================================================================================


                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                             -----------------------

                                    FORM 10-Q

                             -----------------------

(Mark One)
[X]      QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES
         EXCHANGE ACT OF 1934

                  FOR THE QUARTERLY PERIOD ENDED JUNE 30, 2004

                                       OR

[ ]      TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES
         EXCHANGE ACT OF 1934

                      Commission File Number: 333-91014-01

                          TREASURE ISLAND ROYALTY TRUST

             (Exact name of registrant as specified in its charter)

                     TEXAS                                   02-6148888
        (State or other jurisdiction of                   (I.R.S. Employer
         incorporation or organization)                  Identification No.)

       WACHOVIA BANK, NATIONAL ASSOCIATION                     77057
 AS TRUSTEE OF THE TREASURE ISLAND ROYALTY TRUST             (Zip Code)
            CORPORATE TRUST DEPARTMENT
           5847 SAN FELIPE, SUITE 1050
                  HOUSTON, TEXAS
     (Address of principal executive office)

                                 (713) 278-4320
              (Registrant's telephone number, including area code)

        SECURITIES REGISTERED PURSUANT TO SECTION 12(b) OF THE ACT: None

        SECURITIES REGISTERED PURSUANT TO SECTION 12(g) OF THE ACT: None

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

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

As of August 12, 2004, there were 42,574,298 trust units outstanding.


================================================================================

                                TABLE OF CONTENTS



                                     PART I

                                                                                                                   Page
                                                                                                                   ----
                                                                                                                
Item 1.  Unaudited Financial Statements:

              Balance Sheet at June 30, 2004 and December 31, 2003...............................................     1

              Statement of Loss for the three and six months ended June 30, 2004 and 2003........................     2

              Notes to Financial Statements......................................................................     3

Item 2.  Trustee's Discussion and Analysis.......................................................................     4

Item 3.  Quantitative and Qualitative Disclosures about Market Risk..............................................     5

Item 4.  Controls and Procedures.................................................................................     5


                                     PART II

Item 6.  Exhibits and Reports on Form 8-K........................................................................     5


                          TREASURE ISLAND ROYALTY TRUST

                                  BALANCE SHEET
                                   (UNAUDITED)



                                                                    JUNE 30, 2004           DECEMBER 31, 2003
                                                                    -------------           -----------------
                                                                                        
   Assets:

        Cash...................................................     $         100             $         100
        Overriding royalty interests in gas properties.........           835,645                   835,645
                                                                    -------------             -------------
            Total assets.......................................     $     835,745             $     835,745
                                                                    =============             =============

   Liabilities and trust corpus:

        Current trust expenses payable.........................     $      41,106             $      18,494
        Loan payable to Newfield...............................           137,735                   116,853
        Interest payable.......................................             9,066                     3,910
        Commitments and contingencies..........................               --                        --

        Trust corpus (42,574,298 units of beneficial
          interest authorized and outstanding).................           835,745                   835,745
        Retained deficit.......................................          (187,907)                 (139,257)
                                                                    -------------             -------------
            Total liabilities and trust corpus.................     $     835,745             $     835,745
                                                                    =============             =============





    The accompanying notes are an integral part of this financial statement.

                          TREASURE ISLAND ROYALTY TRUST

                                STATEMENT OF LOSS
                                   (UNAUDITED)



                                                      THREE MONTHS ENDED                         SIX MONTHS ENDED
                                                           JUNE 30,                                  JUNE 30,
                                                           --------                                  --------
                                                  2004                 2003                  2004                2003
                                                  ----                 ----                  ----                ----
                                                                                                 
Royalty income............................    $          --        $          --         $          --       $         --
General and administrative expense........           23,239               12,350                43,494              42,300
Interest expense..........................            2,640                  385                 5,156                 532
                                              -------------        -------------         -------------       -------------
     Net loss.............................    $      25,879        $      12,735         $      48,650       $      42,832
                                              =============        =============         =============       =============

Distributable income......................               --                   --                    --                  --
Distributable income per trust unit.......               --                   --                    --                  --

Outstanding trust units...................       42,574,298           42,574,298            42,574,298          42,574,298



    The accompanying notes are an integral part of this financial statement.



                                       2

                          TREASURE ISLAND ROYALTY TRUST

                          NOTES TO FINANCIAL STATEMENTS

1.       FORMATION AND PURPOSE OF THE TRUST

         Treasure Island Royalty Trust was established in connection with
Newfield Exploration Company's November 2002 acquisition of EEX Corporation to
provide the shareholders of EEX with the option to receive an interest in an
exploration concept being pursued by EEX prior to the acquisition. The concept,
referred to as "Treasure Island," targets "ultra deep" prospects in the shallow
waters of the Gulf of Mexico. Generally, the trust owns, or has the right to
receive, overriding royalty interests in any future production that may be
achieved from horizons below specified depths on leases in which Newfield owns
or has owned an interest that are located in the Treasure Island area. Treasure
Island remains an exploration concept and there are no proved reserves or
production currently associated with the royalty interests.

         The trust was created under the laws of the State of Texas pursuant to
a trust agreement entered into in June 2002 between Newfield, as grantor, and
several employees of Newfield, as trustees. The beneficial interest in the trust
is divided into 42,574,298 trust units, each of which represents an equal
undivided portion of the trust. At the time of Newfield's acquisition of EEX,
Newfield and Wachovia Bank, National Association, as successor trustee, entered
into an amended and restated trust agreement with respect to the trust and the
trust issued all 42,574,298 trust units to Newfield. Newfield subsequently
transferred all of the trust units to the holders of EEX stock who elected to
receive trust units as a portion of their consideration in the acquisition.

         The sole purpose of the trust is to hold overriding royalty interests
in any future production from a specified area. The royalty interests are
passive in nature. The trustee of the trust and the trust's unitholders have no
control over, or responsibility for any costs related to, drilling, development
or operations. Neither Newfield nor any other operator of Treasure Island
properties has any contractual commitment to the trust to conduct drilling on
the properties or to maintain its ownership interest in any of the properties.

         These unaudited financial statements reflect, in the opinion of the
trustee, all adjustments, consisting only of normal and recurring adjustments,
necessary to present fairly the trust's financial position as of, and results of
operations for, the periods presented. These financial statements have been
prepared in accordance with the instructions to Form 10-Q and, therefore, do not
include all disclosures required for financial statements prepared in conformity
with generally accepted accounting principles.

         Interim period results are not necessarily indicative of results for a
full year.

         These financial statements and notes should be read in conjunction with
the trust's audited financial statements and the notes thereto for the year
ended December 31, 2003 included in the trust's annual report on Form 10-K.

2.       BASIS OF PRESENTATION

         These financial statements have been prepared in conformity with
accounting principles generally accepted in the United States of America.

 3.      FEDERAL INCOME TAX

         Under current law, the trust is taxable as a grantor trust and not as a
business entity, although there is a remote possibility that the Internal
Revenue Service would attempt to treat the trust as a business entity. A grantor
trust is not subject to tax at the trust level. For tax purposes, trust
unitholders are considered to own the trust's income and principal as though no
trust were in existence.



                                       3

ITEM 2.  TRUSTEE'S DISCUSSION AND ANALYSIS

OVERVIEW

         Treasure Island Royalty Trust was established in connection with
Newfield Exploration Company's November 2002 acquisition of EEX Corporation to
provide the shareholders of EEX with the option to receive an interest in an
exploration concept being pursued by EEX prior to the acquisition. The concept,
referred to as "Treasure Island," targets "ultra deep" prospects in the shallow
waters of the Gulf of Mexico. Generally, the trust owns, or has the right to
receive, overriding royalty interests in any future production that may be
achieved from horizons below specified depths on leases in which Newfield owns
or has owned an interest that are located in the Treasure Island area. Treasure
Island remains an exploration concept and there are no proved reserves or
production currently associated with the royalty interests.

         The sole purpose of the trust is to hold overriding royalty interests
in any future production from a specified area. The royalty interests are
passive in nature. The trustee of the trust and the trust's unitholders have no
control over, or responsibility for any costs related to, drilling, development
or operations. Neither Newfield nor any other operator of Treasure Island
properties has any contractual commitment to the trust to conduct drilling on
the properties or to maintain its ownership interest in any of the properties.
The beneficial interest in the trust is divided into 42,574,298 trust units,
each of which represents an equal undivided portion of the trust.

         No wells have been drilled to test the Treasure Island concept. Any
Treasure Island exploratory wells that are ultimately drilled will require
significant lead time to plan and drill and will be very expensive and
technically challenging because of the depth of the targeted horizons and
expected harsh conditions such as high temperature and pressure. Dry hole costs
are expected to range from $35 - $70 million per well. Because of these
risks and high drilling costs, Newfield does not currently anticipate drilling
any Treasure Island wells without one or more partners to carry all or a
substantial portion of the drilling costs of one or more wells. Newfield has a
limited time to reach agreement with acceptable partners because of the required
lead time and the scheduled expiration in either 2005 or 2006 of the leases on
which identified prospects are located.

         Newfield has entered into an agreement with Exxon Mobil Corporation, BP
Exploration & Production Inc. and Petrobras America Inc. to drill an exploration
well on a prospect referred to as "Blackbeard West." Under the terms of the
agreement, the exploration well will spud no later than January 31, 2005. The
well is being designed to test prospective objectives that range from 27,000
feet to more than 30,000 feet. The prospect covers multiple blocks in the South
Timbalier and Ship Shoal regions offshore Louisiana. ExxonMobil will operate the
prospect. The prospect is subject to a 1.25% overriding royalty interest held by
the trust.

         Newfield also is discussing potential transactions with respect to
several other prospects with a number of third parties. However, Newfield may be
unable to timely reach agreement with any of these parties.

RESULTS OF OPERATIONS

         The trust has had no revenue. The trust accrued $25,879 and $12,735 of
administrative and interest expenses for the second quarter of 2004 and 2003,
respectively, and $48,650 and $42,832 of administrative and interest expenses
for the first six months of 2004 and 2003, respectively. Administrative expense
consists primarily of legal, accounting and trustee fees and printing and
mailing costs.

LIQUIDITY AND CAPITAL RESOURCES

         The trust's only sources of income are revenues, if any, attributable
to the overriding royalty interests, income from the investment of cash on hand
and net proceeds from the disposition of royalty interests. Because none of the
properties underlying the royalty interests are at present producing any oil or
gas and the trust has only a very small amount of cash on hand, the trust has no
source of revenue. Therefore, it must rely on Newfield for the funding of its
administrative expenses. Any material adverse change in Newfield's financial
condition or results of operations could materially and adversely affect the
trust and the trust's unitholders.

         Newfield has agreed to make loans as may be requested by the trustee in
amounts expected to be incurred over the next 90 days. In addition, if after
such time as the royalty interests commence generating cash proceeds, 8% of the
cash held by the trust at the end of a calendar quarter is insufficient to cover
the administrative expenses of the trust, Newfield will lend the difference to
the trust. Loans from Newfield will bear interest at an annual rate of 8% and
will be senior unsecured obligations of the trust. The loans will be repaid in
quarterly installments only from the excess, if any, of an amount equal to 8% of
the cash received by the trust in a given quarter over the



                                       4

administrative expenses of the trust for that quarter. As of June 30, 2004, the
trust had borrowed $137,735 to pay administrative expenses, none of which had
been repaid.

FORWARD LOOKING INFORMATION

     This report contains information that is forward-looking or relates to
anticipated future events or results such as drilling and operating plans.
Although Newfield and the trustee believe that the expectations reflected in
this information are reasonable, this information is based upon assumptions and
anticipated results that are subject to numerous uncertainties. Please read the
discussions under the captions "Treasure Island" in Item 1 of Part I and "Other
Factors Affecting the Trust and its Unitholders" in Item 7 of Part II of the
trust's annual report on Form 10-K for the year ended December 31, 2003.

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

         None.

ITEM 4.  CONTROLS AND PROCEDURES

         As of the end of the period covered by this report, the trustee carried
out an evaluation of the effectiveness of the design and operation of the
trust's disclosure controls and procedures pursuant to Exchange Act Rules 13a-15
and 15d-15. Based upon that evaluation, the trustee concluded that the trust's
disclosure controls and procedures are effective in timely alerting the trustee
to material information relating to the trust required to be included in the
trust's periodic filings with the Securities and Exchange Commission. In its
evaluation of disclosure controls and procedures, the trustee has relied, to the
extent considered reasonable, on information provided by Newfield Exploration
Company. There has not been any change in the trust's internal control over
financial reporting during the period covered by this report that has materially
affected, or is reasonably likely to materially affect, the trust's internal
control over financial reporting.

                                     PART II

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

(a)      Exhibits:

         Exhibit Number                    Description
         --------------                    -----------
                  31.1     Certification of Vice President of Trustee of
                           Treasure Island Royalty Trust pursuant to 15 U.S.C.
                           Section 7241, as adopted pursuant to Section 302 of
                           the Sarbanes-Oxley Act of 2002

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

(b)      Reports on Form 8-K:

On April 22, 2004, the trust filed a Current Report on Form 8-K to furnish
Newfield's press release of that date announcing that Newfield had signed
letters of intent to drill a Treasure Island wildcat well.



                                       5

                                    SIGNATURE

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

                             TREASURE ISLAND ROYALTY TRUST

Date:  August 13, 2004       By: Wachovia Bank, National Association, as trustee



                             By: /s/  Kevin M. Dobrava
                                 ----------------------------------------------
                                 Kevin M. Dobrava
                                 Vice President

Note:    Because the registrant is a trust without officers or employees, only
         the signature of an officer of the trustee of the registrant is
         available and has been provided.



                                       6

                                 EXHIBIT INDEX

         Exhibit Number                    Description
         --------------                    -----------

                  31.1     Certification of Vice President of Trustee of
                           Treasure Island Royalty Trust pursuant to 15 U.S.C.
                           Section 7241, as adopted pursuant to Section 302 of
                           the Sarbanes-Oxley Act of 2002

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