This discussion should be read in conjunction with the condensed financial
statements and notes presented in this Quarterly Report on Form 10-Q and the
financial statements and notes in the last filed Annual Report on Form 10-K for
the year ended January 31, 2022 for a full understanding of Mesabi Trust's
financial position and results of operations for the three and nine months ended
October 31, 2022.

All references in this discussion and in this Quarterly Report on Form 10-Q to
iron ore products "shipped" shall include iron ore products that Cliffs actually
ships from Silver Bay, Minnesota and/or iron ore products Cliffs deems shipped
upon production. Similarly, all references in this discussion and in this
Quarterly Report on Form 10-Q to "shipments" shall include Cliffs' actual
shipments of iron ore products and/Cliffs' production of iron ore products it
deems shipped. After the outcome of the 2021 arbitration, Cliffs changed its
payment and pricing practices to deem the Trust entitled to payment upon
production of all pellet grades to be sold for internal use by facilities owned
by Cliffs or its subsidiaries. Due to this change in practice, for revenue
recognition purposes, the Trust now recognizes revenue for internal use pellets
upon production of those pellets, which is when Cliffs deems these pellets to be
shipped under the royalty agreement. Pellets that are not designated for
internal use by Cliffs, or its subsidiaries, continues to be recognized as
revenue upon shipment from Silver Bay, Minnesota.

Background

Mesabi Trust, formed pursuant to the Agreement of Trust, is a trust organized
under the laws of the State of New York. Mesabi Trust holds all of the interests
formerly owned by Mesabi Iron Company ("MIC"), including all right, title and
interest in 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 together with the Amended Assignment of Peters
Lease, the "Amended Assignment Agreements"), the beneficial interest in a trust
organized under the laws of the State of Minnesota to administer the Mesabi Fee
Lands (as defined below) as the trust corpus in compliance with the laws of the
State of Minnesota on July 18, 1961 (the "Mesabi Land Trust") and all other
assets and property identified in the Agreement of Trust. The Amended Assignment
of Peters Lease relates to an Indenture made as of April 30, 1915 among East
Mesaba Iron Company ("East Mesaba"), Dunka River Iron Company ("Dunka River")
and Claude W. Peters (the "Peters Lease") and the Amended Assignment of Cloquet
Lease relates to an Indenture made May 1, 1916 between Cloquet Lumber Company
and Claude W. Peters (the "Cloquet Lease").

The Agreement of Trust specifically prohibits the Trustees from entering into or
engaging in any business. This prohibition applies even to business activities
the Trustees may 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 holders of Certificates of
Beneficial Interest in Mesabi Trust ("Unitholders") after the payment of, or
provision for, such expenses and liabilities, and protecting and conserving the
assets held by the Trust.

The Trustees do not intend to expand their responsibilities beyond those
permitted or required by the Agreement of Trust, the Amendment to the Agreement
of Trust dated October 25, 1982 (the "Amendment"), and those required under
applicable law. Mesabi Trust has no employees, but it engages independent
consultants to assist the Trustees in, among other things, monitoring the volume
and sales prices of iron ore products shipped, based on information supplied to
the Trustees by Northshore, the lessee/operator of the lands leased under the
Peters Lease and Cloquet Lease (the "Peters Lease Lands" and "Cloquet Lease
Lands," respectively) and the 20% fee interest of certain lands that are
particularly described in, and subject to a mining lease under, the Peters Lease
(the "Mesabi Fee Lands," and together with the Peters Lease Lands and Cloquet
Lease Lands, the "Mesabi Trust Lands"), and its parent company, Cliffs.
References to Northshore in this quarterly report, unless the context requires
otherwise, are applicable to Cliffs as well.

Leasehold royalty income constitutes the principal source of the Trust's
revenue. The income of the Trust is highly dependent upon the activities and
operations of Northshore. Royalty rates and the resulting royalty payments
received by the Trust are determined in accordance with the terms of the Trust's
leases and assignments of leases.

Three types of royalties, as well as royalty bonuses, comprise the Trust's leasehold royalty income:

Base overriding royalties. Base overriding royalties have historically

constituted the majority of the Trust's royalty income. Base overriding

royalties are determined by both the volume and selling price of iron ore

products shipped. Northshore is obligated to pay the Trust base overriding

royalties in varying amounts, based on the volume of iron ore products shipped.

Base overriding royalties are calculated as a percentage of the gross proceeds

of iron ore products produced at Mesabi Trust Lands (and to a limited extent ? other lands) and shipped. The percentage ranges from 2-1/2% of the gross

proceeds for the first one million tons of iron ore products shipped annually

to 6% of the gross proceeds for all iron ore products in excess of four million

tons shipped annually. Base overriding royalties are subject to interim and

final price adjustments under some of the contracts among Northshore, Cliffs


  and certain of their customers (the "Cliffs' Customer Contracts") and, as
  described elsewhere in this report, such adjustments may be positive or
  negative.


                                       10

  Table of Contents

Royalty bonuses. The Trust earns royalty bonuses when iron ore products shipped

are sold at prices above a threshold price per ton. The royalty bonus is based

on a percentage of the gross proceeds of product shipped. The threshold price

is adjusted (but not below $30.00 per ton) on an annual basis for inflation and

deflation (the "Adjusted Threshold Price"). The Adjusted Threshold Price was

$58.58 per ton for calendar year 2021 and is $62.03 per ton for calendar year ? 2022. 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 tonnage shipped for sale at prices $10.00 or more above the Adjusted

Threshold Price). Royalty bonuses are subject to price adjustments under

Cliffs' Customer Contracts and, as described elsewhere in this report, such

adjustments may be positive or negative.

Fee royalties. Fee royalties have historically constituted a smaller component

of the Trust's total royalty income. Fee royalties are payable to the Mesabi

Land Trust, a Minnesota land trust, which holds a 20% interest as fee owner in

the Amended Assignment of Peters Lease. Mesabi Trust holds the entire

beneficial interest in the Mesabi Land Trust for which U.S. Bank N.A. acts as ? the corporate trustee. Mesabi Trust receives the net income of the Mesabi Land

Trust, which is generated from royalties on the amount of crude ore mined after

the payment of expenses to U.S. Bank N.A. for its services as the corporate

trustee. Crude ore is the source of iron oxides used to make iron ore pellets

and other products. The fee royalty on crude ore is based on an agreed price


  per ton, subject to certain indexing.


  Minimum advance royalties. Northshore's obligation to pay base overriding

royalties and royalty bonuses with respect to the sale of iron ore products

generally accrues upon the shipment of those products. 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 (but not below $500,000 per annum) for inflation and

deflation. The minimum advance royalty was $976,765 for calendar year 2021 and ? is $1,034,237 for calendar year 2022. 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 minimum advance royalties are

essentially prepayments of base overriding royalties and royalty bonuses earned

each year, any minimum advance royalties paid in a fiscal quarter are recouped

by credits against base overriding royalties and royalty bonuses earned in

later fiscal quarters during the year.




The current royalty rate schedule became effective on August 17, 1989 pursuant
to the Amended Assignment Agreements, which the Trust entered into with Cyprus
Northshore Mining Corporation ("Cyprus NMC"). Pursuant to the Amended Assignment
Agreements, overriding royalties are determined by both the volume and selling
price of iron ore products shipped. In 1994, Cyprus NMC was sold by its parent
corporation to Cliffs and renamed Northshore Mining Company. Cliffs now operates
Northshore as a wholly owned subsidiary.

Under the relevant agreements, Northshore has the right to mine and ship iron
ore products from lands other than Mesabi Trust Lands. Northshore alone
determines whether to conduct mining operations on Mesabi Trust Lands and/or
such other lands based on its current mining and engineering plan. The Trustees
do not exert any influence over mining operational decisions. To encourage the
use of iron ore products from Mesabi Trust Lands, Mesabi Trust receives
royalties on stated percentages of iron ore shipped, 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
mined from Mesabi Trust Lands, and (ii) a portion of the aggregate quantity of
all iron ore products shipped that were mined from any lands, such portion being
90% of the first four million tons shipped during such year, 85% 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. 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 past each of the first
four one-million ton volume thresholds. 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, as total
shipments for the year exceed increasing levels of royalty percentages and pass
each of the first four one-million ton volume thresholds.

During the course of its typical fiscal year, some portion of royalties expected
to be paid to Mesabi Trust is based in part on estimated prices for certain iron
ore products sold under some of the Cliffs' Customer Contracts. Some of the
Cliffs' Customer Contracts use estimated prices which are subject to interim and
final pricing adjustments, which can be positive or negative, and which
adjustments are dependent in part on multiple price and inflation index factors
that are not known until after the end of a contract year. Even though Mesabi
Trust is not a party to the Cliffs' Customer Contracts, these adjustments can
result in significant variations in royalties payable to Mesabi Trust (and, in
turn, the resulting amount available for distribution to Unitholders by the
Trust) from quarter to quarter and on a comparative historical basis, and these
variations, which can be positive or negative, cannot be predicted by the Trust.
In either case, these price adjustments will impact future royalties payable to
the Trust and, in turn, will impact cash reserves that may become available for
distribution to Unitholders.

According to Cliffs' SEC filings, historically, certain of Cliffs' third party
customer supply agreements specify provisional price calculations, where the
pricing mechanisms generally are based on market pricing, with the final revenue
rate based on certain market inputs at a specified period in time in the future,
per the terms of the supply agreements. Market inputs are tied to indexed price
adjustment factors that are integral to the iron ore supply contracts and vary
based on the agreement. The pricing adjustments generally operate in the same
manner, with each factor typically comprising a portion of the price adjustment,
although the weighting

                                       11

  Table of Contents

of each factor varies based upon the specific terms of each agreement. The price
adjustment factors have been evaluated to determine if they qualify as embedded
derivatives. The price adjustment factors share the same economic
characteristics and risks as the host sales contract and are integral to the
host sales contract as inflation adjustments; accordingly, they have not been
separately valued as derivative instruments.

A portion of royalties expected to be paid to the Trust each year is also based on "spot" sales of iron ore products sold by Northshore and Cliffs, where pricing is basically set at a fixed rate.



As also described elsewhere in this report, the Trust receives a bonus royalty
equal to a percentage of the gross proceeds of iron ore products (mined from
Mesabi Trust Lands) shipped and sold at prices above the Adjusted Threshold
Price. Although 99.5% of all the iron ore products shipped during calendar 2021
was sold at prices higher than the Adjusted Threshold Price, the Trustees are
unable to project whether Cliffs will continue to be able to sell iron ore
products at prices above the applicable Adjusted Threshold Price, entitling the
Trust to any future bonus royalty payments.

As previously disclosed, on May 1, 2022, Cliffs idled Northshore. On July 22,
2022, Cliffs announced that it extended the idling of Northshore to at least
April 2023 and would perhaps continue idling Northshore beyond that date.

Deutsche Bank Trust Company Americas, the Corporate Trustee of Mesabi Trust,
performs certain administrative functions for Mesabi Trust. The Trust maintains
a website at www.mesabi-trust.com. The Trust makes available (free of charge)
its annual, quarterly and current reports (and any amendments thereto) filed
with the SEC through its website as soon as reasonably practicable after
electronically filing or furnishing such material with or to the SEC.

Results of Operations

Comparison of Iron Ore Pellet Production and Shipments for the Three and Nine Months Ended October 31, 2022 and October 31, 2021



As shown in the table below, during the three months ended October 31, 2022,
production of iron ore pellets at Northshore from Mesabi Trust Lands totaled -
zero tons, and shipments over the same period totaled - zero tons. By
comparison, pellet production and shipments for the comparable period in 2021
were 1,117,253 tons and 1,179,530 tons, respectively. The decrease in production
and shipments is attributable to the ongoing idling of Northshore's facilities
during the current period as compared to the prior period.

                      Pellets Produced from    Pellets Shipped from
                           Trust Lands             Trust Lands
Three Months Ended           (Tons)                   (Tons)
October 31, 2022                          -                       -
October 31, 2021                  1,117,253               1,179,530


As shown in the table below, during the nine months ended October 31, 2022,
production of iron ore pellets at Northshore from Mesabi Trust Lands totaled
906,952 tons, and shipments over the same period totaled 906,952 tons. By
comparison, pellet production and shipments for the comparable period in 2021
were 3,404,224 tons and 3,174,110 tons, respectively. The decrease in production
and shipments is attributable to the idling of Northshore's facilities during
the current period as compared to the prior period. For the nine months ended
October 31, 2022, approximately 99.7% of shipments originated from Trust lands.

                     Pellets Produced from    Pellets Shipped from
                          Trust Lands             Trust Lands
Nine Months Ended           (Tons)                   (Tons)
October 31, 2022                   906,952                 906,952
October 31, 2021                 3,404,224               3,174,110

Comparison of Royalty Income for the Three and Nine Months Ended October 31, 2022 and October 31, 2021



As reflected in the table below, the Trust's total royalty income for the three
months ended October 31, 2022 decreased by $15,836,180 to $0 as compared to the
three months ended October 31, 2021. The decrease in total royalty income is due
to the idling of Northshore's facilities during the three months ended
October 31, 2022, as compared to the three months ended October 31, 2021.

The table below shows that the base overriding royalties decreased $9,644,501
and the bonus royalties decreased by $5,981,907 for the three months ended
October 31, 2022, as compared to the three months ended October 31, 2021. Fee
royalties decreased by $209,772 over the same period. The decrease in the base
overriding royalties, bonus royalties and fee royalties is attributable to the
idling of Northshore's facilities in the current period as compared to the

prior
comparable period.

                                       12

  Table of Contents

The table below summarizes the components of Mesabi Trust's total royalty income for the three months ended October 31, 2022 and October 31, 2021, respectively:



                               Three Months Ended October 31,
                            2022                  2021
Base overriding royalties  $     -     $                 9,644,501
Bonus royalties                  -                       5,981,907
Fee royalties                    -                         209,772
Total royalty income       $     -     $                15,836,180


As reflected in the table below, the Trust's total royalty income for the nine
months ended October 31, 2022 decreased by $43,187,943 to $9,794,440 as compared
to the nine months ended October 31, 2021. The decrease in total royalty income
is attributable to the idling of Northshore's facilities during the nine months
ended October 31, 2022, as compared to the nine months ended October 31, 2021.

The table below shows that the base overriding royalties decreased $28,099,399
and the bonus royalties decreased by $14,742,753 for the nine months ended
October 31, 2022, as compared to the nine months ended October 31, 2021. Fee
royalties decreased by $345,791 over the same period. The decrease in the base
overriding royalties, bonus royalties and fee royalties is attributable to the
idling of Northshore's facilities in the current period as compared to the prior
comparable period.

The table below summarizes the components of Mesabi Trust's total royalty income
for the nine months ended October 31, 2022 and October 31, 2021, respectively:

                               Nine Months Ended October 31,
                                 2022                     2021
Base overriding royalties  $      3,829,720           $ 31,929,119
Bonus royalties                   5,722,317             20,465,070
Fee royalties                       242,403                588,194
Total royalty income       $      9,794,440           $ 52,982,383

Comparison of Net Income, Expenses and Distributions for the Three and Nine Months Ended October 31, 2022 and October 31, 2021



Net loss for the three months ended October 31, 2022 was ($413,692), a decrease
of $16,406,598 as compared to the three months ended October 31, 2021. The
decrease in net income (loss) for the three months ended October 31, 2022 was
due to the idling of Northshore's facilities during the current period as
compared to the three months ended October 31, 2021. The Trust's expenses for
the three months ended October 31, 2022 were $498,373, an increase of $133,072
compared to the expenses for the three months ended October 31, 2021. The
increase in expenses was primarily attributable to an increase in legal fees and
expenses incurred for the three months ended October 31, 2022, as compared to
the prior comparable period. The table below summarizes the Trust's income and
expenses for the three months ended October 31, 2022 and October 31, 2021,

respectively.

                          Three Months Ended October 31,
                             2022                 2021
Total royalty income   $              -    $       15,836,180
Interest income                  84,681               522,027
Total revenues                   84,681            16,358,207
Expenses                        498,373               365,301
Net income (loss)      $      (413,692)    $       15,992,906


Net income for the nine months ended October 31, 2022 was $8,324,122, a decrease
of $42,998,684 as compared to the nine months ended October 31, 2021. The
decrease in net income for the nine months ended October 31, 2022 was due to the
idling of Northshore's facilities during the current period as compared to the
nine months ended October 31, 2021. The Trust's expenses for the nine months
ended October 31, 2022 were $1,589,996 a decrease of $592,271 compared to the
expenses for the nine months ended October 31, 2021. The decrease in expenses
was primarily attributable to a decrease in legal fees and expenses related

to
the

                                       13

  Table of Contents

arbitration that was completed during the fiscal year ended January 31, 2022.
The table below summarizes the Trust's income and expenses for the nine months
ended October 31, 2022 and October 31, 2021, respectively.

                          Nine Months Ended October 31,
                             2022                2021
Total royalty income   $      9,794,440    $      52,982,383
Interest income                 119,678              522,690
Total revenues                9,914,118           53,505,073
Expenses                      1,589,996            2,182,267
Net income             $      8,324,122    $      51,322,806
As presented on the "Trust's Condensed Statements of Operations" on page 3 of
this quarterly report, the Trust's net income (loss) per unit decreased $1.2505
per unit to ($0.0315) per unit for the fiscal quarter ended October 31, 2022 as
compared to the fiscal quarter ended October 31, 2021. On October 14, 2022, the
Trust declared no distribution to Unitholders of record. Comparatively, the
Trust declared a distribution of $1.42 per unit to Unitholders in October 2021.
During the nine months ended October 31, 2022 and October 31, 2021 the Trust had
declared distributions of $1.88 and $2.40 per unit, respectively.

On a quarterly basis, the Trustees review a variety of financial and economic
data and information impacting the Trust, and upon the Trustees' determination,
distributions may be declared approximately ten weeks after the Trustees receive
a quarterly royalty report from Northshore and Cliffs and the Trust receives the
actual royalty payment with respect to royalty income that is payable for iron
ore shipments through the end of each prior calendar quarter. Royalty payments
may include pricing adjustments with respect to shipments made during prior
periods. The Trust accounts for and reports accrued income receivable based on
shipments during the last month of each of the Trust's fiscal quarters (April,
July, October and January) and price adjustments under Cliffs' Customer
Contracts (which can be positive or negative and can result in significant
variations in royalties received by Mesabi Trust and cash available for
distribution to Unitholders) as reported to the Trust by Northshore. The Trust
accounts for these amounts by using estimated prices and reports such amounts
even though accrued income receivable is not available for distribution to
Unitholders until it is received by the Trust. Accordingly, distributions
declared by the Trust are not equivalent to the Trust's net income (loss) during
the periods reported in this quarterly report on Form 10-Q.

Comparison of Unallocated Reserve as of October 31, 2022, October 31, 2021 and January 31, 2022



As set forth in the table below, Unallocated Reserve decreased from $36,311,828
as of October 31, 2021 to $14,453,251 as of October 31, 2022. The decrease in
Unallocated Reserve as of October 31, 2022, as compared to October 31, 2021, is
primarily the result of a decrease in the unallocated cash and U.S. Government
securities and accrued income receivable. The decrease in the unallocated cash
and U.S. Government securities is attributable to a decrease in royalties
received in the third quarter of 2022 as compared to the third quarter of 2021.
The decrease in the accrued income receivable portion of the Unallocated Reserve
is attributable to a decrease in shipments for the month ended October 31, 2022
as compared to the month ended October 31, 2021.

                                                           October 31,             % increase
                                                       2022            2021        (decrease)
Accrued Income Receivable                          $     34,460    $  8,491,074       (99.6)%
Contract Asset                                                -         551,370        100.0%
Unallocated Cash and U.S. Government Securities      14,504,539      27,229,547       (46.7)%
Prepaid Expenses and (Accrued Expenses), net           (85,748)          39,837      (315.2)%
Unallocated Reserve                                $ 14,453,251    $ 36,311,828       (60.2)%


It is possible that future negative price adjustments could offset, or even
eliminate, future royalties or royalty income that would otherwise be payable to
the Trust in any particular quarter, or at year end, thereby potentially
reducing cash available for distribution to the Trust's Unitholders in future
quarters. See the discussion under the heading "Risk Factors" beginning on
page 4 of the Trust's Annual Report on Form 10-K for the fiscal year ended
January 31, 2022 (filed April 27, 2022), as updated by Part II, Item 1A of this
Quarterly Report on Form 10-Q.

The Trust's Unallocated Reserve as of October 31, 2022 decreased by $16,341,498
to $14,453,251, as compared to the fiscal year ended January 31, 2022. The
decrease in the Unallocated Reserve as of October 31, 2022, as compared to
January 31, 2022, is primarily the result of a decrease in the unallocated cash
and U.S. Government securities and accrued income receivable. The decrease in
the unallocated cash and U.S. Government securities is attributable to a
decrease in royalties received in the third quarter

                                       14

Table of Contents



of 2022 as compared to the fourth quarter of 2021. The decrease in the accrued
income receivable portion of the Unallocated Reserve is attributable to a
decrease in shipments for the month ended October 31, 2022 as compared to the
month ended January 31, 2022.

                                                                                               % increase
                                                    October 31, 2022      January 31, 2022     (decrease)
Accrued Income Receivable                          $           34,460    $        4,631,510       (99.3)%
Contract Asset                                                      -             1,431,633      (100.0)%
Unallocated Cash and U.S. Government Securities            14,504,539            24,767,504       (41.4)%
Prepaid Expenses and (Accrued Expenses), net                 (85,748)              (35,898)        138.9%
Unallocated Reserve                                $       14,453,251    $ 

30,794,749 (53.1)%




Each quarter, as authorized by the Agreement of Trust, the Trustees will
reevaluate all relevant factors including all costs, expenses, obligations, and
present and future liabilities of the Trust (whether fixed or contingent) in
determining a prudent level of unallocated reserve in light of the unpredictable
nature of the iron ore industry, current and projected future mining operations
and current economic conditions. Although the actual amount of the Unallocated
Reserve will fluctuate from time to time and may increase or decrease from its
current level, it is currently anticipated that future distributions will be
highly dependent upon royalty income as it is received and the level of Trust
expenses. The amount of future royalty income available for distribution will be
subject to the volume of iron ore product shipments and the dollar level of
sales by Northshore. Shipping activity is greatly reduced during the winter
months. The current idling of Northshore operations, which commenced May 1, 2022
and will continue until at least April 2023 and maybe beyond according to
Cliffs, will reduce the Trust's royalty income, which in turn will reduce, or
potentially eliminate, funds available for distribution to Unitholders. Economic
conditions, particularly those affecting the iron ore and steel industry arising
from the COVID-19 pandemic, may adversely affect the amount and timing of such
future shipments and sales. The Trustees will continue to monitor the economic
and other circumstances of the Trust to strike a responsible balance between
distributions to Unitholders and the need to maintain adequate reserves at a
prudent level, given the unpredictable nature of the iron ore and steel
industry, the Trust's dependence on the actions of the lessee/operator, and the
fact that the Trust essentially has no other liquid assets.

Recent Developments

Receipt of Quarterly Royalty Report and Royalty Payment


On October 28, 2022, Mesabi Trust received the quarterly royalty report of iron
ore shipments out of Silver Bay, Minnesota during the quarter ended September
30, 2022 (the "Royalty Report") from Cliffs, the parent company of Northshore.
The Royalty Report indicated that, because of the current and ongoing idling of
Northshore, the Trust received no royalty payments for the quarter.

As reported to Mesabi Trust by Cliffs in the Royalty Report, based on shipments
of iron ore products by Northshore during the three months ended September 30,
2022, Mesabi Trust was credited with a base royalty of zero dollars ($0.00). For
the three months ended September 30, 2022, Mesabi Trust was also credited with a
bonus royalty in the amount of zero dollars ($0.00). No adjustments were taken
by Cliffs for the quarter. In addition, because of the current idling of
Northshore, a royalty payment of zero dollars ($0.00) was paid to the Mesabi
Land Trust. Accordingly, the total royalty payments received by Mesabi Trust on
October 28, 2022 from Cliffs were zero dollars ($0.00).

The royalties paid to Mesabi Trust are based on the volume of iron ore pellets
produced or shipped during the quarter and the year to date, the pricing of iron
ore product sales, and the percentage of iron ore pellet shipments from Mesabi
Trust Lands rather than from non-Mesabi Trust Lands. In the third calendar
quarter of 2022, Cliffs credited Mesabi Trust with zero (0) tons of iron ore
shipped, as compared to 1,169,461 tons shipped during the third calendar quarter
of 2021.

The volume of iron ore pellets (and other iron ore products) produced and
shipped by Northshore varies from quarter to quarter and year to year based on a
number of factors, including, among others, Cliffs' decisions to idle Northshore
operations, the requested delivery schedules of customers, general economic
conditions in the iron ore industry, production schedules and weather conditions
on the Great Lakes. These multiple factors can result in significant variations
in royalties received by Mesabi Trust (and in turn, the resulting funds
available for distribution to Unitholders by Mesabi Trust) from quarter to
quarter and from year to year. These variations, which can be positive or
negative, cannot be predicted by the Trustees of Mesabi Trust. Based on the
above factors, and as indicated by Mesabi Trust's historical distribution
payments, the royalties received by Mesabi Trust, and the distributions paid to
Unitholders, if any, in any particular quarter are not necessarily indicative of
royalties that will be received, or distributions that will be paid, if any, in
any subsequent quarter or full year.

As previously announced by Cliffs on July 22, 2022, the current idling of Northshore operations was extended until at least April 2023 and maybe beyond.


Cliffs' Royalty Report stated that the reported royalty amounts were based on
estimated iron ore pellet prices that are subject to change. It is possible that
future negative price adjustments could offset, or even eliminate, royalties or
royalty income that would

                                       15

  Table of Contents

otherwise be payable to Mesabi Trust in any particular quarter, or at year end,
thereby potentially reducing cash available for distribution to Mesabi Trust's
Unitholders in future quarters.

Announcement of No Distribution



On October 14, 2022, Mesabi Trust issued a press release announcing that the
Trustees of Mesabi Trust determined that no distribution was declared in October
2022 with respect to Units of Beneficial Interest.

The Trustees' announcement of declaring no distribution this quarter primarily
reflected the Trustees' caution about uncertainties arising from the July 22,
2022 announcement by Cleveland-Cliffs Inc. ("Cliffs"), the parent company of
Northshore Mining Company ("Northshore"), to extend the current idling of
Northshore operations until at least April 2023 and maybe beyond. With
Northshore's operations currently in idle mode, and no additional information
being made available to the Trustees regarding the length of the idling, the
Trustees' decision reflects their determination to maintain an appropriate level
of reserves in order to make adequate provision to meet current and future
expenses and present and future liabilities (whether fixed or contingent) that
may arise in the future.

The Trustees have received no specific updates on Cliffs' plans concerning
Northshore operations. The Trustees' determination of no distribution during the
quarter also took into account numerous other factors, including uncertainties
resulting from Cliffs' prior announcements to make Northshore a swing operation
as Cliffs' Minorca operation becomes increasingly utilized, Cliffs' increased
use of scrap iron in its vertical supply chain planning, potential volatility in
the iron ore and steel industries generally, national and global economic
uncertainties, the costs and expenses related to the Trust's initiation of
arbitration against Northshore and its parent, Cliffs, possible further
disturbances from global unrest and the potential impacts from further outbreaks
of the coronavirus (COVID-19) pandemic.

Commencement of Arbitration


On October 14, 2022, Mesabi Trust initiated arbitration against Northshore and
its parent, Cliffs (jointly, the "Operator"), the lessee/operator of the leased
lands. The arbitration proceeding has been commenced with the American
Arbitration Association. The Trust seeks an award of damages relating to the
Operator's underpayment of royalties in 2020, 2021, and 2022 by virtue of the
Operator's failure to use the highest price arm's length iron ore pellet sale
from the preceding four quarters in pricing internal production during the
fourth quarter of 2020 through 2022. The Trust also seeks declaratory relief
related to the Trust's entitlement to certain documentation and to the time the
Operator's royalty obligation accrues on internal production.

Forward-looking Statements



This report contains certain forward-looking statements based on Cliffs'
publicly announced plans with respect to DR-grade pellet production, third party
sales, and use of Northshore in the future, which statements are intended to be
made under the safe harbor protections of the Private Securities Litigation
Reform Act of 1995, as amended. Cliffs' implementation of, or changes to, these
plans are beyond Mesabi Trust's control. As such, such statements are subject to
risks and uncertainties, which could cause actual results to differ materially.
Additional information concerning these and other risks and uncertainties is
contained in Mesabi Trust's filings with the Securities and Exchange Commission,
including its Annual Report on Form 10-K for the fiscal year ended January 31,
2022 (filed April 27, 2022) and Quarterly Reports on Form 10-Q for the quarter
ended April 30, 2022 (filed June 13, 2022) and for the quarter ended July 31,
2022 (filed September 13, 2022). Mesabi Trust undertakes no obligation to
publicly update or revise any of the forward-looking statements made herein to
reflect events or circumstances after the date hereof.

In accordance with general instruction B.2 to Form 8-K, the information in this
Form 8-K shall not be deemed to be "filed" for purposes of Section 18 of the
Securities Exchange Act of 1934, as amended, or otherwise subject to the
liabilities of that section.

Important Factors Affecting Mesabi Trust



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's assets. 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 Mesabi
Trust's Unitholders after the payment of, or provision for, such expenses and
liabilities, monitoring royalties and protecting and conserving the held assets.

Neither Mesabi Trust nor the Trustees have any control over the operations and
activities of Northshore, except within the framework of the Amended Assignment
of Peters Lease. Cliffs alone controls (i) historical operating data, including
iron ore production volumes, decisions to reduce or idle the Northshore plant
and mining operations, 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 ore
reserves; (iv) projected production of iron ore products; (v) contracts between
Cliffs and Northshore with their customers; and (vi) the decision to mine off

                                       16

  Table of Contents

Mesabi Trust and/or state lands, based on Cliffs' current mining and engineering
plan. The Trustees do not exert any influence over mining operational decisions
at Northshore, nor do the Trustees provide any input regarding the ore reserve
estimated at Northshore as reported by Cliffs. While the Trustees request
relevant information from Cliffs and Northshore in accordance with the royalty
agreement for use in periodic reports as part of their evaluation of Mesabi
Trust's disclosure controls and procedures, the Trustees do not control this
information and they rely on the information in Cliffs' periodic and current
filings with the SEC to provide accurate and timely information in Mesabi
Trust's reports filed with the SEC.

In accordance with 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 Mesabi Trust's mining property; and (ii)
the accounting firm they have contracted with for non-audit services, including
reviews of financial data related to shipping and sales reports provided by
Northshore and a review of the schedule of leasehold royalties payable to Mesabi
Trust.

For a discussion of additional factors, including but not limited to those that
could adversely affect Mesabi Trust's actual results and performance, see "Risk
Factors" set forth on pages 4 through 16 of Mesabi Trust's Annual Report on Form
10-K for the fiscal year-ended January 31, 2022 (filed April 27, 2022).

Iron Ore Pricing and Contract Adjustments


During the course of its typical fiscal year, some portion of the royalties paid
to Mesabi Trust is based in part on estimated prices for certain iron ore
products sold under some of the Cliffs' Customer Contracts. Mesabi Trust is not
a party to any of the Cliffs' Customer Contracts. These prices are subject to
interim and final pricing adjustments, which can be positive or negative, and
which adjustments are dependent in part on a variety of price and inflation
index factors, including but not limited to various benchmark pellet prices, hot
band steel prices and various Producer Price Indexes. Although Northshore makes
interim adjustments to the royalty payments on a quarterly basis, these price
adjustments cannot be finalized until after the end of a contract year. This may
result in significant and frequent variations in royalties received by Mesabi
Trust (and in turn the resulting amount of funds available for distribution to
Unitholders by the Trust) from quarter to quarter and on a comparative
historical basis. These variations, which can be positive or negative, cannot be
predicted by Mesabi Trust. It is possible that future negative price adjustments
could partially or even completely offset royalties or royalty income that would
otherwise be payable to the Trust in any particular quarter, or at year-end,
thereby potentially reducing cash available for distribution to the Trust's
Unitholders in future quarters.

Effects of Securities Regulation



The Trust is a publicly traded, pass-through royalty trust with its Trust
Certificates listed on the New York Stock Exchange ("NYSE") and is therefore
subject to extensive regulation under, among others, the Securities Act of 1933,
the Securities Exchange Act of 1934, the Sarbanes-Oxley Act of 2002
("Sarbanes-Oxley"), each as amended, and the rules and regulations of the NYSE.
Issuers failing to comply with such authorities risk serious consequences,
including criminal as well as civil and administrative penalties. In most
instances, these laws, rules and regulations do not specifically address their
applicability to a publicly-traded pass-through royalty trust such as Mesabi
Trust. In particular, Sarbanes-Oxley mandated the adoption by the SEC and NYSE
of certain rules and regulations that are impossible for the Trust to literally
satisfy because of its nature as a pass-through royalty trust. Pursuant to NYSE
rules, as a pass-through royalty trust, the Trust is exempt from many of the
corporate governance requirements that apply to other publicly traded
corporations. The Trust does not have, nor does the Agreement of Trust provide
for, a board of directors, an audit committee, a corporate governance committee,
a compensation committee or executive officers. The Trust has no employees. The
Trustees closely monitor the SEC's and NYSE's rulemaking activities and will
comply with their rules and regulations to the extent applicable.

The Trust's website is located at www.mesabi-trust.com.

Critical Accounting Policies and Estimates


This "Trustees' Discussion and Analysis of Financial Condition and Results of
Operations" is based upon the Trust's financial statements, which have been
prepared in accordance with accounting principles generally accepted in the
United States. The preparation of these financial statements requires the
Trustees to make estimates and judgments that affect the reported amounts of
assets, liabilities, revenues and expenses, and related disclosure of contingent
assets and liabilities. These estimates form the basis for making judgments
about the carrying value of assets and liabilities that are not readily apparent
from other sources. The Trustees base their estimates and judgments on
historical experience and on various other assumptions that the Trustees believe
are reasonable under the circumstances. However, because future events and their
effects cannot be determined with certainty, actual results could differ from
our assumptions and estimates, and such differences could be material. Critical
accounting policies are those that have meaningful impact on the reporting of
the Trust's financial condition and results of operations, and that require
significant judgment and estimates.

                                       17

Table of Contents



There have been no material changes in the Trust's critical accounting policies
or significant accounting estimates during the three months ended
October 31, 2022. For a complete description of the Trust's significant
accounting policies, please see Note 2 to the financial statements included in
the Trust's Annual Report on Form 10-K for the year ended January 31, 2022
(filed April 27, 2022).

Certain Tax Information



The Trust is not taxable as a corporation for federal or state income tax
purposes and is instead qualified as a nontaxable grantor trust. Since the
Trust's inception, all net taxable income is annually attributable directly to
Unitholders for tax purposes regardless of whether the income is distributed or
retained by the Trust in its reserve account. As such, in lieu of the Trust
paying income taxes, Unitholders report their pro rata share of the various
items of Trust income and deductions on their income tax returns. This reporting
is required whether or not the earnings of the Trust are distributed as to
Unitholders. During calendar year 2021, any funds retained to increase the
Trust's unallocated reserve, which were derived from reportable royalty income,
will nonetheless become taxable as reportable income to Unitholders, depending
on each individual's personal tax situation. Information regarding the
background on the changes in the Trust's unallocated reserve is described above
under "Results of Operations - Comparison of Unallocated Reserve as of
October 31, 2022, October 31, 2021 and January 31, 2022" beginning on page 12.
Unitholders are encouraged to consult with their own tax advisors to plan for
any financial impact related to this and to review their personal tax situations
related to investing in, holding or selling units of beneficial interest in
Mesabi Trust.

© Edgar Online, source Glimpses