UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

ý	QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
	For the quarterly period ended October 31, 2003 or
o	TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
	For the transition period from                                to

Commission File Number:  1-4488

MESABI TRUST
(Exact name of registrant as specified in its charter)
New York	13-6022277
(State or other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification No.)
c/o Deutsche Bank Trust Company Americas Corporate Trust & Agency Services – GDS 60 Wall Street 27th Floor New York, New York	10005 (Zip code)
(Address of principal executive offices)
(615) 835-2749
(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   ý     No   o

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

As of November 30, 2003, there were 13,120,010 Units of Beneficial Interest in Mesabi Trust outstanding.

PART I - FINANCIAL INFORMATION

Item 1.Financial Statements.  (Note 1)

A.            Condensed Statements of Income

	Three Months Ended October 31,				Nine Months Ended October 31,
	2003		2002		2003		2002
Revenues
Royalty income	$	2,389,268	$	1,954,500	$	3,851,324	$	2,949,492
Interest income	12,227		10,272		35,013		35,188
	2,401,495		1,964,772		3,886,337		2,984,680
Expenses	116,912		95,995		386,305		294,077
Net income	$	2,284,583	$	1,868,777	$	3,500,032	$	2,690,603
Number of units outstanding	13,120,010		13,120,010		13,120,010		13,120,010
Net income per unit (Note 2)	$	0.174130	$	0.142437	$	0.266771	$	0.205076
Distributions declared per unit	$	0.12	$	0.12	$	0.19	$	0.17

See Notes to Financial Statements.

2

B.  Condensed Balance Sheets

	October 31, 2003		January 31, 2003
Assets
Cash	$	1,630,538	$	2,515,457
U.S. Government securities, at amortized cost (which approximates market)	951,133		891,243
Accrued income	1,060,679		175,978
Prepaid insurance	23,340		11,421
	3,665,690		3,594,099
Fixed property, including intangibles, at nominal values
Amended Assignment of Peters Lease	1		1
Assignment of Cloquet Lease	1		1
Certificate of beneficial interest for 13,120,010 units of land trust	1		1
	3		3
	$	3,665,693	$	3,594,102
Liabilities, Unallocated Reserve and Trust Corpus
Liabilities
Distribution payable	$	1,574,401	$	2,492,802
Accrued expenses	18,011		35,249
	1,592,412		2,528,051
Unallocated Reserve (Note 3)	2,073,278		1,066,048
Trust Corpus	3		3
	$	3,665,693	$	3,594,102

See Notes to Financial Statements.

3

C.  Condensed Statements of Cash Flows

	Nine Months Ended October 31,
	2003			2002
Cash flows from operating activities
Royalties received	$	2,960,398		$	2,476,068
Interest received	41,238			44,022
Expenses paid	(415,462		)	(326,981		)
Net cash provided by operating activities	2,586,174			2,193,109
Cash flows from investing activities
Maturities of U.S. Government Securities	2,063,971			534,337
Purchases of U.S. Government Securities	(2,123,861		)	(2,062,949		)
Net cash provided by (used for) investing activities	(59,890		)	(1,528,612		)
Cash flow from financing activities
Distributions to Unitholders	(3,411,203		)	(1,705,601		)
Net change in cash	(884,919		)	(1,041,104		)
Cash, beginning of year	2,515,457			1,223,246
Cash, end of quarter	$	1,630,538		$	182,142
Reconciliation of net income to net cash provided by operating activities
Net income	$	3,500,032		$	2,690,603
Increase in accrued income	(884,701		)	(464,590		)
Increase in prepaid insurance	(11,919		)	(3,683		)
Decrease in accrued expenses	(17,238		)	(29,221		)
Net cash provided by operating activities	$	2,586,174		$	2,193,109

See Notes to Financial Statements.

4

MESABI TRUST

NOTES TO FINANCIAL STATEMENTS

Note 1.The financial statements included herein have been prepared without audit (except for the balance sheet at January 31, 2003) in accordance with the instructions to Form 10-Q pursuant to the rules and regulations of the Securities and Exchange Commission.  Certain information and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted pursuant to such rules and regulations.  In the opinion of the Trustees, all adjustments, consisting only of normal recurring adjustments, necessary for a fair statement of (a) the results of operations for the nine months ended October 31, 2003 and 2002, (b) the financial positions at October 31, 2003 and January 31, 2003, and (c) the cash flows for the nine months ended October 31, 2003 and 2002, have been made.

Note 2.Earnings per unit are based on weighted average number of units outstanding during the period (13,120,010 units).

Note 3.The Trustees have determined to maintain an Unallocated Reserve of at least $1,000,000 in liquid assets.  The actual amount of such Unallocated Reserve may vary from quarter to quarter depending upon conditions in the industry and the judgment of the Trustees.  The Unallocated Reserve consists of these liquid assets and accrued revenue (primarily royalties not yet received).  At October 31, 2003, the Unallocated Reserve was represented by $1,012,599 in unallocated cash and U.S. Government securities, and $1,060,679 of accrued revenue primarily representing royalties not yet received by the Trust but anticipated to be received in January 2004 from Northshore as part of the royalty due with respect to the third fiscal quarter, based upon reported lessee shipping activity for the month of October 2003.

5

Item 2.Trustees’ Discussion and Analysis of Financial Condition and Results of Operations.

Forward-Looking Information

Certain statements contained in this document are forward-looking, including specifically those statements estimating calendar year 2003 and 2004 production or shipments and comments related to the commencement of construction and opening of additional plants in 2003 and beyond.  All such forward-looking statements are based on input from Northshore Mining Company (“Northshore”), which is the lessee/operator and a wholly-owned subsidiary of Cleveland-Cliffs Inc (“CCI”), and published announcements of CCI.  The Trust has no control over the operations or activities of Northshore except within the framework of current agreements.  This document also contains forward-looking statements based on the general political climate as it currently exists concerning the possible current and future effects of United States government tariffs and the termination of the tariffs.  Actual results could differ materially from those indicated in such statements.  Important factors that could cause actual results to differ materially include those listed below under the heading “Important Factors Affecting Mesabi Trust”.

Background

Leasehold royalty income constitutes the principal source of the Trust’s revenue.  Royalty rates are determined in accordance with the terms of Mesabi Trust’s leases and assignments of leases.  Three types of royalties comprise the Trust’s leasehold royalty income:

•Overriding royalties, which historically constitute the majority of Mesabi Trust’s royalty income, are determined by both the volume and selling price of iron ore products shipped.

•Fee royalties, which historically constitute a smaller component of the Trust’s royalty income, are payable to Mesabi Land Trust, a Minnesota land trust of which Mesabi Trust is the sole beneficiary and for which US Bank N.A. acts as trustee, and are based on the amount of crude ore mined.  Currently, the fee royalty on crude ore is based on an agreed price per ton, subject to certain indexing.  Crude ore is the source of iron oxides used to make iron ore pellets and other products.

•Minimum advance royalties, the third type of royalty, are discussed below.

With respect to the volume component of royalty calculation, Northshore is obligated to pay Mesabi Trust base overriding royalties in varying amounts.  The volume component of overriding royalties constitutes a percentage of the gross proceeds of iron ore products produced at Mesabi Trust lands (and to a limited extent other lands) and shipped from Silver Bay, Minnesota.  The percentage ranges from 2-1/2% of the gross proceeds for the first one million tons of iron ore products so shipped annually to 6% of the gross proceeds for all iron ore products in excess of 4 million tons so shipped annually.

With respect to the selling price component of the overriding royalty calculation, Northshore is obligated to pay to Mesabi Trust royalty bonuses.  The royalty bonus is a percentage of the gross proceeds of product shipped from Silver Bay and sold at prices above a threshold price.  The threshold price is adjusted on an annual basis for inflation and deflation (but not below $30.00) (the “Adjusted Threshold Price”).  The Adjusted Threshold Price was $39.82 per ton for calendar year 2001, $40.61 per ton for calendar year 2002, and is $41.13 per ton for calendar year 2003.  The royalty bonus percentage ranges from 1/2 of 1% of the gross proceeds (on all tonnage shipped for sale at prices between the Adjusted Threshold Price and $2.00 above the Adjusted Threshold Price) to 3% of the gross proceeds on all

6

tonnage shipped for sale at prices $10.00 or more above the Adjusted Threshold Price.  No royalty bonus has been paid to the Trust for several years.

Generally, Northshore’s obligation to pay base overriding royalties and royalty bonuses with respect to the sale of iron ore products accrues upon the shipment of those products from Silver Bay.   However, regardless of whether any shipment has occurred, Northshore is obligated to pay to Mesabi Trust a minimum advance royalty.  Each year, the amount of the minimum advance royalty is adjusted for inflation and deflation (but not below $500,000 per annum).  Advance royalties payable were $663,682for calendar year 2001, $676,814 for calendar year 2002, and are $685,630 for calendar year 2003.  Until overriding royalties (and royalty bonuses, if any) for a particular year equal or exceed the minimum advance royalty for the year, Northshore must make quarterly payments of up to 25% of the minimum advance royalty for the year.  Because advance minimum royalties are essentially prepayments of base overriding and bonus royalties earned each year, any advance minimum royalties paid in a fiscal quarter are recouped by credits against base overriding and bonus royalties earned in later fiscal quarters during the year.  Historically, advance minimum royalties have been paid in the first fiscal quarter and recouped in the second fiscal quarter.

Northshore is obligated to make quarterly royalty payments in January, April, July and October of each year.  In the case of base overriding royalties and royalty bonuses, these quarterly royalty payments are to be made whether or not the related proceeds of sale have been received by Northshore by the time such payments become due.

Under the relevant documents, Northshore may mine and ship iron ore products from lands other than Mesabi Trust lands.  To encourage the use of iron ore products from Mesabi Trust lands, Mesabi Trust receives royalties on stated percentages of iron ore shipped from Silver Bay, whether or not the iron ore products are from Mesabi Trust lands.  Mesabi Trust receives royalties at the greater of (i) the aggregate quantity of iron ore products shipped that were from Mesabi Trust lands, and (ii) a portion of the aggregate quantity of all iron ore products shipped that were from any lands, such portion being 90% of the first four million tons shipped during such year, 90% of the next two million tons shipped during such year, and 25% of all tonnage shipped during such year in excess of six million tons.

Mesabi Trust has no employees, but it engages independent consultants to assist the Trustees in monitoring, among other things, the amount and sales prices of iron ore products shipped by Northshore from Silver Bay, Minnesota.  As noted above, the information regarding amounts and sales prices of shipped iron ore products is used to compute the royalties payable to Mesabi Trust by Northshore.  Deutsche Bank Trust Company Americas, the Corporate Trustee, also performs certain administrative functions for Mesabi Trust.

Current Developments

General.  In an October 29, 2003 press release, CCI forecasted total calendar year 2003 production for Northshore at 4.8 million tons of iron ore pellets.  While this reflects a decrease of 100,000 tons from the 2003 estimate stated in CCI’s July 30, 2003 press release, there has been no net change from the initial full-year estimate for Northshore reported in CCI’s January 29, 2003 press release.  Although CCI previously announced in its January 29, 2003 press release that it had then expected to operate all five of its mines (which are located in Eastern Canada and the United States) at capacity levels in calendar year 2003, CCI reported in its October 29, 2003 press release that its current 2003 total production estimate for all of its interests in the mines is 18.2 million tons of iron ore pellets, a decrease of 1.7 million tons from its initial full-year estimate for 2003.  CCI attributed this reduction in its production estimate to production losses which were caused by the power interruption resulting from flooding and lower plant throughput at CCI’s Empire and Tilden mines.  In addition, CCI’s Tilden Mine

7

was forced to idle one of its kilns due to a crack in a kiln riding ring on November 26, 2003.  CCI announced in a December 2, 2003 press release that it expects its fourth quarter results to be adversely affected in excess of $6 million as a result.   CCI also anticipates a 2003 production loss of nearly 300,000 tons of iron ore pellets; the impact of the outage on 2004 production is uncertain.

CCI also announced in its October 29, 2003 press release that it expects 2003 pellet sales to be approximately 18.5 million tons.  This represents an increase of .5 million tons over its July 30, 2003 estimates, which CCI attributes to strengthened demand for iron ore pellets resulting from steel mills running at higher rates.  However, CCI’s current pellet sales estimate is still an overall decrease of 1.5 million tons from its initial forecast of 20 million tons.  CCI has not indicated the impact that these changes in its 2003 pellet sales forecast may have on shipments from Northshore or from any other particular mine that it operates.

Three of CCI’s customers have filed for Chapter 11 bankruptcy protection since May 2003.  Neither Weirton Steel Corporation nor Rouge Industries, Inc. currently purchases pellets from Northshore.  WCI Steel, Inc. (“WCI”), a customer of Northshore, filed for Chapter 11 bankruptcy protection in September 2003.  CCI reported in its October 29, 2003 press release that it has recorded a special charge aggregating $12.4 million related to the bankruptcies of customers WCI and Weirton Steel Corporation.  To date, WCI continues to purchase pellets from Northshore while it seeks to reorganize.  The Trustees are unable to determine whether the WCI bankruptcy filing will have any impact on Mesabi Trust royalties.

CCI announced a comprehensive set of cost-saving initiatives in July 2003.  As part of these initiatives, CCI initiated a salaried employee reduction program in its third quarter.  According to CCI’s October 29, 2003 press release, the reduction program will result in a 20% total reduction in its salaried workforce and $8.2 million in total restructuring charges by the end of its fourth quarter.  The Trustees are unable to determine what, if any, impact CCI’s restructuring efforts will have on Mesabi Trust royalties.

Finally, CCI and Laiwu Steel Group of China (“Laiwu”) received approval in November 2003 from the bankruptcy court to jointly acquire and restart the Eveleth Mine in Northeast Minnesota.  Eveleth will be owned by United Taconite, a newly formed entity (70% owned by CCI, 30% owned by Laiwu), which plans to sell or trade all pellets produced at the facility to North American buyers, and an equivalent amount of pellets from other CCI facilities will be shipped to Laiwu.  The Trustees are unable to determine whether CCI’s acquisition of the Eveleth Mine will have any impact on Mesabi Trust royalties.

Northshore has not provided the Trust with an estimate for total calendar year 2003 shipments.  (See description of the uncertainty of market conditions in the iron ore and steel industry under “Important Factors Affecting Mesabi Trust” below.)  During calendar years 2002, 2001, 2000, 1999, and 1998, the percentage of shipments of iron ore products from Mesabi Trust lands was approximately 97.5%, 99.2%, 99.8%, 98.9%, and 99.3%, respectively, of total shipments.  Northshore has not advised the Trustees as to the percentage of iron ore products it anticipates shipping from Mesabi Trust lands in calendar year 2003.

Mesabi Nugget Project.  On November 14, 2001, CCI announced that it entered into a Memorandum of Understanding with Mesabi Nugget LLC and other parties to participate in the Mesabi Nugget Project.  The project’s objective is to develop a new iron making technology (Kobe Steel’s ITmk3 process) for converting iron ore into nearly pure iron nugget form (the term “nugget” is apparently used to differentiate the product from lower-iron content pellets and from other types of direct reduction products produced from current technology).  The project’s initial phase, Phase I, was completed in the early part of the fiscal year 2003.  On April 4, 2002, IronUnits LLC, a subsidiary of CCI, signed an agreement to

8

commit itself through Phase II, which involves construction of a pilot plant at Northshore to test the Kobe Steel ITmk3 process and its ability to convert iron ore into nearly pure iron.  Furthermore, as reported by Skillings Mining Review on March 2, 2002, the Iron Range Resources and Rehabilitation Board and the Minnesota Department of Trade and Economic Development have each approved loans of $8.0 million to assist in the funding of Phase II of the Mesabi Nugget Project.

Construction of the pilot plant at the Northshore facility was completed in May 2003.  As reported by Skillings Mining Review on May 30, 2003, the first batch of iron nuggets was successfully completed in a one-hour test run on May 24, 2003.  According to this report by Skillings Mining Review, Mesabi Nugget LLC plans to continue conducting test operations at the pilot plant over the next nine months using iron ore concentrate from Northshore, and will then continue such test operations for an additional three months using concentrate from other iron ore sources.  According to earlier published reports of CCI, if this pilot plant is successful, construction of a commercial-sized facility capable of producing within a range of 300,000 to 700,000 tons of iron nuggets could commence as early as 2004.  In addition, Skillings Mining Review reported on August 18, 2003 that if the pilot plant proves successful, a commercial plant capable of producing 500,000 tons of iron nuggets per year could be built in Silver Bay as early as 2006 for an estimated cost of $90 million.  CCI stated in its October 29, 2003 press release that CCI and its partners in the Mesabi Nugget Project have recently entered into a “second operating campaign” of the pilot plant.  This campaign will last for approximately six months and is intended to demonstrate the commercial viability of the ITmk3 technology.  In the same press release, CCI stated that much work needs to be done to prove the economics of the project, but technical results to date have been promising.  However, it is still uncertain that if CCI decides to build a fully operational facility, it will do so at Northshore.

Although Mesabi Trust is not a direct party to the Mesabi Nugget Project and its involvement in this project was not solicited, it appears that in the event that the fully-operational plant is located at the Northshore facility, the project may involve the use of iron ore from the Mesabi Trust lands.  Nevertheless, because it is still uncertain as to whether the Mesabi Nugget Project will successfully achieve commercialization (in addition to the uncertainty surrounding whether CCI will elect to locate any such fully-operational plant at Northshore and use iron ore from the Mesabi Trust lands for the Project), the Trustees are unable to make projections as to any future royalties that might be payable to the Trust.

CCI has indicated that if the Mesabi Nugget Project successfully achieves commercialization, iron nuggets from this new process would be used as an alternative or supplement to pig iron in the steel making process.

Other Information.  On March 20, 2002, a three-year tariff schedule adopted by President Bush took effect, imposing tariffs on a significant number of imported steel products.  On July 11, 2003, the World Trade Organization (WTO) made public its final ruling that the steel tariffs were in violation of global trade rules.  The United States’ appeal was rejected by the WTO on November 10, 2003.  On December 4, 2003, President Bush announced an end to the tariffs, citing “changed economic circumstances” and stating the tariffs had “achieved their purpose.”  The Bush Administration announced plans to continue licensing and tracking steel imports in order to allow for prior notice of any future surges in imports.

The Trustees do not transact business directly with steel producers and are therefore not in a position to determine how, if at all, the steel tariffs impacted the demand and pricing of iron ore pellets mined from the Mesabi Trust lands.  At this time, the Trustees are unable to determine the effect that the enactment, and subsequent repeal of, the steel tariffs may ultimately have on royalties already paid to the Trust, or on royalties payable to the Trust in the current fiscal year and beyond.

9

Important Factors Affecting Mesabi Trust

The Agreement of Trust dated July 18, 1961 (the “Agreement of Trust”) specifically prohibits the Trustees from entering into or engaging in any business.  This prohibition seemingly applies even to business activities the Trustees deem necessary or proper for the preservation and protection of the Trust Estate.  Accordingly, the Trustees’ activities in connection with the administration of Trust assets are limited to collecting income, paying expenses and liabilities, distributing net income to the Trust’s Certificate Holders after the payment of, or provision for, such expenses and liabilities, and protecting and conserving the assets held.

Accordingly, the income of the Trust is highly dependent upon the activities and operations of Northshore, and the terms and conditions of the Amendment of Assignment, Assumption and Further Assignment of Peters Lease (the “Amended Assignment of Peters Lease”), the Amendment of Assignment, Assumption and Further Assignment of Cloquet Lease (the “Amended Assignment of Cloquet Lease”), and the Assumption and Assignment of Mesabi Lease (together with the Amended Assignment of Peters Lease and the Amended Assignment of Cloquet Lease, the “Amended Assignment Agreements”).  The Trust and the Trustees have no control over the operations and activities of Northshore, except within the framework of the Amended Assignment Agreements.

Due to winter weather, and the increasing royalty percentages based on tonnage shipped in a calendar year, results for a particular calendar quarter are typically not indicative of results for future quarters or the year as a whole.  Factors which can impact the results of the Trust in any quarter or year include:

1.Shipping Conditions in the Great Lakes.  Shipping activity by Northshore is dependent upon when the Great Lakes shipping lanes freeze for the winter months (typically in January) and when they re-open in the spring (typically late-March or April).  Base overriding royalties to Mesabi Trust are based on shipments made in a calendar quarter.  Because there ordinarily is little or no shipping activity in the first calendar quarter, the Trust typically receives only the minimum royalty (or slightly more than the minimum) for that period.

2.Operations of Northshore.  Because the primary portion of the Trust’s revenues derive from iron ore product shipped by Northshore from Silver Bay, Northshore’s processing and shipping activities directly impact the Trust’s revenues in each quarter and for each year.  In turn, a number of factors affect Northshore shipment volume.  These factors include, among others, the economic conditions in the iron ore industry, pricing by domestic and international competitors, long-term customer contracts or arrangements by Northshore or its competitors, availability of ore boats, production at Northshore’s mining operations, and production at the pelletizing/processing facility.  If any pelletizing line becomes idle for any reason, production and shipments (and, consequently, Trust income) could be adversely impacted.

3.Increasing Royalties.  As described elsewhere in this Report, the royalty percentage paid to the Trust increases as the aggregate tonnage of iron ore products shipped, attributable to the Trust, in any calendar year increases.  Assuming a consistent sales price per ton throughout a calendar year, shipments of iron ore product attributable to the Trust later in the year generate a higher royalty to the Trust.

4.Percentage of Mesabi Trust Ore.  As described elsewhere in this Report, Northshore has the ability to process and ship iron ore products from lands other than Mesabi Trust lands.  In certain circumstances, the Trust may be entitled to royalties on those other shipments, but not in all cases.  In general, the Trust will receive higher royalties (assuming all other factors are equal) if a higher

10

percentage of shipments are from Mesabi Trust lands.  The percentages of shipments that came from Mesabi Trust lands were 97.5%, 99.2%, 99.8%, 98.9%, and 99.3% in calendar years 2002, 2001, 2000, 1999, and 1998, respectively.

5.Uncertainty of Market Conditions in the Steel and Iron Ore Industry.  Although CCI reported in its Form 10-K for its fiscal year ending December 31, 2002 that it experienced a record year in iron ore pellet sales and has projected a further increase of pellet sales for its fiscal year 2003, CCI also stated in such Form 10-K that it continues to face a significant number of business risks and other potentially adverse factors.  Such risks and factors include, among others, lower customer demand, an increase in certain steel imports and iron ore substitutes, a decrease in iron ore production in North America, customer failure, and customer or potential customer restructuring and financial difficulty (which could result in reduced production capacity over time).  Furthermore, despite the intended ameliorative effects of the Presidential tariffs on the price and demand for domestic steel products, there remains a high degree of uncertainty and significant consolidation and restructuring in the domestic steel market.  Moreover, CCI reduced its overall initial pellet sales forecast of 20 million tons to approximately 18.5 million tons primarily as a result of a reduction in CCI’s expected sales to ISG.

In light of the current steel industry environment, uncertainties arising from war and other global events, and the above-mentioned risks and factors, it is uncertain whether prices on domestic steel products will be at relatively higher levels, and whether steel mills will be able to operate at capacity levels in the current fiscal year and beyond.  Furthermore, although overall there appears to have been a modest increase in the demand for domestic steel products over the last fiscal year, it is nevertheless uncertain (in light of CCI’s July 30, 2003 announcement of its reduction in its 2003 pellet sales forecast and given the other risks and factors referenced in this Report) whether this increase in demand will continue and the extent to which it will impact royalties paid to the Trust in the current fiscal year and beyond.

Comparison of three months ended October 31, 2003 and October 31, 2002

Mesabi Trust’s net income increased to $2,284,583 for the three months ended October 31, 2003, as compared to net income of $1,868,777 for the three months ended October 31, 2002.  Mesabi Trust’s gross income for the three months ended October 31, 2003 was $2,401,495, consisting of $0 in minimum advance royalty income, $2,296,889 in overriding royalty income, $92,379 in fee royalty income and $12,227 in interest income, as compared to gross income of $1,964,772, consisting of $0 in minimum advance royalty income, $1,877,596 in overriding royalty income, $76,904 in fee royalty income and $10,272 in interest income, for the three months ended October 31, 2002.  The increase in royalty income was primarily due to increased pellet shipments and prices as compared to the comparable prior period.  Mesabi Trust’s expenses for the three months ended October 31, 2003 were $116,912, compared to expenses of $95,995 for the three months ended October 31, 2002.  This increase was primarily due to increased legal and insurance costs.

Comparison of nine months ended October 31, 2003 and October 31, 2002

Mesabi Trust’s net income increased to $3,500,032 for the nine months ended October 31, 2003, as compared to net income of $2,690,603 for the nine months ended October 31, 2002.  Mesabi Trust’s gross income for the nine months ended October 31, 2003 was $3,886,337, consisting of $0 in minimum advance royalty income, $3,574,097 in overriding royalty income, $277,227 in fee royalty income and $35,013 in interest income, as compared to gross income of $2,984,680, consisting of $0 in minimum advance royalty income, $2,714,448 in overriding royalty income, $235,044 in fee royalty income and $35,188 in interest income, for the nine months ended October 31, 2002.  The increase in royalty income

11

was primarily due to increased pellet shipments and prices as compared to the comparable prior period.  Mesabi Trust’s expenses for the nine months ended October 31, 2003 were $386,305, compared to expenses of $294,077 for the nine months ended October 31, 2002.  This increase was primarily due to increased legal, insurance and stock exchange listing costs.

Mesabi Trust’s Unallocated Reserve aggregated $2,073,278 at October 31, 2003, as compared with an Unallocated Reserve of $1,554,922 at October 31, 2002.  The increase of $518,356 was due to the net effect of increased pellet shipments and prices.  The Trustees anticipate that the amount of Unallocated Reserve will fluctuate from time to time, depending upon a number of factors, including but not limited to the income for a particular period, the amount and timing of distributions, uncertainty about future royalty income and the uncertainty of future expenses.

Royalty Comparisons

The following chart summarizes Mesabi Trust’s royalty income for the nine months ended October 31, 2003 and October 31, 2002, respectively:

	Nine Months Ended October 31
	2003		2002
Base overriding royalties	$	3,574,097	$	2,714,448
Bonus royalties	0		0
Minimum advance royalty paid  (recouped)	0		0
Fee royalties	277,227		235,044
Total royalty income	$	3,851,324	$	2,949,492

Item 3.  Quantitative and Qualitative Disclosure About Market Risk.

Not applicable.

Item 4.  Controls and Procedures.

Evaluation of Disclosure Controls and Procedures.  The Trustees maintain 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 Securities Exchange Act of 1934, as amended, is recorded, processed, summarized and reported within the time periods specified in the rules and regulations of the Securities and Exchange Commission.  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 Northshore, and the Trust’s independent auditors and consultants to the Trustees as appropriate to allow timely decisions regarding required disclosure.

As of the end of the period covered by this Report, the Trustees carried out an evaluation of the Trust’s disclosure controls and procedures.  The Trustees have concluded that the disclosure controls and procedures are effective, while noting certain limitations on disclosure controls and procedures as set forth below.

Due to the contractual arrangements of the Agreement of Trust and the Amendment to the Agreement of Trust dated October 25, 1982 (the “Amendment”), there are certain potential weaknesses that may limit the effectiveness of disclosure controls and procedures established by the Trustees and

12

their ability to verify the accuracy of certain financial information.  The contractual limitations creating potential weaknesses in disclosure controls and procedures may be deemed to include:

•Northshore alone controls (i) historical operating data, including iron ore production volumes, marketing of iron ore products, operating and capital expenditures as they relate to Northshore, environmental and other liabilities and the effects of regulatory changes; (ii) plans for Northshore’s future operating and capital expenditures; (iii) geological data relating to reserves; and (iv) projected production of iron ore products.  While the Trustees request material information for use in periodic reports as part of their disclosure controls and procedures, the Trustees do not control this information, and they rely on Northshore to provide accurate and timely information for use in the Trust’s reports filed with the Securities and Exchange Commission.  Moreover, while each quarter Northshore furnishes shipment and royalty calculations to the Trustees, Northshore has declined to support this information with a written certification attesting to whether Northshore has established disclosure controls and procedures and internal controls sufficient to enable it to verify that the information furnished to the Trustees is accurate and complete.  Northshore is not required either by contract or by governmental laws or regulations to provide such a certification.

•Eide Bailly LLP, which serves as the Trust’s independent accountants (“Eide Bailly”), has delivered a report to the Trust concluding that based upon its review of the financial statements of the Trust for its quarter ended October 31, 2003 (the “Financial Statements”), it is not aware of any material modifications that should be made to the Financial Statements in order for the Financial Statements to be in conformity with generally accepted accounting principles.

•Under the terms of the Agreement of Trust and the Amendment, the Trustees are entitled to, and in fact do rely, upon certain experts in good faith, including (i) the independent consultants with respect to monthly production and shipment reports, which include figures on crude ore production and iron ore pellet shipments and discussions concerning the condition and accuracy of the scales and plans regarding the development of the Trust’s mining property; and (ii) the independent auditors they have contracted with respect to reviews of financial data related to shipping and sales reports provided by Northshore.

The Trustees do not intend to expand their responsibilities beyond those permitted or required by the Agreement of Trust, the Amendment, and those required under applicable law.

Changes in Internal Control Over Financial Reporting.  To the knowledge of the Trustees, there have been no significant changes in the Trust’s internal control over financial reporting that occurred 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 Trustees note for purposes of clarification that they have no authority over, and make no statement concerning, the internal control over financial reporting of Northshore.

PART II - OTHER INFORMATION

Item 1.    Legal Proceedings.

None.

13

Item 2.    Changes in Securities and Use of Proceeds.

None.

Item 3.    Defaults Upon Senior Securities.

None.

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

None.

Item 5.    Other Information.

None.

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

(a)Exhibits.

31.1Certification of Corporate Trustee of Mesabi Trust pursuant to Rule 13a-14 of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32.1Certification of Corporate Trustee of Mesabi Trust pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

99.1Report of Eide Bailly LLP regarding its review of the unaudited interim financial statements of Mesabi Trust for its quarter ending October 31, 2003.

(b)Reports on Form 8-K.

None.

14

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.

					MESABI TRUST
					(Registrant)
		By:				DEUTSCHE BANK TRUST COMPANY AMERICAS
						Corporate Trustee
			Principal Administrative Officer and duly authorized signatory:*
Date:  December 15, 2003	By:			/s/ Rodney Gaughan
				Name: Rodney Gaughan
				Title:   Assistant Vice President

* There are no principal executive officers or principal financial officers of the registrant.

15