10-K

SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
_________________

FORM 10-K

FOR ANNUAL AND TRANSITION REPORTS
PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
_________________

(Mark One)

|X| ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF1934
For the fiscal year ended:   December 31, 2003

OR

|_| TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF 1934
For the transition period from ___________ to ____________.

Commission file No.: 1-737
_________________

TEXAS PACIFIC LAND TRUST
(Exact Name of Registrant as Specified in its Charter)

Not Applicable	75-0279735
(State or Other Jurisdiction of                          Incorporation or Organization)	(I.R.S. Employer                                              Identification Number)

_________________

1700 Pacific Avenue, Suite 1670
Dallas, Texas	75201
(Address of Principal Executive Offices)	(Zip Code)

Registrant’s telephone number, including area code:   (214) 969-5530
_________________

Securities registered pursuant to Section 12(b) of the Act:

Title of each class	Name of Each Exchange on Which Registered
Sub-shares in Certificate of Proprietary Interest	New York Stock Exchange
(par value $.16-2/3 per share)

_________________

Securities registered pursuant to Section 12(g) of the Act:

None
____________________

        Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes |X| No |_|

        Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of registrant’s knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K. |X|

        Indicate by check mark whether the registrant is an accelerated filer (as defined in Exchange Act Rule 12b-2). Yes |X| No |_|

        The aggregate market value of the voting and non-voting common equity held by non-affiliates computed by reference to the price at which the common equity was last sold, or the average bid and asked price of such common equity, as of the last business day of the registrant's most recently completed second fiscal quarter (June 30, 2003) was approximately $108,581,485.

DOCUMENTS INCORPORATED BY REFERENCE:

None.

Cautionary Statement Regarding Forward-Looking Statements

        Statements in this Annual Report on Form 10-K that are not purely historical are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, including statements regarding management’s expectations, hopes, intentions or strategies regarding the future. Forward-looking statements include statements regarding the Trust’s future operations and prospects, the markets for real estate in the areas in which the Trust owns real estate, applicable zoning regulations, the markets for oil and gas, production limits on prorated oil and gas wells authorized by the Railroad Commission of Texas, expected competition, management’s intent, beliefs or current expectations with respect to the Trust’s future financial performance and other matters. All forward-looking statements in this Report are based on information available to us as of the date this Report is filed with the Securities and Exchange Commission, and we assume no responsibility to update any such forward-looking statements, except as required by law. All forward-looking statements are subject to a number of risks, uncertainties and other factors that could cause our actual results, performance, prospects or opportunities to differ materially from those expressed in, or implied by, these forward-looking statements. These risks, uncertainties and other factors include, but are not limited to, the factors discussed in Item 7 “Management’s Discussion and Analysis of Financial Condition and Results of Operations.”

PART I

Item 1.  Business

    (a)        General Development of Business. The registrant (hereinafter called “Texas Pacific” or the “Trust”) was organized under a Declaration of Trust dated February 1, 1888, to receive and hold title to extensive tracts of land in the State of Texas, previously the property of the Texas and Pacific Railway Company, and to issue transferable Certificates of Proprietary Interest pro rata to the holders of certain debt securities of the Texas and Pacific Railway Company. The Trustees are empowered under the Declaration of Trust to manage the lands with all the powers of an absolute owner, and to use the lands and the proceeds of sale of the lands, either to pay dividends to the Certificate holders or to buy in and cancel outstanding Certificates. The Trust’s income is derived primarily from land sales, oil and gas royalties, grazing leases, and interest on investments. This method of operation has continued through the present. During the last five years there has not been any reorganization, disposition of any material amount of assets not in the ordinary course of business (although in the ordinary course of business Texas Pacific does sell or lease large tracts of land owned by it), or any material change in the mode of conducting business.

        Texas Pacific’s income from oil and gas royalties has been limited in the past by the level of production authorized for prorated wells each year by the regulations of the Railroad Commission of Texas. The monthly percentage of allowable production has averaged 100% in recent years, but, because of the limited capacity of older wells and other operating problems, the percentage permitted by the Commission could not be produced by most operators.

    (b)        Financial Information about Industry Segments. Texas Pacific does not have identifiable industry segments, although, as shown in the Statements of Income included in the financial statements incorporated by reference in Item 8 of this Report on Form 10-K, land sales, oil and gas royalties and interest income are the major contributors to the income of Texas Pacific. The Trust’s management views its operations as one segment and believes the only significant activity is managing the land which was conveyed to the Trust in 1888. Managing the land includes sales and leases of such land, and the retention of oil and gas royalties. See the Statements of Income for additional sources of income for the last three (3) years of Texas Pacific.

    (c)        Narrative Description of Business. As previously indicated, the business done and intended to be done by Texas Pacific consists of sales and leases of land owned by it, retaining oil and gas royalties, temporary cash investments and the overall management of the land owned by it.

(i) During the last three fiscal years the following items have accounted for more than fifteen percent (15%) of consolidated revenues.

	2003	2002	2001
Land Sales	16%	33%	50%
Oil and Gas Royalties	54%	41%	31%

(ii) Texas Pacific is not in the business of development of new products.

(iii) Raw materials are not necessary to the business of Texas Pacific.

(iv) Patents, trademarks, licenses, franchises or concessions held are not material to any business of Texas Pacific.

(v) The business of Texas Pacific is not seasonal in nature, as that term is generally understood, although land sales may vary widely from year to year and quarter to quarter.

(vi) The business of Texas Pacific does not require Texas Pacific to maintain any particular amount or item of working capital.

(vii) During 2003, Texas Pacific received $885,737, or 16 percent of its oil and gas royalty income, from 50 leases operated by Chevron U.S.A., Inc.

(viii) Backlogs are not relevant to an understanding of Texas Pacific’s business.

(ix) No material portion of Texas Pacific’s business is subject to renegotiation or termination at the election of the Government.

(x) The Trust does not have competitors, as such, in that it sells, leases and generally manages land owned by it and, to that extent, any owner of property located in areas comparable to the Trust is a potential competitor.

(xi) Research activities relating to the development of new products or services or to the improvement of existing products or services are not material to the Trust’s business.

(xii) Compliance with Federal, State and local provisions that have been enacted or adopted regulating the discharge of materials into the environment, or otherwise relating to the protection of the environment, have had no material effect upon the capital expenditures, earnings and competitive position of Texas Pacific. To date Texas Pacific has not been called upon to expend any funds for these purposes.

(xiii) As of February 29, 2004, Texas Pacific had eight (8) full-time employees.

    (d)        Financial Information about Foreign and Domestic Operations and Export Sales. Texas Pacific does not have any foreign operations. For each of its last three fiscal years, all of the Trust’s revenues have been derived from, and all of its long-lived assets have been located in the United States.

    (e)        Available Information. The Trust does not maintain an Internet website. Accordingly, it does not make its annual reports on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K and amendments to those reports available free of charge on or through an Internet website as soon as reasonably practicable after they are electronically filed

2

with, or furnished to, the Securities and Exchange Commission (the “SEC”). However, the Trust will voluntarily provide electronic or paper copies free of charge upon written request addressed to: Texas Pacific Land Trust, 1700 Pacific Avenue, Suite 1670, Dallas, Texas 75201, Attention: General Agent.

Item 2:  Properties.

        Texas Pacific Land Trust owns the surface estate in 1,004,725 acres of land located in 20 counties in the western part of Texas. The Trust also owns a 1/128 nonparticipating perpetual oil and gas royalty interest under 85,414 acres of land and a 1/16 nonparticipating perpetual oil and gas royalty interest under 386,988 acres of land in the western part of Texas. At December 31, 2003, grazing leases were in effect on 99.3 percent or approximately 998,104 acres of the Trust’s land. Approximately 7,841 acres of land were sold in 2003. The Trust leases office space in Dallas, Texas.

Item 3:  Legal Proceedings.

        Texas Pacific is not involved in any material pending legal proceedings.

Item 4:  Submission of Matters to a Vote of Security Holders.

        No matters were submitted to a vote of security holders during the fourth quarter of 2003.

PART II

Item 5:  Market for Registrant’s Common Equity, Related Security Holder Matters and Issuer Purchases of Equity Securities.

        The principal United States market on which Sub-shares in the Trust’s Certificates of Proprietary Interest are traded is the New York Stock Exchange. The range of reported sales prices for Sub-shares on the New York Stock Exchange for each quarterly period during the past two fiscal years was as follows:

	2003		2002
	High	Low	High	Low
1st Quarter	$45.90	$40.50	$38.45	$34.45
2nd Quarter	51.25	43.20	42.75	37.52
3rd Quarter	51.65	46.80	41.00	36.25
4th Quarter	58.24	50.31	42.75	38.60

        Certificates of Proprietary Interest and Sub-shares are interchangeable in the ratio of one Certificate for 600 Sub-shares or 600 Sub-shares for one Certificate of Proprietary Interest. Texas Pacific has paid a regular dividend once a year for the preceding 47 years. The regular dividend was $.40 per Sub-share in 2003 and $.40 per Sub-share in 2002 and was paid during the first quarter of each year. In addition, Texas Pacific paid a special dividend of $.35 per Sub-share during the third quarter of 2003. Texas Pacific is not a party to any agreement that would

3

limit its ability to pay dividends in the future, although any future dividends are subject to the discretion of the Board of Trustees and will depend upon the Trust’s earnings, capital requirements and financial position, applicable requirements of law, general economic conditions and other factors considered relevant by the Board of Trustees.

        The approximate numbers of holders of Certificates of Proprietary Interest and Sub-shares, respectively, as of January 31, 2004, were as follows:

Certificates of Proprietary Interest	--
Sub-shares in Certificates of Proprietary Interest	653
TOTAL	653

        The Trust did not sell any equity securities during the year ended December 31, 2003.

Item 6:  Selected Financial Data.

        The selected financial data set forth below for the years ended December 31, 2003, 2002, 2001, 2000 and 1999, were derived from our audited financial statements. The data presented below should be read in conjunction with Item 7 “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and the Financial Statements and Notes thereto incorporated by reference in Item 8 “Financial Statements and Supplementary Data.”

	Year Ended December 31,
	2003		2002		2001		2000		1999
Gross income	$	9,953,329	$	9,122,098	$	13,429,368	$	7,798,999	$	5,924,237
Expenses		2,358,086		2,028,478		3,385,347		2,456,242		1,724,815
Income before Federal income
taxes		7,595,243		7,093,620		10,044,021		5,342,757		4,199,422
Federal income taxes		2,265,092		2,192,834		3,157,508		1,584,688		1,261,595
Net income	$	5,330,151	$	4,900,786	$	6,886,513	$	3,758,069	$	2,937,827
Net income per Sub-share	$	2.34	$	2.09	$	2.79	$	1.47	$	1.11
Dividends per Sub-share	$	.75	$	.40	$	.40	$	.40	$	.40
Average number of Sub-shares
outstanding		2,274,212		2,347,467		2,464,162		2,555,062		2,642,626

	As of December 31,
	2003		2002		2001		2000		1999
Total assets, exclusive of property with no assigned value	$	18,321,900	$	18,735,307	$	17,628,181	$	15,329,316	$	15,876,606

4

Item 7:  Management's Discussion and Analysis of Financial Condition and Results of Operations.

        The following discussion and analysis should be read together with the Financial Statements, including the Notes thereto, and the other financial information appearing elsewhere in this Report. Period-to-period comparisons of financial data are not necessarily indicative, and therefore should not be relied upon as indicators, of the Trust’s future performance. Words or phrases such as “does not believe” and “believes,” or similar expressions, when used in this Form 10-K or other filings with the SEC, are intended to identify “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995.

      Results of Operations

        The Trust’s primary sources of income are revenue derived from sales of land, either for cash or a combination of cash and mortgage notes, and revenue derived from the Trust’s land and mineral interests. Revenue from sales of land declined by $1,421,593, or 46.6%, in 2003 compared to 2002. However, this decline in revenue from sales of land was more than offset by increases in revenue from the Trust’s land and mineral royalties. As a result, the Trust’s gross income for 2003 increased by $831,231, or 9.1%, compared to 2002. The Trust’s revenue for 2003 included $264,578 of oil and gas royalties for past production resulting from an audit of an oil and gas lease and $655,921 of sundry income resulting from settlement of claims with respect to three other oil and gas leases. As is its tradition, the Trust continued to purchase and retire Sub-shares, with 73,612 Sub-shares being purchased and retired during 2003, leaving 2,248,375 Sub-shares outstanding at December 31, 2003.

        Earnings per Sub-share certificate for 2003 were $2.34 compared to $2.09 in 2002 and $2.79 in 2001. Total revenues in 2003 were $9,953,329, in 2002 $9,122,098, and in 2001 $13,429,368.

        Land sales in 2003 were $1,629,191, compared to $3,050,784 in 2002 and $6,708,863 in 2001. A total of 7,841 acres were sold in 2003 at an average price of $208 per acre, compared to 9,295 acres in 2002 and 13,579 acres in 2001 at average prices per acre of $328 and $494, respectively.

        Land sales vary widely from year to year and quarter to quarter. The total dollar amount, the average price per acre, and the number of acres sold in any one year or quarter should not be assumed to be indicative of land sales in the future. The Trust is a passive seller of land and does not actively solicit sales of land. The demand for, and the sales price of, any particular tract of the Trust’s land is influenced by many factors, including, the national and local economies, the rate of residential and commercial development in nearby areas, livestock carrying capacity, and the condition of the local agricultural industry, which itself is influenced by range conditions and prices for livestock and other agricultural products. Approximately 99% of the Trust’s land is classified as ranch land and intermingled with other ownerships to form ranching units. Ranch land sales are, therefore, largely dependent on the actions of the adjoining landowners.

        Rentals, royalties and other income were $8,324,138 in 2003, compared to $6,071,314 in 2002 and $6,720,505 in 2001.

5

        Oil and gas royalty revenue in 2003 was $5,411,681, compared to $3,710,409 in 2002 and $4,176,672 in 2001. As noted above, the 2003 revenue figure includes $264,578 related to past production which resulted from an audit of an oil and gas lease. Oil royalty revenue was $3,526,400 and gas royalty revenue was $1,885,281 in 2003. Crude oil production from Trust royalty wells increased 17.1% in 2003 and the average price for crude oil increased 25.3%. Total gas production decreased 14.2% in 2003, but this decrease in the volume of gas production was more than offset by a 68.1% increase in the average price for gas during 2003 compared to 2002. The average price per royalty barrel of crude oil for 2003, 2002, and 2001 was $29.18, $23.28, and $25.84, respectively. The Trust’s oil and gas royalty income is from perpetual non-participating royalty interests. The Trust has no control over changes in production or prices of oil and gas.

        Interest revenue was $972,064 in 2003, compared to $979,948 in 2002 and $885,971 in 2001. Interest on notes receivable amounted to $924,228 in 2003, compared to $925,453 in 2002, and $802,111 in 2001. At year end 2003, notes receivable from land sales were $10,501,601 compared to $11,923,998 in 2002 and $11,421,331 in 2001. Sundry interest amounted to $47,836 in 2003, $54,495 in 2002, and $83,860 in 2001. Total principal cash payments on notes receivable were $2,422,446 in 2003.

        Easement and sundry income revenue in 2003 was $1,462,729 compared to $895,175 in 2002 and $1,155,859 in 2001. The significant increase for 2003 was primarily due to $655,921 received as a result of a settlement of claims with respect to three oil and gas leases.

        Taxes, other than Federal income taxes, were $563,621 in 2003 compared to $480,575 in 2002 and $517,086 in 2001. Oil and gas production taxes were $303,673 in 2003 compared to $208,413 in 2002 and $240,906 in 2001. Ad valorem taxes were $218,748 in 2003 compared to $232,689 in 2002 and $236,831 in 2001. Basis in real estate sold was $232,372 in 2003, $98,165 in 2002, and $1,541,416 in 2001. All other expenses were $1,562,093 in 2003, $1,449,738 in 2002, and $1,326,845 in 2001.

      Liquidity

        The Trust’s principal sources of liquidity are its revenues from oil and gas royalties, lease rentals and receipts of interest and principal payments on the notes receivable arising from its sales of land. In the past these sources have generated more than adequate amounts of cash to meet the Trust’s needs and, in the opinion of management, should continue to do so in the foreseeable future.

      Off-Balance Sheet Arrangements

        The Trust has not engaged in any off-balance sheet arrangements.

      Tabular Disclosure of Contractual Obligations

        As of December 31, 2003, the Trust’s known contractural obligations were as follows:

6

	Payment Due by Period
Contractual Obligations	Total		Less than 1 Year		1-3 Years		3-5 Years		More than 5 Years
Long-term debt obligations	$	--	$	--	$	--	$	--	$	--
Capital lease obligations		--		--		--		--		--
Operating lease obligations		27,948		27,948		--		--		--
Purchase obligations		--		--		--		--		--
Other long-term liabilities reflected on    the Trust's balance sheet under GAAP		--		--		--		--		--
Total	$	27,948	$	27,948	$	--	$	--	$	--

      Critical Accounting Policies

        The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements. It is our opinion that we fully disclose our significant accounting policies in the Notes to the Financial Statements. Consistent with our disclosure policies we include the following discussion related to what we believe to be our most critical accounting policies that require our most difficult, subjective or complex judgment.

        Valuation of Notes Receivable — Management of the Trust monitors delinquencies to assess the propriety of the carrying value of its notes receivable. At the point in time that notes receivable become delinquent, management reviews the operations information of the debtor and the estimated fair value of the collateral held as security to determine whether an allowance for losses is required. Any required allowance for losses is recorded in the period of determination. At December 31, 2003, and 2002, there were no significant delinquencies, and as such, no allowance for losses have been recorded.

        Valuation of Real Estate Acquired Through Foreclosure — The value of real estate acquired through foreclosure is established at the lower of cost or fair value less disposition costs at the date of foreclosure. Cost is considered to be the aggregate of the outstanding principal and interest, past due ad valorem taxes and other fees associated with the foreclosure. Subsequent to the foreclosure date, valuations are periodically performed or obtained by management when events or changes in circumstances indicate that the full carrying amount may not be recoverable. At such time, a valuation allowance is established to reduce the carrying value to the estimated fair value. Valuation of the real estate is based on the estimates of management and is subject to judgment. At December 31, 2003, and 2002, no valuation allowances were recorded.

        Gain Recognition on Land Sales — Accounting principles generally accepted in the United States of America dictate the manner in which the gain or loss on the sale of land is recorded. The Trust has established policies for the sale of land, which result in the full accrual method of gain recognition. This policy generally requires that the Trust receive a minimum cash down payment of 25% of the sales price on each sale and that any related notes receivable require regular principal and interest payments, payable over terms from 5 to 15 years.

7

Item 7A:  Quantitative and Qualitative Disclosures About Market Risk.

        The Trust’s primary market risk exposure relates to changes in interest rates related to its notes receivable. To limit the impact of interest rate changes, the Trust enters into fixed rate notes receivable that approximate the current interest rate for land sales at the time. As a result, the Trust’s only interest rate risk is the opportunity loss should interest rates increase. The following table summarizes expected maturities of the Trust’s notes receivable. As the interest rates represent rates which management believes are current rates on similar land sales, the Trust believes the fair values of its notes receivable approximate the carrying amounts.

Year Ending December 31	Maturity
2004	$	731,181
2005		742,965
2006		806,592
2007		826,348
2008		870,852
Thereafter		6,523,663
	$	10,501,601

The Trust’s remaining financial instruments consist of cash, temporary cash investments and accounts payable and other liabilities and the carrying amounts of these instruments approximate fair value due to the short-term nature of these instruments.

Item 8:  Financial Statements and Supplementary Data.

        See the Index to Financial Statements included in Item 15. The Financial Statements listed therein are incorporated herein by reference to pages F-1 through F-14 of this Report on Form 10-K.

Item 9:  Changes in and Disagreements With Accountants on Accounting and Financial Disclosure.

      None.

Item 9A:  Controls and Procedures.

        Pursuant to Rule 13a-15, management of the Trust under the supervision and with the participation of Roy Thomas, the Trust’s Chief Executive Officer and David M. Peterson, the Trust’s Chief Financial Officer, carried out an evaluation of the effectiveness of the design and operation of the Trust’s disclosure controls and procedures as of the end of the Trust’s fiscal year covered by this Report on Form 10-K. Based upon that evaluation, Mr. Thomas and Mr. Peterson concluded that the Trust’s disclosure controls and procedures are effective in timely alerting them to material information relating to the Trust required to be included in the Trust’s periodic SEC filings.

8

PART III

Item 10:  Directors and Executive Officers of the Registrant.

    (a)        Trustees:

Name	Age	Position and Offices Held With Registrant	Period During Which Person has Served in Office
Maurice Meyer III	68	Trustee, Chairman of the Trustees and Member of   Audit Committee	Trustee since February 28, 1991; Chairman of   Trustees since May 28, 2003.
Joe R. Clark	76	Trustee, Vice Chairman of the Trustees and Chairman    of Audit Committee	Trustee since February 20, 1987; Vice Chairman of   Trustees since May 28, 2003. Mr. Clark served as    Chairman of the Trustees from June 7, 2000 through    May 27, 2003.
John R. Norris III	50	Trustee and Member of Audit Committee	Trustee since June 7, 2000.

    (b)        Executive Officers

Name	Age	Position and Offices Held With Registrant	Period During Which Person has Served in Office
Roy Thomas	57	General Agent, Chief Executive Officer and Secretary	General Agent and Secretary of the Trust since January   1, 1995 and Chief Executive Officer since November   12,   2002. Mr. Thomas had previously served as   Assistant General Agent from   December 1, 1992   through December 31, 1994.
David M. Peterson	38	Assistant General Agent and Chief Financial Officer	Assistant General Agent since January 1, 1997 and Chief   Financial Officer since November 12, 2002.

9

        The Trustees hold office until their death, resignation or disqualification. The General Agent, Chief Executive Officer and Secretary and the Assistant General Agent and Chief Financial Officer hold office until their death, resignation, discharge or retirement pursuant to the Texas Pacific Land Trust Employees’ Pension Plan. No executive officer was selected to be an officer pursuant to any arrangement or understanding between him and any other person or persons other than the Trustees acting solely in their capacity as such.

    (c)        Certain Significant Employees. The Trust does not employ any person who is not an executive officer who makes or is expected to make significant contributions to the business of the Trust.

    (d)        Family Relations. There are no family relationships among any of the Trustees and executive officers of the registrant.

    (e)        Business Experience.

Name of Trustee or Executive Officer	Principal Occupation or Employment During the Past Five Years
Maurice Meyer III	Former Vice Chairman of Henderson Brothers; personal investments
Joe R. Clark	Former President of Texas Pacific Oil Company, Inc.; personal investments
John R. Norris III	Attorney; Calloway, Norris & Burdette, Dallas, Texas
Roy Thomas	General Agent, Chief Executive Officer and Secretary of Texas Pacific Land Trust
David M. Peterson	Assistant General Agent and Chief Financial Officer of Texas Pacific Land Trust

    (f)        Involvement in Certain Legal Proceedings. During the past five years, no Trustee or executive officer has been involved in any event reportable under this caption.

    (g)        Promoters and Control Persons. Not applicable.

    (h)         Audit Committee Financial Expert. The Board of Trustees has determined that no current member of the Board of Trustees serving on the Trust’s Audit Committee would meet the requirements of the definition of “audit committee financial expert” set forth in the applicable rules of the SEC. The terms of the Trust, which was established in 1888, and governing law would require an amendment of the Trust in order to add new Trustees who would satisfy the requirements of the definition. Any amendment of the Trust to do so would necessarily involve judicial proceedings and an expensive time-consuming process with no assurance that an individual meeting the requirements of the definition, who would be willing to serve as Trustee given the modest compensation offered ($2,000 per annum, $4,000 per annum for the Chairman), could be located. The Audit Committee consists of the three independent Trustees, each of whom has been determined by the Board of Trustees to be qualified, in their judgment, to monitor the performance of management, the Trustee’s internal accounting operations and the independent auditors and to be qualified to monitor the disclosures of the Trust. In addition, the Audit Committee has the ability to retain its own independent accountants, attorneys and other advisors, whenever it deems appropriate, to advise it. As a result, the Board of Trustees believes that the time and expense involved in an amendment of the Trust, with no assurance that an individual meeting the requirements of the definition of “audit committee financial expert” could be persuaded to become a member of the Board of Trustees, would not be in the best interests of the Trust at this time.

10

Code of Ethics

        The Trust has adopted a code of ethics applicable to its chief executive officer, chief financial officer and certain other employees. The Trust will provide a copy of the code of ethics free of charge to any person upon written request addressed to: Texas Pacific Land Trust, 1700 Pacific Avenue, Suite 1670, Dallas, Texas 75201, Attention: General Agent.

11

Item 11:  Executive Compensation.

Summary Compensation Table

        The following table sets forth information concerning compensation for services in all capacities awarded to, earned by, or paid to the Trust’s Chief Executive Officer and its other most highly compensated executive officers (collectively, the “Named Executive Officers”):

		Annual Compensation
Name and Position	Year	Salary ($)		Bonus ($)		Other Annual Compensation ($)(1)		All Other Compensation(2)
Roy Thomas	2003	$	160,833		--		--	$	9,650
General Agent, Chief Executive	2002	$	154,500		--		--	$	9,270
Officer and Secretary	2001	$	145,750		--		--	$	8,745
David M. Peterson	2003	$	91,200		--		--	$	5,472
Assistant General Agent and Chief	2002	$	87,283		--		--	$	5,237
Financial Officer	2001	$	81,958		--		--	$	4,918

(1) The aggregate value of the perquisites and other personal benefits, if any, received by the Named Executive Officers for all years presented have not been reflected in this table because the amount was below the Securities and Exchange Commission’s threshold for disclosure (i.e., the lesser of $50,000 or 10% of the total of annual salary and bonus for the Named Executive Officer for the year).

(2) Represents contributions by the Trust to the account of the Named Executive Officer under the Trust’s defined contribution retirement plan.

Retirement Plans

        The registrant maintains the Texas Pacific Land Trust Employees’ Pension Plan, a non-contributory defined benefit pension plan qualified under Section 401 of the Internal Revenue Code in which the employees, excluding the Trustees, participate. The amount of the registrant’s contributions, payments or accruals with respect to Mr. Thomas and Mr. Peterson are not and cannot readily be separately or individually calculated by the regular actuaries for the Plan. Based upon the Plan formula of 1-1/2% of each covered year times the average salary of the last five years, Mr. Thomas is estimated to have retirement benefits of $58,822.20 per year upon retirement at age 65, and Mr. Peterson is estimated to have retirement benefits of $45,457.83 per year upon retirement at age 65. Total compensation paid during 2003 to the eight (8) employees covered by the Employees’ Pension Plan was $583,937. The remuneration covered by the plan is salary.

        Effective January 1, 1998, the Trust implemented a defined contribution plan available to all regular employees having one or more years of continuous service. Contributions are at the discretion of the Trustees of the Trust. The amounts contributed to this Plan on behalf of Messrs. Thomas and Peterson are included in the Summary Compensation Table. During 2003, the Trust

12

contributed an aggregate of $35,336 on behalf of all employees, including Messrs. Thomas and Peterson.

Trustee Compensation

        The Chairman of the Trustees receives the sum of $4,000 per year as compensation for his services, and each of the other two Trustees receives the sum of $2,000 per year for their services.

Employment Agreements

        The Trust is not a party to any employment agreements with any of its Named Executive Officers. There is no compensation plan or arrangement with respect to any individual named in the Summary Compensation Table that results, or will result, from the resignation, retirement or any other termination of such individual’s employment or from a change in control of Texas Pacific or from a change in the individual’s responsibilities following a change in control of Texas Pacific.

Item 12:  Security Ownership of Certain Beneficial Owners and Management and Related Security Holder Matters.

        The Trust does not maintain any compensation plans (or individual compensation arrangements) under which equity securities are authorized for issuance.

    (a)        Security Ownership of Certain Beneficial Owners. No person or group owns of record, or is known by Texas Pacific to own beneficially, more than 5% of any class of voting Certificates of Texas Pacific, treating the interchangeable Certificates of Proprietary Interest and Sub-share Certificates as a single class for this purpose.

    (b)        Security Ownership of Management: The following table gives the information indicated as to equity securities (Certificates of Proprietary Interest and Sub-share Certificates) of Texas Pacific beneficially owned directly or indirectly by all Trustees, naming them, and by all Trustees and executive officers of the registrant, as a group:

Title and Class (1)	Name of Beneficial Owner	Amount and Nature of Ownership On January 31, 2004			Percent of Class
Sub-share certificates:	Maurice Meyer III		14,950	(2)			*
Sub-share certificates:	Joe R. Clark		500				*
Sub-share certificates:	John R. Norris III		200				*
Sub-share certificates:	Roy Thomas		100				*
Sub-share certificates:	David M. Peterson		--			--

13

Sub-share certificates: All Trustees and Officers as a Group 15,750  .70 %

*Indicates ownership of less than 1% of the class.

(1) The Sub-shares and the Certificates of Proprietary Interest are freely interchangeable in the ratio of one Certificate of Proprietary Interest for six hundred Sub-shares or six hundred Sub-shares for one Certificate of Proprietary Interest, and are deemed to constitute a single class. On January 31, 2004, no trustee or executive officer was the beneficial owner, directly or indirectly, of any Certificates of Proprietary Interest.

(2) Does not include 2,300 Sub-shares owned by the wife of Mr. Meyer in which Mr. Meyer disclaims any beneficial ownership.

    (c)        Changes in Control. Texas Pacific has no knowledge of any arrangement that may result in any change of control of the Trust.

Item 13:  Certain Relationships and Related Transactions.

    (a)        Transactions with management and others. There are no reportable transactions or currently proposed transactions between Texas Pacific and any Trustee or executive officer of Texas Pacific or any security holder of Texas Pacific or any member of the immediate family of the foregoing persons.

    (b)        Certain business relationships. No relationships exist with any Trustee that are required to be disclosed under this paragraph.

    (c)        Indebtedness of Management. There are no persons indebted to Texas Pacific in an amount in excess of $60,000 that are required to be disclosed under this paragraph.

    (d)        Transactions with Promoters. Not applicable.

Item 14:  Principal Accountant Fees and Services.

        All professional services rendered by KPMG LLP during 2003 were furnished at customary rates. A summary of the fees which KPMG billed the Trust for services provided in 2003 and 2002 is set forth below:

        Audit Fees. KPMG billed the Trust approximately $67,300 in 2003 and $56,700 in 2002, respectively, in connection with its audits of the financial statements of the Trust in those years and its review of financial statements included in the Trust’s quarterly reports on Form 10-Q.

        Audit-Related Fees. KPMG did not bill the Trust any amount for audit-related services in either 2003 or 2002 not included in “Audit Fees”, above.

14

        Tax Fees. KPMG billed the Trust approximately $12,300 in 2003 and $11,700 in 2002, respectively, in connection with the preparation and review of the Trust’s Federal income tax filings.

        Other Fees. KPMG did not bill the Trust any other fees in either 2003 or 2002.

        The Audit Committee has established a policy requiring approval by it of all fees for audit and non-audit services to be provided by the Trust’s independent accountants, prior to commencement of such services. Consideration and approval of fees generally occurs at the Committee’s regularly scheduled meetings or, to the extent that such fees may relate to other matters to be considered at special meetings, at those special meetings.

        None of the fees described above under the captions “Audit-Related Fees,” “Tax Fees” and “Other Fees” were approved by the Committee pursuant to the “de minimis” exception set forth in Rule 2-01(c)(7)(i)(C) under SEC Regulation S-X.

PART IV

Item 15:  Exhibits, Financial Statement Schedules and Reports on Form 8-K.

(a) Financial Statements.

        The following financial statements are filed as a part of this Report on Form 10-K and appear on pages F-1 through F-14 hereof:

         Independent Auditors’ Report

         Balance Sheets – December 31, 2003 and 2002

         Statements of Income – Years Ended December 31, 2003, 2002 and 2001

         Statements of Net Proceeds from All Sources – Years Ended December 31, 2003, 2002 and 2001

         Statements of Cash Flows – Years Ended December 31, 2003, 2002 and 2001

         Notes to Financial Statements

        All schedules have been omitted because the required information is contained in the financial statements or related notes, or is not applicable or immaterial.

(b) Reports on Form 8-K.

        (i)     The Trust furnished a Current Report on Form 8-K on November 11, 2003. The Trust furnished, under Item 12, certain of its financial results for the quarter ended September 30, 2003 which were publicly announced in a press release on that date.

15

        (ii)     The Trust filed a current report on Form 8-K on December 15, 2003. The Trust reported under Item 5 the issuance of a press release announcing the settlement of claims relating to three oil and gas leases.

        (c)      Exhibits.

        The exhibits listed in the accompanying index to exhibits are filed or incorporated by reference as part of this Report on Form 10-K.

        (d)      Not applicable.

16

SIGNATURES

        Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized, on the 15th day of March, 2004.

                                                     TEXAS PACIFIC LAND TRUST

                                                                                                       By:/s/ Roy Thomas                                                          
                                                                                                              ROY THOMAS
                                                                                                              General Agent, Chief Executive Officer
                                                                                                              and Secretary

        Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities indicated on the 15th day of March, 2004.

Signature	Title(s)
/s/ Roy Thomas	General Agent, Chief Executive Officer and Secretary (Principal Executive Officer)
Roy Thomas
/s/ David M. Peterson	Assistant General Agent and Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer)
David M. Peterson
/s/ Maurice Meyer III	Chairman of the Trustees
Maurice Meyer III
/s/ Joe R. Clark	Trustee
Joe R. Clark
/s/ John R. Norris III	Trustee
John R. Norris III

17

Item 15(a):  Financial Statements

Table of Contents

	Page
Independent Auditors' Report	F-1
Balance Sheets - December 31, 2003 and 2002	F-2
Statements of Income - Years Ended December 31, 2003, 2002 and 2001	F-3
Statements of Net Proceeds From All Sources - Years Ended December 31, 2003, 2002 and 2001	F-4
Statements of Cash Flows - Years Ended December 31, 2003, 2002 and 2001	F-5
Notes to Financial Statements	F-6

All schedules have been omitted because the required information is contained in the financial statements or related notes, or is not applicable.

18

Independent Auditors’ Report

The Trustees and Certificate Holders
Texas Pacific Land Trust:

We have audited the accompanying balance sheets of Texas Pacific Land Trust (the Trust) as of December 31, 2003 and 2002, and the related statements of income, net proceeds from all sources, and cash flows for each of the years in the three-year period ended December 31, 2003. These financial statements are the responsibility of the Trust’s management. Our responsibility is to express an opinion on these financial statements based on our audits.

We conducted our audits in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of Texas Pacific Land Trust as of December 31, 2003 and 2002, and the results of its operations and its cash flows for each of the years in the three-year period ended December 31, 2003, in conformity with accounting principles generally accepted in the United States of America.

/s/ KPMG LLP

Dallas, Texas
January 23, 2004

F-1

TEXAS PACIFIC LAND TRUST
BALANCE SHEETS
December 31, 2003 and 2002

ASSETS	2003		2002
Cash	$	163,250	$	147,746
Temporary cash investments - at cost which approximates fair value		4,350,000		3,200,000
Notes receivable for land sales ($731,181 due in 2004 and
$722,091 due in 2003) (note 1)		10,501,601		11,923,998
Prepaid insurance		57,423		44,844
Other assets		929,317		845,329
Real estate acquired through foreclosure (note 3)		2,238,536		2,470,908
Water wells, leasehold improvements, furniture, and equipment -
at cost less accumulated depreciation		81,773		102,482
Property, no value assigned (note 1):
Land (surface rights) situated in twenty counties in Texas -
996,638 acres in 2003 and 1,004,496 acres in 2002		--		--
Town lots in Iatan, Loraine, and Morita, Texas - 628 lots		--		--
1/16 nonparticipating perpetual royalty interest in
386,987.70 acres		--		--
1/128 nonparticipating perpetual royalty interest in
85,413.60 acres		--		--
Total assets	$	18,321,900	$	18,735,307
LIABILITIES AND CAPITAL
Accounts payable and other liabilities	$	31,434	$	10,120
Federal income taxes		205,562		125,196
Other taxes		34,521		30,421
Deferred taxes (note 5)		4,059,410		4,586,451
Total liabilities		4,330,927		4,752,188
Capital (notes 1 and 6):
Certificates of Proprietary Interest, par value $100 each;
Outstanding 0 Certificates		--		--
Sub-share Certificates in Certificates of Proprietary Interest,
par value $.16 2/3 each; outstanding 2,248,375 Sub-shares
in 2003 and 2,317,387 Sub-shares in 2002		--		--
Net proceeds from all sources		13,990,973		13,983,119
Total capital		13,990,973		13,983,119
Total liabilities and capital	$	18,321,900	$	18,735,307

See accompanying notes to financial statements.

F-2

TEXAS PACIFIC LAND TRUST
STATEMENTS OF INCOME
Years ended December 31, 2003, 2002 and 2001

	2003			2002		2001
Income:
Oil and gas royalties	$	5,411,681		$	3,710,409	$	4,176,672
Grazing lease rentals		477,664			485,782		502,003
Land sales		1,629,191			3,050,784		6,708,863
Interest		972,064			979,948		885,971
Easements and sundry income		1,462,729			895,175		1,155,859
		9,953,329			9,122,098		13,429,368
Expenses:
Taxes, other than Federal income taxes		563,621			480,575		517,086
Salaries and related employee benefits		657,475			680,889		618,740
General expense, supplies, and travel		405,613			445,148		457,674
Basis in real estate sold		232,372			98,165		1,541,416
Legal and professional fees		390,563			265,048		189,392
Commissions to local agents		49,513			688		923
Depreciation		50,929			49,965		52,116
Trustees' compensation		8,000			8,000		8,000
		2,358,086			2,028,478		3,385,347
Income before Federal income taxes		7,595,243			7,093,620		10,044,021
Federal income taxes (note 5):
Current		2,792,133			2,008,864		2,660,705
Deferred		(527,041	)		183,970		496,803
		2,265,092			2,192,834		3,157,508
Net income	$	5,330,151		$	4,900,786	$	6,886,513
Net income per Sub-share Certificate	$	2.34		$	2.09	$	2.79

See accompanying notes to financial statements.

F-3

TEXAS PACIFIC LAND TRUST
STATEMENTS OF NET PROCEEDS FROM ALL SOURCES
Years ended December 31, 2003, 2002 and 2001

	2003		2002		2001
Balance at beginning of year	$	13,983,119	$	13,197,642	$	11,268,307
Add: Net income for year		5,330,151		4,900,786		6,886,513
		19,313,270		18,098,428		18,154,820
Deduct:
Cost of Sub-share Certificates in Certificates
of Proprietary Interest purchased and
cancelled - 73,612 Sub-shares in 2003,
81,006 Sub-shares in 2002, and
105,812 Sub-shares in 2001		3,604,427		3,158,314		3,953,656
Dividends paid - per Certificate of
Proprietary Interest - $0 in 2003 and 2002,
$240 in 2001; per Sub-share Certificate -
$0.75 in 2003, and $0.40 in 2002 and 2001		1,717,870		956,995		1,003,522
		5,322,297		4,115,309		4,957,178
Balance at end of year	$	13,990,973	$	13,983,119	$	13,197,642

See accompanying notes to financial statements.

F-4

TEXAS PACIFIC LAND TRUST
STATEMENTS OF CASH FLOWS
Years ended December 31, 2003, 2002 and 2001

	2003			2002			2001
Cash flows from operating activities:
Net income	$	5,330,151		$	4,900,786		$	6,886,513
Adjustments to reconcile net income to net
cash provided by operating activities:
Depreciation		50,929			49,965			52,116
Deferred taxes		(527,041	)		183,970			496,803
Basis in real estate sold		232,372			98,165			1,541,416
Changes in assets and liabilities:
New notes receivable from land sales		(1,000,049	)		(2,023,413	)		(4,456,260	)
Payments received on notes receivable		2,422,446			1,500,724			1,626,927
Prepaid insurance and other assets		(96,567	)		(76,330	)		196,441
Accounts payable and other liabilities		21,314			2,583			(44,174	)
Federal income and other taxes payable		84,466			284,764			(232,767	)
Net cash provided by operating
activities		6,518,021			4,921,214			6,067,015
Cash flows from investing activities:
Additions to water wells, leasehold
improvements, furniture, and equipment		(30,220	)		(43,224	)		(138,606	)
Net cash used in investing activities		(30,220	)		(43,224	)		(138,606	)
Cash flows from financing activities:
Purchase of Sub-share Certificates in
Certificates of Proprietary Interest		(3,604,427	)		(3,158,314	)		(3,953,656	)
Dividends		(1,717,870	)		(956,995	)		(1,003,522	)
Net cash used in financing activities		(5,322,297	)		(4,115,309	)		(4,957,178	)
Net increase in cash and
temporary cash investments		1,165,504			762,681			971,231
Cash and temporary cash investments
at beginning of year		3,347,746			2,585,065			1,613,834
Cash and temporary cash investments
at end of year	$	4,513,250		$	3,347,746		$	2,585,065
Supplemental disclosure of non-cash transactions:
Conversion of notes receivable and accrued
interest receivable to real estate acquired
through foreclosure (note 3)	$	--		$	20,022		$	--

See accompanying notes to financial statements.

F-5

TEXAS PACIFIC LAND TRUST
Notes to Financial Statements
December 31, 2003, 2002, and 2001

 (1) Summary of Significant Accounting Policies

(a) General

The fair market value of the Texas Pacific Land Trust’s (Trust) land and royalty interests was not determined in 1888 when the Trust was formed; therefore, no value is assigned to the land, town lots, royalty interests, Certificates of Proprietary Interest, and Sub-share Certificates in Certificates of Proprietary Interest in the accompanying balance sheets. Consequently, in the statements of income, no allowance is made for depletion and no cost is deducted from the proceeds of original land sales. Even though the 1888 value of the real properties cannot be precisely determined, the Trustees have concluded that the effect of this matter can no longer be significant to the Trust’s financial position or results of operations. For Federal income tax purposes, however, deductions are made for depletion, computed on the statutory percentage basis of income received from royalties.

The preparation of financial statements in accordance with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of income and expenses during the reporting period. Actual results could differ from those estimates.

Critical accounting policies in general are those that require estimates that are more difficult for management to determine or have the potential to result in materially different statements under different assumptions and conditions. Our critical accounting policies outlined below include gain recognition on land sales and valuation of notes receivable (note 1(b)) and valuation of real estate acquired through foreclosure (note 3).

(b) Revenue Recognition and Notes Receivable

The Trust generally receives cash payments on land sales of 25% or more within the first year of such sales. Thereafter, annual principal and interest payments are required by the Trust. Accordingly, income is recognized on land sales during the periods in which such sales are closed and sufficient amounts of cash down payments are received using the full accrual method of gain recognition. For Federal income tax purposes, such sales are recognized on the installment method. The installment method is also used for sales not meeting the minimum down payment requirements.

Notes receivable related to land sales bear interest rates ranging from 7.5% to 11% as of December 31, 2003 and are secured by first lien deeds of trust on the properties sold. The weighted average interest rate is 8.37% as of December 31, 2003. The annual installments on notes are generally payable over terms of 5 to 15 years. There is no penalty for prepayment of principal, and prepayments in 2003, 2002 and 2001 were $1,648,383, $651,178, and $1,054,801, respectively. The interest rates on notes receivable are considered

F-6

TEXAS PACIFIC LAND TRUST
Notes to Financial Statements (continued)
December 31, 2003, 2002, and 2001

comparable with current rates on similar land sales and, accordingly, the carrying value of such notes receivable approximates fair value. Management of the Trust monitors delinquencies to assess the propriety of the carrying value of its notes receivable. At the point in time that notes receivable become delinquent, management reviews the operations information of the debtor and the estimated fair value of the collateral held as security to determine whether an allowance for losses is required. There was no allowance for uncollectible accounts at December 31, 2003, 2002, or 2001. One customer represented approximately 37% and 34% and another represented approximately 11% and 15% of the Trust’s notes receivable balance at December 31, 2003 and 2002, respectively.

The maturities of notes receivable for each of the five years subsequent to December 31, 2003 are:

Year ending December 31:
2004	$	731,181
2005		742,965
2006		806,592
2007		826,348
2008 and there after		7,394,515
	$	10,501,601

As of December 31, 2003, there were no significant delinquencies in the Trust’s notes receivable. The Trust reviews its aging, financial operations information on its debtors, and estimated fair value of collateral held as security to determine an appropriate allowance for delinquencies, if any.

The Trust received income in 2003 of $264,578 for oil and gas royalties relating to past production due to an audit of an oil and gas lease and $655,921 sundry income due to a settlement of claims on three oil and gas leases. The Trust’s oil and gas royalty interest, grazing and lease rentals, and easement and sundry income are recorded on a cash basis, which approximates the accrual method.

(c) Net Income per Sub-share

The cost of Sub-share Certificates purchased and retired is charged to net proceeds from all sources. Net income per Sub-share Certificate is based on the weighted average number of Sub-share Certificates in Certificates of Proprietary Interest and equivalent Sub-share Certificates of Proprietary Interest outstanding during each period (2,274,212 in 2003, 2,347,467 in 2002, and 2,464,162 in 2001).

F-7

TEXAS PACIFIC LAND TRUST
Notes to Financial Statements  (continued)
December 31, 2003, 2002, and 2001

(d) Cash Flows

Temporary cash investments at December 31, 2003 and 2002 consist primarily of overnight investments in loan participations. For purposes of the statements of cash flows, the Trust considers all highly liquid debt instruments with original maturities of three months or less to be temporary cash investments. Cash disbursed for income taxes in 2003, 2002 and 2001 was $2,711,767, $1,734,000, and $2,877,663, respectively.

(e) Depreciation

Provision for depreciation of depreciable assets is made by charges to income at straight-line and accelerated rates considered to be adequate to amortize the cost of such assets over their useful lives.

(f) Income Taxes

Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases and operating loss and tax credit carryforwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date.

(g) Recently Adopted Accounting Standards

In December 2003, FASB Statement No. 132 (revised 2003), Employers’ Disclosures about Pensions and Other Postretirement Benefits, was issued. Statement 132 (revised) prescribes employers’ disclosures about pension plans and other postretirement benefit plans; it does not change the measurement or recognition of those plans. The Statement retains and revises the disclosure requirements contained in the original Statement 132. It also requires additional disclosures about the types of plan assets, plan obligations, cash flows, and net periodic benefit cost of defined benefit pension plans, other postretirement benefits plans, investment strategy and measurement date. The Statement generally is effective for fiscal years ending after December 15, 2003. The Trust’s disclosures in note 4 incorporate the requirements of Statement 132 (revised).

 (2) Segment Information

Segment information has been considered in accordance with Statement of Financial Accounting Standards (SFAS) No. 131, Disclosures About Segments of an Enterprise and Related Information. SFAS No. 131 establishes standards for the way public business enterprises are to report information about operating segments. SFAS No. 131 utilizes the management approach as a basis for identifying reportable segments. The management approach is based on the way that

F-8

TEXAS PACIFIC LAND TRUST
Notes to Financial Statements  (continued)
December 31, 2003, 2002, and 2001

management organizes the segments within the enterprise for making operating decisions and assessing performance. The Trust’s management views its operations as one segment and believes the only significant activity is managing the land, which was conveyed to the Trust in 1888. Managing the land includes sales and leases of such land, and the retention of oil and gas royalties.

 (3) Real Estate Acquired Through Foreclosure

Real estate acquired through foreclosure is carried at the lower of cost or fair value less disposition costs at the date of foreclosure. Cost is considered to be the aggregate of the outstanding principal balance, accrued interest, past due ad valorem taxes, and other fees incurred relating to the foreclosure. Valuations are periodically performed or obtained by management whenever events or changes in circumstances indicate that the carrying amount may not be recoverable, and any further losses are recorded by a charge to operations and a valuation allowance (none at December 31, 2003, 2002 or 2001) if the carrying value of the property exceeds its estimated fair value.

       Real estate acquired through foreclosure included the following activity for the years ended December 31, 2003 and 2002:

	2003						2002
	Acres			Book Value			Acres		Book Value
Balance at January 1:		8,089.24		$	2,470,908			7,791.86		2,450,886
Additions		--			--			297.38		20,022
Sales		(2.46	)		(232,372	)		--		--
Balance at December 31:		8,086.78		$	2,238,536			8,089.24		2,470,908

F-9

TEXAS PACIFIC LAND TRUST
Notes to Financial Statements  (continued)
December 31, 2003, 2002, and 2001

 (4) Employee Benefit Plans

The Trust has a defined contribution plan available to all regular employees having one or more years of continuous service. Contributions are at the discretion of the Trustees of the Trust. The Trust contributed $35,336, $33,904 and $33,515 in 2003, 2002, and 2001, respectively.

The Trust has a noncontributory pension plan (Plan) available to all regular employees having one or more years of continuous service. The Plan provides for normal retirement at age 65. Contributions to the Plan reflect benefits attributed to employees’ services to date, as well as services expected in the future. Plan assets consist primarily of investments in Banc of America Common Trust Fund.

The following table sets forth the Plan’s changes in benefit obligation, changes in fair value of plan assets, and funded status as of December 31, 2003 and 2002 using a measurement date of December 21, 2003:

	2003			2002
Change in projected benefits obligation:
Projected benefit obligation at beginning of year	$	1,789,040		$	1,562,386
Service cost		62,488			53,232
Interest cost		113,840			111,516
Actuarial loss		73,013			152,336
Benefits paid		(91,031	)		(90,430	)
Plan amendment		64,785			--
Projected benefit obligation end of year	$	2,012,135		$	1,789,040
Change in plan assets:
Fair value of plan assets at beginning of year	$	1,391,723		$	1,437,663
Actual return on plan assets		199,128			(64,070	)
Contributions by employer		88,197			108,560
Benefits paid		(91,031	)		(90,430	)
Fair value of plan assets at end of year	$	1,588,017		$	1,391,723
Funded (unfunded) status	$	(424,118	)	$	(397,317	)
Unrecognized net actuarial loss		348,516			398,934
Unrecognized prior service cost		130,598			79,279
Prepaid benefit cost	$	54,996		$	80,896

F-10

TEXAS PACIFIC LAND TRUST
Notes to Financial Statements  (continued)
December 31, 2003, 2002, and 2001

        Amounts recognized in the balance sheet consist of:

	2003		2002*
Prepaid benefit cost	$	54,996	$	--
Accrued benefit cost		--		--
Intangible asset		--		--
Accumulated other comprehensive income		--		--
Net amounts recognized	$	54,996	$	--

        * Prior to 2003, the funded status of the Plan was not reflected in the balance sheet.

        The accumulated benefit obligation of the Plan was $1,572,500 and $1,394,861 as of December 31, 2003 and 2002, respectively.

        Net periodic benefit costs for the years ended December 31, 2003, 2002 and 2001 include the following components:

	2003			2002			2001
Components of net periodic benefit costs
(benefits):
Service cost	$	62,488		$	53,232		$	46,784
Interest cost		113,840			111,516			105,433
Expected return on plan assets		(94,276	)		(107,921	)		(113,016	)
Amortization of the unrecognized
transition assets		--			(23,211	)		(23,218	)
Amortization of unrecognized gains		18,579			--			(1,833	)
Amortization of prior service cost		13,466			13,466			13,466
Termination benefits		--			--			160,238
Net periodic benefit costs	$	114,097		$	47,082		$	187,854

	2003			2002			2001
Weighted average assumptions used to
determine benefit obligations as of
December 31:
Discount rate		6	.25%		6	.50%		7	.25%
Rate of compensation increase		7	.29		7	.29		7	.79
Weighted average assumptions used to
determine benefit costs for the years
ended December 31:
Discount rate		6	.50%		7	.25%		7	.50%
Expected return on plan assets		7	.00		7	.00		7	.00
Rate of compensation increase		7	.29		7	.79		7	.79

F-11

TEXAS PACIFIC LAND TRUST
Notes to Financial Statements   (continued)
December 31, 2003, 2002, and 2001

        The Plan’s asset allocations at December 31, 2003, and 2002 by asset category are as follows:

	Percentage of Plan Assets at December 31
	2003			2002
Asset Category
Equity securities		32	%		43	%
Debt securities		60			51
Other (cash)		8			6
Total		100	%		100	%

The Plan has a formal investment policy statement. The Plan’s investment objective is balanced income, with a moderate risk tolerance. This objective emphasizes current income through a 60% to 80% allocation to fixed income securities, complemented by a secondary consideration for capital appreciation through an equity allocation in the range of 20% to 40%. Diversification and liquidity are achieved through investment in mutual funds rather than individual securities. The asset allocation is reviewed annually with respect to the target allocations and rebalancing adjustments and/or target allocation changes are made as appropriate. The Trust’s current funding policy is to maintain the Plan’s fully funded status on an ERISA minimum funding basis.

The expected return on plan assets assumption of 7% was selected by the Trust based on historical real rates of return for the current asset mix and an assumption with respect to future inflation. The rate was determined based on a long-term allocation of about two-thirds fixed income and one-third equity securities; historical real rates of return of about 2.5% and 8.5% for fixed income and equity securities, respectively; and assuming a long-term inflation rate of 2.5%.

The required minimum contribution under ERISA is expected to be zero for 2004; however, the Trust may make some discretionary contributions to the Plan, the amounts of which have not yet been determined.

 (5) Federal Taxes on Income

The Trust is taxed as if it were a corporation. Total income tax expense differed from the amounts computed by applying the U.S. Federal income tax rate of 34% to income before Federal income taxes as a result of the following:

	2003			2002			2001
Computed tax expense at the statutory rate	$	2,582,383		$	2,411,831		$	3,414,967
Reduction in income taxes resulting from:
Statutory depletion		(297,114	)		(208,540	)		(235,479	)
Other, net		(20,177	)		(10,457	)		(21,980	)
	$	2,265,092		$	2,192,834		$	3,157,508

F-12

TEXAS PACIFIC LAND TRUST
Notes to Financial Statements  (continued)
December 31, 2003, 2002, and 2001

The tax effects of temporary differences that give rise to significant portions of the deferred tax liabilities at December 31, 2003 and 2002 are as follows:

	2003		2002
Basis differences in real estate acquired through foreclosure	$	657,854	$	729,759
Deferred installment revenue on land sales for tax purposes		3,401,556		3,856,692
Total deferred tax liability	$	4,059,410	$	4,586,451

 (6) Capital

Certificates of Proprietary Interest (Certificates) and Sub-share Certificates in Certificates of Proprietary Interest (Sub-shares) are exchangeable in the ratio of one Certificate to 600 Sub-shares. No Certificates were exchanged for Sub-shares in 2003 and 2002. One Certificate was exchanged for Sub-shares in 2001.

The number of Certificates authorized for issuance at a given date is the number then outstanding plus one/six-hundredth of the number of Sub-shares then outstanding. The number of Sub-shares authorized for issuance at a given date is the number then outstanding plus six hundred times the number of Certificates then outstanding.

The Declaration of Trust was executed and delivered in New York. In the opinion of counsel for the Trust, under the laws of the State of New York, the Certificate and Sub-share Certificate holders are not subject to any personal liability for the acts or obligations of the Trust.

The assets of the Trust are located in Texas. In the opinion of Texas counsel, under the laws of the State of Texas, the Certificate and Sub-share Certificate holders may be held personally liable with respect to claims against the Trust, but only after the assets of the Trust first have been exhausted.

 (7) Oil and Gas Producing Activities (Unaudited)

The Trust’s share of oil and gas produced, all of which is from royalty interests, was as follows for the years ended December 31, 2003, 2002 and 2001, respectively: oil (in barrels) – 120,883, 103,221, and 99,000, and gas (in thousands of cubic feet) – 410,514, 478,708, and 391,306. Reserves related to the Trust’s royalty interests are not presented because the information is unavailable.

F-13

TEXAS PACIFIC LAND TRUST
Notes to Financial Statements  (continued)
December 31, 2003, 2002, and 2001

 (8) Selected Quarterly Financial Data (Unaudited)

        The following tables present unaudited financial data of the Trust for each quarter of 2003 and 2002:

	Quarter ended
	December 31, 2003		September 30, 2003		June 30, 2003		March 31, 2003
Income	$	2,899,080	$	2,654,935	$	2,584,117	$	1,815,197
Income before Federal income taxes	$	2,176,801	$	2,140,863	$	2,040,696	$	1,236,883
Net income	$	1,527,600	$	1,506,993	$	1,419,138	$	876,420
Net income per Sub-share Certificate	$	0.68	$	0.66	$	0.62	$	0.38

	Quarter ended
	December 31, 2002		September 30, 2002		June 30, 2002		March 31, 2002
Income	$	4,005,369	$	1,849,690	$	1,744,395	$	1,522,644
Income before Federal income taxes	$	3,350,995	$	1,427,982	$	1,301,961	$	1,012,682
Net income	$	2,276,937	$	998,235	$	914,524	$	711,090
Net income per Sub-share Certificate	$	0.98	$	0.43	$	0.38	$	0.30

F-14

INDEX OF EXHIBITS

Exhibit Number	Description
3.1	Texas Pacific Land Trust, Declaration of Trust, dated February 1, 1888, by Charles J. Canda, Simeon    J. Drake, and William Strauss, Trustees (incorporated herein by reference to Exhibit 3.1 to the    Trust's Annual Report on Form 10-K for the year ended December 31, 2002).
31.1	Certification of Chief Executive Officer under Section 302 of the Sarbanes-Oxley Act of 2002.
31.2	Certification of Chief Financial Officer under Section 302 of the Sarbanes-Oxley Act of 2002.
32.1	Certification of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
32.2	Certification of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

EX-31

Exhibit No. 31.1

CERTIFICATION

                         I, Roy Thomas, certify that:

1. I have reviewed this Annual Report on Form 10-K for the year ended December 31, 2003 of Texas Pacific Land Trust;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b) [Reserved]

c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

                          Date: March 15, 2004 By:  /s/ Roy Thomas
       ____________________________
       Roy Thomas, General Agent and
       Chief Executive Officer

EX-31

Exhibit 31.2

CERTIFICATION

                         I, David M. Peterson, certify that:

1. I have reviewed this Annual Report on Form 10-K for the year ended December 31, 2003 of Texas Pacific Land Trust;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b) [Reserved]

c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

                      Date: March 15, 2004 By:  /s/ David M. Peterson
       ____________________________
       David M. Peterson, Assistant General
       Agent and Chief Financial Officer

EX-32

Exhibit 32.1

CERTIFICATION PURSUANT TO
18 U.S.C. SECTION 1350,
AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Annual Report of Texas Pacific Land Trust (the “Trust”) on Form 10-K for the year ended December 31, 2003 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), Roy Thomas, Chief Executive Officer of the Trust, certifies, to the best of his knowledge, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

         (1)         The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

         (2)         The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Trust.

	TEXAS PACIFIC LAND TRUST ______________________________                 (Registrant)
Date: March 15, 2004	By:  /s/ Roy Thomas ______________________________ Roy Thomas, General Agent and Chief Executive Officer

EX-32

Exhibit 32.2

CERTIFICATION PURSUANT TO
18 U.S.C. SECTION 1350,
AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Annual Report of Texas Pacific Land Trust (the “Trust”) on Form 10-K for the year ended December 31, 2003 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), David M. Peterson, Chief Financial Officer of the Trust, certifies, to the best of his knowledge, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

         (1)         The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

         (2)         The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Trust.

	TEXAS PACIFIC LAND TRUST ______________________________                 (Registrant)
Date: March 15, 2004	By:  /s/ David M. Peterson ______________________________ David M. Peterson, Assistant General Agent and Chief Financial Officer