EXHIBIT 99.1

TEXAS PACIFIC LAND TRUST

1700 Pacific Avenue
Suite 1670
Dallas, Texas 75201
__________

TRUSTEES:
Maurice Meyer III
John R. Norris III
James K. Norwood
              Telephone (214) 969-5530 ROY THOMAS
General Agent

DAVID M. PETERSON
Assistant General Agent




TEXAS PACIFIC LAND TRUST
REPORT OF OPERATIONS - UNAUDITED

Three Months Ended
December 31, 2006
December 31, 2005
Rentals, royalties and other income     $ 3,130,823   $ 3,526,716  
Land sales    6,577,874    713,368  


Total income   $ 9,708,697   $ 4,240,084  


Provision for income tax   $ 1,774,434   $ 876,035  


Net income   $ 3,800,222   $ 2,181,008  


Net income per sub-share   $                  1.79   $                  1.01  
Average sub-shares outstanding during period    2,127,808    2,162,642  


Year Ended
December 31, 2006
December 31, 2005
Rentals, royalties and other income     $ 14,821,035   $ 11,707,525  
Land sales    8,201,447    3,700,116  


Total income   $ 23,022,482   $ 15,407,641  


Provision for income tax   $ 5,309,153   $ 3,660,141  


Net income   $ 11,569,862    8,512,587  


Net income per sub-share   $                   5.41   $                  3.92  
Average sub-shares outstanding during period    2,139,129    2,172,931