004600 $ .000192 $ .004408 $ * $ .000470
Louisiana .... .008410 .000567 .007843 * .000858
Mississippi .. .006886 .000365 .006521 * .000703
New Mexico ... 009112 .000684 .008428 * .000930
Oklahoma ..... .024018 .001473 .022545 * .002452
Texas ........ .051789 .003573 .048216 .000168 .005286
--------- --------- --------- --------- ---------
TOTAL ..... $ .104815 $ .006854 $ .097961 $ .000168 $ .010699
========= ========= ========= ========= =========
</Table>

SECTION II
RECONCILIATION OF CASH DISTRIBUTIONS PER UNIT

<Table>
<Caption>
ITEM AMOUNT
---- ------

1. Total Net Royalty Payments .................................. $ .097961

2. Interest Income ............................................. .000168

3. Administrative Expense ...................................... (.010699)
----------

4. Cash Distribution Per Unit ** ............................... $ .087430
==========
</Table>

- ----------

(SRT 2002 TAX)

FOR AUGUST 2002

SABINE ROYALTY TRUST

EIN 75-6297143
FORM 1041, GRANTOR TRUST

Federal and State Income Tax Information See
Instructions for Use

SECTION I
INCOME AND EXPENSE PER UNIT

<Table>
<Caption>
OTHER INCOME
ROYALTY INCOME AND EXPENSE AND EXPENSE
------------------------------------ ---------------------------
NET
GROSS SEVERANCE ROYALTY INTEREST ADMINISTRATIVE
SOURCE INCOME TAX PAYMENTS INCOME EXPENSE
------ --------- --------- --------- -------- --------------

Florida ........ $ .004199 $ .000300 $ .003899 $ * $ .000174
Louisiana ...... .010576 .000717 .009859 * .000439
Mississippi .... .011100 .000744 .010356 * .000460
New Mexico ..... 020580 .001671 .018909 * .000854
Oklahoma ....... .032725 .002980 .029745 * .001358
Texas .......... .191923 .001444 .190479 .000399 .007962
--------- --------- --------- --------- ---------
TOTAL ....... $ .271103 $ .007856 $ .263247 $ .000399 $ .011247
========= ========= ========= ========= =========
</Table>

SECTION II
RECONCILIATION OF CASH DISTRIBUTIONS PER UNIT

<Table>
<Caption>
ITEM AMOUNT
---- ----------

1. Total Net Royalty Payments ................................ $ .263247

2. Interest Income ........................................... .000399

3. Administrative Expense .................................... (.011247)
----------
4. Cash Distribution Per Unit** .............................. $ .252399
==========
</Table>

- ----------

(SRT 2002 TAX)

FOR SEPTEMBER 2002

SABINE ROYALTY TRUST

EIN 75-6297143
FORM 1041, GRANTOR TRUST

Federal and State Income Tax Information See
Instructions for Use

SECTION I
INCOME AND EXPENSE PER UNIT

<Table>
<Caption>
OTHER INCOME
ROYALTY INCOME AND EXPENSE AND EXPENSE
------------------------------------ -------------------------
NET
GROSS SEVERANCE ROYALTY INTEREST ADMINISTRATIVE
SOURCE INCOME TAX PAYMENTS INCOME EXPENSE
------ --------- --------- --------- --------- --------------

Florida ...... $ .001916 $ .000092 $ .001824 $ * $ .000071
Louisiana .... .012816 .000748 .012068 * .000472
Mississippi .. .008624 .000578 .008046 * .000318
New Mexico ... 014581 .001358 .013223 * .000537
Oklahoma ..... .051501 .004498 .047003 * .001898
Texas ........ .142255 .009881 .132374 .000322 .005244
--------- --------- --------- --------- ---------
TOTAL ..... $ .231693 $ .017155 $ .214538 $ .000322 $ .008540
========= ========= ========= ========= =========
</Table>

SECTION II

RECONCILIATION OF CASH DISTRIBUTIONS PER UNIT

<Table>
<Caption>
ITEM AMOUNT
---- ----------

1. Total Net Royalty Payments ................................ $ .214538

2. Interest Income ........................................... .000322

3. Administrative Expense .................................... (.008540)
----------
4. Cash Distribution Per Unit ** ............................. $ .206320
==========
</Table>

- ----------

(SRT 2002 TAX)

FOR OCTOBER 2002

SABINE ROYALTY TRUST

EIN 75-6297143
FORM 1041, GRANTOR TRUST

Federal and State Income Tax Information See
Instructions for Use

SECTION I
INCOME AND EXPENSE PER UNIT

<Table>
<Caption>
OTHER INCOME
ROYALTY INCOME AND EXPENSE AND EXPENSE
------------------------------------- --------------------------
NET
GROSS SEVERANCE ROYALTY INTEREST ADMINISTRATIVE
SOURCE INCOME TAX PAYMENTS INCOME EXPENSE
------ --------- ---------- --------- --------- --------------

Florida ........ $ .000014 $ (.000002) $ .000016 $ * $ .000004
Louisiana ...... 008792 .000463 .008329 * .002791
Mississippi .... .008075 .000446 .007629 * .002563
New Mexico ..... .013072 .001181 .011891 * .004150
Oklahoma ....... .025549 .002018 .023531 * .008111
Texas .......... 113231 .001032 .112199 .000259 .035946
--------- ---------- --------- --------- ---------
TOTAL ....... $ .168733 $ .005138 $ .163595 $ .000259 $ .053565
========= ========== ========= ========= =========
</Table>

SECTION II
RECONCILIATION OF CASH DISTRIBUTIONS PER UNIT

<Table>
<Caption>
ITEM AMOUNT
---- ----------

1. Total Net Royalty Payments ................................. $ .163595

2. Interest Income ............................................ .000259

3. Administrative Expense ..................................... (.053565)
----------
4. Cash Distribution Per Unit** ............................... $ .110289
==========
</Table>

- ----------

(SRT 2002 TAX)

FOR NOVEMBER 2002

SABINE ROYALTY TRUST

EIN 75-6297143
FORM 1041, GRANTOR TRUST

Federal and State Income Tax Information See
Instructions for Use

SECTION I
INCOME AND EXPENSE PER UNIT

<Table>
<Caption>
OTHER INCOME
ROYALTY INCOME AND EXPENSE AND EXPENSE
------------------------------------ -------------------------
NET
GROSS SEVERANCE ROYALTY INTEREST ADMINISTRATIVE
SOURCE INCOME TAX PAYMENTS INCOME EXPENSE
------ --------- --------- --------- --------- --------------

Florida ....... $ .004283 $ .000293 $ .003990 $ * $ .000502
Louisiana ..... .008142 .000551 .007591 * .000955
Mississippi ... .008463 .000492 .007971 * .000992
New Mexico .... 013573 .001490 .012083 * .001591
Oklahoma ...... .032750 .003432 .029318 * .003840
Texas ......... .125961 .003323 .122638 .000227 .014768
--------- --------- --------- --------- ---------
TOTAL ...... $ .193172 $ .009581 $ .183591 $ .000227 $ .022648
========= ========= ========= ========= =========
</Table>

SECTION II
RECONCILIATION OF CASH DISTRIBUTIONS PER UNIT

<Table>
<Caption>
ITEM AMOUNT
---- ----------

1. Total Net Royalty Payments ................................. $ .183591

2. Interest Income ............................................ .000227

3. Administrative Expense .................................... (.022648)
----------
4. Cash Distribution Per Unit** ............................... $ .161170
==========
</Table>

- ----------

(SRT 2002 TAX)

FOR DECEMBER 2002

SABINE ROYALTY TRUST

EIN 75-6297143
FORM 1041, GRANTOR TRUST

Federal and State Income Tax Information See
Instructions for Use

SECTION I
INCOME AND EXPENSE PER UNIT

<Table>
<Caption>
OTHER INCOME
ROYALTY INCOME AND EXPENSE AND EXPENSE
------------------------------------ -------------------------
NET
GROSS SEVERANCE ROYALTY INTEREST ADMINISTRATIVE
SOURCE INCOME TAX PAYMENTS INCOME EXPENSE
------ --------- --------- --------- --------- --------------

Florida ....... $ .000319 $ .000017 $ .000302 $ * $ .000024
Louisiana ..... .010553 .000297 .010256 * .000799
Mississippi ... .010361 .000419 .009942 * .000784
New Mexico .... 008867 .000674 .008193 * .000671
Oklahoma ...... .026701 .008775 .017926 * .002021
Texas ......... .064334 .003206 .061128 .000202 .004870
--------- --------- --------- --------- ---------
TOTAL ...... $ .121135 $ .013388 $ .107747 $ .000202 $ .009169
========= ========= ========= ========= =========
</Table>

SECTION II
RECONCILIATION OF CASH DISTRIBUTIONS PER UNIT

<Table>
<Caption>
ITEM AMOUNT
---- ---------

1. Total Net Royalty Payments................................... $ .107747

2. Interest Income.............................................. .000202

3. Administrative Expense....................................... (.009169)
---------
4. Cash Distribution Per Unit**................................. $ .098780
=========
</Table>

- ----------

(SRT 2002 TAX)

SABINE ROYALTY TRUST

TABLE I
2002 GROSS ROYALTY INCOME
(CUMULATIVE $ PER UNIT)

<Table>
<Caption>
FOR A UNIT
ACQUIRED
OF
RECORD
DURING
THE AND THE LAST CASH DISTRIBUTION ON SUCH UNIT WAS ATTRIBUTABLE TO THE MONTHLY RECORD DATE
MONTH OF: FOR THE MONTH OF:
- --------- ------------------------------------------------------------------------------------------------------------------------
2002
------------------------------------------------------------------------------------------------------------------------
JANUARY FEBRUARY MARCH APRIL MAY JUNE JULY AUGUST SEPTEMBER OCTOBER NOVEMBER DECEMBER
-------- -------- -------- -------- -------- -------- -------- -------- --------- -------- -------- --------

January ... 0.297075 0.435905 0.570994 0.804905 0.931237 1.084442 1.189257 1.460360 1.692053 1.860786 2.053958 2.175093
February .. -- 0.138830 0.273919 0.507830 0.634162 0.787367 0.892182 1.163285 1.394978 1.563711 1.756883 1.878018
March ..... -- -- 0.135089 0.369000 0.495332 0.648537 0.753352 1.024455 1.256148 1.424881 1.618053 1.739188
April ..... -- -- -- 0.233911 0.360243 0.513448 0.618263 0.889366 1.121059 1.289792 1.482964 1.604099
May ....... -- -- -- -- 0.126332 0.279537 0.384352 0.655455 0.887148 1.055881 1.249053 1.370188
June ...... -- -- -- -- -- 0.153205 0.258020 0.529123 0.760816 0.929549 1.122721 1.243856
July ...... -- -- -- -- -- -- 0.104815 0.375918 0.607611 0.776344 0.969516 1.090651
August .... -- -- -- -- -- -- -- 0.271103 0.502796 0.671529 0.864701 0.985836
September . -- -- -- -- -- -- -- -- 0.231693 0.400426 0.593598 0.714733
October ... -- -- -- -- -- -- -- -- -- 0.168733 0.361905 0.483040
November .. -- -- -- -- -- -- -- -- -- -- 0.193172 0.314307
December .. -- -- -- -- -- -- -- -- -- -- -- 0.121135
</Table>

TABLE II
2002 SEVERANCE TAX
(CUMULATIVE $ PER UNIT)

<Table>
<Caption>
FOR A UNIT
ACQUIRED
OF
RECORD
DURING
THE AND THE LAST CASH DISTRIBUTION ON SUCH UNIT WAS ATTRIBUTABLE TO THE MONTHLY RECORD DATE
MONTH OF: FOR THE MONTH OF:
- --------- ----------------------------------------------------------------------------------------------------------------------
2002
----------------------------------------------------------------------------------------------------------------------
JANUARY FEBRUARY MARCH APRIL MAY JUNE JULY AUGUST SEPTEMBER OCTOBER NOVEMBER DECEMBER
-------- -------- -------- -------- -------- -------- -------- -------- --------- -------- -------- --------

January.... 0.016068 0.025764 0.036532 0.045711 0.055229 0.065873 0.072727 0.080583 0.097738 0.102876 0.112457 0.125845
February... -- 0.009696 0.020464 0.029643 0.039161 0.049805 0.056659 0.064515 0.081670 0.086808 0.096389 0.109777
March...... -- -- 0.010768 0.019947 0.029465 0.040109 0.046963 0.054819 0.071974 0.077112 0.086693 0.100081
April...... -- -- -- 0.009179 0.018697 0.029341 0.036195 0.044051 0.061206 0.066344 0.075925 0.089313
May........ -- -- -- -- 0.009518 0.020162 0.027016 0.034872 0.052027 0.057165 0.066746 0.080134
June....... -- -- -- -- -- 0.010644 0.017498 0.025354 0.042509 0.047647 0.057228 0.070616
July....... -- -- -- -- -- -- 0.006854 0.014710 0.031865 0.037003 0.046584 0.059972
August..... -- -- -- -- -- -- -- 0.007856 0.025011 0.030149 0.039730 0.053118
September.. -- -- -- -- -- -- -- -- 0.017155 0.022293 0.031874 0.045262
October.... -- -- -- -- -- -- -- -- -- 0.005138 0.014719 0.028107
November... -- -- -- -- -- -- -- -- -- -- 0.009581 0.022969
December... -- -- -- -- -- -- -- -- -- -- -- 0.013388
</Table>

(SRT 2002 TAX)

SABINE ROYALTY TRUST

TABLE III
2002 INTEREST INCOME
(CUMULATIVE $ PER UNIT)

<Table>
<Caption>
FOR A UNIT
ACQUIRED
OF
RECORD
DURING
THE AND THE LAST CASH DISTRIBUTION ON SUCH UNIT WAS
MONTH OF: ATTRIBUTABLE TO THE MONTHLY RECORD DATE FOR THE MONTH OF:
- --------- ----------------------------------------------------------------------------------------------------------------------
2002
----------------------------------------------------------------------------------------------------------------------
JANUARY FEBRUARY MARCH APRIL MAY JUNE JULY AUGUST SEPTEMBER OCTOBER NOVEMBER DECEMBER
-------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- --------

January .... 0.000342 0.000658 0.000832 0.001105 0.001336 0.001573 0.001741 0.002140 0.002462 0.002721 0.002948 0.003150
February ... -- 0.000316 0.000490 0.000763 0.000994 0.001231 0.001399 0.001798 0.002120 0.002379 0.002606 0.002808
March ...... -- -- 0.000174 0.000447 0.000678 0.000915 0.001083 0.001482 0.001804 0.002063 0.002290 0.002492
April ...... -- -- -- 0.000273 0.000504 0.000741 0.000909 0.001308 0.001630 0.001889 0.002116 0.002318
May ........ -- -- -- -- 0.000231 0.000468 0.000636 0.001035 0.001357 0.001616 0.001843 0.002045
June ....... -- -- -- -- -- 0.000237 0.000405 0.000804 0.001126 0.001385 0.001612 0.001814
July ....... -- -- -- -- -- -- 0.000168 0.000567 0.000889 0.001148 0.001375 0.001577
August ..... -- -- -- -- -- -- -- 0.000399 0.000721 0.000980 0.001207 0.001409
September .. -- -- -- -- -- -- -- -- 0.000322 0.000581 0.000808 0.001010
October .... -- -- -- -- -- -- -- -- -- 0.000259 0.000486 0.000688
November ... -- -- -- -- -- -- -- -- -- -- 0.000227 0.000429
December ... -- -- -- -- -- -- -- -- -- -- -- 0.000202
</Table>

TABLE IV
2002 TRUST ADMINISTRATIVE EXPENSE
(CUMULATIVE $ PER UNIT)

January.... 0.008720 0.018619 0.027374 0.037630 0.049414 0.057700 0.068399 0.079646 0.088186 0.141751 0.164399 0.173568
February... -- 0.009899 0.018654 0.028910 0.040694 0.048980 0.059679 0.070926 0.079466 0.133031 0.155679 0.164848
March...... -- -- 0.008755 0.019011 0.030795 0.039081 0.049780 0.061027 0.069567 0.123132 0.145780 0.154949
April...... -- -- -- 0.010256 0.022040 0.030326 0.041025 0.052272 0.060812 0.114377 0.137025 0.146194
May........ -- -- -- -- 0.011784 0.020070 0.030769 0.042016 0.050556 0.104121 0.126769 0.135938
June....... -- -- -- -- -- 0.008286 0.018985 0.030232 0.038772 0.092337 0.114985 0.124154
July....... -- -- -- -- -- -- 0.010699 0.021946 0.030486 0.084051 0.106699 0.115868
August..... -- -- -- -- -- -- -- 0.011247 0.019787 0.073352 0.096000 0.105169
September.. -- -- -- -- -- -- -- -- 0.008540 0.062105 0.084753 0.093922
October.... -- -- -- -- -- -- -- -- -- 0.053565 0.076213 0.085382
November... -- -- -- -- -- -- -- -- -- -- 0.022648 0.031817
December... -- -- -- -- -- -- -- -- -- -- -- 0.009169
</Table>

(SRT 2002 TAX)

SABINE ROYALTY TRUST

DEPLETION SCHEDULE I

The cumulative federal depletion factors reflected in Depletion
Schedule I should be used to compute 2002 federal depletion amounts attributable
to Units purchased for which the Unit holder initially became entitled to
distributions in the year stated. For depletion factors relating to the
individual states, please contact the Sabine Royalty Trust. (See accompanying
information for computation instructions.)

<Table>
<Caption>
FOR A UNIT
ACQUIRED OF
RECORD DURING
THE YEAR OF: LAST MONTH IN WHICH UNITS WERE OWNED ON THE MONTHLY RECORD DATE IN 2002
- -------------- ------------------------------------------------------------------------------------------------------------
JANUARY FEBRUARY MARCH APRIL MAY JUNE JULY AUGUST SEPTEMBER OCTOBER NOVEMBER DECEMBER
-------- -------- -------- -------- -------- -------- -------- -------- --------- -------- -------- --------

ORIGINAL
DISTRIBUTION ... 0.021263 0.031762 0.042927 0.057591 0.067702 0.079880 0.086137 0.103627 0.116710 0.127827 0.140686 0.147848
1983 ........... 0.022057 0.032580 0.043651 0.057902 0.067821 0.079586 0.085139 0.102578 0.114919 0.125493 0.138082 0.144671
1984 ........... 0.018782 0.027712 0.037127 0.049230 0.057661 0.067630 0.072325 0.087149 0.097596 0.106550 0.117236 0.122841
1985 ........... 0.021044 0.031017 0.041529 0.055047 0.064488 0.075641 0.080879 0.097476 0.109098 0.119077 0.130999 0.137258

BEFORE MARCH 17,
1986 ........... 0.019366 0.028520 0.038165 0.050555 0.059218 0.069440 0.074215 0.089455 0.100080 0.109211 0.120140 0.125860

AFTER MARCH 17,
1986 ........... 0.017286 0.025465 0.034079 0.045144 0.052889 0.062025 0.066302 0.079913 0.089408 0.097566 0.107323 0.112440
1987 ........... 0.019775 0.029139 0.038995 0.051658 0.060509 0.070959 0.075855 0.091427 0.102306 0.111647 0.122828 0.128668
1988 ........... 0.020180 0.029816 0.039932 0.052954 0.062014 0.072773 0.077846 0.093795 0.105082 0.114752 0.126274 0.132267
1989 ........... 0.019579 0.029031 0.038939 0.051747 0.060598 0.071195 0.076267 0.091853 0.103079 0.112670 0.124028 0.129926
1990 ........... 0.019148 0.028418 0.038115 0.050640 0.059310 0.069684 0.074668 0.089918 0.100923 0.110315 0.121433 0.127199
1991 ........... 0.018375 0.027413 0.036787 0.048920 0.057339 0.067463 0.072405 0.087131 0.097938 0.107121 0.117907 0.123506
1992 ........... 0.019115 0.028703 0.038577 0.051447 0.060259 0.071054 0.076356 0.091805 0.103497 0.113408 0.124893 0.130784
1993 ........... 0.019210 0.028879 0.038833 0.051785 0.060695 0.071551 0.076978 0.092550 0.104343 0.114303 0.125880 0.131841
1994 ........... 0.018137 0.027326 0.036810 0.049158 0.057614 0.067914 0.073176 0.087969 0.099283 0.108795 0.119872 0.125574
1995 ........... 0.018397 0.027778 0.037451 0.050076 0.058701 0.069222 0.074747 0.089872 0.101493 0.111229 0.122624 0.128431
1996 ........... 0.017572 0.026803 0.036231 0.048627 0.056962 0.067351 0.072871 0.087499 0.099228 0.109005 0.120254 0.125916
1997 ........... 0.020165 0.030538 0.041217 0.055163 0.064660 0.076283 0.082409 0.099034 0.111981 0.122801 0.135396 0.141826
1998 ........... 0.020533 0.031086 0.041999 0.056293 0.066020 0.077939 0.084235 0.101225 0.114475 0.125567 0.138420 0.145083
1999 ........... 0.020694 0.031366 0.042504 0.057028 0.067033 0.079093 0.085589 0.102778 0.116257 0.127484 0.140415 0.147471
2000 ........... 0.020477 0.031011 0.042046 0.056506 0.066516 0.078572 0.085142 0.102267 0.115621 0.126773 0.139591 0.146703
</Table>

SABINE ROYALTY TRUST

DEPLETION SCHEDULE II

The cumulative depletion factors reflected in Depletion Schedule II
should be used to compute 2002 federal and state depletion amounts attributable
to Units purchased for which the Unit holder initially became entitled to
distributions in 2001. This schedule should not be used to compute depletion for
any other Units owned. (See accompanying information for computation
instructions.)

<Table>
<Caption>
LAST MONTH IN WHICH UNITS WERE OWNED ON THE MONTHLY RECORD DATE IN 2002
---------------------------------------------------------------------------------------------------------------
JANUARY FEBRUARY MARCH APRIL MAY JUNE JULY AUGUST SEPTEMBER OCTOBER NOVEMBER DECEMBER
------- -------- ------- ------- ------- ------- ------- ------- --------- ------- -------- --------

FEDERAL DEPLETION
FACTOR .......... .018868 .029379 .040312 .054728 .064639 .076704 .083883 .100361 .114544 .126101 .138901 .146372
======= ======= ======= ======= ======= ======= ======= ======= ======= ======= ======= =======
STATE DEPLETION
FACTORS
Florida ......... .000059 .000118 .000179 .000235 .000297 .000298 .000483 .000616 .000683 .000684 .000821 .000831
Louisiana ....... 000840 .001693 .002740 .003884 .004807 .005518 .006433 .007430 .008951 .009911 .010839 .011966
Mississippi ..... .000955 .001325 .001970 .003000 .003800 .004669 .005403 .006562 .007292 .007962 .008669 .009539
New Mexico ...... .001608 .002613 .003417 .004454 .005405 .006546 .007188 .008548 .009640 .010532 .011427 .011953
Oklahoma ........ .002274 .004566 .006625 .009779 .011256 .014073 .015898 .018655 .022902 .026258 .029382 .030658
Texas ........... 013132 .019064 .025381 .033376 .039074 .045600 .048478 .058550 .065076 .070754 .077763 .081425
</Table>

DEPLETION SCHEDULE III

The cumulative depletion factors reflected in Depletion Schedule III
should be used to compute 2002 federal and state depletion amounts attributable
to Units purchased for which the Unit holder initially became entitled to
distributions in 2002. This schedule should not be used to compute depletion for
any other Units owned. (See accompanying information for computation
instructions.)

<Table>
<Caption>
FIRST MONTH
IN WHICH UNITS
WERE OWNED
ON THE MONTHLY
RECORD DATE
IN 2002 JANUARY FEBRUARY MARCH APRIL MAY JUNE JULY AUGUST SEPTEMBER OCTOBER NOVEMBER DECEMBER
- -------------- ------- -------- ------- ------- ------- ------- ------- ------- --------- ------- ------- --------

January ...... .019805 .030415 .041404 .055761 .065728 .077717 .084613 .101457 .115168 .126425 .139264 .146419
February ..... -- .010610 .021599 .035956 .045923 .057912 .064808 .081652 .095363 .106620 .119459 .126614
March ........ -- -- .010989 .025346 .035313 .047302 .054198 .071042 .084753 .096010 .108849 .116004
April ........ -- -- -- .014357 .024324 .036313 .043209 .060053 .073764 .085021 .097860 .105015
May .......... -- -- -- -- .009967 .021956 .028852 .045696 .059407 .070664 .083503 .090658
June ......... -- -- -- -- -- .011989 .018885 .035729 .049440 .060697 .073536 .080691
July ......... -- -- -- -- -- -- .006896 .023740 .037451 .048708 .061547 .068702
August ....... -- -- -- -- -- -- -- .016844 .030555 .041812 .054651 .061806
September .... -- -- -- -- -- -- -- -- .013711 .024968 .037807 .044962
October ...... -- -- -- -- -- -- -- -- -- .011257 .024096 .031251
November ..... -- -- -- -- -- -- -- -- -- -- .012839 .019994
December ..... -- -- -- -- -- -- -- -- -- -- -- .007155
</Table>

<Table>
<Caption>
STATE DEPLETION
FACTORS JANUARY FEBRUARY MARCH APRIL MAY JUNE JULY AUGUST SEPTEMBER OCTOBER NOVEMBER DECEMBER
- --------------- ------- -------- ------- ------- ------- ------- ------- ------- --------- ------- -------- --------

Florida ....... .000105 .000106 .000110 .000101 .000112 .000001 .000333 .000238 .000121 .000001 .000245 .000019
Louisiana ..... .000588 .000598 .000734 .000801 .000647 .000498 .000641 .000699 .001066 .000673 .000650 .000789
Mississippi ... .000652 .000253 .000440 .000703 .000546 .000593 .000501 .000791 .000498 .000457 .000483 .000594
New Mexico .... .001577 .000985 .000788 .001016 .000932 .001118 .000629 .001333 .001070 .000874 .000877 .000516
Oklahoma ...... 001872 .001887 .001695 .002597 .001216 .002319 .001502 .002270 .003497 .002762 .002572 .001050
Texas ......... .015011 .006781 .007222 .009139 .006514 .007460 .003290 .011513 .007459 .006490 .008012 .004187
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
TOTAL ......... .019805 .010610 .010989 .014357 .009967 .011989 .006896 .016844 .013711 .011257 .012839 .007155
======= ======= ======= ======= ======= ======= ======= ======= ======= ======= ======= =======
</Table>

(SRT 2002 TAX)

SAMPLE TAX FORMS FOR INDIVIDUAL UNIT HOLDERS

<Table>

SCHEDULE E SUPPLEMENTAL INCOME AND LOSS OMB No. 1545-0074
(FORM 1040) (FROM RENTAL REAL ESTATE, ROYALTIES, PARTNERSHIPS, 2002
S CORPORATIONS, ESTATES, TRUSTS, REMICS, ETC.) Attachment
Department of the Treasury Sequence No. 13
Internal Revenue Service (99) > ATTACH TO FORM 1040 OR FORM 1041
> SEE INSTRUCTIONS FOR SCHEDULE E (FORM 1040).

Name(s) shown on return YOUR SOCIAL SECURITY NUMBER

-------------------------------------------------------------------------- ------- ------- -------
--------------------------------------------------------------------------------------------------------------
PART I INCOME OR LOSS FROM RENTAL REAL ESTATE AND ROYALTIES NOTE. If you are in the business of renting
personal property, use SCHEDULE C or C-EZ (see page E-3). Report farm rental income or loss from
FORM 4835 on page 2, line 39.

1. Show the kind and location of each RENTAL REAL ESTATE PROPERTY: 2 For each rental real YES NO
estate property listed on --- --
A line 1, did you or your
---------------------------------------------------------------- family use it during the
tax year for personal
purposes for more than
B the greater of: A --- ---
----------------------------------------------------------------- o 14 days OR
o 10% of the total days B --- ---
rented at fair rental
C value?
----------------------------------------------------------------- (See page E-3.) C --- ---

--------------------------------------------------------------------------------------------------------------
PROPERTIES TOTALS
INCOME: A B C (Add columns A, B, and C.)

3 Rents received......................... 3 3
GROSS ROYAL ----- ----- ----- ----------
INCOME-----------> 4 Royalties received .................... 4 4
----- ----- ----- ----------
EXPENSES:
5 Advertising............................ 5
----- ----- -----
6 Auto and travel (see page E-4)......... 6
----- ----- -----
7 Cleaning and maintenance............... 7
----- ----- -----
8 Commissions............................ 8
----- ----- -----
9 Insurance.............................. 9
----- ----- -----
10 Legal and other professional fees......10
----- ----- -----
11 Management fees........................11
----- ----- -----
12 Mortgage interest paid to banks,
etc. (see page E-4)....................12 12
----- ----- ----- ----------
13 Other interest.........................13
----- ----- -----
14 Repairs................................14
----- ----- -----
15 Supplies...............................15
----- ----- -----
SEVERANCE TAX----> 16 Taxes..................................16
----- ----- -----
17 Utilities..............................17
ADMINISTRATIVE ----- ----- -----
EXPENSES---------> 18 Other (list) >
----- ----- -----

18
----- ----- -----

19 Add lines 5 through 18.................19 19
----- ----- ----- ----------
DEPLETION--------> 20 Depreciation expense or depletion
(see page E-4).........................20 20
----- ----- ----- ----------
21 Total expenses. Add lines 19 and 20....21
----- ----- -----
22 Income or (loss) from rental real
estate or royalty properties.
Subtract line 21 from line 3 (rents)
or line 4 (royalties). If the result
is a (loss), see page E-5 to find
out if you must file FORM 6198......... 22
----- ----- -----
23 Deductible rental real estate loss.
CAUTION. Your rental real estate
loss on line 22 may be limited. See
page E-5 to find out if you must
file FORM 8582. Real estate
professionals must complete line
42 on page 2........................... 23( ) ( ) ( )
----- ----- -----

24 INCOME. Add positive amounts shown on line 22. DO NOT include
any losses.............................................................. 24
25 LOSSES. Add royalty losses from line 22 and rental real estate ----------
losses from line 23. Enter total losses here............................ 25 ( )
----------
26 TOTAL RENTAL REAL ESTATE AND ROYALTY INCOME OR (LOSS). Combine
lines 24 and 25. Enter the result here. If Parts II, III, IV,
and line 39 on page 2 do not apply to you, also enter this
amount on Form 1040, line 17. Otherwise, include this amount
in the total on line 40 on page 2....................................... 26
----------
-------------------------------------------------------------------------------------------------------------
FOR PAPERWORK REDUCTION ACT NOTICE, SEE FORM 1040 INSTRUCTIONS. Cat. No. 11344L SCHEDULE E (FORM 1040) 2002
</Table>

SAMPLE TAX FORMS FOR INDIVIDUAL UNIT HOLDERS

<Table>

Schedules A&B (Form 1040) 2002 OMB No. 1545-0074 Page 2
Name(s) shown on Form 1040. Do not enter name and social security number if
shown on other side. YOUR SOCIAL SECURITY NUMBER

---------------------------------------------------------------------------- -------- ------- -------
--------------------------------------------------------------------------------------------------------------
Attachment
SCHEDULE B--INTEREST AND ORDINARY DIVIDENDS Sequence No. 08
--------------------------------------------------------------------------------------------------------------

PART I 1 List name of payer. If any interest is from a seller-financed AMOUNT
INTEREST mortgage and the buyer used the property as a personal
(See page B-1 residence, see page B-1 and list this interest first. Also,
and the show that buyer's social security number and address >...........
instructions for .................................................................
Form 1040, .................................................................
line 8a.) .................................................................
INTEREST INCOME---> .................................................................
................................................................. 1
................................................................. -----------
NOTE. If you .................................................................
received a Form .................................................................
1099-INT, Form .................................................................
1099-OID, or .................................................................
substitute .................................................................
statement .................................................................
from a brokerage .................................................................
firm, list the .................................................................
firm's name as .................................................................
the payer and .................................................................
enter the total .................................................................
interest shown 2 Add the amounts on line 1........................................ 2 -----------
on that form.
3 Excludable interest on series EE and I U.S. savings bonds issued
after 1989 from Form 8815, line 14. You MUST attach Form 8815.... 3
-----------
4 Subtract line 3 from line 2. Enter the result here and on Form
1040, line 8a >................................................... 4
--------------------------------------------------------------------- -----------
NOTE. If line 4 is over $1,500, you must complete Part III.
--------------------------------------------------------------------------------------------------------------
5 List name of payer. Include only ordinary dividends. If you AMOUNT
received any capital gain distributions, see the instructions
for Form 1040, line 13 >.........................................

PART II .................................................................
ORDINARY .................................................................
DIVIDENDS .................................................................
(See page B-1 .................................................................
and the .................................................................
instructions .................................................................
for Form 1040, .................................................................
line 9.) .................................................................
.................................................................
NOTE. If you ................................................................. 5
received a Form ................................................................. -----------
1099-DIV or .................................................................
substitute .................................................................
statement from .................................................................
a brokerage .................................................................
firm, list the .................................................................
firm's name as .................................................................
the payer and .................................................................
enter the .................................................................
ordinary .................................................................
dividends shown .................................................................
on that form. .................................................................

6 Add the amounts on line 5. Enter the total here and on Form
1040, line 9 >................................................... 6
-----------------------------------------------------------------------------------------
NOTE. If line 6 is over $1,500, you must complete Part III.
--------------------------------------------------------------------------------------------------------------
PART III You must complete this part if you (A) had over $1,500 of taxable YES NO
FOREIGN ACCOUNTS interest or ordinary dividends; OR (B) had a foreign account; or
AND TRUSTS (C) received a distribution from, or were a grantor of, or a
transferor to, a foreign trust.
-----------------------------------------------------------------------------------------
(See 7A At any time during 2002, did you have an interest in or a
page B-2.) signature or other authority over a financial account in a
foreign country, such as a bank account, securities account, or
other financial account? See page B-2 for exceptions and filing
requirements for Form TD F 90-22.1................................

B If "Yes," enter the name of the foreign country >...............

8 During 2002, did you receive a distribution from, or were you
the grantor of, or transferor to, a foreign trust? If "Yes," you
may have to file Form 3520. See page B-2..........................
- ------------------------------------------------------------------------------------------------------------------------------------
FOR PAPERWORK REDUCTION ACT NOTICE, SEE FORM 1040 INSTRUCTIONS. SCHEDULE B (FORM 1040) 2002
</Table>

COMPREHENSIVE EXAMPLE 1

The following example illustrates the computations necessary for an
individual to determine income and expense attributable to Units acquired in
March of 1984 and held throughout 2002.

COMPUTATION OF INCOME AND EXPENSE FOR UNITS OWNED ON ALL MONTHLY RECORD
DATES IN 2001

SABINE ROYALTY TRUST
TAX COMPUTATION WORKSHEET

2002

(RETAIN THIS WORKPAPER AS PART OF YOUR PERMANENT TAX RECORDS)

PART I

INCOME AND EXPENSE

<Table>
<Caption>
A B C

AMOUNTS PER UNIT
NUMBER OF FROM APPROPRIATE
UNITS OWNED SCHEDULE(S) WHERE TO REFLECT ON
ITEM (NOTE 1) (NOTE 2) TOTALS 2002 FORM 1040 (NOTE 3)
---- ----------- ---------------- ------ -----------------------

Gross Royalty Income..... 100 x $2.175093 = $217.51 Line 4, Part I, Schedule E
----- --------- -------
Severance Tax............ 100 x $ .125845 = $ 12.59 Line 16, Part I, Schedule E
----- --------- -------
Interest Income.......... 100 x $ .003150 = $ .32 Line 1, Part I, Schedule B
----- --------- -------
Administrative Expense... 100 x $ .173568 = $ 17.36 Line 18, Part I, Schedule E
----- --------- -------
</Table>

PART II

COST DEPLETION (NOTE 4)

<Table>
<Caption>
COST DEPLETION
ALLOWABLE IN PRIOR ADJUSTED BASIS FOR
CALENDAR YEARS COST DEPLETION APPROPRIATE 2002
ORIGINAL BASIS (NOTE 5) PURPOSES COST DEPLETION FACTOR 2002 COST DEPLETION*
- -------------- ------------------ ------------------ --------------------- --------------------

$2,100.00 $1,961.09 = $138.91 x .122841 = $17.07
- --------- --------- ------- ------- ------
</Table>

*Reflect cost depletion on 2002 Form 1040, line 20, Part 1, Schedule E (Note 3).

PART III

COMPUTATION OF GAIN OR (LOSS) FOR UNITS SOLD

<Table>
<Caption>
WHERE TO REFLECT ON
NET SALES ADJUSTED BASIS GAIN 2002 FORM 1040
PRICE (NOTE 6) (LOSS) (NOTE 3)
- --------- -------------- ------ -------------------

Not Applicable - -- = -- Form 4797
- -------------- ------- -------
</Table>

See Page 5 for Applicable Notes.

(SRT 2002 TAX)

COMPREHENSIVE EXAMPLE 2

The following example illustrates the computations necessary for an individual
to determine income and expenses and gain or loss on units disposed of during
2002.

<Table>
<Caption>
ACQUISITION UNITS ORIGINAL SALES UNITS SALES
DATE ACQUIRED BASIS DATE SOLD PRICE
- ----------- -------- -------- ----- ----- -----

03-21-84 100 $2,100.00 04-3-02 100 $1,275.00
</Table>

COMPUTATION OF INCOME AND EXPENSE FOR UNITS SOLD IN 2001

SABINE ROYALTY TRUST
TAX COMPUTATION WORKSHEET

2002

(RETAIN THIS WORKPAPER AS PART OF YOUR PERMANENT TAX RECORDS)

PART I

INCOME AND EXPENSE

<Table>
<Caption>
A B C

Gross Royalty Income ...... 100 x $.570994 = $57.10 Line 4, Part I, Schedule E
---- -------- ------

Severance Tax ............. 100 x $.036532 = $ 3.66 Line 16, Part I, Schedule E
---- -------- ------

Interest Income ........... 100 x $.000832 = $ .84 Line 1, Part I, Schedule B
---- -------- ------

Administrative Expense .... 100 x $.027374 = $ 2.74 Line 18, Part I, Schedule E
---- -------- ------
</Table>

PART II

COST DEPLETION (NOTE 4)

$2,100.00 - $1,961.09 = $138.91 x .037127 = $5.16
- --------- --------- ------- ------- -----
</Table>

*Reflect cost depletion on 2002 Form 1040, line 20, Part 1, Schedule E (Note 3).

PART III

COMPUTATION OF GAIN OR (LOSS) FOR UNITS SOLD

<Table>
<Caption>
WHERE TO REFLECT ON
ADJUSTED BASIS GAIN 2002 FORM 1040
NET SALES PRICE (NOTE 6) (LOSS) (NOTE 3)
- --------------- -------------- ------ -------------------

$1,275.00 $133.75 = $1,141.25 Form 4797
- --------- ------- ---------
</Table>

See Page 5 for Applicable Notes.

(SRT 2002 TAX)

COMPREHENSIVE EXAMPLE 2
(CONTINUED)
SABINE ROYALTY TRUST

SUPPLEMENT TO TAX COMPUTATION WORKSHEET

2002

FOR UNITS HELD FOR ONLY PART OF THE YEAR

This worksheet should be used by Unit holders who became holders of
record of Units or ceased to be holders of record of Units during the period
from January 15, 2002 through December 16, 2002. This worksheet is designed to
assist Unit holders in determining the proper income and expense factors to be
used on the Tax Computation Worksheet--Part I, under the heading entitled
"Amounts Per Unit from Appropriate Schedule(s)". In order to complete this
schedule, Unit holders should insert only the individual income and expense
factors from the supplemental schedules (pages 20-21) for the appropriate month
during which the Units were owned on a Monthly Record Date. (See page 4 for a
list of Monthly Record Dates.)

MONTH(S) DURING WHICH UNITS WERE OWNED ON A MONTHLY RECORD DATE CALCULATED
--------------------------------------------------------------------------------------------------- FACTOR
JANUARY FEBRUARY MARCH APRIL MAY JUNE JULY AUGUST SEPTEMBER OCTOBER NOVEMBER DECEMBER PER UNIT*
------- -------- ------- ----- --- ---- ---- ------ --------- ------- -------- -------- ----------

Gross Royalty
Income ........ .297075 .138830 .135089 -- -- -- -- -- -- -- -- -- .570994
------- -------- ------- ----- --- ---- ---- ------ --------- ------- -------- -------- ----------
Severance
Tax ........... .016068 .009696 .010768 -- -- -- -- -- -- -- -- -- .036532
------- -------- ------- ----- --- ---- ---- ------ --------- ------- -------- -------- ----------
Interest
Income ........ .000342 .000316 .000174 -- -- -- -- -- -- -- -- -- .000832
------- -------- ------- ----- --- ---- ---- ------ --------- ------- -------- -------- ----------
Administrative
Expense ....... .008720 .009899 .008755 -- -- -- -- -- -- -- -- -- .027374
------- -------- ------- ----- --- ---- ---- ------ --------- ------- -------- -------- ----------
</Table>

- ----------

* This column of calculated factors per Unit should be inserted in column B
of the Income and Expense section (Part I) of the Tax Computation Worksheet
on page 5.

(SRT 2002 TAX)

SABINE ROYALTY TRUST HISTORICAL TAX WORKSHEET

<Table>
<Caption>
WINDFALL NET MISC. NET
GROSS PROFIT SEVERANCE ROYALTY INTEREST ADMIN. INCOME/ CASH
INCOME TAX TAX PMTS INCOME EXPENSE EXPENSE DISTRIB
---------- ---------- ---------- ---------- ---------- ---------- ---------- ----------

1983 ..... 2.721361 0.316613 0.155445 2.249303 0.019377 0.086800 0.000000 2.181880
1984 ..... 3.496106 0.323679 0.196022 2.976405 0.031846 0.155652 0.000000 2.852599
1985 ..... 2.853378 0.190767 0.171256 2.491355 0.021277 0.169099 -0.005487 2.338046
1986 ..... 1.807003 0.041149 0.114513 1.651341 0.012242 0.184580 0.005487 1.484490
1987 ..... 1.648950 0.000209 0.095558 1.553183 0.010601 0.127094 0.000000 1.436690
1988 ..... 1.556021 0.000077 0.101561 1.454383 0.010753 0.098526 0.000000 1.366610
1989 ..... 1.594196 0.000028 0.131330 1.462838 0.013627 0.096295 0.000000 1.380170
1990 ..... 1.748059 0.000000 0.155821 1.592238 0.014058 0.075026 0.000000 1.531270
1991 ..... 1.810596 0.000000 0.188955 1.621641 0.010622 0.084643 0.000000 1.547620
1992 ..... 1.556025 0.000000 0.132087 1.423938 0.005520 0.135228 0.000000 1.294230
1993 ..... 1.751674 0.000000 0.126197 1.625477 0.005316 0.169163 0.000000 1.461630
1994 ..... 1.422338 0.000000 0.094300 1.328038 0.005172 0.135390 0.000000 1.197820
1995 ..... 1.257833 0.000000 0.086219 1.171614 0.007424 0.151878 0.000000 1.027160
1996 ..... 1.650891 0.000000 0.102044 1.548847 0.009748 0.187465 0.000000 1.371130
1997 ..... 1.955335 0.000000 0.144324 1.811011 0.010812 0.177263 0.000000 1.644560
1998 ..... 1.937789 0.000000 0.123769 1.814020 0.011159 0.171521 0.000000 1.653658
1999 ..... 1.663391 0.000000 0.115700 1.547691 0.008112 0.148838 0.000000 1.406965
2000 ..... 2.586743 0.000000 0.157354 2.429389 0.016044 0.170794 0.000000 2.274639
2001 ..... 3.240755 0.000000 0.210965 3.029790 0.014627 0.183788 0.000000 2.860629
2002 ..... 2.175093 0.000000 0.125845 1.991937 0.003150 0.173568 0.057311 1.878830
</Table>

(SRT 2002 TAX)

SABINE ROYALTY TRUST

DISCUSSION OF TAX CONSIDERATIONS PERTAINING TO THE
OWNERSHIP OF UNITS IN SABINE ROYALTY TRUST

The tax law requires individuals, estates, trusts, closely held C
corporations and personal service corporations to categorize income and expense
into one of three classes, "active," "portfolio" or "passive", based upon the
nature of the activity and the involvement of the taxpayer in such activity.
Since the Trust is a grantor trust, the Unit holders are deemed to hold the
investment in the royalty interests directly and the proper classification of
the Trust income and expense will be dependent upon the relevant facts and
circumstances of each Unit holder. Generally, income or loss resulting from an
interest in the Trust is properly classified as portfolio and as such can be
reported as directed on the tax computation worksheet (page 5). However, under
certain limited circumstances a different classification may be appropriate;
accordingly Unit holders should consult their tax advisor concerning this
matter.

TAX BACKGROUND INFORMATION

Sabine received a private letter ruling from the Internal Revenue
Service, dated May 2, 1983 (the "Ruling"), concerning certain tax considerations
relevant to the creation and continued existence of the Trust. Pursuant to the
Ruling, the Trust is classified for Federal income tax purposes as a "grantor
trust" and not as an association taxable as a corporation. A grantor trust is
not subject to Federal income tax. Instead, its beneficiaries (the Unit holders
in the case of the Trust) are generally considered to own the trust's income and
principal as though no trust were in existence. A grantor trust simply files an
information return reflecting all items of income and/or deductions that will be
included in the returns of the beneficiaries. Accordingly, each Unit holder of
the Trust is taxable on his pro rata share of the Trust income and/or
deductions.

The income received or accrued and deductions paid or incurred by the
Trust are deemed to be received or accrued and paid or incurred, respectively,
by each Unit holder at the same time as the Trust. Thus, the taxable year for
reporting a Unit holder's share of the Trust's income and deductions is
controlled by the Unit holder's taxable year and method of accounting rather
than the taxable year and method of accounting of the Trust. For example, a cash
basis Unit holder should recognize income attributable to his Units as such
income is received by the Trust; and deductions attributable to his Units should
be claimed when such deductions are paid by the Trust.

Effect of Escrow Arrangement

The assets of the Trust include royalty and mineral interests in
certain producing and proved undeveloped oil and gas properties (the
"Properties"), which constitute economic interests in gross production of oil,
gas and other minerals free of the costs of production. The Properties are
located in six states and were not carved out of any of Sabine's working
interests in effecting the distribution. In order to facilitate creation of the
Trust and avoid the administrative expense and inconvenience of daily reporting
to Unit holders, the conveyances by Sabine of the Properties located in five of
the six states provided for the execution of an escrow agreement by Sabine, the
Trustee and Bank of America, N.A., in its capacity as escrow agent. The
conveyances by Sabine of the Properties located in Louisiana provided for the
execution of a substantially identical escrow agreement by Sabine and Bank of
America, N.A., in the capacities of escrow agent and of trustee under Sabine
Louisiana Royalty Trust. Sabine Louisiana Royalty Trust, the sole beneficiary of
which is the Trust, was established in order to avoid uncertainty under
Louisiana law as to the legality of the Trustee's holding record title to the
Properties located in Louisiana.

(SRT 2002 TAX)
A-1

Pursuant to the terms of the escrow agreement and the conveyances of
the Properties by Sabine, the proceeds of production from the Properties for
each calendar month, and interest thereon, are collected by the escrow agents
and are paid to and received by the Trust only on the next Monthly Record Date.
The escrow agents have agreed to endeavor to assure that they incur and pay
expenses for each calendar month only on the Monthly Record Date. The Trust
Agreement also provides that the Trustee is to endeavor to assure that income of
the Trust will be accrued and received and expenses of the Trust will be
incurred and paid only on each Monthly Record Date. Assuming the escrow
arrangement is recognized for Federal income tax purposes and the Trustee and
the escrow agents are able to control the timing of income and expenses, as
stated above, both cash and accrual basis Unit holders will be treated as
realizing income only on each Monthly Record Date. The Trustee is treating the
escrow arrangement as effective for tax purposes and the accompanying tax
information has been presented accordingly.

If the escrow arrangement is not recognized for Federal income tax
purposes, a mismatching of income and deductions could occur between a
transferor and a transferee upon the sale or exchange of Units. In addition, the
Trustee would be required to report the proceeds from production, interest
income thereon and any deductions to the Unit holders on a daily basis,
resulting in a substantial increase in the administrative expenses of the Trust.

DEPLETION

Cost Depletion

Pursuant to the previously mentioned Ruling, each Unit holder is
entitled to deduct cost depletion with respect to his pro rata interest in the
Properties. This cost depletion deduction is computed by reference to the Unit
holder's basis in each of his Units.

The deduction for cost depletion must be computed by a Unit holder with
respect to each separate property in the Trust. A Unit holder's tax basis in
each separate property generally must be determined at the time each Unit is
acquired by allocating such Unit holder's cost in each Unit among all properties
in the Trust based on their relative fair market values. However, a corporate
Unit holder that acquired Units in the distribution from Sabine must determine
its tax basis in each separate property in the Trust at the time of the
distribution by reference to Sabine's tax basis in each separate property
included in the distribution. The cost depletion deduction attributable to each
separate property is calculated for a taxable year by multiplying the tax basis
of the property times the decimal derived when estimated total equivalent units
of production (barrels of oil and MCF's of gas) expected to be recovered from
the property as of the beginning of the taxable year is divided into the number
of equivalent units produced and sold from such property during the taxable
year. The resulting deduction for cost depletion cannot exceed the adjusted tax
basis in the property. The composite depletion factors presented herein were
derived in a manner that encompasses this separate property concept.

Percentage Depletion

Prior to the Revenue Reconciliation Act of 1990, Unit holders were
prohibited from claiming percentage depletion on transferred proven oil and gas
properties. Since substantially all of the properties were "proven properties"
on the date of the original distribution, the percentage depletion deduction has
limited applicability to Unit holders which became Unit holders prior to October
12, 1990.

(SRT 2002 TAX)

A-2

For Unit holders which become Unit owners from transfers of Units
occurring after October 11, 1990, the Revenue Reconciliation Act of 1990 repeals
the prohibition on claiming percentage depletion. A computation of percentage
depletion has been made with respect to the post October 11, 1990 transfers.
However, since cost depletion exceeds any otherwise allocable percentage
depletion, percentage depletion factors have not been presented by reference to
the number of units a Unit holder owns. Percentage depletion will continue to be
computed and compared to cost depletion on an annual basis for applicable
transfers occurring after October 11, 1990.

NONRESIDENT FOREIGN UNIT HOLDERS

Nonresident alien individual and foreign corporation Unit holders
("Foreign Taxpayer(s)"), in general, are subject to tax on the gross income
attributable to the Trust at a rate equal to 30 percent (or the lower rate under
any applicable treaty) without any deductions. This tax is withheld by the Trust
and remitted directly to the United States Treasury. Foreign Taxpayers who have
had tax withheld in 2002 should have received a Form 1042S from the Trust. The
Form 1042S will reflect the total Federal income tax withheld from
distributions. The amount reported on the Form 1042S should not be included as
additional income in computing taxable income, as such amount is already
included in the per Unit income items on the income and expense schedules. The
Federal income tax withheld, as reported on the Form 1042S, should be considered
as a credit by the Unit holder in computing any Federal income tax liability.

A Foreign Taxpayer holding income producing real property may elect to
treat the income from such real property as effectively connected with the
conduct of a United States trade or business. The income attributable to the
Properties is considered as income produced from real property. Therefore, this
election should be available to Foreign Taxpayers with respect to the taxable
income resulting from the ownership of Units. A Unit holder so electing is
entitled to claim all deductions with respect to such income, but must file a
United States income tax return to claim such deductions. This election once
made is generally irrevocable unless an applicable treaty allows the election to
be made periodically.

The Foreign Investment in Real Property Tax Act of 1980, as amended
("FIRPTA"), generally treats interests in trusts owning United States real
property as United States real property interests. However, pursuant to
applicable Treasury regulations, Units in Trust, for purposes of FIRPTA only,
are not considered United States real property interests unless they are owned
by a Unit holder having greater than a 5% interest in the Trust. Additionally,
certain reporting provisions are applicable with respect to Foreign Taxpayers
owning a greater than 5% interest in the Trust.

Generally, income tax is required to be withheld from any proceeds
distributed to Foreign Taxpayers at the rate of 10% of the amount realized by
Foreign Taxpayers upon the sale, exchange or other disposition of a Unit. This
withholding is required only when the FIRPTA provisions apply, as described in
the preceding paragraph. In addition, distributions, if any, that represent the
Foreign Taxpayer's allocable share of gain realized upon the sale, exchange or
other disposition of a United States real property interest by the Trust, will
generally be subject to withholding tax at a 34% rate.

In order to avoid such withholding when the FIRPTA provisions apply,
Foreign Taxpayers will be required to furnish the applicable withholding agent
with an exemption statement certifying why such withholding is not required.
Foreign Taxpayers are encouraged to consult their own tax advisors concerning
the tax consequences of their investment in the Trust.

(SRT 2002 TAX)

A-3

SALE OR EXCHANGE OF UNITS

Generally, a Unit Holder realizes gain or loss upon the sale or
exchange of any Unit measured by the difference between the amount realized from
the sale or exchange and the adjusted tax basis of such Unit. The adjusted tax
basis of a Unit is the original basis of such Unit reduced by depletion
deductions allowable (whether deducted or not) with respect to such Unit. Trust
income allocable to such Unit to the date of sale is taxable to the selling Unit
holder. The purchaser of a Unit is taxable on Trust income allocable to such
Unit from the date of purchase forward. For Federal income tax purposes, Trust
income should generally be allocable only to the holder of record of a Unit on
each Monthly Record Date. Gain or loss on the sale of a Unit by a Unit holder
who acquired the Unit(s) prior to January 1, 1987 who is not a "dealer" with
respect to such Unit, who holds it as a capital asset and who has held it for
the required amount of time will, in general, be treated as a long-term capital
gain or loss.

A Unit holder who is not a dealer who sells a Unit acquired on or after
January 1, 1987 must recapture the depletion deductions taken with respect to
such Unit by recognizing as ordinary income the lesser of (1) the depletion
deductions taken or (2) the amount realized upon the sale less the adjusted
basis of the Unit. Gain in excess of the recaptured depletion deduction will, in
general, be treated as a capital gain.

Units acquired after 1987 qualifying as capital assets must be owned
more than 1 year to qualify for long-term capital gain or loss treatment.

BACKUP WITHHOLDING

A payer is required under specified circumstances to withhold tax at
the rate of 31% on "reportable interest or dividend payments" and "other
reportable payments" (including certain oil and gas royalty payments).
Generally, this "backup withholding" is required on payments if the payee has
failed to furnish the payer a taxpayer identification number or if the payer is
notified by the Secretary of the Treasury to withhold taxes on such payments
with respect to the payee.

Amounts withheld by payers pursuant to the backup withholding
provisions are remitted to the Internal Revenue Service and are considered a
credit against the payee's Federal income tax liability. If the payee does not
incur a Federal income tax liability for the year in which the taxes are
withheld, the payee will be required to file the appropriate income tax return
to claim a refund of the taxes withheld.

STATE INCOME TAX

Unit holders may be required to file state income tax returns and may
be liable for state income tax as a result of their ownership of Units. The
Properties are located in Florida, Louisiana, Mississippi, New Mexico, Oklahoma
and Texas. The tax information included in this booklet is being presented in a
manner to enable Unit holders to compute the income and deductions of the Trust
attributable to each of these states. Unit holders will need this information to
comply with the state income tax filing requirements in those states imposing a
state income tax. The laws pertaining to income tax in any given state may vary
from those of another state and from those applicable to Federal income tax.
Accordingly, Unit holders are urged to consult their own tax advisors concerning
this matter.

(SRT 2002 TAX)

A-4

The Trustee has been informed that certain states have contacted Unit
holders regarding underpayments of the state income tax imposed on the Unit
holders' income from the Trust. Failure by Unit holders to properly report their
state tax liability could result in the direct withholding of state taxes from
Trust distributions. Accordingly, Unit holders are urged to carefully review the
various filing requirements of the states listed below in order to determine if
a current or prior year state income tax liability exists as a result of the
ownership of Units in the Trust.

The state of Texas does not impose an individual income tax; therefore, no
part of the income attributable to the Trust will be subject to state income tax
in Texas for individuals. However, corporations (and Limited Liability
Companies) doing business in Texas are subject to the Texas Franchise Tax which
now includes a calculation based on the corporation's taxable income for Federal
income tax purposes. The state of Florida imposes an income tax on resident and
nonresident corporations but not individuals. Each of the other states in which
the Properties are located imposes an income tax applicable to both resident and
nonresident individuals and corporations. Generally, the state income tax in
these states is computed as a percentage of taxable income attributable to the
particular state. Furthermore, even though there are variances from state to
state, taxable income for state purposes is often computed in a manner similar
to the computation of taxable income for Federal income tax purposes.

All states have not adopted Federal law with respect to the percentage
method of computing depletion nor are such methods consistent among the various
states. It should be noted, however, that cost depletion is allowed by those
states indicated above which impose a state income tax. Included herein is
information to assist you in determining the respective allowable cost depletion
deductions by state.

The following table reflects calendar year corporate and individual income
tax return due dates for the states in which the Properties are located. The
state income tax return due dates for fiscal year taxpayers will generally allow
the same period of time following the end of their respective fiscal years as is
allowed for calendar year taxpayers. However, the Texas franchise tax return is
generally due for all corporations on May 15.

<Table>
<Caption>
STATE CORPORATE TAXPAYER INDIVIDUAL TAXPAYER
----- ------------------ -------------------

Texas May 15 Not Applicable
Florida April 1 Not Applicable
Louisiana April 15 May 15
Mississippi March 15 April 15
Oklahoma March 15 April 15
New Mexico March 15 April 15
</Table>

Unit holders should consult their own tax advisors concerning the type of
state income tax returns that may be required and their applicable due dates.

(SRT 2002 TAX)
A-5

Following is a list of names and addresses of the various state taxing
authorities from which you may obtain additional information:

<Table>

Florida Florida Department of Revenue
5050 W. Tennessee Street
Tallahassee, Florida 32399-0100
(850) 488-6800
www.state.fl.us

New Mexico Individuals: State of New Mexico
Taxation and Revenue Department
1100 Saint Francis Drive
P.O. Box 25122
Santa Fe, New Mexico 87504-5122
(505) 827-0700, (505) 827-0822
www.state.nm.us

Corporations: New Mexico Taxation and Revenue Department
Attention: Corporate Income and Franchise Tax
P.O Box 25127
Santa Fe, New Mexico 87504-5127
(505) 827-0825
www.state.nm.us

Mississippi Mississippi State Tax Commission
Bureau of Revenue
P.O. Box 1033
Jackson, Mississippi 39215-1033
(601) 923-7000
www.state.ms.us

Louisiana Individuals: Department of Revenue and Taxation
State of Louisiana
P.O Box 3440
Baton Rouge, Louisiana 70821-3440
(225) 219-0102
www.state.la.us

Corporations: Secretary of Revenue and Taxation
State of Louisiana
P.O. Box 3863
Baton Rouge, Louisiana 70821
(225) 219-0067
www.state.la.us

Oklahoma Individuals: Oklahoma Tax Commission
P.O. Box 26800
Oklahoma City, OK 73126-0800
(405) 521-3160
www.state.ok.us

Corporations: Oklahoma Tax Commission
P.O. Box 26800
Oklahoma City, Oklahoma 73126-0800
(405) 521-3126
www.state.ok.us

Texas Texas Comptroller of Public Accounts
P.O. Box 13528, Capitol Station
Austin, Texas 78711-3528
(800) 252-5555
www.state.tx.us
</Table>

(SRT 2002 TAX)

A-6