---

# UNITED STATES 
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

_________________

# FORM 10-Q

_________________

(Mark One)

|[X] | QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934.
For the quarterly period ended March 31, 2005
|--- | --------------------------------------------------------------------------------------------------------------------------------------

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 Number:
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  |  | (I.R.S. Employer   
|or Organization)                               |  | Identification No.)
|                                              
|1700 Pacific Avenue, Suite 1670, Dallas, Texas |  | 75201              
|(Address of Principal Executive Offices)       |  | (Zip Code)         

(214) 969-5530
(Registrants Telephone Number, Including Area Code)

(Former Name, Former Address and Former Fiscal Year, if Changed Since Last Report)

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 whether
the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange
Act). Yes X   No

---

# Cautionary Statement
Regarding Forward-Looking Statements

Statements
in this Quarterly Report on Form 10-Q 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 Part I, Item 2
Managements Discussion and Analysis of Financial Condition and Results of
Operations.

# PART I. FINANCIAL
INFORMATION

# Item 1. Financial
Statements

# TEXAS PACIFIC LAND
TRUST  BALANCE SHEETS

|ASSETS                                                                                                         | March 31, 
2005 | December 31, 
2004
|-------------------------------------------------------------------------------------------------------------- | --------------- | ------------------
|
|Cash                                                                                                           |                 |                   
|Temporary cash investments - at cost which approximates market                                                 |                 |                   
|Accounts receivable                                                                                            |                 |                   
|Accrued interest receivable                                                                                    |                 |                   
|Prepaid expenses                                                                                               |                 |                   
|Notes receivable for land sales                                                                                |                 |                   
|Real estate acquired:                                                                                          |                 |                   
|(11,787.84 acres at March 31, 2005 and 6,571.92 acres at December 31, 2004)                                    |                 |                   
|Water wells, leasehold improvements, furniture and equipment                                                   |                 |                   
|- at cost less accumulated depreciation                                                                        |                 |                   
|Prepaid Federal income taxes                                                                                   |                 |                   
|Property, no value assigned:                                                                                   |                 |                   
|Land (surface rights) situated in twenty counties in                                                           |                 |                   
|Texas - 986,100.77 acres in 2005 and 2004                                                                      |                 |                   
|Town lots in Iatan, Loraine and Morita - 628 lots in 2005 and 2004                                             |                 |                   
|1/16 nonparticipating perpetual royalty interest in 386,987.70 acres in 2005 and 2004                          |                 |                   
|1/128 nonparticipating perpetual royalty interest in 85,413.60 acres in 2005 and 2004                          |                 |                   
|                                                                                                               |                 |                   
|                                                                                                               |                 |                   
|                                                                                                               |                 |                   
|LIABILITIES AND CAPITAL                                                                                        |                 |                   
|Federal income taxes payable                                                                                   |                 |                   
|Other taxes                                                                                                    |                 |                   
|Other liabilities                                                                                              |                 |                   
|Escrow deposits on land sales                                                                                  |                 |                   
|Deferred taxes                                                                                                 |                 |                   
|                                                                                                               |                 |                   
|Total liabilities                                                                                              |                 |                   
|                                                                                                               |                 |                   
|Capital:                                                                                                       |                 |                   
|Certificates of Proprietary Interest, par value $100
       each; no certificates outstanding in 2005 and 2004 |                 |                   
|Sub-share Certificates in Certificates of Proprietary                                                          |                 |                   
|Interest, par value $.16 2/3 each; outstanding:                                                                |                 |                   
|2,184,975 sub-shares in 2005 and 2,194,275 sub-shares in 2004                                                  |                 |                   
|Net proceeds from all sources                                                                                  |                 |                   
|                                                                                                               |                 |                   
|Total capital                                                                                                  |                 |                   
|                                                                                                               |                 |                   
|                                                                                                               |                 |                   
|                                                                                                               |                 |                   

See accompanying notes
to financial statements.

2

# TEXAS PACIFIC LAND
TRUST  STATEMENTS OF INCOME  (Unaudited)

|                                                      | Three Months Ended
March 31,
|----------------------------------------------------- | ----------------------------
|
|Income:                                               |                             
|Rentals, royalties and sundry income                  |                             
|Land sales                                            |                             
|Interest                                              |                             
|                                                      |                             
|                                                      |                             
|                                                      |                             
|Expenses:                                             |                             
|Taxes, other than Federal income taxes                |                             
|General and administrative expenses                   |                             
|                                                      |                             
|                                                      |                             
|                                                      |                             
|Income before                                         |                             
|Federal income taxes                                  |                             
|Federal income taxes                                  |                             
|                                                      |                             
|Net income                                            |                             
|                                                      |                             
|Average number of sub-share certificates              |                             
|and equivalent sub-share certificates                 |                             
|outstanding                                           |                             
|                                                      |                             
|Basic and dilutive earnings per sub-share certificate |                             
|                                                      |                             
|Cash dividends per sub-share certificate              |                             
|                                                      |                             

See accompanying notes
to financial statements.

3

# TEXAS PACIFIC LAND
TRUST STATEMENTS OF CASH FLOWS (Unaudited)

|                                                  | Three Months
Ended March 31,
|------------------------------------------------- | ----------------------------
|
|Cash flows from operating activities:             |                             
|Net income                                        |                             
|Adjustments to reconcile net income to net        |                             
|cash provided by operating activities:            |                             
|Depreciation                                      |                             
|Deferred taxes                                    |                             
|(Increase) decrease in assets:                    |                             
|Accounts receivable                               |                             
|New notes receivable from land sales              |                             
|Payments received on notes receivable             |                             
|Accrued interest receivable                       |                             
|Federal income taxes receivable                   |                             
|Prepaid expenses                                  |                             
|Real estate acquired                              |                             
|Increase in liabilities:                          |                             
|Federal income taxes payable                      |                             
|Other taxes payable                               |                             
|Escrow deposits on land sales                     |                             
|Other liabilities payable                         |                             
|                                                  |                             
|Total adjustments                                 |                             
|                                                  |                             
|Net cash provided by operating activities         |                             
|                                                  |                             
|Cash flows from investing activities-             |                             
|Additions to water wells, leasehold improvements, |                             
|furniture and equipment                           |                             
|                                                  |                             
|Cash flows from financing activities:             |                             
|Sub-shares purchased for retirement               |                             
|Dividends paid                                    |                             
|                                                  |                             
|Net cash used by financing activities             |                             
|                                                  |                             
|Net (decrease) in cash and cash equivalents       |                             
|Cash and cash equivalents at beginning of period  |                             
|                                                  |                             
|Cash and cash equivalents at end of period        |                             
|                                                  |                             

See accompanying notes
to financial statements.

4

# TEXAS PACIFIC LAND
TRUST  NOTES TO UNAUDITED FINANCIAL
STATEMENTS  MARCH 31, 2005

|(1) | In
the opinion of management, the accompanying unaudited financial statements
          contain all adjustments (consisting of only normal recurring accruals)
necessary           to present fairly the financial position of Texas Pacific Land Trust
(the           Trust) as of March 31, 2005 and the results of its operations
for           the three month periods ended March 31, 2005 and 2004, respectively, and
its           cash flows for the three month periods ended March 31, 2005 and 2004,
          respectively. The financial statements and footnotes included herein should be
          read in conjunction with the Trusts annual financial statements as of
          December 31, 2004 and 2003 and for each of the years in the three year period
          ended December 31, 2004 included in the Trusts Annual Report on Form 10-K
          for the year ended December 31, 2004.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | No
value has been assigned to the land held by the Trust other than parcels           which
have been acquired through foreclosure and a limited number of parcels           which
have been acquired because they were offered for sale and were contiguous           to
parcels already owned by the Trust. Consequently, no allowance for depletion           is
computed, and no charge to income is made therefor, and no cost is deducted
          from the proceeds of the land sales in computing gain or loss thereon.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | The
Sub-shares and the Certificates of Proprietary Interest are freely
          interchangeable in the ratio of one Certificate of Proprietary Interest for 600
          Sub-shares or 600 Sub-shares for one Certificate of Proprietary Interest.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(4) | The
Trusts effective Federal income tax rate is less than the 34%           statutory
rate because taxable income is reduced by statutory percentage           depletion
allowed on mineral royalty income.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(5) | The
results of operations for the three month period ended March 31, 2005 are           not
necessarily indicative of the results to be expected for the full year.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(6) | The
Trust invests cash in excess of daily requirements primarily in overnight
          investments in loan participation instruments with maturities of ninety days or
          less. Such investments are deemed to be highly liquid debt instruments and
          classified as cash equivalents for purposes of the statements of cash flows.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | Supplemental
cash flow information for the three month periods ended March 31, 2005 and 2004 is
summarized as follows:
| | ----------------------------------------------------------------------------------------------------------------------

|                          | 2005 | 2004
|------------------------- | ---- | ----
|Federal income taxes paid |      |     
|                          |      |     

|(7) | SFAS
No. 131, Disclosures about Segments of an Enterprise and Related
          Information 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 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. The Trusts management makes decisions
about resource           allocation and performance assessment based on the same
financial information           presented in these financial statements. Managing the
land includes sales and           leases of such land, and the retention of oil and gas
royalties.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

5

# Item 2. 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-Q or other filings
with the Securities and Exchange Commission, are intended to identify
forward-looking statements within the meaning of the Private Securities
Litigation Reform Act of 1995.

Results of Operations for the
Quarter Ended March 31, 2005 Compared to the Quarter Ended March 31, 2004

Earnings
per sub-share certificate were $.62 for the first quarter of 2005 compared to $.53 for the
first quarter of 2004. Total revenues were $2,579,261 for the first quarter of 2005
compared to $2,237,784, for the first quarter of 2004, an increase of 15.3%. This increase
in revenue and earnings was due primarily to increases in oil and gas royalty income and
interest income during the first quarter of 2005 compared to the first quarter of 2004,
which more than offset a decline in revenue from land sales during the first quarter of
2005 compared to the first quarter of 2004.

The
Trust did not sell any land during the first quarter of 2005. In the comparable period of
2004, land sales totaled $339,139, representing the sale of 2,462.66 acres at an average
price of $138 per acre. During the first quarter of 2005 the Trust purchased 5,215.92
acres of land located in Culberson County, Texas from the State of Texas for an aggregate
price of $297,023, or approximately $56.95 per acre. While the Trust is generally not a
purchaser of land, the parcels purchased (which were among others offered for sale by the
state) were interspersed among parcels already owned by the Trust. The purchase of these
parcels will make the Trusts holdings in Culberson County more contiguous.

Land
sales may 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 sundry income were $2,135,205 for the first quarter of 2005 compared to
$1,667,496 for the first quarter of 2004, an increase of 28.0%. This increase resulted
primarily from increases in oil and gas royalty income and interest income and, to a
lesser extent, an increase in easement and sundry income.

Oil
and gas royalty revenue was $1,831,534 for the first quarter of 2005, compared to
$1,425,244 for the first quarter of 2004, an increase of 28.5%. Oil royalty revenue was
$1,221,230 for the first quarter of 2005, an increase of 31.5% from the first quarter of
2004. Crude oil production subject to the Trusts royalty interest decreased 4.5% for
the first quarter of 2005, but this decrease in the volume of production was more than
offset by a 37.7% increase in the average price per royalty barrel of crude oil in the
2005 period compared to 2004. Gas royalty revenue was $610,304 for the first quarter of
2005, an increase of 22.9% from the first quarter of 2004, resulting from a volume
increase of 21.8% and price increase of 0.8%.

6

Easement
and sundry income was $184,873 for the first quarter of 2005, an increase of 17.3% from
the first quarter of 2004. This category of income is unpredictable and may vary
significantly from quarter to quarter.

Interest
revenue was $444,056 for the first quarter of 2005 compared to $231,149 for the first
quarter of 2004, an increase of 92.1%, primarily due to increased interest from notes
receivable. Interest from notes receivable for the first quarter of 2005 was $410,022, an
increase of 88.1% comparable to the first quarter of 2004. As of March 31, 2005, notes
receivable for land sales were $21,891,447 compared to notes receivable for land sales of
$10,592,335 at March 31, 2004. This increase in notes receivable from land sales was the
result of the significant sale of land near El Paso, Texas which was recorded during the
third quarter of 2004. Sundry interest was $34,034 for the first quarter of 2005, up
158.6% from the first quarter of 2004. Sundry interest fluctuates based on cash on hand
for investment and interest rates on short-term investments.

Taxes,
other than Federal income taxes increased 7.2% for the first quarter of 2005 compared to
the first quarter of 2004. This increase is attributable to an increase in oil and gas
production taxes. The increase in oil and gas production taxes, in turn, resulted from the
increased oil and gas royalty income occasioned by the higher oil and gas prices
prevailing during the first quarter of 2005 compared to the first quarter of 2004.

General
and administrative expenses for the first quarter of 2005 were up 10.3% compared to the
first quarter of 2004.

# Liquidity and Capital
Resources

The
Trusts principal sources of liquidity are revenues from oil and gas royalties, lease
rentals and receipts of interest and principal payments on the notes receivable arising
from land sales. In the past, those 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.

# Item 3. Quantitative and
Qualitative Disclosures About Market Risk

There
have been no material changes in the information related to market risk of the Trust since
December 31, 2004.

# Item 4. 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 quarter covered by this Report on Form 10-Q. 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.

There
have been no changes in the Trusts internal control over financial reporting during
the Trusts most recently completed fiscal quarter that have materially affected, or
are reasonably likely to materially affect, the Companys internal control over
financial reporting.

7

# PART IIOTHER INFORMATION

# Item 2. Unregistered
Sales of Equity Securities and Use of Proceeds

(c)    
          During the first quarter of 2005, the Trust repurchased Sub-share certificates
          as follows:

|Period                                | Total Number of
Sub-shares Purchased | Average Price
Paid per
Sub-share | Total
Number of Sub-shares
Purchased as Part of
Publicly Announced Plans
or Programs | Maximum
Number (or
Approximate Dollar Value) of
Sub-shares that May Yet Be
Purchased Under the Plans or
Programs
|------------------------------------- | ------------------------------------ | -------------------------------- | ------------------------------------------------------------------------------------ | ----------------------------------------------------------------------------------------------------------------
|January 1, through January 31, 2005   |                                      |                                  |                                                                                      | 5,200                                                                                                           
|February 1, through February 28, 2005 |                                      |                                  |                                                                                      | 1,100                                                                                                           
|March 1, through March 31, 2005       |                                      |                                  |                                                                                      | 3,000                                                                                                           
|                                      |                                      |                                  |                                                                                      |                                                                                                                 
|Total                                 |                                      |                                  |                                                                                      | 9,300                                                                                                           
|                                      |                                      |                                  |                                                                                      |                                                                                                                 

*
The Trust purchased and retired 9,300 Sub-shares in the open market.

8

# Item 6.  Exhibits

| | 31.1 | Rule
13a-14(a) Certification of Chief Executive Officer.
| | ---- | --------------------------------------------------------

| | 31.2 | Rule
13a-14(a) Certification of Chief Financial Officer.
| | ---- | --------------------------------------------------------

| | 32.1 | Certification
of Chief Executive Officer furnished pursuant to Section 906 of the
                           Sarbanes-Oxley Act of 2002.
| | ---- | ----------------------------------------------------------------------------------------------------------------------------------------

| | 32.2 | Certification
of Chief Financial Officer furnished pursuant to Section 906 of the
                           Sarbanes-Oxley Act of 2002.
| | ---- | ----------------------------------------------------------------------------------------------------------------------------------------

9

# SIGNATURES

Pursuant
to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused
this report to be signed on its behalf by the undersigned thereunto duly authorized.

TEXAS PACIFIC LAND TRUST

      
      
     
(Registrant)

|Date:  May 10, 2005 |  | By:/s/ Roy Thomas

   
  
Roy Thomas, General Agent,
   
  
Authorized Signatory and Chief Executive
   
  
Officer
|------------------- |  | -------------------------------------------------------------------------------------------------------------------

|Date:  May 10, 2005 |  | By:/s/ David M. Peterson

   
  
David M. Peterson, Assistant General Agent, 
   
  
and Chief Financial Officer
|------------------- |  | ----------------------------------------------------------------------------------------------------------------

10

# INDEX TO EXHIBITS

|EXHIBITNUMBER |  | DESCRIPTION
|------------- |  | -----------

|31.1 |  | Rule 13a-14(a) Certification
of Chief Executive Officer.
|---- |  | --------------------------------------------------------

|31.2 |  | Rule 13a-14(a) Certification
of Chief Financial Officer.
|---- |  | --------------------------------------------------------

|32.1 |  | Certification
of Chief Executive Officer furnished pursuant to Section 906 of the Sarbanes-Oxley
                    Act of 2002.
|---- |  | ---------------------------------------------------------------------------------------------------------------------------------

|32.2 |  | Certification
of Chief Financial Officer furnished pursuant to Section 906 of the Sarbanes-Oxley
                    Act of 2002.
|---- |  | ---------------------------------------------------------------------------------------------------------------------------------

11