-----BEGIN PRIVACY-ENHANCED MESSAGE-----
Proc-Type: 2001,MIC-CLEAR
Originator-Name: webmaster@www.sec.gov
Originator-Key-Asymmetric:
 MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen
 TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB
MIC-Info: RSA-MD5,RSA,
 FrlSZTwJeYifgujxHFLR8KDZ/unj1iKEh6ePNyVy+k1i5AeY4FjcKSiNbtEc1yVw
 W+9lLLtvGmaAsMu05tphKg==

<SEC-DOCUMENT>0000844059-02-000009.txt : 20021220
<SEC-HEADER>0000844059-02-000009.hdr.sgml : 20021220
<ACCEPTANCE-DATETIME>20021220172929
ACCESSION NUMBER:		0000844059-02-000009
CONFORMED SUBMISSION TYPE:	10-K
PUBLIC DOCUMENT COUNT:		4
CONFORMED PERIOD OF REPORT:	20020930
FILED AS OF DATE:		20021220

FILER:

	COMPANY DATA:	
		COMPANY CONFORMED NAME:			PATRIOT TRANSPORTATION HOLDING INC
		CENTRAL INDEX KEY:			0000844059
		STANDARD INDUSTRIAL CLASSIFICATION:	TRUCKING & COURIER SERVICES (NO AIR) [4210]
		IRS NUMBER:				592924957
		STATE OF INCORPORATION:			FL
		FISCAL YEAR END:			0930

	FILING VALUES:
		FORM TYPE:		10-K
		SEC ACT:		1934 Act
		SEC FILE NUMBER:	000-17554
		FILM NUMBER:		02865810

	BUSINESS ADDRESS:	
		STREET 1:		801 ART MUSEUM DRIVE
		CITY:			JACKSONVILLE
		STATE:			FL
		ZIP:			32207
		BUSINESS PHONE:		9043965733

	MAIL ADDRESS:	
		STREET 1:		155 E 21ST ST
		CITY:			JACKSONVILLE
		STATE:			FL
		ZIP:			32206

	FORMER COMPANY:	
		FORMER CONFORMED NAME:	FRP PROPERTIES INC
		DATE OF NAME CHANGE:	19920703
</SEC-HEADER>
<DOCUMENT>
<TYPE>10-K
<SEQUENCE>1
<FILENAME>pattext.txt
<TEXT>

	SECURITIES AND EXCHANGE COMMISSION
	Washington, D.C. 20549
	FORM 10-K
(Mark One)
   [X]	 ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d)
	OF THE SECURITIES EXCHANGE ACT OF 1934
           For the fiscal year ended September 30, 2002
	OR
   [ ] 	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
	OF THE SECURITIES EXCHANGE ACT OF 1934
	Commission file number 33-26115

	PATRIOT TRANSPORTATION HOLDING, INC.
	(Exact name of registrant as specified in its charter)

FLORIDA							   	  59-2924957
State or other jurisdiction of			 	   (I.R.S. Employer
incorporation or organization				    Identification
No.)

1801 Art Museum Drive, Jacksonville, Florida		     32207
(Address of principal executive offices)			  (Zip Code)

Registrant's telephone number, including area code   904/396-5733

Securities registered pursuant to Section 12(b) of the Act:	None

Securities registered pursuant to Section 12(g) of the Act:
	Common Stock $.10 par value
	(Title of class)

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 if disclosure of delinquent filers pursuant
to Item 405 of Regulation S-K is not contained herein, and will not
be contained, to the best of registrant's knowledge, in definitive
proxy or information statements incorporated by reference in Part
III of this Form 10-K. [   ]

At December 9, 2002 aggregate market value of the shares of Common
Stock held by non-affiliates of the registrant was $37,221,956.  At
such date there were 3,049,708 shares of the registrant's stock
outstanding.

	Documents Incorporated by Reference

Portions of the Patriot Transportation Holding, Inc. 2002 Annual
Report to Shareholders are incorporated by reference in Parts I and
II.

Portions of the Patriot Transportation Holding, Inc. Proxy Statement
dated December 23, 2002 are incorporated by reference in Part III.



                             PART I

Item 1. BUSINESS.

Patriot Transportation Holding, Inc., which was incorporated in
Florida in 1988, and its subsidiaries (the "Company") are
engaged in the transportation and real estate businesses.

The Company's transportation business is conducted through two
wholly owned subsidiaries, Florida Rock & Tank Lines,
Inc.("Tank Lines"),and SunBelt Transport, Inc. ("SunBelt").
Tank Lines is a Southeastern transportation company
concentrating in the hauling of liquid and dry bulk commodities
by tank trucks.   SunBelt serves the flatbed portion of the
trucking industry in the Southeast, Midwest and Mid-Atlantic
states, hauling primarily construction materials. A third
transportation subsidiary, Patriot Transportation, Inc. ("PTI")
closed operations in September 2001.

The Company's real estate activities are conducted through
several wholly owned subsidiaries.   Florida Rock Properties,
Inc. ("Properties") owns real estate of which a substantial
portion is under mining royalty agreements or leased to Florida
Rock Industries, Inc. ("FRI"), a related party.  FRI accounted
for approximately 41% of the Company's real estate revenues,
excluding property sales, for Fiscal 2002.  Properties also
holds certain other real estate for investment.  Other wholly
owned subsidiaries of the Company own and are developing
certain industrial rental properties near Baltimore, Maryland
and Jacksonville, Florida.  Substantially all of the real
estate operations are conducted within the Southeastern and
Mid-Atlantic United States.

The Company has two business segments: transportation and real
estate.  Industry segment information is presented in Notes 2
and 10 to the consolidated financial statements included in the
accompanying 2002 Annual Report to Shareholders and is
incorporated herein by reference.

Revenues from royalties and from a portion of the trucking
operations are subject to factors affecting the level of
general construction activity.  A decrease in the level of
general construction activity in any of the Company's market
areas may have an adverse effect on such revenues and income
derived therefrom.

Transportation. Tank Lines is engaged in hauling liquid and dry
bulk commodities by tank trucks.  SunBelt is engaged in hauling
primarily building and construction materials on flatbed
trailers. Before closing its operations in September 2001, PTI
was engaged in the hauling of a variety of cargo through
independent agents and owner-operators.

Tank Lines' truck fleet hauls liquid and dry bulk commodities,
primarily petroleum and chemicals.  It operates from terminals
in Jacksonville, Orlando, Panama City, Pensacola, Port
Everglades, Tampa and White Springs, Florida; Albany, Atlanta,
Augusta, Bainbridge, Columbus, Dalton, Macon and Savannah,
Georgia; Knoxville, Tennessee; Charlotte and Wilmington, North
Carolina; Charleston, South Carolina; and Birmingham, Alabama.
Tank Lines has from two to six major tank truck competitors in
each of its markets.

SunBelt's owned and leased flatbed fleet is based in
Jacksonville and Tampa, Florida; Atlanta and Savannah, Georgia;
Salisbury, North Carolina; and South Pittsburg, Tennessee and
hauls primarily building and construction materials in
Southeastern, Midwestern and Mid-Atlantic states.  There are
ten major competitors in the SunBelt's market area and numerous
small competitors in the various states served.

On August 10, 2001 the Company announced it was discontinuing
the operation of its third-party agent/owner-operator
subsidiary, PTI. PTI hauled a variety of cargo, throughout the
United States, through independent contractors until it ceased
operations in September 2001. PTI began operations in December
1999.  PTI was a non-asset based variable cost transportation
company that provided transportation services to shippers
through a network of independent sales agents and contractors.
Independent sales agents and contractors were compensated based
on a percentage of revenue generated by them.  The Company
decided to close PTI due to declining operating margins from
the continuing high administrative costs to support this start
up business, sharply higher liability insurance costs and an
adverse economic climate. Additional information is presented
in Note 3 to the consolidated financial statements included in
the accompanying 2002 Annual Report to Shareholders and is
incorporated herein by reference.

On May 30, 2002, the Company acquired substantially all of the
operating assets of Infinger Transportation Company, Inc.
(Infinger), a regional tank truck carrier based in Charleston,
South Carolina. The acquisition was accounted for as a
purchase. The purchase price was approximately $3,698,000,
including costs associated with the acquisition. The purpose of
the acquisition was to enable the Company to expand into new
markets and increase capacity in existing markets.

At September 30, 2002, the Company was committed to purchase 67
additional tractors and expects to continue its routine fleet
replacement and modernization program during 2003.

Price, service, and location are the major factors which affect
competition in the transportation segment within a given
market.

During Fiscal 2002, the transportation segment's ten largest
customers accounted for approximately 45.5% of the
transportation segment's revenue.  The loss of any one of these
customers could have an adverse effect on the Company's
revenues and income.  During the fourth quarter, the Company
reported that one of its ten largest customers indicated it is
moving a majority of the business it is currently doing with
the Company to other carriers. This decision was reached after
a lengthy competitive bid process resulting in the business
being awarded to the lowest bidder. The Company estimates lost
revenues from this customer to be approximately 6% of the
transportation segment's revenues for Fiscal 2002. The loss of
this revenue will have an adverse effect on the Company's
operating income, at least in the short term.  The Company
anticipates this lost revenue will be offset by revenues
generated from the acquisition of the operating assets of
Infinger Transportation, Inc. which was acquired by the Company
on May 30, 2002.

The transportation segment primarily serves customers in the
petroleum and building and construction industries.  Petroleum
customers accounted for approximately 67% and building and
construction customers accounted for approximately 21% of
transportation segment revenues for the year ended September
30, 2002.

The Company hauls construction aggregates, diesel fuel and
supplies for FRI.   Revenues from services provided to FRI
accounted for 1.2% of the transportation segment's revenues.

Real Estate.  The Company's real estate and property
development activities are conducted through several wholly
owned subsidiaries.

The Company owns real estate in Florida, Georgia, Virginia,
Maryland, and Washington, D.C.  The real estate owned falls
generally into one of three categories. The first category is
land and/or buildings leased under rental agreements or being
developed for rental. The second is construction aggregates
properties with stone or sand and gravel deposits, of which
substantially all is leased to FRI under mining royalty
agreements.   The Company is paid a percentage of the revenues
generated by the material mined and sold, or minimum royalties
where there is no current, or only limited, mining activity.
The third category is land that is being held for future
appreciation or development.

Additional information about the Company's real estate segment
is contained on page 1 under the captions "Real Estate Group"
and in Notes 2 and 10 to the consolidated financial statements
included in the accompanying 2002 Annual Report to Shareholders
and is incorporated herein by reference.

The Company's real estate strategy of developing high quality,
flexible warehouse/office space continues to be successful as
91% of the warehouse/office portfolio of approximately 1.4
million square feet was leased at September 30, 2002.

Price, location, rental space availability, flexibility of
design, and property management services are the major factors
that affect competition in the flexible warehouse/office rental
market.  The Company experiences considerable competition in
all of its markets.

In Fiscal 2002, real estate revenues, excluding the sale of
real estate, were divided approximately 67% from rentals and
33% from mining and minimum royalties. FRI accounted for
approximately 41% of such revenue. Tenants of our flexible
warehouse/office properties are not concentrated in any one
particular industry.

In February 2002, a subsidiary of the Company signed an
Agreement to sell 108 acres of land located in Springfield,
Virginia to FRI for $15,000,000.  Closing is subject to a title
search and surveys and may occur within 45 days of the Company
giving notice to FRI to close or, subsequent to June 30, 2003,
within 45 days of either party giving notice to close.  If FRI
fails to close by December 31, 2003, at no fault of the
Company, the Company may retain the $100,000 binder deposit and
be under no further obligation to close.  FRI has the right to
terminate this Agreement prior to receiving the Company's
notice to close if the consummation of the sale would cause a
default in the Credit Agreement among FRI and Wachovia Bank,
N.A., et. al.  The Agreement was approved by a committee of
independent directors of the company after review of a
development feasibility study and other materials, consultation
with management, and advice of independent counsel.



Environmental Matters.   While the Company is affected by
environmental regulations, such regulations are not expected to
have a major effect on the Company's capital expenditures or
operating results.

Employees.  The Company employed approximately 846 people in
its transportation group, 11 people in its real estate group,
and 4 people in its corporate offices at September 30, 2002.

EXECUTIVE OFFICERS OF THE COMPANY

Name                 Age        Office           	Position
Since
Edward L. Baker      67	Chairman of the Board	May   3, 1989
John E. Anderson     57	President & Chief        Feb. 17, 1989
                		 Executive Officer
David H.
 DeVilliers, Jr.     51  Vice President           Feb. 28, 1994

Ray M.Van Landingham 59  Vice President, Finance  Dec.  6, 2000
                          and Administration
                          and Chief Financial
                          Officer
Gregory B. Lechwar   35  Controller               Oct.  2, 2002
Rick J. Copley       45  President of SunBelt     Sept 16, 2002
					 Transport, Inc.
John R. Mabbett III  43  President of Florida     Jan.  1, 1993
                         Rock & Tank Lines, Inc.


All of the above officers have been employed in their
respective positions for the past five years except as follows:
Ray Van Landingham was Vice President, Finance and
Administration of the Jacksonville Port Authority from December
1991 to November 2000; Gregory B. Lechwar has been employed by
the Company in various accounting positions since October 1999,
and from August 1991 until October 1999, Mr. Lechwar was
employed as a certified public accountant with
PricewaterhouseCoopers LLP; and Rick J. Copley has been a Vice
President of SunBelt since 1993.



John D. Baker II, who is the brother of Edward L. Baker, and
Thompson S. Baker II, who is the son of Edward L. Baker, are on
the Board of Directors of the Company.

All executive officers of the Company are elected by the Board
of Directors.

Item 2.  PROPERTIES.

The Company's principal properties are located in Florida,
Georgia, Virginia, Washington, D.C., and Maryland.

Transportation Properties.  At September 30, 2002, the Company
operated and owned a fleet of approximately 595 trucks, two of
which were leased, and owned a fleet of approximately 836
trailers.   The Company has 22 sites for its trucking terminals
in Florida, Georgia, Alabama, North Carolina, South Carolina
and Tennessee.  Of these sites, the Company owned 12 and leased
10.

Development Properties.  The Company owns approximately 120
acres of land in Virginia and Washington, D.C. and an office
building and approximately 6 acres in Jacksonville, Florida,
all of which are leased to FRI.  At September 30, 2002, the
Company owned eight parcels of land totaling 251 acres near
Baltimore, Maryland as follows:

Hillside Business Park in Anne Arundel County is a 59 acre
tract near the Baltimore-Washington International Airport.  The
project will provide the Company an opportunity to develop
575,000 square feet of warehouse/office space.  Grading and
infrastructure work on the site is nearing completion and the
first two buildings within the park are under construction and
are scheduled to be completed during 2003 totaling 274,800
square feet of leaseable warehouse/office space.  One building
with 200,200 square feet is pre-leased to one tenant for 15
years. The other building is not pre-leased.

Lakeside Business Park in Harford County consists of 134 acres.
 Seven warehouse/office buildings, totaling 671,918 square
feet, have been constructed and are 86% leased.  32.8 acres
remain for future development of an additional 485,200 square
feet of comparable product.

6920 Tudsbury Road in Baltimore County contains 5.3 acres with
83,100 square feet of warehouse space that is 100% leased.

8620 Dorsey Run Road in Howard County contains 5.8 acres with
84,600 square feet of warehouse space that is 100% leased.

Rossville Center in Baltimore County contains approximately 10
acres with 190,517 square feet of commercial/warehouse space
and is 87% leased.

34 Loveton Circle in Baltimore County contains 8.5 acres with
29,722 square feet of office space which is 11% occupied by the
Company with the balance 100% leased, including 23% leased to
FRI.

Oregon Center in Anne Arundel County contains approximately 17
acres with 195,615 square feet of commercial warehouse and
office space which is 100% leased.

Arundel Center in Howard County contains approximately 11 acres
with 162,796 square feet of commercial warehouse and office
space, which is 89% leased.

At September 30, 2002 certain developed real estate properties
having a carrying value of $40,975,000 were pledged on long-
term non-recourse notes with an outstanding principal balance
totaling $36,101,000. In addition, certain other properties
having a carrying value at September 30, 2002 of $981,000 were
encumbered by industrial revenue bonds that are the liability
of FRI.  FRI has agreed to pay such debt when due (or sooner if
FRI cancels its lease of such property), and further has agreed
to indemnify and hold harmless the Company on account of such
debt.

The Company owns a 5.8 acre site in the Southeast quadrant of
Washington, D.C. on the banks of the Anacostia River which was
rezoned in November 1999 from industrial to a Planned Unit
Development ("PUD") that permitted the development of 1.5
million square feet of commercial office space together with
associated waterfront enhancements.  As a condition to the PUD
the Company was required to proffer a nearby 2.1 acre site it
owns thereby eliminating any potential for development of the
2.1 acre site by the Company.

In May of 2002 the District of Columbia Zoning Commission voted
3-2 against extending until 2004 the previously approved PUD
that allowed for the development of up to 1.5 million square
feet of commercial office space on the Company's 5.8 acre site.
The Company has filed the appropriate documentation with the
Zoning Commission seeking a reconsideration of their decision
not to extend the PUD.

There is also a recently adopted "overlay" of new zoning for a
substantial area of the Southwest and Southeast quadrants of
the District of Columbia west of the Anacostia River which
includes both the 5.8 acre site and the nearby 2.1 acre site
owned by the Company.  Under this "overlay" the Company would
be permitted to develop on the two sites approximately 1.38
million square feet, divided roughly in half between commercial
office/retail space and residential (including hotel) space.
The "overlay" requires a larger residential component and more
"open space" than the PUD would have permitted.

The two sites are currently leased to FRI under leases expiring
in April 2006.  The Company will continue to explore
opportunities for eventual development of this property.

Construction Aggregates Properties.  The following table
summarizes the Company's principal construction aggregates
locations and estimated reserves at September 30, 2002,
substantially all of which are leased to FRI.
                                             Tons of
                                 Tons Sold    Estimated
                                 in Year    Reserves
                                  Ended         at
                                 9/30/02     9/30/02  Approximate
                                (000's)      (000's)  Acres Owned

The Company owns eleven
 locations currently being
 mined in Brooksville,
 Grandin, Gulf Hammock,
 Keuka, Newberry and Airgrove/
 Lake County, Florida;
 Columbus, Macon, Forest Park
 and Tyrone, Georgia;
 and Manassas, Virginia.          9,058      518,394     17,135

The Company owns six locations
 not currently being mined in
 Ft. Myers, Miami(mining ceased
 Feb 2002), Marion County,
 Astatula/Lake County and
 Sandland/Polk County, Florida
 and St. Mary's County, Maryland  1,458       32,891      4,145

Other Properties. In addition to the development, mining and
rental sites, the Company owns approximately 8,373 acres of
investment and other real estate, of which approximately 6,321
acres are in Suwannee County and Columbia County, Florida and
are leased to FRI.

The Company continues permitting and preliminary horizontal
development work for a 50-acre, rail-served site on
Commonwealth Avenue in Jacksonville, Florida near the western
beltway of Interstate-295.   This site is planned for roughly
500,000 square feet of eventual build-out.





Item 3.  LEGAL PROCEEDINGS.

Note 13 to the Consolidated Financial Statements included in
the accompanying 2002 Annual Report to Shareholders is
incorporated herein by reference.

Item 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

No reportable events.



                             PART II

Item 5.  MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED
                  SHAREHOLDER MATTERS.

There were approximately 767 holders of record of Patriot
Transportation Holding, Inc. common stock, $.10 par value, as
of December 9, 2002.  The Company's common stock is traded on
the Nasdaq Stock Market (Symbol PATR).  Information concerning
stock prices is included under the caption "Quarterly Results"
on page 5 of the Company's 2002 Annual Report to Shareholders,
and such information is incorporated herein by reference.  The
Company has not paid a cash dividend in the past and it is the
present policy of the Board of Directors not to pay cash
dividends.  Information concerning restrictions on the payment
of cash dividends is included in Note 4 to the consolidated
financial statements included in the accompanying 2002 Annual
Report to Shareholders and such information is incorporated
herein by reference. Information regarding securities
authorized for issuance under equity compensation plans is
included in Item 12 of Part III of this Annual Report on Form
10-K and such information is incorporated herein by reference.


Item 6.  SELECTED FINANCIAL DATA.

Information required in response to this Item 6 is included
under the caption "Five Year Summary" on page 5 of the
Company's 2002 Annual Report to Shareholders and such
information is incorporated herein by reference.

Item 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                  CONDITION AND RESULTS OF OPERATIONS.

Information required in response to Item 7 is included under
the caption "Management Analysis" on pages 6 and 7; under the
caption "Capital Expenditures" on page 1; and in Notes to
Consolidated Financial Statements included in the accompanying
2002 Annual Report to Shareholders. Such information is
incorporated herein by reference.

Item 7.A QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET
RISK

The Company is exposed to market risk from changes in interest
rates.  For its cash and cash equivalents, a change in interest
rates affects the amount of interest income that can be earned.
 For its debt instruments with variable interest rates, changes
in interest rates affect the amount of interest expense
incurred. The Company prepared a sensitivity analysis of its
variable rate borrowings to determine the impact of
hypothetical changes in interest rates on the Company's results
of operations and cash flows. The interest-rate analysis
assumed a 50 basis point adverse change in interest rates on
all borrowings under the credit agreement. However, the
interest-rate analysis did not consider the effects of the
reduced level of economic activity that could exist in such an
environment. A 50 basis point adverse move in interest rates on
the Company's outstanding borrowings under the credit agreement
would have an immaterial impact on the Company's results of
operations and cash flows.

The following table provides information about the Company's
financial instruments that are sensitive to changes in interest
rates (dollars in thousands):


                        2003 2004 2005 2006 2007 Thereafter Total Fair Value



Liabilities:

Long-term debt at
 fixed rates         $ 1,311 1,415 1,467 1,587 1,695 28,626 36,101 38,450
Weighted average
 interest rate           7.6%  7.6   7.6   7.6   7.6    7.6

Bank revolving credit at
 variable interest               $12,500                    12,500 12,500
 rate
Weighted average
 Interest rate                       4.2%

Item 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

Information required in response to this Item 8 is included
under the caption "Quarterly Results" on page 5 and on pages 8
through 18 of the Company's 2002 Annual Report to Shareholders.
Such information is incorporated herein by reference.

Item 9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON
                  ACCOUNTING AND FINANCIAL DISCLOSURE.

On May 1, 2002, the Board of Directors of the Company, upon
recommendation of its Audit Committee, decided to dismiss
Deloitte & Touche LLP ("Deloitte & Touche") as the Company's
principal public accountants and engaged PricewaterhouseCoopers
LLP ("PricewaterhouseCoopers") to serve as the Company's
principal public accountants for a three year term beginning
with fiscal year 2002.

Deloitte & Touche's reports on the consolidated financial
statements of the Company and its subsidiaries for the two most
recent fiscal years ended September 30, 2001 did not contain
any adverse opinion or disclaimer of opinion, nor were they
qualified or modified as to uncertainty, audit scope, or
accounting principles.

During the Company's two fiscal years ended September 30, 2001
and the subsequent interim periods through March 31, 2002,
there were no disagreements between the Company and Deloitte &
Touche on any matter of accounting prinicples or practices,
financial statement disclosure, or auditing scope or procedure,
which disagreements, if not resolved to Deloitte & Touche's
satisfaction, would have caused them to make reference to the
subject matter of the disagreement in connection with their
reports; and there were no reportable events as described in
Item 304(a)(1)(v) of Regulation S-K.

The Company provided Deloitte & Touche with a copy of the
foregoing disclosures.

During the Company's two fiscal years ended September 30, 2001,
the Company did not consult PricewaterhouseCoopers with respect
to the application of accounting principles to a specified
transaction, either completed or proposed, or the type of audit
opinion that might be rendered on the Company's consolidated
financial statements, or any other matters or reportable events
as set forth in Items 304(a)(2)(i) and (ii) of Regulation S-K.

	PART III

Item 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.

Information regarding the executive officers of the Company is
set forth under the caption "Executive Officers of the Company"
in Part I of this Form 10-K.

Information concerning directors, required in response to this
Item 10, is included under the captions "Election of Directors"
and "Section 16(a) Beneficial Ownership Reporting Compliance"
in the Company's Proxy Statement and such information is
incorporated herein by reference. The Proxy Statement will be
filed with the Securities and Exchange Commission not later
than December 31, 2002.

Item 11.  EXECUTIVE COMPENSATION.

Information required in response to this Item 11 is included
under the captions "Executive Compensation," "Compensation
Committee Report," "Compensation Committee Interlocks and
Insider Participation," and "Shareholder Return Performance" in
the Company's Proxy Statement and such information is
incorporated herein by reference.

Item 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
                   MANAGEMENT.

Information required in response to this Item 12 is included under
the captions "Common Stock Ownership of Certain Beneficial Owners" and
"Common Stock Ownership by Directors and Officers" in the Company's
Proxy Statement and such information is incorporated herein by
reference.


Equity Compensation Plan Information

                                                    Number of
                                                    Securities
                                                    remaining
                                                    available
                                                    for
                         Number of                  future
                         Securities    Weighted     issuance
                         to be         Average      under equity
                         issued upon   exercise     compensation
                         exercise of   price of     plans
                         outstanding   outstanding  (excluding
                         options,      options,     securities
                         warrants      warrants     reflected in
                         and rights    and rights   column (a)
Plan Category               (a)           (b)          (c)

Equity compensation
 plans approved by
 security holders          141,000        19.78       426,000

Equity compensation
 pans not approved
 by security holders             0            0             0

     Total                 141,000        19.78       426,000


Item 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

Information required in response to this Item 13 is included
under the captions "Compensation Committee Interlocks and
Insider Participation" and "Certain Relationships and Related
Transactions" in the Company's Proxy Statement and such
information is incorporated herein by reference.


Item 14. CONTROLS AND PROCEDURES.

Evaluation of disclosure controls and procedures.  As required
by Rule 13a-15 under the Exchange Act, within the 90 days prior
to the filing date of this report, the Company carried out an
evaluation of the effectiveness of the design and operation of
the Company's disclosure controls and procedures. This
evaluation was carried out under the supervision and with the
participation of the Company's management, including the
Company's President and Chief Executive Officer, Chief
Financial Officer and Principal Accounting Officer. Based upon
that evaluation, the Company's President and Chief Executive
Officer, Chief Financial Officer and Principal Accounting
Officer have concluded that the Company's disclosure controls
and procedures are effective in timely alerting them to
material information relating to the Company required to be
included in the Company's periodic SEC filings.

Disclosure controls and procedures are controls and other
procedures that are designed to ensure that information
required to be disclosed in Company reports filed or submitted
under the Exchange Act is recorded, processed, summarized and
reported, within the time periods specified in the Securities
and Exchange Commission's rule and forms. Disclosure controls
and procedures include, without limitation, controls and
procedures designed to ensure that information required to be
disclosed in Company reports filed under the Exchange Act is
accumulated and communicated to management, including the
Company's Chief Executive Officer, Chief Financial Officer and
Principal Accounting Officer as appropriate, to allow timely
decisions regarding required disclosures.

Changes in internal controls. There have been no changes in
internal controls or in other factors that could significantly
affect these controls subsequent to the date of their
evaluation, including any corrective actions with regard to
significant deficiencies and material weaknesses.





	PART IV

Item 15.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON
      	     FORM 8-K.

(a) (1)and(2) Financial Statements and Financial Statement
                Schedules.

The response to this item is submitted as a separate
section. See Index to Financial Statements and Financial
Statement Schedules on page 25 of this Form 10-K.

(3)Exhibits.

The response to this item is submitted as a separate
section. See Exhibit Index on pages 21 through 24 of this
Form 10-K.

(b)  Reports on Form 8-K.

During the three months ended September 30, 2002, no
reports on Form 8-K were filed by the Company.





                            SIGNATURES

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.

                                        Patriot Transportation Holding, Inc.


Date:  December 19, 2002                  By JOHN E. ANDERSON
                                            John E. Anderson
                                            President and Chief Executive
    Officer (Principal Executive
    Officer)


                               	 	 By RAY M. VAN LANDINGHAM
                                            Ray M. Van Landingham
                                            Vice President, Finance &
    Administration and Chief Financial
                                             Officer (Principal Financial
                                             Officer)

By GREGORY B. LECHWAR
   Gregory B. Lechwar
   Controller (Principal Accounting
                                              Officer)




CERTIFICATION OF CHIEF EXECUTIVE OFFICER AND CHIEF FINANCIAL OFFICER
PURSUANT TO
18 U.S.C. SECTION 1350,
AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

I, John E. Anderson, certify, pursuant to 18 U.S.C. Section 1350, as adopted
pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that the Annual
Report of Patriot Transportation Holding, Inc. on Form 10-K for the fiscal
year ended September 30, 2002 fully complies with the requirements of Section
13(a) or 15(d) of the Securities Exchange Act of 1934 and that the information
contained in such Annual Report on Form 10-K fairly presents in all material
respects the financial condition and results of operations of Patriot
Transportation Holding, Inc.


                                        By:  JOHN E. ANDERSON_______________

                                        Name:  John E. Anderson
                                        Title: President and Chief Executive
                                                  Officer


I, Ray M. Van Landingham, certify, pursuant to 18 U.S.C. Section 1350, as
adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that the
Annual Report of Patriot Transportation Holding, Inc. on Form 10-K for the
fiscal year ended September 30, 2002 fully complies with the requirements of
Section 13(a) or 15(d) of the Securities Exchange Act of 1934 and that the
information contained in such Annual Report on Form 10-K fairly presents in
all material respects the financial condition and results of operations of
Patriot Transportation Holding, Inc.


                                        By:  RAY M. VAN LANDINGHAM__________

                                        Name:  Ray M. Van Landingham
                                        Title: Vice President, Finance and
                                               Administration and Chief
                                               Financial Officer


I, Gregory B. Lechwar, certify, pursuant to 18 U.S.C. Section 1350, as adopted
pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that the Annual
Report of Patriot Transportation Holding, Inc. on Form 10-K for the fiscal
year ended September 30, 2002 fully complies with the requirements of Section
13(a) or 15(d) of the Securities Exchange Act of 1934 and that the information
contained in such Annual Report on Form 10-K fairly presents in all material
respects the financial condition and results of operations of Patriot
Transportation Holding, Inc.


                                        By:  GREGORY B. LECHWAR_____________

                                        Name:  Gregory B. Lechwar
                                        Title: Controller

















Pursuant to the requirements of the Securities Exchange Act of 1934, this
report has been signed below by the following persons on behalf of the
registrant and in the capacities indicated on December 4, 2002.





JOHN E. ANDERSON                 			DAVID H. DEVILLIERS, JR.
John E. Anderson						David H. deVilliers, Jr.
Director, President, and Chief       		Director
Executive Officer
(Principal Executive Officer)                 LUKE E. FICHTHORN III
                                              Luke E. Fichthorn III
                                              Director

RAY M. VAN LANDINGHAM ___________			FRANCIS X. KNOTT
Ray M. Van Landingham          			Francis X. Knott
Vice President, Finance and   		          Director
Administration
(Principal Financial Officer)            	ROBERT H. PAUL, III
                     					Robert H. Paul, III
                                              Director
GREGORY B. LECHWAR
Gregory B. Lechwar                            H. JAY SKELTON
Controller                                    H. Jay Skelton
(Principal Accounting Officer)                Director


EDWARD L. BAKER                               MARTIN E. STEIN, JR.
Edward L. Baker                               Martin E. Stein, Jr.
Chairman of the Board                         Director

JOHN D. BAKER II                 	           JAMES H. WINSTON
John D. Baker II                              James H. Winston
Director                                      Director

THOMPSON S. BAKER II
Thompson S. Baker II
Director





CERTIFICATIONS

I, John E. Anderson, certify that:

1.	I have reviewed this annual report on Form 10-K of Patriot Transportation
Holding, Inc.;
2.	Based on my knowledge, this annual report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to
make the statements made, in light of the circumstances under which such
statements were made, not misleading with respect to the period covered by
this annual report;
3.	Based on my knowledge, the financial statements, and other financial
information included in this annual report, fairly present in all material
respects the financial condition, results of operations and cash flows of
the registrant as of, and for, the periods presented in this annual
report;
4.	The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as
defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and
have:
a)	designed such disclosure controls and procedures to ensure that
material information relating to the registrant, including its
consolidated subsidiaries, is made known to us by others within those
entities, particularly during the period in which this annual report is
being prepared;
b)	evaluated the effectiveness of the registrant's disclosure controls and
procedures as of a date within 90 days prior to the filing date of this
annual report (the "Evaluation Date"); and
c)	presented in this annual report our conclusions about the effectiveness
of the disclosure controls and procedures based on our evaluation as of
the Evaluation Date;
5.	The registrant's other certifying officers and I have disclosed, based on
our most recent evaluation, to the registrant's auditors and the audit
committee of registrant's board of directors (or persons performing the
equivalent functions):
a)	all significant deficiencies in the design or operation of internal
controls which could adversely affect the registrant's ability to
record, process, summarize and report financial data and have
identified for the registrant's auditors any material weaknesses in
internal controls; and
b)	any fraud, whether or not material, that involves management or other
employees who have a significant role in the registrant's internal
controls; and
6.	The registrant's other certifying officers and I have indicated in this
annual report whether there were significant changes in internal controls
or in other factors that could significantly affect internal controls
subsequent to the date of our most recent evaluation, including any
corrective actions with regard to significant deficiencies and material
weaknesses.




Date: December 19, 2002                   /s/John E. Anderson
                                          President and Chief Executive
Officer








CERTIFICATIONS

I, Ray M. Van Landingham, certify that:

1.	I have reviewed this annual report on Form 10-K of Patriot Transportation
Holding, Inc.;
2.	Based on my knowledge, this annual report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to
make the statements made, in light of the circumstances under which such
statements were made, not misleading with respect to the period covered by
this annual report;
3.	Based on my knowledge, the financial statements, and other financial
information included in this annual report, fairly present in all material
respects the financial condition, results of operations and cash flows of
the registrant as of, and for, the periods presented in this annual report;
4.	The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined
in Exchange Act Rules 13a-14 and 15d-14) for the registrant and have:
a)	designed such disclosure controls and procedures to ensure that
material information relating to the registrant, including its
consolidated subsidiaries, is made known to us by others within those
entities, particularly during the period in which this annual report is
being prepared;
b)	evaluated the effectiveness of the registrant's disclosure controls and
procedures as of a date within 90 days prior to the filing date of this
annual report (the "Evaluation Date"); and
c)	presented in this annual report our conclusions about the effectiveness
of the disclosure controls and procedures based on our evaluation as of
the Evaluation Date;
5.	The registrant's other certifying officers and I have disclosed, based on
our most recent evaluation, to the registrant's auditors and the audit
committee of registrant's board of directors (or persons performing the
equivalent functions):
a)	all significant deficiencies in the design or operation of internal
controls which could adversely affect the registrant's ability to
record, process, summarize and report financial data and have
identified for the registrant's auditors any material weaknesses in
internal controls; and
b)	any fraud, whether or not material, that involves management or other
employees who have a significant role in the registrant's internal
controls; and
6.	The registrant's other certifying officers and I have indicated in this
annual report whether there were significant changes in internal controls
or in other factors that could significantly affect internal controls
subsequent to the date of our most recent evaluation, including any
corrective actions with regard to significant deficiencies and material
weaknesses.





Date: December 19, 2002                   /s/Ray M. Van Landingham
                                          Vice President, Finance and
                                            Administration and Chief Financial
                                             Officer





CERTIFICATIONS

I, Gregory B. Lechwar, certify that:

1.	I have reviewed this annual report on Form 10-K of Patriot Transportation
Holding, Inc.;
2.	Based on my knowledge, this annual report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to
make the statements made, in light of the circumstances under which such
statements were made, not misleading with respect to the period covered by
this annual report;
3.	Based on my knowledge, the financial statements, and other financial
information included in this annual report, fairly present in all material
respects the financial condition, results of operations and cash flows of
the registrant as of, and for, the periods presented in this annual report;
4.	The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined
in Exchange Act Rules 13a-14 and 15d-14) for the registrant and have:
a)	designed such disclosure controls and procedures to ensure that
material information relating to the registrant, including its
consolidated subsidiaries, is made known to us by others within those
entities, particularly during the period in which this annual report is
being prepared;
b)	evaluated the effectiveness of the registrant's disclosure controls and
procedures as of a date within 90 days prior to the filing date of this
annual report (the "Evaluation Date"); and
c)	presented in this annual report our conclusions about the effectiveness
of the disclosure controls and procedures based on our evaluation as of
the Evaluation Date;
5.	The registrant's other certifying officers and I have disclosed, based on
our most recent evaluation, to the registrant's auditors and the audit
committee of registrant's board of directors (or persons performing the
equivalent functions):

a)	all significant deficiencies in the design or operation of internal
controls which could adversely affect the registrant's ability to
record, process, summarize and report financial data and have
identified for the registrant's auditors any material weaknesses in
internal controls; and
b)	any fraud, whether or not material, that involves management or other
employees who have a significant role in the registrant's internal
controls; and
6.	The registrant's other certifying officers and I have indicated in this
annual report whether there were significant changes in internal controls
or in other factors that could significantly affect internal controls
subsequent to the date of our most recent evaluation, including any
corrective actions with regard to significant deficiencies and material
weaknesses.





Date: December 19, 2002                   /s/Gregory B. Lechwar
                                          Controller
                                          (Principal Accounting Officer)







	 PATRIOT TRANSPORTATION HOLDING, INC.
	FORM 10-K FOR THE FISCAL YEAR ENDED SEPTEMBER 30, 2002
	EXHIBIT INDEX
	[Item 14(a)(3)]

(3)(a)(1)         Articles of Incorporation of Patriot Transportation Holding,
Inc., incorporated by reference to the corresponding exhibit
filed with Form S-4 dated December 13, 1988. File No. 33-
26115.

(3)(a)(2)         Amendment to the Articles of Incorporation of Patriot
Transportation Holding, Inc. filed with the Secretary of
State of Florida on February 19, 1991 incorporated by
reference to the corresponding exhibit filed with Form 10-K
for the fiscal year ended September 30, 1993.  File No. 33-
26115.

(3)(a)(3)         Amendments to the Articles of Incorporation of Patriot
Transportation Holding, Inc. filed with the Secretary of
State of Florida on February 7, 1995, incorporated by
reference to an appendix to the Company's Proxy Statement
dated December 15, 1994.  File No. 33-26115.

(3)(a)(4)         Amendment to the Articles of Incorporation of Patriot
Transportation Holding, Inc., filed with the Florida
Secretary of State on May 6, 1999 incorporated by reference
to a form of such amendment filed as Exhibit 4 to the
Company's Form 8-K dated May 5, 1999.  File No. 33-26115.

(3)(a)(5)         Amendment to the Articles of Incorporation of Patriot
                  Transportation Holding, Inc. filed with the Secretary of
                  State of Florida on February 21, 2000, incorporated
                  by reference to the corresponding exhibit
                  filed with Form 10-Q for the quarter ended
                  March 31, 2000.  File No. 33-26115.

(3)(b)(1)         Restated Bylaws of Patriot Transportation Holding, Inc.
adopted December 1, 1993, incorporated by reference to the
corresponding exhibit filed with Form 10-K for the fiscal
year ended September 30, 1993.   File No. 33-26115.

(3)(b)(2)         Amendment  to  the  Bylaws  of  Patriot Transportation
Holding, Inc. adopted August 3, 1994, incorporated by
reference to the corresponding exhibit filed with Form 10-K
for the fiscal year ended September 30, 1994.  File No. 33-
26115.

(3)(b)(3)         Amendments to the Articles of Incorporation of Patriot
Transportation Holding, Inc. filed with the Secretary of
State of State of Florida on February 7, 1995, incorporated
by reference to an appendix to the Company's Proxy Statement
dated December 15, 1994.  File No. 33-26115.

(4)(a)		Articles III, VII and XII of the Articles of Incorporation
of Patriot Transportation Holding, Inc, incorporated by
reference to an exhibit filed with Form S-4 dated December
13, 1988.   And amended Article III, incorporated by
reference to an exhibit filed with Form 10-K for the fiscal
year ended September 30, 1993.  And Articles XIII and XIV,
incorporated by reference to an appendix filed with the
Company's Proxy Statement dated December 15, 1994.   File
No. 33-26115.

(4)(b)		Specimen stock certificate of Patriot Transportation
Holding, Inc, incorporated by reference to an exhibit filed
with   Form S-4 dated December 13, 1988.  File No. 33-26115.

(4)(c)		Revolving Credit Agreement dated as of January 9, 2002 among
Patriot Transportation Holding, Inc. as Borrower, the
Lenders from time to time party hereto and SunTrust Bank as
Administrative Agent, incorporated by reference to an
exhibit filed with Form 10-Q for the quarter ended December
31, 2001.  File No. 33-26115.

(4)(d)		The Company and its consolidated subsidiaries have other
long-term debt agreements which do not exceed 10% of the
total consolidated assets of the Company and its
subsidiaries, and the Company agrees to furnish copies of
such agreements and constituent documents to the Commission
upon request.



(4)(e)		Rights Agreement, dated as May 5, 1999 between the Company
and First Union National Bank, incorporated by reference to
Exhibit 4 to the Company's Form 8-K dated May 5, 1999.
File No. 33-26115.

(10)(a)		Various lease backs and mining royalty agreements with
Florida Rock Industries, Inc., none of which are presently
believed to be material individually, except for the Mining
Lease Agreement dated September 1, 1986, between Florida
Rock Industries Inc. and Florida Rock Properties, Inc.,
successor by merger to Grandin Land, Inc. (see Exhibit
(10)(c)), but all of which may be material in the aggregate,
 incorporated by reference to an exhibit filed with Form S-4
dated December 13, 1988.  File No. 33-26115.

(10)(b)		License Agreement, dated June 30, 1986, from Florida Rock
Industries, Inc. to Florida Rock & Tank Lines, Inc. to use
"Florida Rock" in corporate names,  incorporated by
reference to an exhibit filed with Form S-4 dated December
13, 1988.  File No. 33-26115.

(10)(c)		Mining Lease Agreement, dated September 1, 1986, between
Florida Rock Industries, Inc. and Florida Rock Properties,
Inc., successor by merger to Grandin Land, Inc.,
incorporated by reference to an exhibit previously filed
with Form S-4 dated December 13, 1988. File No. 33-26115.

(10)(d)		Summary of Medical Reimbursement Plan of Patriot
Transportation Holding, Inc.,  incorporated by reference to
an exhibit filed with Form 10-K for the fiscal year ended
September 30, 1993.  File No. 33-26115.

(10)(f)		Summary of Management Incentive Compensation Plans,
incorporated by reference to an exhibit filed with Form 10-K
for the fiscal year ended September 30, 1994. File No. 33-
26115.

(10)(g)		Management Security Agreements between the Company and
certain officers, incorporated by reference to a form of
agreement previously filed (as Exhibit (10)(I)) with Form
S-4 dated December 13, 1988.  File No. 33-26115.

(10)(h)(1)        Patriot Transportation Holding, Inc. 1989 Employee Stock
Option Plan, incorporated by reference to an exhibit filed
with Form S-4 dated December 13, 1988.  File No. 33-26115

(10)(h)(2)      Patriot Transportation Holding, Inc. 1995 Stock Option Plan,
incorporated by reference to an appendix to the Company's
Proxy Statement dated December 15,
                  1994.  File No. 33-26115.

(10)(h)(3)		Patriot Transportation Holding, Inc. 2000 Stock Option Plan,
incorporated by reference to an appendix to the Company's
Proxy Statement dated December 15, 1999.  File No. 33-26115.

(10)(i)           Purchase and Sale Agreement dated February 6, 2002 between
Florida Rock Industries, Inc. and Florida Rock Properties,
Inc., incorporated by reference to and exhibit filed with
Form 10-Q for the quarter ended December 31, 2001. File No.
33-26115.



(11)   		Computation of Earnings Per Common Share.

(13)  		The Company's 2002 Annual Report to shareholders, portions
of which are incorporated by reference in this Form 10-K.
Those portions of the 2002 Annual Report to Shareholders
which are not incorporated by reference shall not be deemed
to be filed as part of this Form 10-K.

(22)   		Subsidiaries of Registrant at September 30, 2002:  Florida
Rock & Tank Lines, Inc. (a Florida corporation); Florida
Rock Properties, Inc. (a  Florida corporation); FRP
Development Corp. (a Maryland corporation); FRP Maryland,
Inc. (a Maryland corporation); 34 Loveton Center LLC (a
Maryland limited liability company); FRTL, Inc. (a Florida
corporation); SunBelt Transport, Inc. (a Florida
Corporation); Oz LLC(a Maryland limited liability company);
FRP Delaware, Inc. (a Delaware corporation); 1502 Quarry,
LLC(a Maryland limited liability company); FRP Lakeside LLC
#1 (a Maryland limited company); FRP Lakeside LLC #2 (a
Maryland limited liability company); FRP Lakeside LLC #3 (a
Maryland limited liability company); FRP Lakeside LLC #4 (a
Maryland limited liability company); FRP Lakeside LLC #5 (a
Maryland limited liability company); FRP Hillside LLC (a
Maryland limited liability company); FRP Windsor LLC (a
Maryland limited liability company); FRP Dorsey LLC (a
Maryland limited liability company); Patriot Transportation,
Inc.(a Florida corporation).

(23)(a)		Consent of PricewaterhouseCoopers LLP, Independent Certified
Public Accountants, appears on page 26 of this Form 10-K.

(23)(b)		Consent of Deloitte & Touche LLP, Independent Certified
Public Accountants, appears on page 26 of this Form 10-K.




	PATRIOT TRANSPORTATION HOLDING, INC.
	INDEX TO FINANCIAL STATEMENTS AND FINANCIAL STATEMENT SCHEDULES
	(Item 14(a) (1) and 2))


                                                               Page

Consolidated Financial Statements:
  Consolidated balance sheets at September 30, 2002
    and 2001                                                   10(a)

  For the years ended September 30, 2002, 2001 and 2000:
    Consolidated statements of income                           9(a)
    Consolidated statements of cash flows                      11(a)
    Consolidated statements of shareholders' equity            12(a)
  Notes to consolidated financial statements                12-18(a)

  Independent Auditors' Reports                                19(a)
  Selected quarterly financial data (unaudited)                 5(a)

Consents of Independent Certified Public Accountants           25(b)

Independent Auditors' Reports on Financial Statement Schedules 26(b)

Consolidated Financial Statement Schedules:

 II - Valuation and qualifying accounts                        27(b)

III - Real estate and accumulated depreciation and
  Depletion                                            28-29(b)

(a)		Refers to the page number in the Company's 2002 Annual
Report to Shareholders.  Such information is incorporated
by reference in Item 8 of this Form 10-K.

(b)		Refers to the page number in this Form 10-K.

All other schedules have been omitted, as they are not required
under the related instructions, are inapplicable, or because the
information required is included in the consolidated financial
statements.



CONSENTS OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS   Exhibit 23(a)


We hereby consent to the incorporation by reference in the
Registration Statements on Form S-8 (Nos. 33-43215, 33-18878 and 33-
55132) of Patriot Transportation Holding, Inc. of our report dated
November 15, 2002 relating to the financial statements, which
appears in the Annual Report to Shareholders, which is incorporated
in this Annual Report on Form 10-K.  We also consent to the
incorporation by reference of our report dated November 15, 2002
relating to the financial statement schedules, which appears in this
Form 10-K.



PricewaterhouseCoopers LLP

Jacksonville, Florida
December 19, 2002



                             ____________________




INDEPENDENT AUDITORS' CONSENT                         Exhibit 23(b)

We consent to the incorporation by reference in Registration
Statement Nos. 33-43215, 33-18878 and 33-55132 of Patriot
Transportation Holding, Inc. on Form S-8 of our report dated
December 10, 2001, appearing in this Annual Report on Form 10-K of
Patriot Transportation Holding, Inc. for the year ended September
30, 2002.



DELOITTE & TOUCHE LLP

Jacksonville, Florida
December 19, 2002



REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS ON FINANCIAL
STATEMENT SCHEDULES


To the Board of Directors
Patriot Transportation Holding, Inc.:


Our audit of the consolidated financial statements as of and for the
year ended September 30, 2002 referred to in our report dated
November 15, 2002 appearing in the 2002 Annual Report to
Shareholders of Patriot Transportation Holding, Inc., (which report
and consolidated financial statements are incorporated by reference
in this Annual Report on Form 10-K) also included an audit of the
financial statement schedules listed in Item 15 of this Form 10-K.
In our opinion, these financial statement schedules present fairly,
in all material respects, the information set forth therein when
read in conjunction with the related consolidated financial
statements.



PricewaterhouseCoopers LLP

Jacksonville, Florida
November 15, 2002

                             ____________________


INDEPENDENT AUDITORS' REPORT


To the Board of Directors and Stockholders of
Patriot Transportation Holding, Inc.
Jacksonville, Florida

We have audited the consolidated financial statements of Patriot
Transportation Holding, Inc. and subsidiaries ("Patriot") as of
September 30, 2001 and 2000, and for each of the two years in the
period ended September 30, 2001, and have issued our report thereon
dated December 10, 2001; such consolidated financial statements and
report are included in your 2002 Annual Report to Stockholders and
are incorporated herein by reference. Our audits also included the
financial statement schedules of Patriot, listed in Item 15. These
financial statement schedules are the responsibility of Patriot's
management. Our responsibility is to express an opinion based on our
audits. In our opinion, such financial statement schedules, when
considered in relation to the basic consolidated financial
statements taken as a whole, present fairly in all material respects
the information set forth therein.



DELOITTE & TOUCHE LLP
Certified Public Accountants

Jacksonville, Florida
December 10, 2001


                   PATRIOT TRANSPORTATION HOLDING, INC.
                 SCHEDULE II (CONSOLIDATED) - VALUATION
                      AND QUALIFYING ACCOUNTS
            YEARS ENDED SEPTEMBER 30, 2002, 2001 AND 2000

                             ADDITIONS   ADDITIONS
                  BALANCE    CHARGED TO  CHARGED TO                 BALANCE
                  AT BEGIN.  COST AND    OTHER                       AT END
                   OF YEAR    EXPENSES   ACCOUNTS   DEDUCTIONS      OF YEAR

Year Ended
September 30, 2002:

Allowance for
 Doubtful accounts $1,160,051 $  140,000  $     -   $  826,051(a)$   474,000

Accrued risk
 insurance         $6,032,351 $5,162,666        -   $4,868,611(b)$ 6,326,406
Accrued health
 Insurance          1,078,152  2,834,763        -    2,801,107(b)  1,111,808
Totals  -
 insurance         $7,110,503 $7,997,429  $     0   $7,669,718   $ 7,438,214

Year Ended
September 30, 2001:

Allowance for
 doubtful accounts $  868,541 $1,177,379        -   $  885,869(a) $1,160,051
Accrued risk
 insurance         $5,397,442 $6,221,228        -   $5,586,319(b) $6,032,351
Accrued health
 insurance            989,608  2,517,708        -    2,429,164(b)  1,078,152
Totals -
 insurance         $6,387,050 $8,738,936  $     0   $8,015,483    $7,110,503

Year Ended
September 30, 2000:

Allowance for
 doubtful accounts $  284,318  $ 858,629        -    $  274,406(a)$  868,541
Accrued risk
 insurance         $5,385,393 $4,452,376        -    $4,440,327(b)$5,397,442
Accrued health
 insurance            913,377  2,187,462        -     2,111,231(b)   989,608
Totals -
 insurance         $6,298,770 $6,639,838  $     0    $6,551,558   $6,387,050


(a) Accounts written off less recoveries
(b) Payments





                   PATRIOT TRANSPORTATION HOLDING, INC.
SCHEDULE III(CONSOLIDATED)-REAL ESTATE & ACCUMULATED DEPRECIATION AND
                             DEPLETION
                          SEPTEMBER 30, 2002
<TABLE>
<CAPTION>


<s>            <c>    <c>            <c>            <c>            <c>               <c>              <c>     <c>       <c>
Cost capi-   Gross amount                          Year                     Deprecia-
         Encumb-    Initial cost          talized           at which       Accumulated     Of          Date      tion Life
County       State       rances           to              subsequent       carried at    Depreciation   Constr-   Acquired Computed
                  Company       to acquisition  end of period                          tion                       on:

(a)
Construction Aggregates
Alachua   Florida                    1,442,012                   0      1 ,442,012       77,354          n/a        4/86        unit
Clayton    Georgia                        369,317                 0         369,317         4,677          n/a        4/86	unit
Dade             Florida		  9,374,661                     0       	9,374,661     	9,374,660	n/a	4/86	unit
Fayette         Georgia     70,815   	684,747	                     0 	684,747	          49,131	n/a	4/86	unit
Hernando     Florida		3,174,084	          324,852      3,498,936	        953,095	n/a	4/86	unit
Lake             Florida		1,485,153	                     0 	1,485,153	     1,048,903	n/a	4/86	unit
Lee               Florida                    	  4,690,268              5,937 	4,696,205	            3,414	n/a	4/86	unit
Levy             Florida		1,280,643	            83,366 	1,364,009	        449,362	n/a	4/86	unit
Marion         Florida		1,180,365	                     0      	1,180,365        	599,478	n/a	4/86	unit
Monroe        Georgia		840,442	                     0 	840,442	        235,088	n/a	4/86	unit
Muscogee    Georgia		368,674	                     0 	368,674	          62,039	n/a	4/86	unit
Polk             Florida		120,501 	                    0 	120,501	          75,285	n/a	4/86	unit
Prince Wil.  Virginia		298,464	                     0 	298,464	        286,662	n/a	4/86	unit
Putnam         Florida	 	15,002,258	            48,537 	15,050,795	     2,860,125	n/a	4/86	unit
St. Marys     Maryland               	  1,269,818	            12,160	    1,281,978	        541,761	n/a	4/86	unit
                                      70,815   41,581,407          474,852    42,056,259   16,621,034
Other Rental Property
District of Columbia                       6,767,875      6,034,629   12,802,504 	937,251	n/a	4/86	15 yr.
Fairfax        Virginia                  	2,035,014 	22,789 	2,057,803	0	n/a	 4/86	-
Putnam        Florida		326,128	        51,327 	377,455	323,168	n/a	4/86	 10 yr.
Spalding     Georgia		19,572	0 	19,572	0	n/a	   4/86	-
Suwannee   Florida	  115,572	 4,528,748	    343,013 	    4,871,761	   897,411	n/a	4/86	10 yr.
	115,572	    13,677,337	6,451,758 	20,129,095	2,157,830
Commercial Property
Baltimore   Maryland	1,438,193	439,121	2,953,384 	3,392,503	1,312,231 	1990	10/89	31 yr.
Baltimore   Maryland	4,084,133	 950,000	5,779,565 	6,729,565	1,883,230	1994	12/91	31 yr.
Baltimore   Maryland2,596,902	690,219	2,836,549 	3,526,770	256,808 	2000	7/99	31 yr.
Duval         Florida		2,415,989	529,074 	2,945,063	2,209,241 	n/a	4/86	25 yr.
Harford      Maryland	2,832,703	30,834	3,825,685 	3,856,519	558,189 	1998	8/95	31 yr.
Harford      Maryland		179,460	7,203,884 	7,383,344  	135,874	n/a	8/95	31 yr.
Harford      Maryland	4,667,192	50,112	5,562,014 	5,612,126	542,736 	1999	8/95	31 yr.
Harford      Maryland6,375,178		84,837	6,580,316	6,665,153	465,540	2001	8/95	31 yr.
Harford      Maryland3,628,947		154,758	4,946,150	5,100,908 	266,083	2001	8/95	31 yr.
Howard      Maryland4,273,307 	2,859,157	   3,539,851 	6,399,008	 1,670,262 	1996	9/88	31 yr.
Howard      Maryland2,346,847      2,473,277        331,660      2,804,937          226,575     2000       3/00	       31 yr.
Anne Arun Maryland	3,671,088	   715,000	6,691,743 	7,406,743	3,057,763	1989	9/88	31 yr.
Anne Arun Maryland                         950,000	7,848,500 	8,798,500	               0  	n/a	5/98	31 yr.
	35,914,490	 11,992,764	58,628,375 	70,621,139	12,584,532

Investment Property	                        1,022,867          96,101	      1,118,968            31,887

GRAND TOTALS	$36,100,877	 68,274,375	 65,651,086	133,925,461	31,395,283

 (a)  The aggregate cost for Federal income tax purposes is $115,155,869.
</TABLE>




               PATRIOT TRANSPORTATION HOLDING, INC.
          SCHEDULE III (CONSOLIDATED) - REAL ESTATE AND
             ACCUMULATED DEPRECIATION AND DEPLETION
          YEARS ENDED SEPTEMBER 30, 2002, 2001 AND 2000

                                        2002          2001         2000

Gross Carrying Cost of Real Estate:

Balance at beginning of period     $127,174,081   115,228,749   106,930,861

Additions during period:
  Other acquisitions                  7,053,480    13,037,271     9,550,781
  Improvements, etc.                          -             -             -
  Other (transfers)                           -             -             -

Deductions during period:
  Cost of real estate sold              302,100             -       742,939
  Other  (abandonments)                       -     1,091,939       509,954

Balance at close of period         $133,925,461   127,174,081   115,228,749

Accumulated Depreciation & Depletion:

Balance at beginning of period     $ 28,934,011    25,968,037    23,676,964

Additions during period:
  Charged to cost & expense           2,532,738     2,965,974     2,535,438

Deductions during period:
  Cost of real estate sold               71,466             -       244,365

Balance at close of period          $31,395,283    28,934,011    25,968,037




28



</TEXT>
</DOCUMENT>
<DOCUMENT>
<TYPE>EX-11
<SEQUENCE>3
<FILENAME>pateps.txt
<TEXT>
			       EXHIBIT 11

	PATRIOT TRANSPORTATION HOLDING, INC.
	COMPUTATION OF EARNINGS PER COMMON SHARE


                                                 Years Ended September 30


                                              2002        2001         2000


Net income                                $5,655,000   2,703,000    2,044,000

Common shares:

Weighted average shares
 outstanding during the period -
 shares used for basic earnings
 per share                                 3,142,742   3,157,317    3,334,332

Shares issuable under stock
 options which are potentially
 dilutive                                     22,667         449       13,707

Shares used for diluted earnings
 per share                                 3,165,409   3,157,766    3,348,039


Basic earnings per common share                $1.80       $ .86        $ .61

Diluted earnings per common share              $1.79       $ .86        $ .61




1



</TEXT>
</DOCUMENT>
<DOCUMENT>
<TYPE>EX-13
<SEQUENCE>4
<FILENAME>patar.txt
<TEXT>

Annual Report 2002

CONSOLIDATED FINANCIAL HIGHLIGHTS
Years ended September 30
(Dollars in thousands except per share amounts)

                                                                  %
                                             2002      2001     Change

Revenues                                   $ 96,949  121,258     -20.0
Gross profit                               $ 20,542   21,792     - 5.7
Operating profit                           $ 12,413    7,878     +57.6
Income before income taxes                 $  9,270    4,506    +105.7
Net income                                 $  5,655    2,703    +109.2

Per common share:
  Basic earnings                           $   1.80      .86    +109.3
  Diluted earnings                         $   1.79      .86    +108.1

Total Assets                               $155,463  152,759      +1.8
Total Debt                                 $ 48,601   55,874     -13.0
Shareholders' Equity                       $ 79,160   73,112      +8.3
Net book value per share                   $  25.06    23.28      +7.6


BUSINESS. The Company is engaged in the transportation and real
estate businesses. The Company's transportation business is
conducted through two wholly owned subsidiaries. Florida Rock & Tank
Lines, Inc. is a Southeastern transportation company concentrating
in the hauling of liquid and dry bulk commodities by tank trucks.
SunBelt Transport, Inc. serves the flatbed portion of the trucking
industry in the Southeast, Midwest and Mid-Atlantic states, hauling
primarily construction materials. The Company's real estate group,
through subsidiaries, acquires, constructs, leases, operates and
manages land and buildings to generate both current cash flows and
long-term capital appreciation. The real estate group also owns real
estate which is leased under mining royalty agreements or held for
investment.

OBJECTIVES. The Company's dual objectives are to build a major
transportation company and a real estate company which provides
sound long-term growth, cash generation and asset appreciation.

  TRANSPORTATION

Internal growth is accomplished by a dedicated, competent and
loyal work force, emphasizing superior service to customers in
existing markets, developing new transportation services for
customers in current market areas, as well as expansion into
new market areas.

External growth, through the acquisition program, is designed
to broaden the Company's geographic market area and delivery
services by acquiring related businesses.

  REAL ESTATE

The growth plan is based on the acquisition, management and
retention of real estate assets and the development of
industrial rental properties to provide long-term positive cash
flows and capital appreciation.






TO OUR SHAREHOLDERS

	We are pleased to report improved operating results compared to a
year ago.  Fiscal 2002 produced operating profit and net income of
$12,413,000 and $5,655,000, respectively. Operating profit and net
income for Fiscal 2001 were $7,878,000 and $2,703,000, respectively.
Based on essentially level diluted total shares outstanding, the
Company earned $1.79 per share compared to $.86 for the previous year.

	When comparing to Fiscal 2001 it should be noted that operating
performance for Fiscal 2001 was negatively impacted by closure in the
fourth quarter of the Company's third-party, non-asset based
transportation subsidiary, Patriot Transportation, Inc. The Company
experienced a net loss after-tax of $3,786,000 associated with this
subsidiary in 2001.

Comparisons to Fiscal 2001 should also address a significant
variance in net after-tax profits from property sales. After-tax
profits from property sales were $1,732,000 in Fiscal 2001 compared to
$194,000 in Fiscal 2002.

	If after-tax losses from Fiscal 2001 closure of the transportation
subsidiary are eliminated together with after-tax profits in both years
from property sales, Fiscal 2002 net income advanced approximately
11.1% ahead of the previous year.

Transportation Group.  Notwithstanding a continuing soft,
uncertain economy together with further escalating health costs and
liability insurance premiums, the Company's transportation group
managed improved operating performance compared to the previous year.

Though revenue miles (excluding the May 30, 2002 acquisition of
Infinger Transportation Company, Inc. by Florida Rock & Tank Lines,
Inc.) were slightly down for the Group year-over-year, bottom-line
comparisons were favorable primarily as the result of modestly improved
pricing and good expense control. Capital spending for the Group
totaled about $11,430,000 (including the purchase of Infinger assets)
compared to $5,011,000 during Fiscal 2001.

	Demand for hauling services was somewhat uneven between the
Company's petroleum tank operation and its flatbed subsidiary. The
general economic downturn was made worse for petroleum hauling as the
result of continuing fall-out from the September 11, 2001 national
tragedy. Travel patterns and petroleum consumption, especially jet fuel
used by airlines, decreased following September 11. Decreased business
and leisure travel have continued, and demand for petroleum hauling has
remained depressed. Continuing consolidation within the multi-national
integrated oil companies has continued to exert pressure on hauling
rates as companies have combined and been driven to seek operating cost
savings. Growth throughout the country of non-traditional retail
gasoline outlets, so-called "hyper-markets", has also brought new
pressures and market structural changes, driving further consolidation.

	Florida Rock & Tank Lines, Inc. achieved additional growth when it
purchased, on May 30, 2002, the operating assets of Infinger
Transportation Company, Inc. Infinger was based in Charleston, South
Carolina and had been operated by the Infinger family as a regional
tank truck carrier since 1946. The acquisition included 111 trailers
and 57 tractors operating primarily from terminals in Charleston and
North Augusta, South Carolina; Charlotte and Wilmington, North
Carolina; Savannah, Georgia; and Jacksonville and Tampa, Florida. The
acquisition is intended to produce operating efficiencies at existing
Florida Rock & Tank Lines terminals and to facilitate growth into new
hauling markets in the Carolinas.

	The prevailing low interest rate environment and continuing
homebuilding boom provided fairly consistent demand for construction
materials hauling. SunBelt Transport, Inc., the Company's flatbed
trucking subsidiary, experienced a reasonably steady market for its
services. Driver recruitment and retention remain challenging, and un-
manned power units still plague the flatbed sector as well as the
broader industry. Margin pressures have been unrelenting as health,
liability insurance and general operating expenses continue to squeeze
against revenue rates.

	Real Estate Group. The Company's real estate business enjoyed
another year of progress. Encouraging momentum continued within the
Group's core industrial development business. Asset management
opportunities and challenges also characterized the year.

The Group completed and placed in service in March, 2002 a 130,200
square foot flexible office-warehouse, 2202 Lakeside Boulevard. This
building is currently 67% occupied and represents additional progress
toward build-out at the Group's 134-acre Lakeside Business Park
adjacent to Interstate 95 northeast of Baltimore in Harford County,
Maryland.

	A major anchor tenant executed a lease for a 200,200 square-foot
build-to-suit office-warehouse at the Group's new 59-acre Hillside
Business Park in Anne Arundel County, Maryland near the Baltimore-
Washington International Airport. Occupancy should occur late fourth
quarter of Fiscal 2003. This new project represents 35% of final build-
out for Hillside Business Park. A speculative office-warehouse, 7010
Dorsey Road, is also scheduled for completion at Hillside in January,
2003. This building will offer 74,600 square feet.

	Horizontal development continues at the Group's Commonwealth
Avenue 50-acre site on the western perimeter of Jacksonville, Florida.
This rail-served tract is located just west of Interstate 295 and is
slated at build-out for approximately 500,000 square feet of product.
     Total developed building portfolio at September 30, 2002 stood at
about 1.4 million square feet. Combined occupancy for all developed
buildings except those in service less than twelve months (2202
Lakeside Boulevard) was 93.2% at year-end. Final build-out at Lakeside,
Hillside and Commonwealth will produce a developed portfolio of
approximately 3.0 million square feet.

     In order to further facilitate the Company's long-term plan to
build and own a portfolio of successful rental properties, an agreement
was executed during Fiscal 2002 second quarter to sell to Florida Rock
Industries, Inc. ("FRI") 108 acres of land located in Springfield,
Virginia. The selling price is $15.0 million and will produce a net
after-tax gain of approximately $7,722,000 at closing. The Company
expects to re-invest the proceeds and structure the transaction as a
tax-deferred exchange under Section 1031 of the United States Internal
Revenue Code.

	Asset management activities continued with a focus on the Group's
5.8-acre and 2.1-acre sites on the banks of the Anacostia River in the
District of Columbia. The sites are currently occupied by and leased to
FRI. A $3.8 million waterfront bulkhead was substantially completed on-
time on-budget at the 5.8 acre site. This significant asset enhancement
will prevent shoreline erosion and enable foundation stability for
future vertical development.

     The 5.8 acre site had been successfully re-zoned in Fiscal 2000
from Industrial to Planned Unit Development ("PUD") permitting
development of up to 1.5 million square feet of commercial office
space.  As a condition of the PUD the 2.1 acre site was proffered away
as part of an amenity package. Although the Group had formally applied
to the District's Zoning Commission during Fiscal 2002 for a two-year
extension of the original PUD zoning, the Zoning Commission voted on
May 13, 2002, 3-2 against granting a two-year extension thereby
relegating the property to a recently adopted zoning classification
that allows for an equal amount of residential and commercial
development on both sites totaling 1.38 million square feet. In
response to this denial, the Group has submitted an appeal to the
Zoning Commission for reconsideration. While awaiting a response from
the Commission to its request for re-consideration, the Group is
continuing to explore options for eventual development.

	Other asset management activities continue by the Group in support
of its raw land portfolio ranging from Maryland to South Florida.

	Real estate group capital expenditures in Fiscal 2002 were
approximately $7,179,000. This compares to outlays in Fiscal 2001 of
approximately $12,920,000.

	Outlook.  Continued real estate progress should occur assuming a
low interest rate outlook and a sustainable national economic recovery.
 However, current manufacturing sector weakness coupled with
deteriorating consumer and business confidence could undermine a
sufficiently strong uptrend. The Company's real estate outlook must
also be tempered by lower future mining royalties. Two locations
completed stone mining operations during Fiscal 2002.

	Transportation business results, in addition to being similarly
impacted by uncertainties surrounding the national economy, will also
be affected by industry consolidation among both shippers and carriers.
Carrier consolidation will result from industry profit margin
pressures. The trucking industry is experiencing sharply rising health
and risk insurance expenses. Volume purchasing efficiencies (equipment,
tires, fuel, supplies, etc.) together with fixed cost benefits from
operating leverage will accelerate consolidation among trucking firms.
And continuing competition for drivers will favor companies whose size
enables superior benefits packages.

     Notwithstanding these challenges, your Company remains focused on
operating efficiently and effectively while remaining alert for
appropriate strategic opportunities. We also want to pause along the
journey to thank you as well as the men and women of your Company for
your collective loyalty and support.


Respectfully yours,




Edward L. Baker
Chairman




John E. Anderson
President & Chief Executive Officer





OPERATING REVIEW

Transportation.  During Fiscal 2002, the Company's transportation
group operated through two wholly owned subsidiaries. Florida Rock &
Tank Lines, Inc. is engaged in hauling petroleum and other liquid
and dry bulk commodities in tank trucks. SunBelt Transport, Inc. is
engaged primarily in hauling building and construction materials on
flatbed trailers. In September 2001, the Company closed the
operations of Patriot Transportation, Inc. (PTI) which was engaged
in hauling a variety of cargo through third-party independent
freight agents and owner/operators.

  The tank trucks operate from terminals in Jacksonville, Orlando,
Panama City, Pensacola, Port Everglades, Tampa and White Springs,
Florida; Albany, Atlanta, Augusta, Bainbridge, Columbus, Dalton,
Macon and Savannah, Georgia; Knoxville, Tennessee; Charlotte and
Wilmington, North Carolina; Charleston, South Carolina; and
Birmingham, Alabama. SunBelt's flatbed fleet is based in
Jacksonville and Tampa, Florida; Atlanta and Savannah, Georgia;
Salisbury, North Carolina; and South Pittsburg, Tennessee and
operates primarily in the Southeastern, Midwestern and Mid-Atlantic
states.

  Transportation revenues, excluding the closed operations, were up
1.7% in 2002 as a result of expansion of tank truck hauling through
the purchase of the assets of Infinger Transportation, Inc.
(Infinger) on May 30, 2002 and modest price increases. Gross profit
increased 9.0% from Fiscal 2001 due to the expansion and price
increases.

   During Fiscal 2002, the transportation group purchased 96 new
tractors and 25 new trailers and had commitments to purchase an
additional 67 tractors at September 30, 2002. These purchases do not
include the 57 tractors and 111 trailers purchased from Infinger in
May 2002. The Fiscal 2003 capital expenditure plan is based on
maintaining a modernized tank and flatbed fleet and includes the
purchase of approximately 40 new tractors and 70 new trailers in
addition to the 67 tractors under commitment at September 30, 2002.
The fleet modernization program has resulted in reduced maintenance
expenses, improved operating efficiencies and enhanced driver
recruitment and retention.

  Transportation labor, fuel and risk insurance pressures are
expected to remain key factors. Comprehensive fuel price surcharges
are now in place and assertive steps continue at both carriers to
boost permanent freight rates.

  Real Estate.  The real estate group operates the Company's real
estate and property development activities through subsidiaries.

  The Company owns real estate in Florida, Georgia, Virginia,
Maryland, and Washington, D.C.  The real estate owned generally
falls into one of three categories. The first is land and/or
buildings leased under rental agreements or being developed for
rental. The second category is land with construction aggregates
deposits, substantially all of which is leased to Florida Rock
Industries, Inc. under mining royalty agreements, whereby the
Company is paid a percentage of the revenues generated or annual
minimums, and the third category is land held for future
appreciation or development.



Real estate revenues excluding property sales increased 2.7% over
Fiscal 2001.  Royalty revenue declined by 12.8% in 2002 primarily
due to completion of mining at the Miami property but was offset by
an increase of 13.9% in rental revenues.  The Fiscal 2002 real
estate revenues, excluding the sale of real estate, were divided
approximately 33% from mining and minimum royalties and 67% from
rental revenues.

  At September 30, 2002, the Company owned approximately 1.4 million
square feet of developed buildings that were 91% leased and
approximately 92 acres of developed land ready for building
construction. Brief descriptions of FRP Development Corp.'s projects
in the Baltimore, Maryland area at September 30, 2002 are as
follows:

  Hillside Business Park in Anne Arundel County is a 59 acre tract
  near the Baltimore-Washington International Airport. The project
  will provide the Company an opportunity to develop 575,000 square
  feet of warehouse/office space. Grading and infrastructure work
  on the site is nearing completion and the first two buildings are
  under construction and scheduled to be completed during 2003 with
  274,800 square feet of leaseable warehouse/office space. One
  building with 200,200 square feet is pre-leased.

  Lakeside Business Park in Harford County consists of 134 acres.
  Seven warehouse/office buildings, totaling 671,918 square feet
  have been constructed and are 86% leased. 32.8 acres remain for
  future development of an additional 485,200 square feet of
  comparable product.

  6920 Tudsbury Road in Baltimore County contains 5.3 acres with
  83,100 square feet of warehouse space that is 100% leased.

  8620 Dorsey Run Road in Howard County contains 5.8 acres with
  84,600 square feet of warehouse space that is 100% leased.

  Rossville Center in Baltimore County contains approximately 10
  acres with 190,517 square feet of commercial/warehouse space and
  is 87% leased.

  34 Loveton Circle in Baltimore County contains 8.5 acres with
  29,722 square feet of office space which is 11% occupied by the
  Company with the balance 100% leased, including 23% leased to FRI.

  Oregon Center in Anne Arundel County contains approximately 17
  acres with 195,615 square feet of commercial warehouse and office
  space which is 100% leased.

  Arundel Center in Howard County contains approximately 11 acres
  with 162,796 square feet of commercial warehouse and office space
  which is 89% leased.

    The Company owns a 50-acre, rail-served site on Commonwealth
Avenue in Jacksonville, Florida near the western beltway of
Interstate-295 capable of supporting roughly 500,000 square feet of
eventual build-out. Current efforts include permitting and
preliminary horizontal development work.

 During Fiscal 2003 the real estate group will continue to focus on
buildings under construction and the continued development of the
property at Lakeside and Hillside Business Parks near Baltimore and
the Commonwealth site in Jacksonville while continuing a strict
preventative maintenance program on its existing facilities.

  The real estate group will also continue its asset management
functions for the benefit of the Company's land portfolio. These
activities will include but not be limited to the Company's site on
the Anacostia River in the District of Columbia.  The Company's
long-term plan is to continue to gradually expand its portfolio of
successful rental properties.




Five Year Summary Years ended September 30
(Dollars and shares in thousands except per share amounts)

                     2002     2001       2000      1999     1998
Summary of Operations
Revenues(a)       $ 96,949   121,258     93,862    82,019    73,974
Gross profit(b)   $ 20,542    21,792     16,239    19,994    16,493
Operating profit  $ 12,413     7,878      6,840    12,380     9,625
Interest expense  $  3,164     3,394      3,438     2,357     2,300
Income before income taxes
                  $  9,270     4,506      3,435    10,093     7,343
Provision for income taxes
                  $  3,615     1,803      1,391     3,936     2,863
Net income        $  5,655     2,703      2,044     6,157     4,480
Per Common Share:
Basic EPS         $   1.80       .86        .61      1.79      1.30
Diluted EPS       $   1.79       .86        .61      1.78      1.28
Shareholders' equity
                  $  25.06     23.28      22.06     21.53     19.83

Financial Summary
Current assets    $ 11,490    16,248     15,089    14,161    10,073
Current liabilities
                  $ 11,972    16,728     17,498    13,555     9,479
Working capital (deficit)
                  $   (482)     (480)    (2,409)      606       594
Property, plant and
 equipment, net   $138,367   131,170    124,026   115,369   104,970
Total assets      $155,463   152,759    148,011   138,655   123,965
Long-term debt    $ 47,290    47,097     42,015    37,936    33,299
Shareholders' equity
                  $ 79,160    73,112     73,813    72,692    68,755
Other Data
Return on average
 Shareholders' equity
                       7.4%      3.7        2.8       8.7       6.7
Net cash flow provided from
 operating activities
                   $ 24,947    9,626      9,566    15,032    13,557
Additions to property,
 plant and equipment
                   $ 18,609   18,428     21,861    21,359    19,901
Depreciation, depletion
 and amortization
                   $ 11,086   11,471     11,144    10,065     9,146
Weighted average number
 of shares - basic    3,143    3,157      3,334     3,444     3,452
Weighted average number
 of shares - diluted  3,165    3,158      3,348     3,468     3,496
Number of employees     861      850        829       877       753
Shareholders of record  767      788        801       834       850




(a)  Fiscal 2001 and 2000 include revenues of $22,623,000 and
     $7,689,000 and operating losses of $6,309,000 and $361,000,
     respectively, attributed to Patriot Transportation, Inc. which
     ceased operations in September, 2001.

(b)  Fiscal 2002, 2001, 2000, 1999 and 1998 include gains on the
     sale of real estate of $323,000, $2,886,000, $1,533,000,
    $3,236,000 and $358,000, respectively.

Quarterly Results (unaudited)

(Dollars in thousands except per share amounts)

<TABLE>
<CAPTION>
                       First           Second           Third           Fourth
                     2002    2001    2002   2001     2002   2001     2002   2001
<S>                  <C>     <C>     <C>     <C>     <C>     <C>     <C>     <C>
Revenues           $23,492 30,700  23,008 31,392    24,876 31,652   25,573 27,514
Gross profit       $ 5,067  7,008   4,966  5,552     5,458  5,238    5,051  3,994
Operating profit   $ 3,023  4,466   3,172  2,112     3,432  2,775    2,786 (1,475)
Income before
  income taxes     $ 2,243  3,548   2,373  1,250     2,629  1,929    2,025 (2,221)
Net income         $ 1,346  2,129   1 424    750     1,577  1,157    1,308 (1,333)
Per common share:
  Basic EPS           $.43    .66     .45    .24       .50    .37      .42   (.42)
  Diluted EPS         $.43    .66     .45    .24       .50    .37      .41   (.42)
  Market price:
    High            $20.55  17.19   35.00  22.00     34.00  21.00    30.00  20.00
    Low             $16.70  14.63   20.44  15.00     26.15  15.00    21.30  15.50

Included in income before taxes in the fourth quarter of 2001 are
restructuring and other one-time charges of $3,435,000 resulting
from the decision to terminate the operations of the third-party
agent owner-operator subsidiary, Patriot Transportation, Inc.

</TABLE>


                        MANAGEMENT ANALYSIS

OPERATING RESULTS.  The Company's operations are influenced by a
number of external and internal factors. External factors include
levels of economic and industrial activity in the United States and
the Southeast, petroleum product usage in the Southeast which is
driven in part by tourism and commercial aviation, fuel costs, driver
availability and cost, construction activity, Florida Rock Industries,
Inc.'s sales from the Company's mining properties, interest rates and
demand for commercial warehouse space in the Baltimore/Washington
area. Internal factors include revenue mix, capacity utilization,
safety records, other operating factors, administrative costs, and
construction costs of new projects.

During Fiscal 2002, the transportation segment's ten largest customers
accounted for approximately 45.5% of the transportation segment's
revenue. The loss of any one of these customers could have an adverse
effect on the Company's revenues and income. During the fourth
quarter, one of these customers indicated it is moving a majority of
the business it is currently doing with the Company to other carriers.
This decision was reached after a lengthy competitive bid process
resulting in the business being awarded to the lowest bidder. The
Company estimates lost revenues from this customer to be approximately
6% of the transportation segment's revenues for Fiscal 2002. The loss
of this revenue will have an adverse effect on the Company's operating
income, at least in the short term.

Fiscal 2002 as Compared to Fiscal 2001.

Revenues. Consolidated revenues for Fiscal 2002 decreased $24,309,000
or 20.0% to $96,949,000 from $121,258,000 for the previous year.

  Transportation revenues decreased 20.6% to $81,921,000 driven mainly
by the closure of the PTI subsidiary in September 2001.  Excluding
PTI's revenues in 2001, Transportation revenues increased $1,354,000
or 1.7%, due to modest price increases and expansion in Florida Rock &
Tank Lines by the purchase on May 30, 2002 of the Infinger assets,
offset by a slight reduction in miles driven (0.5%). The reduction in
miles resulted from lower demand for petroleum products due to
decreased tourism and reduced air travel.

  Total Real Estate revenues excluding property sales increased 2.7%
primarily due to an increase in revenue from developed properties
partially offset by a decrease in royalties.  Revenues from the
company's development operations climbed 16.5%, while royalty revenues
from mining operations decreased 10.1% because of completion of stone
mining at two sites.  We expect royalty revenues to continue to
decrease, as mining assets are depleted.  Property sales in Fiscal
2002 were $554,000 versus $3,978,000 in Fiscal 2001.

Gross Profit. Consolidated gross profit for Fiscal 2002 decreased 5.7%
to $20,542,000 from $21,792,000 for the previous year.

  Transportation gross profits increased $1,456,000 or 14.2% in 2002
as compared to 2001. Excluding PTI's gross loss of $498,000 in 2001,
gross profit increased $958,000 or 9.0% primarily due to the increased
revenues and control of expenses in the tankline operation for 2002.
This was partially offset by a reduction in gross profit of the
flatbed operations due to increased operating expenses and increased
insurance and casualty losses.

  Real Estate gross profit excluding property sales decreased $144,000
due to a $1,058,000 reduction in royalty gross profit mostly offset by
an increase in rental income. Gross profit from property sales in
Fiscal 2002 was only $323,000 compared to $2,886,000 in Fiscal 2001.

Operating Expenses. Selling, general and administrative expenses
decreased 33.2% from $12,310,000 in Fiscal 2001 to $8,229,000 for
Fiscal 2002, almost entirely due to the closure of PTI which had
administrative expenses of $4,208,000 in 2001. During Fiscal 2001, the
Company recorded $1,604,000 in restructuring charges related to its
decision to shut down the operations of this subsidiary. In Fiscal
2002, a recovery of $100,000 in amounts previously charged to
restructuring was recorded due to a better than anticipated
disposition of owned and leased trailers, partially offset by higher
severance costs.

Income Taxes. The Company recorded an income tax provision of
$3,615,000 in 2002, compared to a provision of $1,803,000 in 2001.
The effective tax rate decreased 1% to 39% in 2002 primarily due to a
lower level of non-deductible expenses and higher levels of earnings.

Net Income. As a result of the foregoing, net income increased 109.2%
from $2,703,000 in 2001 to $5,655,000 in Fiscal 2002.  Diluted
earnings per share increased 108.6% to $1.79 in Fiscal 2002 from $.86
in 2001.  Diluted total shares outstanding increased .2% from
3,158,000 in 2001 to 3,165,000 in 2002 as a result of the issuance of
stock options during the year.

Fiscal 2001 as Compared to Fiscal 2000.

Revenues. In Fiscal 2001, revenues increased 29.2% from Fiscal 2000.
In the transportation segment, revenues and miles hauled were up 28.7%
and 22.0%, respectively, in 2001.  The Company's closed subsidiary,
PTI, accounted for 64.8% and 80.4% of the increase in revenues and
miles hauled, respectively, for Fiscal 2001. The balance of the growth
in miles hauled came mainly from the Company's tank line operations
which also benefited from modest price increases. The real estate
segment's revenues, exclusive of real estate sales, increased 22.4% in
2001.

Gross Profit. Consolidated gross profit for Fiscal 2001 increased
$5,553,000 and the gross profit margin increased to 18.0% from 17.3%.
The transportation segment's gross profit increased $2,330,000 and the
gross margin increased to 9.9% from 9.8% in Fiscal 2000. The increase
in gross profit for the transportation segment in Fiscal 2001 was
primarily attributable to the increase in miles hauled, improved
margins due to price increases and improved fuel surcharges in the
tank line business partially offset by increased losses in the now
closed third-party subsidiary.  Gross profit in the real estate
segment increased $3,224,000 over Fiscal 2000 due to property sales,
increased royalties from mining properties and additional rental
income from newly developed and existing properties. Gross profit on
real estate sales was $2,886,000 as compared to $1,533,000 in 2000.

	Operating Expenses. Selling, general and administrative expense
increased 31.0% in Fiscal 2001 compared to 2000. This increase was
primarily due to administrative support costs associated with the
third-party agent/owner-operator transportation subsidiary prior to
its ceasing operations in September 2001 and non-recurring charges of
$1,805,000 due primarily to asset write-offs associated with its
closing.

	   Fiscal 2001 also included non-recurring charges of $1,604,000
related to the closed subsidiary (See note 3 of Notes to the
Consolidated Financial Statements).

Income Taxes. Income tax expense increased $412,000 for Fiscal 2001 as
a result of increased income before income taxes.  Income tax expense
is 40% of income before income tax expense for 2001 and 40.5% for
2000.

SUMMARY OF CRITICAL ACCOUNTING POLICIES.

Management of the Company considers the following accounting policies
critical to the reported operations of the Company:

Accounts Receivable Valuation. The Company is subject to customer
credit risk including bankruptcies, primarily in the Transportation
segment, that could affect the collection of outstanding accounts
receivable.  To mitigate these risks, the Company performs credit
reviews on all new customers and periodically on existing customers.
A detailed analysis of late and slow pay customers is prepared monthly
and reviewed by senior management.  The overall collectibility of
outstanding receivables is evaluated and allowances are recorded as
appropriate.

Risk Insurance. The nature of the Transportation business subjects the
Company to risks arising from workers' compensation, automobile
liability, and general liability claims.  The Company retains the
exposure on certain claims of $100,000 to $500,000 and has third party
coverage for amounts exceeding the retention.  The Company expenses
during the year an estimate of risk insurance losses.  Periodically,
an analysis is performed, using historical and projected data, to
determine exposure for claims incurred but not reported. On an annual
basis the Company obtains an independent actuarial analysis.  The
Company attempts to mitigate losses from insurance claims by
maintaining safe operations and providing mandatory safety training.

Real Estate Investments. All direct and indirect costs, including
interest and real estate taxes associated with the development,
construction, leasing or expansion of real estate investments are
capitalized as a cost of the property. Included in indirect costs is
an estimate of internal costs associated with development and rental
of real estate investments. All external costs associated with the
acquisition of real estate investments are capitalized as a cost of
the property.

Tires on Equipment. The Company accounts for the tires on its tractors
and trailers separately from fixed assets. The value of the tires is
accounted for as a prepaid expense and amortized over the estimated
life of the tires as a function of miles driven. The mile factors used
differ by geographic location and are determined based on historical
experience. Tires that are damaged due to road hazards are expensed
immediately using an estimated value based on remaining tread life.

LIQUIDITY AND CAPITAL RESOURCES. The following key financial
measurements reflect the Company's financial position and capital
resources at September 30 (dollars in thousands):


                              2002         2001         2000

Cash                       $   529          440          633
Total debt                 $48,601       55,874       48,411
Unused lines of credit     $24,500       20,200       23,400

   During 2002, net cash flow from operating activities was
$24,947,000 which funded the Company's investing activities of
$17,978,000 and the reduction of debt.

   During 2001, net cash flow from operating activities was $9,626,000
which along with issuing additional long and short-term debt funded
the Company's investing activities of $13,878,000 and the repurchase
of common stock of $3,404,000.

   The Company has a $37,000,000 revolving credit agreement (the
Revolver) of which $24,500,000 was available at fiscal year end. The
Revolver contains restrictive covenants including limitations on
paying cash dividends. Under these restrictions, as of September 30,
2002, $5,632,000 of consolidated retained earnings would be available
for payment of dividends or repurchase of common stock.

   The Board of Directors has authorized management to repurchase
shares of the Company's common stock from time to time as
opportunities may arise. During Fiscal 2002, the company repurchased
1,658 shares for approximately $32,000.  At September 30, 2002 the
Company had approximately $3,628,000 available under this
authorization.

   The aggregate amounts due in each fiscal year on long-term debt
outstanding at September 30, 2002 is: 2003 - $1,311,000; 2004 -
$1,415,000; 2005 - $1,467,000; 2006 - $1,587,000; 2007 - $1,695,000;
and thereafter - $28,626,000.

   In addition to the above the $12,500,000 balance outstanding under
the Revolver at September 30, 2002 will be due in January 2005 unless
the Revolver is renewed or replaced.

   The Company has a $7,500,000 Letter of Credit facility with
SunTrust Bank, N.A. under which the Company may issue letters of
credit to various beneficiaries. Each letter of credit is generally
irrevocable for a period of one year and is automatically extended for
additional one-year periods unless notified not less than thirty days
before the expiration dates. At September 30, 2002, $7,353,000 of
irrevocable letters of credit were outstanding.  Substantially all of
these were issued for workers' compensation and liability insurance
retentions. If these letters of credit are not extended the Company
will have to find alternative methods of collateralizing or funding
these obligatons.

   The Company currently expects its Fiscal 2003 capital expenditures
to be approximately $28,410,000 ($16,494,000 for real estate
development expansion and $11,916,000 for transportation segment
expansion) and depreciation and depletion expense to be approximately
$11,711,000.  The expenditures are expected to be financed from the
cash flow from operating activities, financing of new real estate
projects, and the funds available under its revolving credit
agreement.

   The Company has obtained a commitment for a first mortgage loan of
$8,500,000 to be secured by a 200,200 square foot building that is
currently under construction and is pre-leased to one tenant. The loan
which is subject to building completion and other normal conditions is
for a period of 15 years with level monthly payments of principal and
interest at 5.69%.

  In February 2002, a subsidiary of the Company signed an Agreement to
sell 108 acres of land to FRI for $15,000,000. Closing is subject to a
title search and surveys and my occur within 45 days of the Company
giving notice to FRI to close, or subsequent to June 30, 2003, within
45 days of either party giving notice to close. If FRI fails to close
by December 31, 2003, at no fault of the Company, the Company may
retain the $100,000 binder deposit and be under no further obligation
to close. FRI has the right to terminate this Agreement prior to
receiving the Company's notice to close if there shall exist or the
consummation of the sale would cause a default in the Credit Agreement
among FRI and Wachovia Bank, et. al. The Company intends to structure
this transaction as a tax deferred exchange under Section 1031 of the
United States Internal Revenue Code and the Treasury Regulations
promulgated thereunder. If the transaction closes, the Company will
recognize a gain on the sale of approximately $7,772,000 net of income
taxes, or $2.45 per diluted share.  The tract has been rented to a
subsidiary of FRI and the Company received rental income of
approximately $650,000 for the 2002 fiscal year.

   Management believes that the Company is financially postured to be
able to take advantage of external and internal growth opportunities
in real estate development and in the motor carrier industry that may
arise.

INFLATION.  Historically, the Company has been able to recover
inflationary cost increases in the transportation group through
increased freight rates. It is expected that over time, justifiable
and necessary rate increases will be obtained. Substantially all of
the Company's royalty agreements are based on a percentage of the
sales price. Minimum royalties and substantially all lease agreements
provide escalation provisions.

FORWARD-LOOKING STATEMENTS. Certain matters discussed in this report
contain forward-looking statements that are subject to risks and
uncertainties that could cause actual results to differ materially
from these indicated by such forward-looking statements. These
forward-looking statements relate to, among other things, capital
expenditures, liquidity, capital resources and competition and may be
indicated by words or phrases such as "anticipate," "estimate,"
"plans," "projects," "continuing," "ongoing," "expects," "management
believes," "the Company believes," "the Company intends" and similar
words or phrases. The following factors and other risk factors
discussed in the Company's periodic reports and filings with the
Securities and Exchange Commission are among the principal factors
that could cause actual results to differ materially from the forward-
looking statements: driver availability and cost; availability and
terms of financing; freight demand; risk insurance markets;
competition; general economic conditions; demand for flexible
warehouse/office facilities; restructuring charges; interest rates;
levels of construction activity in FRI's markets; fuel costs; and
inflation. However, this list is not a complete statement of all
potential risks or uncertainties. These forward-looking statements are
made as of the date hereof based on management's current expectations,
and the Company does not undertake an obligation to update such
statements, whether as a result of new information, future events or
otherwise. Additional information regarding these and other risk
factors may be found in the Company's other filings made from time to
time with the Securities and Exchange Commission.





Consolidated Statements of Income Years ended September 30

(Dollars and shares in thousands except per share amounts)

                                           2002       2001       2000

Revenues:
  Transportation                        $ 81,921    103,189     80,152
  Real estate                             14,474     14,091     11,450
  Sale of real estate                        554      3,978      2,260

Total revenues (including revenue from
 related parties of $6,944, $10,693 and
 $7,178, respectively)                    96,949    121,258     93,862

Cost of operations:
  Transportation                          70,243     92,968     72,260
  Real estate                              5,933      5,406      4,636
  Cost of real estate sold                   231      1,092        727

Gross profit                              20,542     21,792     16,239

Selling, general and administrative expense
 (including expenses paid to related party
  of $463, $527 and $582, respectively)    8,229     12,310      9,399
Non-recurring charges (recoveries) related
 to closed subsidiary                       (100)     1,604          -

Operating profit                          12,413      7,878      6,840
Interest expense                          (3,164)    (3,394)    (3,438)
Interest income                               21         22         24
Other income, net                              -          -          9

Income before income taxes                 9,270      4,506      3,435
Provision for income taxes                 3,615      1,803      1,391

Net income                               $ 5,655      2,703      2,044

Earnings per share:
 Basic                                   $  1.80        .86        .61
 Diluted                                 $  1.79        .86        .61


Number of shares used in computing:
 Basic earnings per share                  3,143      3,157      3,334

 Diluted earnings per share                3,165      3,158      3,348

See accompanying notes.



Consolidated Balance Sheets September 30
(Dollars in thousands)
                                                            2002        2001
Assets
Current assets:
  Cash and cash equivalents                              $    529        440
  Accounts receivable (including related
   party of $107 and $276, less allowance
   for doubtful
   accounts of $474 and $1,160, respectively)               7,343      8,477

  Income taxes receivable                                       8      1,002
  Inventory of parts and supplies                             633        570
  Prepaid expenses and other                                2,977      4,568
  Assets held for sale                                          -      1,191
          Total current assets                             11,490     16,248

Property, plant and equipment, at cost:
  Land                                                     66,380     65,622
  Buildings                                                55,420     50,372
  Plant and equipment                                      72,489     67,847
  Construction in progress                                 14,986     13,507
                                                          209,275    197,348
Less accumulated depreciation and depletion                70,908     66,178
                                                          138,367    131,170

Real estate held for investment, at cost                    1,047      1,260
Goodwill, at cost less amortization of $523
  and $483, respectively                                    1,087      1,127
Other assets                                                3,472      2,954

Total Assets                                             $155,463    152,759

Liabilities and Shareholders' Equity
Current liabilities:
  Short-term note payable to bank                         $     -      7,800
  Accounts payable including related party of
   $39 and $114, respectively                               5,771      3,627
  Accrued liabilities:
    Payroll and benefits                                    2,229      2,115
    Other accrued expenses                                    554        366
  Accrued Insurance reserves                                2,107      1,843
  Long-term debt due within one year                        1,311        977
           Total current liabilities                       11,972     16,728
Long-term debt                                             47,290     47,097
Deferred income taxes                                      10,062      9,280
Accrued insurance reserves                                  5,331      5,268
Other liabilities                                           1,648      1,274
Commitments and contingencies (Notes 12 and 13)
Shareholders' equity:
  Preferred stock, no par value;
      5,000,000 shares authorized                               -          -
  Common stock, $.10 par value;
     25,000,000 shares authorized; 3,159,008
     and 3,140,066 shares issued and
     outstanding, respectively                                316        314
  Capital in excess of par value                           11,748     11,357
  Retained earnings                                        67,096     61,441
         Total shareholders' equity                        79,160     73,112
  Total Liabilities and Shareholders' equity             $155,463    152,759
See accompanying notes.



	Consolidated Statements of Cash Flows  Years ended September 30
	(Dollars in thousands)

Cash flows from operating activities:                2002     2001     2000
  Net income                                     $  5,655     2,703   2,044
  Adjustments to reconcile net income to
   net cash provided by operating activities:
Depreciation, depletion and amortization           11,086    11,471  11,144
Non-cash portion of restructuring charge                -       968       -
Deferred income taxes                                 889       332    (238)
Gain on sale of real estate, plant and
    equipment                                        (612)   (3,008) (2,220)
Net changes in operating assets and liabilities:
  Accounts receivable                               1,133     2,293  (2,319)
  Income taxes receivable                             994    (1,002)      -
  Inventory of parts and supplies                     (63)       80    (147)
  Prepaid expenses and other                        1,509    (1,815)   (423)
  Assets held for sale                              1,191         -       -
  Accounts payable and accrued liabilities          2,686    (2,915)  1,219
  Net change in insurance reserves and other
    liabilities                                       437       485     405
  Other, net                                           42        34     101

Net cash provided by operating activities          24,947     9,626   9,566

Cash flows from investing activities:
  Purchase of property, plant and equipment       (18,046)  (18,438)(21,041)
  Additions to other assets                          (942)     (734)   (777)
  Proceeds from the sale of real estate held for
   investment, property, plant and equipment, and
   other assets                                     1,010     5,294   4,365

Net cash used in investing activities             (17,978)  (13,878)(17,453)

Cash flows from financing activities:
  Proceeds from long-term debt                     10,200     6,140   5,000
  Net (decrease) increase in short-term debt       (7,800)    2,200   2,600
  Repayment of long-term debt                      (9,673)     (877)   (750)
  Exercise of employee stock options                  425         -     545
  Repurchase of Company stock                         (32)   (3,404) (1,468)

Net cash (used in) provided by financing activities(6,880)    4,059   5,927

Net increase(decrease)in cash and cash equivalents     89      (193) (1,960)
Cash and cash equivalents at beginning of year        440       633   2,593

Cash and cash equivalents at end of year         $    529       440     633

Supplemental disclosures of cash flow information:
  Cash paid during the year for:
     Interest                                    $  3,179     3,480   3,477
     Income taxes                                $  1,720     3,399     920
  Non cash investing and financing activities:
     Additions to property, plant and equipment from:
       Exchanges                                 $    563         -     820


See accompanying notes.



Consolidated Statements of Shareholders' Equity Years ended September 30

(Dollars in thousands)

                                                      Capital in
                                     Common Stock      Excess of     Retained
                                     Shares   Amount    Par Value    Earnings



Balance at October 1, 1999          3,375,817  $338     $15,660      $56,694
Shares purchased and canceled         (69,466)   (7)     (1,461)           -
Exercise of stock options              40,000     4         541            -
Net income                                  -     -           -        2,044
Balance at September 30, 2000       3,346,351   335      14,740       58,738

Shares purchased and canceled        (206,285)  (21)     (3,383)           -
Net income                                  -     -           -        2,703

Balance at September 30, 2001       3,140,066   314      11,357       61,441

Shares purchased and canceled          (1,658)    -         (32)           -
Exercise of stock options              20,600     2         423            -
Net income                                  -     -           -        5,655
Balance at September 30, 2002       3,159,008  $316     $11,748      $67,096

See accompanying notes.


Notes to Consolidated Financial Statements

1. Accounting policies. ORGANIZATION - Patriot Transportation Holding, Inc.
is engaged in the transportation and real estate businesses.  The Company's
transportation business is conducted through two wholly owned subsidiaries.
Florida Rock & Tank Lines, Inc. is a Southeastern transportation company
concentrating in the hauling by motor carrier of liquid and dry bulk
commodities.  SunBelt Transport, Inc. serves the flatbed portion of the
trucking industry in the Southeast, Midwest and Mid-Atlantic States, hauling
primarily construction materials.  The Company's real estate group, through
subsidiaries, acquires, constructs, leases, operates and manages land and
buildings to generate both current cash flows and long-term capital
appreciation.  The real estate group also owns real estate which is leased
under mining royalty agreements or held for investment.

   CONSOLIDATION - The consolidated financial statements include the accounts
of the Company and its subsidiaries, all of which are wholly owned.  All
significant intercompany transactions have been eliminated in consolidation.

   CASH AND CASH EQUIVALENTS - The Company considers all highly liquid debt
instruments with maturities of three months or less at time of purchase to be
cash equivalents.

  INVENTORY - Inventory of parts and supplies is valued at the lower of cost
(first-in, first-out) or market.

  TIRES ON EQUIPMENT - The value of tires on tractors and trailers is
accounted for as a prepaid expense and amortized over the life of the tires
as a function of miles driven.

  REVENUE AND EXPENSE RECOGNITION - Transportation revenue is recognized when
shipment is complete and transportation expenses are recognized as incurred.

   Real estate rental revenue and mining royalties are generally recognized
when due under the leases.  Rental income from leases with scheduled
increases during their term is recognized when due under the leases, except
when increases are deemed material (greater that 3% per annum), in which
case, rents are recognized on a straight-line basis.

   Sales of real estate are recognized when the collection of the sales price
is reasonably assured and when the Company has fulfilled its obligations,
which are typically as of the closing date.

  PROPERTY, PLANT AND EQUIPMENT - Property, plant and equipment is recorded
at cost less accumulated depreciation. Provision for depreciation of
property, plant and equipment is computed using the straight-line method
based on the following estimated useful lives:

                                         Years
Buildings and improvements                8-32
Revenue equipment                         5-10
Other equipment                           3- 5
Furniture and fixtures                    5-10

     Depletion of sand and stone deposits is computed on the basis of units
of production in relation to estimated reserves.

The Company periodically reviews property, plant and equipment for
potential impairment.   If this review indicates that the carrying amount
of the asset may not be recoverable, the Company estimates the future cash
flows expected with regards to the asset and its eventual disposition.   If
the sum of these future cash flows (undiscounted and without interest
charges) is less than the carrying amount of the assets, the Company
records an impairment loss based on the fair value of the asset.

   All direct and indirect costs, including interest and real estate taxes
associated with the development, construction, leasing or expansion of real
estate investments are capitalized as a cost of the property.  Included in
indirect costs is an estimate of internal costs associated with development
and rental of real estate investments.  All external costs associated with
the acquisition of real estate investments are capitalized as a cost of the
property.

   INSURANCE - The Company has a $100,000 to $500,000 self-insured
retention per occurrence in connection with certain of its workers'
compensation, automobile liability, and general liability insurance
programs ("risk insurance"). The Company is self-insured for its employee
health insurance benefits and carries a stop loss coverage of $200,000 per
covered participant per year. The Company accrues monthly the estimated
cost in connection with its portion of its risk and health insurance
losses. Claims paid by the Company are charged against the reserve.
Additionally, the Company maintains a reserve for incurred but not reported
claims based on historical analysis of such claims.



   INCOME TAXES - The Company uses an asset and liability approach to
financial reporting for income taxes.  Under this method, deferred tax
assets and liabilities are recognized based on differences between
financial statement and tax bases of assets and liabilities using presently
enacted tax rates.  Deferred  income  taxes  result from temporary
differences between pre-tax income reported in the financial statements and
taxable income.

   STOCK OPTION AWARDS - The Company accounts for its employee stock
compensation plans under APB Opinion No. 25 with pro forma disclosures of
net earnings and earnings per share, as if the fair value based method of
accounting defined in SFAS No. 123 had been applied.

   EARNINGS PER COMMON SHARE - Basic earnings per share are based on the
weighted average number of common shares outstanding during the periods.
Diluted earnings per share are based on the weighted average number of
common shares and potential dilution of securities that could share in
earnings.  The only difference between basic and diluted shares used for
the calculation is the effect of employee and director stock options.

   USE OF ESTIMATES - The preparation of financial statements in conformity
with generally accepted accounting principles requires management to make
estimates and assumptions that affect the reported amounts of assets and
liabilities and disclosure of contingent assets and liabilities at the date
of the financial statements and the reported amounts of revenues and
expenses during the reporting period.  Actual results could differ from
those estimates.

   ENVIRONMENTAL - Environmental expenditures that benefit future periods
are capitalized.  Expenditures that relate to an existing condition caused
by past operations, and which do not contribute to current or future
revenue generation, are expensed.  Liabilities are recorded when
environmental assessments and/or remedial efforts are probable, and the
costs can be reasonably estimated.  Estimation of such liabilities includes
an assessment of engineering estimates, continually evolving governmental
laws and standards, and potential involvement of other potentially
responsible parties.

   NEW ACCOUNTING REQUIREMENTS - In June 2001, the FASB issued Statement No.
142, "Goodwill and Other Intangible Assets" (SFAS 142). This statement
addresses the accounting for intangible assets. The Company adopted SFAS No.
142 on October 1, 2002. In accordance with this statement, the Company is not
required to complete the transitional goodwill impairment test until March
31, 2003. Management has evaluated the effects of adopting this statement and
does not believe that adoption will result in an impairment of goodwill.
Management estimates that goodwill amortization required under previous
accounting standards of $40,000 will not be charged to the income statement
in 2003. Goodwill amortization for 2002, 2001, and 2000, was $40,000, $40,000
and $40,000, respectively.

   In June 2001, the FASB issued Statement No. 143, "Accounting for Asset
Retirement Obligations" (SFAS 143), which addresses financial accounting and
reporting for obligations with the retirement of tangible long-lived assets
and the associated asset retirement costs. The standard applies to legal
obligations associated with the retirement of long-lived assets that result
from the acquisition, construction, development and (or) normal use of the
asset. The Company will adopt the provisions of SFAS 143 for the quarter
ending December 31, 2002. The Company is currently reviewing the effects of
adopting this statement, but does not believe that it will have a material
affect on its financial statements.
   In August 2001, the FASB issued Statement No. 144, "Accounting for the
Impairment or Disposal of Long-Lived Assets" (SFAS 144). This statement
supersedes SFAS No. 121, "Accounting for the Impairment of Long-Lived Assets
and for Long-Lived Assets to be Disposed of". SFAS 144 retains the
fundamental provisions of SFAS 121 for (a) recognition and measurement of
the impairment of long-lived assets to be held and used and (b) measurement
of long-lived assets to be disposed of by sale. SFAS 144 is effective for
fiscal years beginning after December 15, 2001.   The Company adopted this
statement October 1, 2002 with no impact on the financial statements.
   In June 2002, the FASB issued Statement No. 146, "Accounting for Costs
Associated with Exit or Disposal Activities" (SFAS 146).  The provisions of
SFAS 146 are effective for exit or disposal activities initiated after
December 31, 2002.
RECLASSIFICATIONS - Certain reclassifications have been made to the 2001 and
2000 financial statements to conform to the presentation adopted in 2002.

2. Transactions with related parties.  As of September 30, 2002, six of the
Company's directors were also directors of Florida Rock Industries, Inc.
("FRI").  Such directors own approximately 27.6% of the stock of FRI and
44.6% of the stock of the Company.  Accordingly, FRI and the Company are
considered related parties.

   The Company, through its transportation subsidiaries, hauls commodities
in tank trucks for FRI and customers of FRI.  It also hauls diesel fuel and
other supplies for FRI.  Charges for these services are based on prevailing
market prices.  Other wholly owned subsidiaries lease certain construction
aggregates mining and other properties and provides construction management
services to FRI.

A summary of revenues derived from FRI follows (in thousands):
                                    2002           2001         2000

Transportation                   $   986            950        1,202
Real estate                        5,958          9,743        5,976


                                 $ 6,944         10,693        7,178

   The Company outsources certain functions to FRI, including some
administrative, human resources, legal and risk management. Charges for
services provided by FRI were $463,000 in 2002, $527,000 in 2001, and
$582,000 in 2000.

   During Fiscal 2001, the Company sold two parcels of land to FRI, for
$2,607,000 and recognized a pre-tax gain of $2,034,000.   The transactions
including the purchase price were reviewed and approved on behalf of the
Company by a committee of independent directors after obtaining independent
appraisals.

   In February 2002, a subsidiary of the Company signed an Agreement to
sell 108 acres of land located in the northwest quadrant of I-395 and I-495
at Edsall Road in Springfield, Virginia to FRI for $15,000,000.  Closing is
subject to a title search and surveys and may occur within 45 days of the
Company giving notice to FRI to close or, subsequent to June 30, 2003,
within 45 days of either party giving notice to close.  If FRI fails to
close by December 31, 2003, at no fault of the Company, the Company may
retain the $100,000 binder deposit and be under no further obligation to
close.  FRI has the right to terminate this Agreement prior to receiving
the Company's notice to close if there shall exist or the consummation of
the sale would cause a default in the Credit Agreement among FRI and
Wachovia Bank, et. al.  The Agreement was approved by a committee of
independent directors of the Company after review of a development
feasibility study and other materials, consultation with management and
advice of independent counsel. The Company intends to structure this
transaction as a tax deferred exchange under Section 1031 of the United
States Internal Revenue Code and the Treasury Regulations promulgated
thereunder. If the transaction closes, the Company will recognize a gain on
the sale of approximately $7,772,000 net of income taxes, or $2.45 per
diluted share. The tract has been rented to a subsidiary of FRI and the
Company received rental income of approximately $650,000 for the 2002
fiscal year.

3. Non-recurring charges related to closed subsidiary.   In the quarter
ended September 30, 2001, the Company recorded restructuring and other one-
time charges of $3,435,000 from continuing operations, resulting from the
decision to shut down its third party agent/owner-operator subsidiary,
Patriot Transportation, Inc., which began operation in Fiscal 2000.   The
shutdown charge was comprised of $2,051,000 for asset write-offs, $968,000
for fixed asset impairments, $285,000 for employee severance and
termination benefit costs, $90,000 for remaining lease obligations and
$41,000 for additional costs associated with exiting the third party
agent/owner-operator business.  The $3,435,000 charge was recorded in the
Consolidated Statement of Income as cost of operations of $26,000, selling,
general and administrative expense of $1,805,000 and restructuring and
other charges of $1,604,000.

During 2002, the Company completed a substantial portion of its activities
related to the closure of the subsidiary.  As a result, a recovery of
restructuring charges of $100,000 was recorded.  The recovery was due to
better than expected disposition of owned and leased trailers, partially
offset by higher severance costs.  A $194,000 recovery in amounts
previously charged to administrative expense was also recorded in 2002,
primarily due to recovery of accounts receivable in excess of amounts
anticipated.

At September 30, 2002 and 2001, $113,000 and $356,000 was included in
accounts payable and accrued liabilities, representing the portion of
various charges not yet expended.

Revenue and operating profit (loss) related to Patriot Transportation, Inc.
for the years ended September 30 are as follows:
                         2002             2001                 2000

Revenue                  $      0     $22,623,000	            7,689,000

Operating profit (loss)  $294,000     $(6,309,000)            (361,000)


4. Long-term debt.  Long-term debt at September 30 is summarized as follows
(in thousands):

                                        2002       2001
Revolving credit (unsecured)          $12,500     21,000
6.5% to 9.5% mortgage notes payable
  in installments through 2020         36,101     27,074
                                       48,601     48,074
Less portion due within one year        1,311        977
                                      $47,290     47,097

The aggregate amount of principal payments, excluding the revolving
credit, due subsequent to September 30, 2002 is: 2003 - $1,311,000; 2004 -
$1,415,000; 2005 - $1,467,000; 2006-$1,587,000; 2007-$1,695,000; 2008 and
subsequent years - $28,626,000.

On January 9, 2002, the Company and four banks signed a $37,000,000
uncollateralized revolving credit agreement (the Revolver) for a term of
three years.   The Revolver currently bears interest at an initial margin
rate of 1.50% over the selected LIBOR or alternatively, 0.25% over the
prime rate of SunTrust Bank, N.A.   The margin rate may change quarterly
based on the Company's ratio of consolidated adjusted debt to earnings
before interest, taxes, depreciation, amortization and rent for the
previous four quarters. The Revolver contains a $5,000,000 swing line which
may be used for daily borrowings.  An annual commitment fee of one-quarter
of one percent per annum is payable on the unused amount of the commitment
during the term of the loan. The commitment fee may also change quarterly
based upon the ratio described above. The Revolver contains restrictive
covenants including limitations on paying cash dividends.   Under these
restrictions, as of September 30, 2002, $5,632,000 of consolidated retained
earnings would be available for payment of dividends or repurchase of
common stock.

The non-recourse mortgage notes payable are collateralized by real
estate having a carrying value of approximately $40,975,000 at September
30, 2002.

Certain properties having a carrying value at September 30, 2002 of
$981,000 were encumbered by industrial revenue bonds that are the liability
of FRI.  FRI has agreed to pay such debt when due (or sooner if FRI cancels
its lease of such property) and further has agreed to indemnify and hold
harmless the Company.



During Fiscal 2002, 2001 and 2000 the Company capitalized interest
cost of $194,000, $412,000 and $279,000, respectively.

5. Leases.  At September 30, 2002, the total carrying value of property
owned by the Company which is leased or held for lease to others is
summarized as follows (in thousands):

Construction aggregates property            $ 42,056
Commercial property                           60,312
Land and other property                       20,130
                                             122,498
Less accumulated depreciation and depletion   31,363
                                            $ 91,135

The minimum future rentals due the Company on noncancelable leases as
of September 30, 2002 are as follows: 2003 - $9,027,000; 2004 - $8,730,000;
2005 - $7,993,000; 2006 - $5,817,000; 2007 - $4,097,000; 2008 and
subsequent years $13,359,000.

6. Preferred Shareholder Rights Plan.  On May 5, 1999, the Board of
Directors of the Company declared a dividend of one preferred share
purchase right (a "Right") for each outstanding share of common stock.
The dividend was payable on June 2, 1999.  Each Right entitles the
registered holder to purchase from the Company one one-hundredth of a share
of Series A Junior Participating Preferred Stock of the Company, par value
$.01 per share  (the "Preferred Shares"), at a  price of $96 per one  one-
hundredth of a Preferred Share, subject to adjustment.

	In the event that any Person or group of affiliated or associated
Persons (an "Acquiring Person") acquires beneficial ownership of 15% or
more of the Company's outstanding common stock, each holder of a Right,
other than Rights beneficially owned by the Acquiring Person (which will
thereafter be void), will thereafter have the right to receive upon
exercise that number of Common Shares having a market value of two times
the exercise price of the Right. An Acquiring Person excludes any Person or
group of affiliated or associated Persons who were beneficial owners,
individually or collectively, of 15% or more of the Company's Common Shares
on May 4, 1999.

	The Rights initially trade together with the Company's common stock
and are not exercisable.   However, if an Acquiring Person acquires 15% or
more of the Company's common stock, the Rights may become exercisable and
trade separately in the absence of future board action.   The Board of
Directors may, at its option, redeem all Rights for $.01 per right, at any
time prior to the Rights becoming exercisable.   The Rights will expire
September 30, 2009 unless earlier redeemed, exchanged or amended by the
Board.

7. Stock Option Plan.  The Company has a Stock Option Plan under which
options for shares of common stock may be granted to directors, officers
and key employees.  At September 30, 2002, the number of shares available
for issuance is 426,000 shares.

  	Option transactions for the fiscal years ended September 30 are
summarized as follows:

                       2002                2001                 2000
                            Average            Average             Average
                   Options  Price(1)  Options  Price(1)   Options  Price(1)


Shares under option:
  Beginning of year 131,600 $18.67    102,600   $19.05      144,600 $17.62
  Issued             37,000  22.99     29,000    17.31            -      -
  Canceled           (7,000) 21.29          -        -       (2,000) 24.00
  Exercised         (20,600) 17.93          -        -      (40,000) 13.63

  End of year       141,000 $19.78    131,600   $18.67      102,600 $19.05

Options exercisable
 at end of year     133,560           118,040                84,520

(1) Weighted average exercise price

The following table summarizes information concerning stock options
outstanding at September 30, 2002:
                          Options           Options        Weighted-Average
   Exercise Price        Outstanding        Exercisable     Remaining Life

     $ 17.25               15,000              15,000          2.2 years
       17.75               45,000              45,000          2.1 years
       24.00               18,000              10,560          6.2 years
       17.41 (Average)     42,000              42,000          8.7 years
       27.06 (Average)     21,000              21,000          9.6 years

Remaining non-exercisable options as of September 30, 2002 become
exercisable by 3,720 shares each year through 2004.

The options expire ten years from the date of grant.   The options
issued in 2001 and 2002 are exercisable immediately and certain prior year
options become exercisable in cumulative installments of 20% each year
after a one year waiting period from date of grant.

If compensation cost for stock option grants had been determined based
on the Black-Scholes option pricing model value at the grant date for the
awards granted subsequent to October 1, 1996 consistent with the provisions
of SFAS No. 123, the Company's net income, basic and diluted earnings per
share would have been (in thousands, except per share amounts):

                             2002       2001       2000
Net income
  As reported              $5,655      2,703      2,044
  Pro forma                 5,307      2,500      2,001

Basis earnings per share:
  As reported                1.80       0.86       0.61
  Pro forma                  1.69       0.79       0.60

Diluted earnings per share
  As reported                1.79       0.86       0.61
  Pro forma                  1.68       0.79       0.60

	The SFAS 123 method has not been applied to options granted prior to
October 1, 1996, and the pro forma compensation expense may not be
indicative of pro forma expense in future years. The fair value of options
granted in 2002 was estimated to be $13.51 on the date of grant using the
following assumptions; no dividend yield, expected volatility of 52.6%,
risk-free interest rates of 4.5% and expected lives of 7 years.  The
weighted average fair value of options granted in 2001 was estimated to be
$9.21 on the dates of grant using the following weighted average
assumptions; no dividend yield, expected volatility of 43.2%, risk-free
interest rates of 5.1% and expected lives of 7 years.

8. Income taxes.  The provision for income taxes for fiscal years ended
September 30 consists of the following (in thousands):

                              2002	      2001	       2000
Current:
  Federal                   $2,366         1,260        1,399
  State                        360           211          230
                             2,726         1,471        1,629
Deferred
  Federal                      728           284         (205)
  State                        161            48          (33)
                               889           332         (238)

  Total                     $3,615         1,803        1,391


  A reconciliation between the amount of tax shown above and the amount
computed at the statutory Federal income tax rate follows (in thousands):



                                           2002	     2001	       2000
Amount computed at statutory
  Federal rate                            $3,152     1,532        1,168
State income taxes (net of Federal
  income tax benefit)                        338       169          135
Other, net                                   125       102           88
Provision for income taxes                $3,615     1,803        1,391

   The types of temporary differences and their related tax effects that
give rise to deferred tax assets and deferred tax liabilities at September
30, are presented below:
                                           2002	     2001
Deferred tax liabilities:
 Property, plant and equipment           $11,944     11,001
 Depletion                                   570        588
 Prepaid expenses                          1,000      1,184
  Gross deferred tax liabilities          13,514     12,773
Deferred tax assets:
 Insurance reserves                        2,573      2,350
 Other, net                                  855      1,226
  Gross deferred tax assets                3,428      3,576
Net deferred tax liability               $10,086      9,197

9. Employee benefits. The Company and certain subsidiaries have a
savings/profit sharing plan for the benefit of qualified employees.  The
savings feature of the plan incorporates the provisions of Section 401(k)
of the Internal Revenue Code.  Under the savings feature of the plan, an
eligible employee may elect to save a portion (within limits) of their
compensation on a tax deferred basis.  The Company contributes to a
participant's account an amount equal to 50% (with certain limits) of the
participant's contribution. Additionally, the Company may make an annual
contribution to the plan as determined by the Board of Directors, with
certain limitations.  The plan provides for deferred vesting with benefits
payable upon retirement or earlier termination of employment.  The
Company's cost was $545,000 in 2002, $517,000 in 2001 and $433,000 in 2000.

The Company provides certain health benefits for retired employees.
Employees may become eligible for those benefits if they were employed by
the Company prior to December 10, 1992, meet the service requirements and
reach retirement age while working for the Company.  The plan is
contributory and unfunded.  The Company accrues the estimated cost of
retiree health benefits over the years that the employees render service.

The following table sets forth the plan's status reconciled with the
accrued postretirement benefit cost included in the Company's consolidated
balance sheet at September 30 (in thousands):

                                         2002         2001
Change in benefit obligation:
   Balance beginning of year            $ 424          380
   Service cost                            19           24
   Interest cost                           24           29
   Plan participants' contribution         11           13
   Actuarial loss(gain)                   (69)          17
   Benefits paid                          (35)         (39)
   Balance end of year                  $ 374          424



 Change in plan assets:
   Balance beginning of year            $   -            -
   Employer contributions                  24           26
   Plan participants' contribution         11           13
   Benefits paid                          (35)         (39)
   Balance end of year                  $   0            0

Funded status                           $(374)        (424)
Unrecognized net gain                    (227)        (186)
Unrecognized prior service cost             -            -

Accrued postretirement benefit costs    $(601)        (610)

Net periodic postretirement benefit cost for fiscal years ended September 30
includes the following components (in thousands):

                                          2002	      2001	       2000
Service cost of benefits earned during
 the period                              $  19           24          23
Interest cost on APBO                       24           29          26
Net amortization and deferral              (28)         (21)        (20)
Net periodic postretirement benefit
 cost                                    $  15           32          29

  The discount rate used in determining the Net Periodic Postretirement
Benefit Cost and the APBO was 7.0% for 2002, 7.5% for 2001 and 7.75% for
2000.  No medical trend is applicable because the Company's share of the cost
is frozen.

10. Business segments.   The Company has identified two business segments,
each of which is managed separately along product lines.   The Company's
operations are substantially in the Southeastern and Mid-Atlantic states.

    The transportation segment hauls liquid and dry bulk commodities by motor
carrier. The real estate segment owns real estate of which a substantial
portion is under mining royalty agreements or leased.  The real estate
segment also holds certain other real estate for investment and is developing
commercial and industrial properties.

    Operating results and certain other financial data for the Company's
business segments are as follows (in thousands):
                                           2002	        2001	   2000
Revenues:
  Transportation (a)                    $ 81,921      103,189      80,152
  Real estate (b)                         15,028       18,069      13,710
                                        $ 96,949      121,258      93,862

Operating profit:


  Transportation (a)                    $  5,057       (2,248)        118
  Real estate (b)                          8,864       11,550       8,258
  Corporate expenses                      (1,508)      (1,424)     (1,536)
  Operating profit                      $ 12,413        7,878       6,840

Capital expenditures:
  Transportation                        $ 11,430        5,011      12,091
  Real estate                              7,179       12,920       9,762
  Other                                        0          497           8
                                        $ 18,609       18,428      21,861

Depreciation, depletion and
amortization:
  Transportation                        $  7,876        8,175       8,191
  Real estate                              2,961        3,259       2,897
  Other                                      249           37          56
                                        $ 11,086       11,471      11,144

Identifiable assets at September 30:
  Transportation                        $ 47,519       48,987      54,836
  Real estate                            105,850      101,274      92,166
  Cash                                       529          440         633
  Unallocated corporate assets             1,565        2,058         376
                                        $155,463      152,759     148,011


(a) Fiscal 2001 and 2000 include revenues of $22,623,000 and $7,689,000 and
operating of losses of $6,309,000 and $361,000, respectively attributed to
Patriot Transportation, Inc. which ceased operations in September, 2001.

(b) Fiscal 2002, 2001 and 2000 includes revenue of $554,000, $3,978,000, and
$2,260,000 and operating profit of $323,000, $2,886,000, and $1,533,000,
respectively, from the sale of real estate.

11. Acquisition. On May 30, 2002, the Company acquired substantially all of
the operating assets of Infinger Transportation Company, Inc. (Infinger), a
regional tank truck carrier based in Charleston, South Carolina. The
acquisition was accounted for as a purchase. The purchase price was
approximately $3,698,000, including costs associated with the acquisition.
The purchase price, which was financed through the revolving credit facility,
has been allocated to the assets acquired based on their respective fair
values.  The purpose of the acquisition was to enable the Company to expand
into new markets and increase capacity in existing markets. No goodwill was
recorded in the transaction.

12. Fair values of financial instruments.  At September 30, 2002 and 2001,
the carrying amount reported in the consolidated balance sheet for cash and
cash equivalents, short-term notes payable to bank and revolving credit
approximate their fair value.  The fair values of the Company's other long-
term debt are estimated based on current rates available to the Company for
debt of the same remaining maturities.  At September 30, 2002, the carrying
amount and fair value of such other long term debt was $36,101,000 and
$38,450,000, respectively.

13. Contingent liabilities.  Certain of the Company's subsidiaries are
involved in litigation on a number of matters and are subject to certain
claims which arise in the normal course of business.   The Company has
retained certain  self-insurance risks with respect to losses for third party
liability and property damage.  In the opinion of management, none of these
matters are expected to have a materially adverse effect on the Company's
consolidated financial statements.



14. Commitments.  At September 30, 2002, the Company had entered into various
contracts to purchase and develop real estate with remaining commitments
totaling $8,727,000, and to purchase transportation equipment for
approximately $4,722,000.




Report of Independent Certified Public Accountants

To the Board of Directors and Shareholders of
Patriot Transportation Holding, Inc.

In our opinion, the accompanying consolidated balance sheet and the related
consolidated statements of income, shareholders' equity, and cash flows
present fairly, in all material respects, the financial position of Patriot
Transportation Holding, Inc. and its subsidiaries at September 30, 2002, and
the results of their operations and their cash flows for the year then ended
in conformity with accounting principles generally accepted in the United
States of America.  These financial statements are the responsibility of the
Company's management; our responsibility is to express an opinion on these
financial statements based on our audit.  We conducted our audit of these
statements in accordance with auditing standards generally accepted in the
United States of America, which require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free
of material misstatement.  An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the financial statements,
assessing the accounting principles used and significant estimates made by
management, and evaluating the overall financial statement presentation.  We
believe that our audit provides a reasonable basis for our opinion.




PricewaterhouseCoopers LLP

November 15, 2002
Jacksonville, Florida






Independent Auditors' Report

To the Board of Directors and Shareholders
Patriot Transportation Holding, Inc.

We have audited the accompanying consolidated balance sheet of Patriot
Transportation Holding, Inc. and subsidiaries as of September 30, 2001,
and the related consolidated statements of income, shareholders' equity,
and cash flows for each of the two years in the period ended September 30,
2001.  These financial statements are the responsibility of the Company's
management.  Our responsibility is to express an opinion on these
financial statements based on our audits.

We conducted our audits in accordance with auditing standards generally
accepted in the United States of America.  Those standards require that we
plan and perform the audit to obtain reasonable assurance about whether
the financial statements are free of material misstatement.  An audit
includes examining, on a test basis, evidence supporting the amounts and
disclosures in the financial statements.  An audit also includes assessing
the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement
presentation.  We believe that our audits provide a reasonable basis for
our opinion.

In our opinion, such consolidated financial statements present fairly, in
all material respects, the financial position of Patriot Transportation
Holding, Inc. and subsidiaries at September 30, 2001, and the results of
their operations and their cash flows for each of the two years in the
period ended September 30, 2001, in conformity with accounting principles
generally accepted in the United States of America.



Deloitte & Touche, LLP
Certified Public Accountants

Jacksonville, Florida
December 10, 2001



Directors and Officers

Directors

John E. Anderson (1)
President and Chief Executive
Officer of the Company

Edward L. Baker (1)
Chairman of the Board of the Company
and of Florida Rock Industries, Inc.

John D. Baker II (1)
President and Chief Executive
Officer of Florida Rock Industries, Inc.

Thompson S. Baker II
Vice President of
Florida Rock Industries, Inc.

David H. deVilliers, Jr.
Vice President of the Company and
President of FRP Development Corp.,
the Company's northern
real estate operations

Luke E. Fichthorn III (3)
Private Investment Banker,
Twain Associates and Chairman of the
Board and Chief Executive Officer of
Bairnco Corporation

Francis X. Knott (2)
Chairman of Partner Management Co., LLC
and of Partners Realty Trust, Inc.

Robert H. Paul III (2)(3)
Chairman of the Board, President
and Chief Executive Officer of
Southeast-Atlantic Beverage Corporation

H. Jay Skelton (2)
President and Chief Executive Officer of
DDI, Inc.

Martin E. Stein, Jr. (3)
Chairman and Chief Executive Officer of
Regency Centers Corporation and
Chairman of the Regency Group, Inc.

James H. Winston (3)
President of LPMC of Jax, Inc.,
Omega Insurance Company and Citadel
Life & Health Insurance Co.
________________
(1) Member of the Executive Committee
(2) Member of the Audit Committee
(3) Member of the Compensation Committee

Officers

Edward L. Baker
Chairman of the Board

John E. Anderson
President and Chief Executive Officer

David H. deVilliers, Jr.
Vice President
President, FRP Development Corp.,
the Company's northern real estate
operations

Ray M. Van Landingham
Vice President, Finance and Administration
and Chief Financial Officer

Gregory B. Lechwar
Controller

Rick J. Copley
President, SunBelt Transport, Inc.

John R. Mabbett III
President, Florida Rock & Tank Lines, Inc.



Patriot Transportation Holding, Inc.

General Office:  1801 Art Museum Drive
Jacksonville, Florida  32207
Telephone:  (904) 396-5733

Annual Meeting

Shareholders are cordially invited to attend the Annual Shareholders Meeting
which will be held at 2 p.m. local time, on Wednesday, February 5, 2003, 155
East 21st Street, Jacksonville, Florida, 32206.

Transfer Agent

Wachovia Bank, N.A.
Corporate Trust Client Services NC-1153
1525 West W. T. Harris Boulevard - 3C3
Charlotte, NC  28288-1153

Telephone:  1-800-829-8432

General Counsel

Lewis S. Lee, Esquire
McGuireWoods LLP
Jacksonville, Florida

Independent Auditors

PricewaterhouseCoopers LLP
Jacksonville, Florida

Common Stock Listed

The Nasdaq Stock Market
(Symbol: PATR)

Form 10-K


Shareholders may receive without charge a copy of Patriot Transportation
Holding, Inc.'s annual report on Form 10-K for the fiscal year ended
September 30, 2002 as filed with the Securities and Exchange Commission by
writing to the Treasurer at 1801 Art Museum Drive Suite 300, Jacksonville,
Florida  32207.


34



</TEXT>
</DOCUMENT>
<DOCUMENT>
<TYPE>EX-23
<SEQUENCE>5
<FILENAME>patconsent.txt
<TEXT>

CONSENTS OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS   Exhibit 23(a)


We hereby consent to the incorporation by reference in the
Registration Statements on Form S-8 (Nos. 33-43215, 33-18878 and 33-
55132) of Patriot Transportation Holding, Inc. of our report dated
November 15, 2002 relating to the financial statements, which
appears in the Annual Report to Shareholders, which is incorporated
in this Annual Report on Form 10-K.  We also consent to the
incorporation by reference of our report dated November 15, 2002
relating to the financial statement schedules, which appears in this
Form 10-K.



PricewaterhouseCoopers LLP

Jacksonville, Florida
December 19, 2002



                             ____________________




INDEPENDENT AUDITORS' CONSENT                         Exhibit 23(b)

We consent to the incorporation by reference in Registration
Statement Nos. 33-43215, 33-18878 and 33-55132 of Patriot
Transportation Holding, Inc. on Form S-8 of our report dated
December 10, 2001, appearing in this Annual Report on Form 10-K of
Patriot Transportation Holding, Inc. for the year ended September
30, 2002.



DELOITTE & TOUCHE LLP

Jacksonville, Florida
December 19, 2002


</TEXT>
</DOCUMENT>
</SEC-DOCUMENT>
-----END PRIVACY-ENHANCED MESSAGE-----