---

---

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

---

FORM 10-Q

|/X/ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2003
|--- | -----------------------------------------------------------------------------------------------------------------------------------------
|/ / | 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 1-8432

---

MESA OFFSHORE TRUST

(Exact name of Registrant as Specified in its Charter)

|Texas                                                                              | 76-6004065                          
|---------------------------------------------------------------------------------- | ------------------------------------
|(State of Incorporation
or Organization)                                           | (I.R.S. Employer
Identification No.)
|JPMorgan Chase Bank, Trustee
Institutional Trust Services
700 Lavaca
Austin, Texas | 78701                               
|(Address of Principal Executive Offices)                                           | (Zip Code)                          

800-852-1422(Registrant's Telephone Number, Including Area Code)

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

Indicate
the number of shares outstanding of each of the registrant's classes of common stock, as of the latest practicable date.

As
of November 13, 200371,980,216 Units of Beneficial Interest in Mesa Offshore Trust.

---

---

---



PART IFINANCIAL INFORMATION

Item 1.Financial Statements.

MESA OFFSHORE TRUST    STATEMENTS OF DISTRIBUTABLE INCOME  (Unaudited)

|                                   |                               | Three Months Ended
September 30, |        | Nine Months Ended
September 30, |  
|---------------------------------- | ----------------------------- | -------------------------------- | ------ | ------------------------------- | -
|
|                                   |                               |                                  |        |                                 |  
|Royalty income                     |                               | $                                |       |                                 | $
|Interest income                    |                               |                                  | 1,741  |                                 |  
|General and administrative expense |                               |                                  | (1,741 | )                               |  
|                                   |                               |                                  |        |                                 |  
|                                   | Distributable income          |                                  | $      |                                |  
|                                   |                               |                                  |        |                                 |  
|                                   | Distributable income per unit |                                  | $      |                                |  
|                                   |                               |                                  |        |                                 |  

STATEMENTS OF ASSETS, LIABILITIES AND TRUST CORPUS

|                                                                                  |                                    | September 30,
2003 |              | December 31,
2002 |  
|--------------------------------------------------------------------------------- | ---------------------------------- | ------------------ | ------------ | ----------------- | -
|
|                                                                                  |                                    |                    |              |                   |  
|ASSETS                                                                            |                                    |                    |              |                   |  
|Cash and short-term investments                                                   |                                    | $                  | 1,061,340    |                   | $
|Interest receivable                                                               |                                    |                    | 1,741        |                   |  
|Net overriding royalty interest in oil and gas properties                         |                                    |                    | 380,905,000  |                   |  
|Accumulated amortization                                                          |                                    |                    | (380,893,873 | )                 |  
|                                                                                  |                                    |                    |              |                   |  
|                                                                                  |                                    |                    | Total assets |                   | $
|                                                                                  |                                    |                    |              |                   |  
|LIABILITIES AND TRUST CORPUS                                                      |                                    |                    |              |                   |  
|Reserve for Trust expenses                                                        |                                    | $                  | 1,063,081    |                   | $
|Distributions payable                                                             |                                    |                    |             |                   |  
|Trust corpus (71,980,216 units of beneficial interest authorized and outstanding) |                                    |                    | 11,127       |                   |  
|                                                                                  |                                    |                    |              |                   |  
|                                                                                  | Total liabilities and trust corpus |                    | $            | 1,074,208         |  
|                                                                                  |                                    |                    |              |                   |  

(The
accompanying notes are an integral part of these financial statements.)

1

---

MESA OFFSHORE TRUST        STATEMENTS OF CHANGES IN TRUST CORPUS        (Unaudited)

|                                  |                                                 | Three Months Ended
September 30, |        | Nine Months Ended
September 30,
|--------------------------------- | ----------------------------------------------- | -------------------------------- | ------ | -------------------------------
|
|                                  |                                                 |                                  |        |                                
|Trust corpus, beginning of period |                                                 | $                                | 11,127 |                                
|                                  | Distributable income                            |                                  |        |                               
|                                  | Distributions to unitholders                    |                                  |        |                               
|                                  | Amortization of net overriding royalty interest |                                  |        |                               
|                                  |                                                 |                                  |        |                                
|Trust corpus, end of period       |                                                 | $                                | 11,127 |                                
|                                  |                                                 |                                  |        |                                

(The
accompanying notes are an integral part of these financial statements.)

2

---

MESA OFFSHORE TRUST        NOTES TO FINANCIAL STATEMENTS        (Unaudited)

Note 1Trust Organization

The Mesa Offshore Trust (the "Trust") was created effective December 1, 1982. On that date, Mesa Petroleum Co., predecessor to Mesa Limited Partnership,
which was the predecessor to MESA Inc., transferred to the Trust a 99.99% interest in the Mesa Offshore Royalty Partnership (the "Partnership"). The Partnership was created to receive and hold
a net overriding royalty interest (the "Royalty") in ten producing and nonproducing oil and gas properties located in federal waters offshore Louisiana and Texas (the "Royalty Properties").
MESA Inc. created the Royalty out of its working interest in the Royalty Properties and transferred it to the Partnership. Until August 7, 1997, MESA Inc. owned and operated its
assets through Mesa Operating Co. ("Mesa"), the operator and the managing general partner of the Royalty Properties. On August 7, 1997, MESA Inc. merged with and into Pioneer Natural
Resources Company ("Pioneer"), formerly a wholly owned subsidiary of MESA, Inc., and Parker & Parsley Petroleum Company merged with and into Pioneer Natural Resources USA, Inc.
(successor to Mesa) a wholly owned subsidiary of Pioneer ("PNR") (collectively, the mergers are referred to herein as the "Merger"). Subsequent to the Merger, Pioneer owns and operates its assets
through PNR and is also the managing general partner of the Partnership. As used in this report, the term PNR generally refers to the operator of the Royalty Properties, unless otherwise indicated.

Status of the Trust

The Trust Indenture provides that the Trust will terminate if the total amount of cash per year received by the Trust falls below certain levels for each of three
successive years (the "Termination Threshold"). As a result of the Trust properties nearing the end of their estimated productive lives, Royalty income received by the Trust in 2002 fell below the
Termination Threshold prescribed by the Trust Indenture. In addition, there is an accumulated deficit due PNR as of September 30, 2003 of $615,553 that will be
deducted from any future gross proceeds on the Royalty Properties, which deduction will reduce future Royalty income.

The
December 31, 2002 reserve report prepared for the Partnership (see the Trust's 2002 Annual Report on Form 10-K) indicates that Royalty income expected to be
received by the Trust in 2003 and thereafter will be below the Termination Threshold. The reserve report estimates that future Royalty income to the Trust will be approximately $1.7 million
(net of the recoupment of the Trust deficit) while the Termination Threshold for 2002 was approximately $1.1 million. Future Royalty income in the reserve report was calculated using oil and
natural gas spot prices in effect at December 31, 2002 of $31.17 per barrel and $4.75 per Mcf, respectively. Based on the current estimates of future Royalty income, the Trustee expects that
Royalty income received by the Trust will fall below the Termination Threshold in 2003 and 2004. Accordingly, the Trustee anticipates that the Trust will be required to terminate under the provisions
of the Trust Indenture effective December 31, 2004. PNR has advised the Trust that it has farmed out the Trust's interest in Brazos A-7 and A-39 so that two
exploratory prospects could be drilled during 2003 with the Trust retaining an overriding royalty interest. The first prospect was drilled during the second quarter of 2003. It was determined in the
third quarter of 2003 that the well was a dry hole, and the

3

---

well
was plugged and abandoned. Drilling commenced on the second prospect in September 2003. There can be no assurance that this second prospect will be successful. Even if the exploratory
prospect is successful, it is currently expected that any Royalty income generated from this prospect will not be received in time to eliminate the deficit balance and to increase Royalty income above
the Threshold Amount before the Indenture requires the termination of the Trust. There are numerous uncertainties inherent in estimating and projecting the quantity and value of proved reserves for
the Trust properties, as many of the Trust properties are nearing the end of their productive lives and are therefore subject to unforeseen changes in production rates. As such, the foregoing
statements reflect only current reasonable expectations.

Note 2Basis of Presentation

The accompanying unaudited financial information has been prepared by JPMorgan Chase Bank (the "Trustee"), in accordance with the instructions to
Form 10-Q. JPMorgan Chase Bank was formerly known as The Chase Manhattan Bank and is the successor by mergers to the original name of the Trustee, Texas Commerce Bank National
Association. The Trustee believes such information includes all the disclosures necessary to make the information presented not misleading. The information furnished reflects all adjustments which
are, in the opinion of the Trustee, necessary for a fair presentation of the results for the interim periods presented. The financial information should be read
in conjunction with the financial statements and notes thereto included in the Trust's 2002 Annual Report on Form 10-K.

The
financial statements of the Trust are prepared on the following basis:



4

---



This
basis for reporting Royalty income is considered to be the most meaningful because distributions to the unitholders for a month are based on net cash receipts for such month.
However, it will differ
from the basis used for financial statements prepared in accordance with accounting principles generally accepted in the United States. Under these accounting principles, Royalty income for a month
would be based on net proceeds from production for such month without regard to when calculated or received and interest income for a month would be calculated only through the end of such month.

The
instruments conveying the Royalty provide that the working interest owner will calculate and pay the Partnership each month an amount equal to 90% of the net proceeds for the
preceding month. Generally, net proceeds means the excess of the amounts received by the working interest owner from sales of oil and gas from the Royalty Properties plus other cash receipts over
operating and capital costs incurred. For the three and nine months ending September 30, 2003, operating and capital costs incurred exceeded proceeds from oil and gas sales; accordingly, no
Royalty income was reported. There is a deficit balance due PNR as of September 30, 2003 of $615,553 that will be deducted from any future gross proceeds on the Royalty Properties, which
deduction will reduce future Royalty income. In addition, no Royalty income will be distributed to unitholders until the Trustee recoups Trust expenses being paid from the reserve that the Trustee has
established for anticipated future expenses. As of September 30, 2003, $936,919 will be recouped by the Trustee from future Royalty income before Trust distributions will resume.

Since
the inception of the Trust, PNR has withheld from royalty income amounts for the future abandonment of the Royalty properties. The unexpended amount withheld by PNR for future
abandonment costs at September 30, 2003 was $3,700,297.

5

---



Item 2.Management's Discussion and Analysis of Financial Condition and Results of Operations.

The following review of the Trust's financial condition and results of operations should be read in conjunction with the financial statements and notes thereto.

Note Regarding Forward-Looking Statements

This Form 10-Q includes "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and
Section 21E of the Securities Exchange Act of 1934, as amended. All statements other than statements of historical facts included in this Form 10-Q, including without
limitation the statements under "Management's Discussion and Analysis of Financial Condition and Results of Operations" and Note 1 to the financial statements of the Trust regarding the future
net revenues of the Trust, are forward-looking statements. Although Pioneer has advised the Trust that it believes that the expectations reflected in such forward-looking statements contained herein
are reasonable, no assurance can be given that such expectations will prove to have been correct. Important factors that could cause actual results to differ materially from expectations ("Cautionary
Statements") are disclosed in this Form 10-Q, and in the Trust's Form 10-K, including under the section "BusinessPrincipal Trust Risk Factors." All
subsequent written and oral forward-looking statements attributable to the Trust or persons acting on its behalf are expressly qualified in their entirety by the Cautionary Statements.

Financial Review

During the third quarters of 2003 and 2002, the Trust had no distributable income.

Production
volumes for natural gas decreased to 33,875 Mcf in the third quarter of 2003 from 59,918 Mcf in the third quarter of 2002 primarily due to natural production decline on all
properties as described under "Operational Review." The average price received for natural gas was $6.25 per Mcf in the third quarter of 2003, as compared to $3.20 per Mcf in the third quarter of
2002.

Crude
oil, condensate and natural gas liquids production increased to 2,709 barrels in the third quarter of 2003 from 124 barrels in the third quarter of 2002. The average price received
for crude oil, condensate and natural gas liquids was $28.90 per barrel in the third quarter of 2003 as compared to $22.14 per barrel in the third quarter of 2002.

For
the nine months ended September 30, 2003, natural gas production volumes decreased to 110,680 Mcf from 263,912 Mcf for the nine months ended September 30, 2002. The
average price received for natural gas was $5.17 per Mcf for the nine months ended September 30, 2003 as compared to $2.42 per Mcf for the nine months ended September 30, 2002. Crude
oil, condensate and natural gas liquid volumes increased to 5,492 barrels in the first nine months of 2003 as compared to 4,813 barrels in the first nine months of 2002. The average price received for
crude oil, condensate and natural gas liquids was $26.90 per barrel for the nine months ended September 30, 2003 as compared to $21.12 per barrel for the nine months ended September 30,
2002.

See
"Operational Review" for a discussion of natural gas, crude oil, condensate and natural gas liquids production.

There
is a deficit balance due PNR as of September 30, 2003 of $615,553 that will be deducted from any future gross proceeds on the Royalty Properties, which deduction will reduce
future Royalty income. In addition, there will be no income distributed to unitholders until the Trustee recoups Trust expenses being

6

---

paid
from the reserve that the Trustee established. As of September 30, 2003, $936,919 will be recouped by the Trustee from future Royalty income before Trust distributions to unitholders will
resume.

Since
the inception of the Trust, PNR has withheld from royalty income amounts for the future abandonment of the Royalty properties. The unexpended amount withheld by PNR for future
abandonment costs at September 30, 2003 was $3,700,297.

Operational Review

PNR has advised the Trust that during the first quarter of 2003 its offshore gas production was marketed under short-term contracts at spot market
prices primarily to H&N, Limited and that it expects to continue to market its production under short-term contracts for the foreseeable future. In April 2003, PNR began marketing
the natural gas production of the Trust to Occidental Petroleum Corp and Total SA.

The
amount of cash distributed by the Trust is dependent on, among other things, the sales prices and quantities of gas, crude oil, condensate and natural gas liquids produced from the
Royalty Properties and the quantities sold. Substantial uncertainties exist with regard to future gas and oil prices, which are subject to fluctuations due to the regional supply and demand for
natural gas and oil, production levels and other activities of the Organization of the Petroleum Exporting Countries ("OPEC") and other oil and gas producers, weather, storage levels, industrial
growth, conservation measures, competition and other variables. Spot market prices for natural gas in the third quarter of 2003 were generally higher than spot market prices in the third quarter of
2002.

The
Brazos A-7 and A-39 blocks in the second quarter of 2003 continued to experience a decrease in natural gas production due to natural production decline. At
September 30, 2003, these two blocks had two wells producing, the Brazos A-7 No. B-1 well and the Brazos A-39 No. A-3 well.
Production from the Brazos A-39 No. A-3 well was sporadic during the period. The Brazos A-7 No. B-1 well, operated by Newfield Exploration
Company, is currently the only remaining consistently producing well on these blocks. However, PNR has farmed out the Trust's interest in both of these blocks so that two exploration prospects could
be drilled during 2003 in which the Trust will retain an overriding royalty interest. The first prospect was drilled during the second quarter of 2003. It was determined in the third quarter of 2003
that the well was a dry hole, and the well was plugged and abandoned. Drilling commenced on the second prospect in September 2003. There can be no assurance that the second prospect will be
successful.

Throughout
2002, the West Delta 61 and 62 blocks experienced a decrease in oil and natural gas production due to normal production decline. The PNR operated wells ceased production in
the second quarter of 2002 and the wells were plugged and abandoned by year-end. In 2002, on West Delta 62, the Trust received royalty income from one producing well pursuant to a farm out
agreement with Walter Oil and Gas Corporation ("Walter"). Production ceased in the first quarter of 2002 and Walter initiated and completed plugging and abandonment procedures and relinquished the
lease before year-end 2002. The only remaining wells on this block are in West Delta 61. PNR farmed out a portion of West Delta 61 to Stone Energy Corporation ("Stone") retaining a 12.5%
(11.25% net to the Trust) overriding royalty interest. Stone drilled a development well during 2002
bringing the producing well count on this block to three. Subsequent to third quarter 2003 end, two of the wells were shut in due to compression problems, but this condition is expected to be short
term.

The
Matagorda Island 624 block, operated by PNR, ceased production in the second quarter of 2002. PNR attempted a workover in the third quarter of 2002, but was unsuccessful. In the
first quarter of 2003, PNR plugged and abandoned the property, and in July 2003, the platform was removed.

The
South Marsh Island 155 and 156 blocks ceased production during the first quarter 2000. The lease was relinquished and abandonment procedures were completed during 2002.

7

---

The
following tables provide a summary of the calculations of the net proceeds attributable to the Partnership's Royalty interest (unaudited):

|                                       |                                        | Brazos A-7 and A-39                                  |   | West Delta 61 and 62 |         | Matagorda Island 624 |         | South Marsh Island 155 and 156 |   | Total  |        
|-------------------------------------- | -------------------------------------- | ---------------------------------------------------- | - | -------------------- | ------- | -------------------- | ------- | ------------------------------ | - | ------ | -------
|                                       |                                        |                                                      |   |                      |         |                      |         |                                |   |        |        
|Three Months Ended September 30, 2003: |                                        |                                                      |   |                      |         |                      |         |                                |   |        |        
|                                       | Ninety percent of gross proceeds       |                                                      | $ | 75,128               |         | $                    | 214,727 |                                | $ |       |        
|                                       | Less ninety percent of                |                                                      |   |                      |         |                      |         |                                |   |        |        
|                                       |                                        | Operating expenditures                               |   |                      | (75,128 | )                    |         | (214,727                       | ) |        |       
|                                       |                                        | Capital costs recovered                              |   |                      |        |                      |         |                               |   |        |       
|                                       |                                        |                                                      |   |                      |         |                      |         |                                |   |        |        
|                                       | Net proceeds (excess costs)            |                                                      | $ |                     |         | $                    |        |                                | $ |       |        
|                                       |                                        |                                                      |   |                      |         |                      |         |                                |   |        |        
|                                       | Trust share of net proceeds (99.99%)   |                                                      |   |                      |         |                      |         |                                |   |        |        
|                                       |                                        |                                                      |   |                      |         |                      |         |                                |   |        |        
|                                       | Trust Deficit                          |                                                      |   |                      |         |                      |         |                                |   |        |        
|                                       |                                        |                                                      |   |                      |         |                      |         |                                |   |        |        
|                                       | Production Volumes and Average Prices: |                                                      |   |                      |         |                      |         |                                |   |        |        
|                                       |                                        | Crude oil, condensate and natural gas liquids (Bbls) |   |                      | 183     |                      |         | 2,526                          |   |        |       
|                                       |                                        |                                                      |   |                      |         |                      |         |                                |   |        |        
|                                       |                                        | Average sales price per Bbl                          |   | $                    | 27.69   |                      | $       | 28.99                          |   | $      |       
|                                       |                                        |                                                      |   |                      |         |                      |         |                                |   |        |        
|                                       |                                        | Natural gas (Mcf)                                    |   |                      | 13,773  |                      |         | 20,102                         |   |        |       
|                                       |                                        |                                                      |   |                      |         |                      |         |                                |   |        |        
|                                       |                                        | Average sales price per Mcf                          |   | $                    | 5.09    |                      | $       | 7.04                           |   | $      |       
|                                       |                                        |                                                      |   |                      |         |                      |         |                                |   |        |        
|                                       | Producing wells                        |                                                      |   | 2                    |         |                      | 3       |                                |   |       |        
|                                       |                                        |                                                      |   |                      |         |                      |         |                                |   |        |        
|
|                                       |                                        |                                                      |   |                      |         |                      |         |                                |   |        |        
|Three Months Ended September 30, 2002: |                                        |                                                      |   |                      |         |                      |         |                                |   |        |        
|                                       | Ninety percent of gross proceeds       |                                                      | $ | 155,710              |         | $                    | 932     |                                | $ | 37,977 |        
|                                       | Less ninety percent of                |                                                      |   |                      |         |                      |         |                                |   |        |        
|                                       |                                        | Operating expenditures                               |   |                      | (79,256 | )                    |         | (63,330                        | ) |        | (38,624
|                                       |                                        | Capital costs recovered                              |   |                      |        |                      |         |                               |   |        | (7,292 
|                                       |                                        |                                                      |   |                      |         |                      |         |                                |   |        |        
|                                       | Net proceeds (excess costs)            |                                                      | $ | 76,454               |         | $                    | (62,398 | )                              | $ | (7,939 | )      
|                                       |                                        |                                                      |   |                      |         |                      |         |                                |   |        |        
|                                       | Trust share of net proceeds (99.99%)   |                                                      |   |                      |         |                      |         |                                |   |        |        
|                                       |                                        |                                                      |   |                      |         |                      |         |                                |   |        |        
|                                       | Trust Deficit                          |                                                      |   |                      |         |                      |         |                                |   |        |        
|                                       |                                        |                                                      |   |                      |         |                      |         |                                |   |        |        
|                                       | Production Volumes and Average Prices: |                                                      |   |                      |         |                      |         |                                |   |        |        
|                                       |                                        | Crude oil, condensate and natural gas liquids (Bbls) |   |                      | 68      |                      |         | 32                             |   |        | 24     
|                                       |                                        |                                                      |   |                      |         |                      |         |                                |   |        |        
|                                       |                                        | Average sales price per Bbl                          |   | $                    | 21.92   |                      | $       | 19.86                          |   | $      | 25.79  
|                                       |                                        |                                                      |   |                      |         |                      |         |                                |   |        |        
|                                       |                                        | Natural gas (Mcf)                                    |   |                      | 49,646  |                      |         | 88                             |   |        | 10,184 
|                                       |                                        |                                                      |   |                      |         |                      |         |                                |   |        |        
|                                       |                                        | Average sales price per Mcf                          |   | $                    | 3.11    |                      | $       | 3.30                           |   | $      | 3.67   
|                                       |                                        |                                                      |   |                      |         |                      |         |                                |   |        |        
|                                       | Producing wells                        |                                                      |   | 2                    |         |                      |        |                                |   |       |        

---

8

---

|                                      |                                        | Brazos A-7 and A-39                                  |         | West Delta 61 and 62 |          | Matagorda Island 624 |         | South Marsh Island 155 and 156 |         | Total  |        
|------------------------------------- | -------------------------------------- | ---------------------------------------------------- | ------- | -------------------- | -------- | -------------------- | ------- | ------------------------------ | ------- | ------ | -------
|                                      |                                        |                                                      |         |                      |          |                      |         |                                |         |        |        
|Nine Months Ended September 30, 2003: |                                        |                                                      |         |                      |          |                      |         |                                |         |        |        
|Ninety percent of gross proceeds      |                                        | $                                                    | 281,730 |                      | $        | 438,253              |         | $                              |        |        | $      
|                                      | Less ninety percent of                |                                                      |         |                      |          |                      |         |                                |         |        |        
|                                      |                                        | Operating expenditures                               |         |                      | (281,730 | )                    |         | (438,253                       | )       |        |       
|                                      |                                        | Capital costs recovered                              |         |                      |         |                      |         |                               |         |        |       
|                                      |                                        |                                                      |         |                      |          |                      |         |                                |         |        |        
|                                      | Net proceeds (excess costs)            |                                                      | $       |                     |          | $                    |        |                                | $       |       |        
|                                      |                                        |                                                      |         |                      |          |                      |         |                                |         |        |        
|                                      | Trust share of net proceeds (99.99%)   |                                                      |         |                      |          |                      |         |                                |         |        |        
|                                      |                                        |                                                      |         |                      |          |                      |         |                                |         |        |        
|                                      | Trust Deficit                          |                                                      |         |                      |          |                      |         |                                |         |        |        
|                                      |                                        |                                                      |         |                      |          |                      |         |                                |         |        |        
|                                      | Production Volumes and Average Prices: |                                                      |         |                      |          |                      |         |                                |         |        |        
|                                      |                                        | Crude oil, condensate and natural gas liquids (Bbls) |         |                      | 306      |                      |         | 5,186                          |         |        |       
|                                      |                                        |                                                      |         |                      |          |                      |         |                                |         |        |        
|                                      |                                        | Average sales price per Bbl                          |         | $                    | 27.37    |                      | $       | 26.87                          |         | $      |       
|                                      |                                        |                                                      |         |                      |          |                      |         |                                |         |        |        
|                                      |                                        | Natural gas (Mcf)                                    |         |                      | 66,857   |                      |         | 43,823                         |         |        |       
|                                      |                                        |                                                      |         |                      |          |                      |         |                                |         |        |        
|                                      |                                        | Average sales price per Mcf                          |         | $                    | 4.09     |                      | $       | 6.82                           |         | $      |       
|                                      |                                        |                                                      |         |                      |          |                      |         |                                |         |        |        
|                                      | Producing wells                        |                                                      |         | 2                    |          |                      | 3       |                                |         |       |        
|                                      |                                        |                                                      |         |                      |          |                      |         |                                |         |        |        
|
|                                      |                                        |                                                      |         |                      |          |                      |         |                                |         |        |        
|Nine Months Ended September 30, 2002: |                                        |                                                      |         |                      |          |                      |         |                                |         |        |        
|Ninety percent of gross proceeds      |                                        | $                                                    | 404,864 |                      | $        | 146,460              |         | $                              | 189,045 |        | $      
|                                      | Less ninety percent of                |                                                      |         |                      |          |                      |         |                                |         |        |        
|                                      |                                        | Operating expenditures                               |         |                      | (401,563 | )                    |         | (181,165                       | )       |        | (94,617
|                                      |                                        | Capital costs recovered                              |         |                      |         |                      |         |                               |         |        | (9,310 
|                                      |                                        |                                                      |         |                      |          |                      |         |                                |         |        |        
|                                      | Net proceeds (excess costs)            |                                                      | $       | 3,301                |          | $                    | (34,705 | )                              | $       | 85,118 |        
|                                      |                                        |                                                      |         |                      |          |                      |         |                                |         |        |        
|                                      | Trust share of net proceeds (99.99%)   |                                                      |         |                      |          |                      |         |                                |         |        |        
|                                      |                                        |                                                      |         |                      |          |                      |         |                                |         |        |        
|                                      | Trust Deficit                          |                                                      |         |                      |          |                      |         |                                |         |        |        
|                                      |                                        |                                                      |         |                      |          |                      |         |                                |         |        |        
|                                      | Production Volumes and Average Prices: |                                                      |         |                      |          |                      |         |                                |         |        |        
|                                      |                                        | Crude oil, condensate and natural gas liquids (Bbls) |         |                      | 398      |                      |         | 3,564                          |         |        | 851    
|                                      |                                        |                                                      |         |                      |          |                      |         |                                |         |        |        
|                                      |                                        | Average sales price per Bbl                          |         | $                    | 19.52    |                      | $       | 21.46                          |         | $      | 20.45  
|                                      |                                        |                                                      |         |                      |          |                      |         |                                |         |        |        
|                                      |                                        | Natural gas (Mcf)                                    |         |                      | 167,605  |                      |         | 24,920                         |         |        | 71,387 
|                                      |                                        |                                                      |         |                      |          |                      |         |                                |         |        |        
|                                      |                                        | Average sales price per Mcf                          |         | $                    | 2.37     |                      | $       | 2.81                           |         | $      | 2.40   
|                                      |                                        |                                                      |         |                      |          |                      |         |                                |         |        |        
|                                      | Producing wells                        |                                                      |         | 2                    |          |                      |        |                                |         |       |        

---



9

---



Termination of the Trust

The terms of the Mesa Offshore Trust Indenture provide, among other things, that the Trust will terminate upon the first to occur of the following events: (1) the
total amount of cash received per year by the Trust for each of three successive years, commencing after December 31, 1987, is less than ten times one-third of the total amount payable to the
Trustee as compensation for such three-year period ("the Termination Threshold") or (2) a vote by holders of a majority of the outstanding units in favor of termination. Because the Trust will
terminate in the event the total amount of cash received per year by the Trust falls below certain levels, it would be possible for the Trust to terminate even though some of the Royalty Properties
continued to have remaining productive lives. For information regarding the estimated remaining life of each of the Royalty Properties and the estimated future net revenues of the Trust based on
information provided by PNR, see the Trust's 2002 Annual Report on Form 10-K. Upon termination of the Trust, the Trustee will sell for cash all the assets held in the Trust estate
and make a final distribution to unitholders of any funds remaining after all Trust liabilities have been satisfied. The discussion set forth above is qualified in its entirety by reference to the
Trust Indenture itself, which is an exhibit to the Trust's 2002 Annual Report on Form 10-K and is available upon request from the Trustee.

The
December 31, 2002 reserve report prepared for the Partnership (see the Trust's 2002 Annual Report on Form 10-K) indicates that Royalty income expected to be
received by the Trust in 2003 and thereafter will be below the Termination Threshold. The reserve report estimates that future Royalty income to the Trust will be approximately $1.7 million
(net of the recoupment of the Trust deficit) while the Termination Threshold for 2002 was approximately $1.1 million. Future Royalty income in the reserve report was calculated using oil and
natural gas spot prices in effect at December 31, 2002 of $31.17 per barrel and $4.75 per Mcf, respectively. Based on the current estimates of future Royalty income, the Trustee expects that
Royalty income received by the Trust will fall below the Termination Threshold in 2003 and 2004. Accordingly, the Trustee anticipates that the Trust will be required to terminate under the provisions
of the Trust Indenture effective December 31, 2004. PNR has advised the Trust that it has farmed out the Trust's interest in Brazos A-7 and A-39 so that two exploratory
prospects could be drilled during 2003 with the Trust retaining an overriding royalty interest. The first prospect was drilled during the second quarter of 2003. It was determined in the third quarter
of 2003 that the well was a dry hole, and the well was plugged and abandoned. Drilling commenced on the second prospect in September 2003. There can be no assurance that the second prospect
will be successful. Even if the exploratory prospect is successful, it is currently expected that any Royalty income generated from this prospect will not be received in time to eliminate the deficit
balance and to increase Royalty income above the Threshold Amount before the Indenture requires the termination of the Trust. There are numerous uncertainties inherent in estimating and projecting the
quantity and value of proved reserves for the Trust properties, as many of the Trust properties are nearing the end of their productive lives and are therefore subject to unforeseen changes in
production rates. As such, the foregoing statements reflect only current reasonable expectations.

The
terms of the First Amended and Restated Articles of General Partnership of the Partnership provide that the Partnership shall dissolve upon the occurrence of any of the following:
(a) December 31, 2030; (b) the election of the Trustee to dissolve the Partnership; (c) the termination of the Trust; (d) the bankruptcy of the Managing General Partner; or
(e) the dissolution of the Managing General Partner or its election to dissolve the Partnership; provided that the Managing General Partner shall not elect to dissolve the Partnership so long
as the Trustee remains the only other partner of the Partnership. In the event of a dissolution of the Partnership and a subsequent winding up and termination thereof, the assets of the

10

---

Partnership
(i.e., the Royalty interest) could either (i) be distributed in kind ratably to the Managing General Partner and the Trustee or (ii) be sold and the proceeds thereof
distributed ratably to the Managing General Partner and the Trustee. In the event of a sale of the Royalty and a distribution of the cash proceeds to the Trustee, the Trustee would make a final
distribution to unitholders of such cash proceeds plus any other cash held by the Trust after the payment of or provision for all liabilities of the Trust, and the Trust would be terminated.

Item 3.Quantitative and Qualitative Disclosures About Market Risk.

The
Trust does not utilize market risk sensitive instruments. However, see the discussion of marketing by PNR above.

Item 4.Controls and Procedures.

Evaluation of Disclosure Controls and Procedures.The Trustee maintains disclosure controls and procedures designed to ensure
that information required to be disclosed by the Trust in the reports that it files or submits under the Exchange Act of 1934, as amended, is recorded, processed, summarized and reported within the
time periods specified in the SEC's rules and regulations. Disclosure controls and procedures include controls and procedures designed to ensure that information required to be disclosed by the Trust
is accumulated and communicated by Pioneer, as the managing general partner of the Partnership, and the working interest owners to JPMorgan Chase Bank, as Trustee of the Trust, and its employees who
participate in the preparation of the Trust's periodic reports as appropriate to allow timely decisions regarding required disclosure.

As
of the end of the period covered by this report, the Trustee carried out an evaluation of the Trustee's disclosure controls and procedures. Mike Ulrich, as Trust Officer of the
Trustee, has concluded that the controls and procedures are effective, while noting certain limitations on disclosure controls and procedures as set forth below.

Due
to the contractual arrangements of (i) the Trust Indenture, (ii) the Partnership Agreement and (iii) the rights of the Partnership under the Conveyance regarding
information furnished by the working interest owners, there are certain weaknesses that are not subject to change or modification by the Trustee. The contractual limitations creating potential
weaknesses in disclosure controls and procedures may be deemed to include:



11

---



The
Trustee does not intend to expand its responsibilities beyond those permitted or required by the Trust Indenture and those required under applicable law.

Changes in Internal Controls.To the knowledge of the Trustee, there have been no significant changes in the Trustee's
internal controls or in other factors that could significantly affect the Trustee's internal controls subsequent to the date the Trustee completed its evaluation. The Trustee notes for purposes of
clarification that it has no authority over, and makes no statement concerning, the internal controls of the working interest owners or the managing general partner of the Partnership.

Changes in internal control over financial reporting.The Trustee has not identified any changes in the Trust's internal
control over financial reporting during the Trust's last fiscal quarter that has materially affected, or is reasonably likely to materially affect, the Trust's internal control over financial
reporting. The Trustee notes for purposes of clarification that it has no authority over, and makes no statement concerning, the internal control over financial reporting of the working interest
owners or the managing general partner of the Partnership.

12

---



PART II

Item 6.Exhibits and Reports on Form 8-K.

(Asterisk indicates exhibit previously filed with the Securities and Exchange Commission and incorporated herein by reference. JPMorgan Chase Bank is the
successor by mergers to the original name of the Trustee, Texas Commerce Bank, National Association.)

|   |     |                                                                                                                                                                                                                                                                                     |  | SEC File or Registration Number |  | Exhibit Number |     
|-- | --- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------------------------- |  | -------------- | ----
|   |     |                                                                                                                                                                                                                                                                                     |  |                                 |  |                |     
|4  | (a) | *Mesa Offshore Trust Indenture between Mesa Petroleum Co. and Texas Commerce Bank National Association, as Trustee, dated December 15, 1982                                                                                                                                         |  | 2-79673                         |  | 10             | (gg)
|4  | (b) | *Overriding Royalty Conveyance between Mesa Petroleum Co. and Mesa Offshore Royalty Partnership, dated December 15, 1982                                                                                                                                                            |  | 2-79673                         |  | 10             | (hh)
|4  | (c) | *Partnership Agreement between Mesa Offshore Management Co. and Texas Commerce Bank National Association, as Trustee, dated December 15, 1982                                                                                                                                       |  | 2-79673                         |  | 10             | (ii)
|4  | (d) | *Amendment to Partnership Agreement between Mesa Offshore Management Co., Texas Commerce Bank National Association, as Trustee, and Mesa Operating Limited Partnership, dated December 27, 1985 (Exhibit 4(d) to Form 10-K
for year ended December 31, 1992 of Mesa Offshore Trust) |  | 1-8432                          |  | 4              | (d) 
|4  | (e) | *Amendment to Partnership Agreement between Texas Commerce Bank National Association, as Trustee and Mesa Operating dated as of January 5, 1994 (Exhibit 4(e) to Form 10-K for year ended December 31, 1993 of Mesa Offshore
Trust)                                                 |  | 1-8432                          |  | 4              | (e) 
|31 |     | Certification furnished pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                                                                                                                                                                                                  |  |                                 |  |                |     
|32 |     | Certification furnished pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                                                                                                                                                                                                  |  |                                 |  |                |     

Current reports on Form 8-K were filed with the Securities and Exchange Commission on July 21, 2003, and August 21, 2003.

13

---



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.

| |  | MESA OFFSHORE TRUST
| |  | -------------------
| |  | By:                
| |  | By:                

Date:
November 13, 2003

The
Registrant, Mesa Offshore Trust, has no principal executive officer, principal financial officer, board of directors or persons performing similar functions. Accordingly, no
additional signatures are available and none have been provided.

14

---

QuickLinks