SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549
                                 ---------------

                                    FORM 10-Q


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

For the quarterly period ended March 31, 2002

                                       OR

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

For the transition period from _____________ to _____________________

                         Commission file number 1-10243


                          BP PRUDHOE BAY ROYALTY TRUST
             ------------------------------------------------------
             (Exact Name of Registrant as Specified in Its Charter)


           Delaware                                       13-6943724
- ---------------------------------                     ------------------
  (State or Other Jurisdiction                         (I.R.S. Employer
of Incorporation or Organization)                     Identification No.)


The Bank of New York, 5 Penn Plaza, New York, NY             10001
- ------------------------------------------------          ----------
   (Address of Principal Executive Offices)               (Zip Code)


Registrant's Telephone Number, Including Area Code: (212) 896-7201

     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 [ ]

     As  of  May  15,  2002,   21,400,000  Units  of  Beneficial  Interest  were
outstanding.




                                     PART I
                              FINANCIAL INFORMATION


ITEM 1. FINANCIAL STATEMENTS.



                          BP PRUDHOE BAY ROYALTY TRUST

               Statements of Assets, Liabilities and Trust Corpus
        (Prepared on a modified basis of cash receipts and disbursements)

                        (In thousands, except unit data)



                                                      March 31,
                                                        2002              December 31,
                                                     (Unaudited)              2001
                                                     -----------              ----
         ASSETS

                                                                    
Royalty Interest, net (notes 1, 2 and 3)             $  17,575               18,077
Cash and Cash equivalents                                1,020                1,009
                                                     ---------            ---------

Total assets                                         $  18,595               19,086
                                                     =========            =========

         LIABILITIES AND TRUST CORPUS

Accrued expenses                                     $     605                  522
Trust Corpus (40,000,000 units of beneficial
    interest authorized, 21,400,000 units issued
    and outstanding)                                    17,991               18,564
                                                     ---------            ---------

Total liabilities and Trust Corpus                   $  18,595               19,086
                                                     =========            =========



See accompanying notes to financial statements.



                                       1




                          BP PRUDHOE BAY ROYALTY TRUST

                  Statements of Cash Earnings and Distributions
        (Prepared on a modified basis of cash receipts and disbursements)

                        (In thousands, except unit data)

                                   (Unaudited)

                                                    Three months ended
                                                        March 31,
                                                  2002             2001
                                                  ----             ----

                                                        
Royalty revenues                              $     4,841          19,932

Interest Income                                         7              19

     Less:   Trust administrative expenses           (216)           (158)
                                              -----------     -----------

Cash earnings                                 $     4,632          19,793
                                              ===========     ===========

Cash distributions                            $     4,621          19,777
                                              ============    ===========

Cash distributions per unit                   $    0.2159          0.9242
                                              ===========     ===========

Units outstanding                              21,400,000      21,400,000
                                              ===========     ===========



See accompanying notes to financial statements.



                                       2




                          BP PRUDHOE BAY ROYALTY TRUST

                      Statements of Changes in Trust Corpus
        (Prepared on a modified basis of cash receipts and disbursements)

                                 (In thousands)

                                   (Unaudited)


                                                   Three months ended
                                                       March 31,
                                                 2002               2001
                                                 ----               ----

                                                        
Trust Corpus at beginning of period        $    18,564             20,669
Cash earnings                                    4,632             19,793
(Increase) in accrued expenses                     (82)               (92)
Cash distributions                              (4,621)           (19,777)
Amortization of Royalty Interest                  (502)              (502)
                                           -----------        -----------

Trust Corpus at end of period              $    17,991             20,091
                                           ===========        ===========





See accompanying notes to financial statements.



                                       3

                          BP PRUDHOE BAY ROYALTY TRUST

                          Notes to Financial Statements
        (Prepared on a modified basis of cash receipts and disbursements)

                                 March 31, 2002
                                   (Unaudited)

(1)  FORMATION OF THE TRUST AND ORGANIZATION

          BP Prudhoe Bay  Royalty  Trust (the  "Trust"),  a grantor  trust,  was
     created as a Delaware  business trust pursuant to a Trust  Agreement  dated
     February  28, 1989 among The  Standard  Oil Company  ("Standard  Oil"),  BP
     Exploration  (Alaska)  Inc.  (the  "Company"),  The Bank of New  York  (The
     "Trustee") and The Bank of New York (Delaware), as co-trustee. Standard Oil
     and the Company  are  indirect  wholly  owned  subsidiaries  of the British
     Petroleum Company p.l.c. ("BP").

          On February 28, 1989,  Standard  Oil  conveyed an  overriding  royalty
     interest  (the "Royalty  Interest") to the Trust.  The Trust was formed for
     the sole  purpose of owning and  administering  the Royalty  Interest.  The
     Royalty Interest  represents the right to receive,  effective  February 28,
     1989, a per barrel  royalty  (the "Per Barrel  Royalty") of 16.4246% on the
     lesser of (a) the first  90,000  barrels of the  average  actual  daily net
     production  of oil and  condensate  per quarter or (b) the  average  actual
     daily net  production of oil and  condensate per quarter from the Company's
     working  interest in the Prudhoe Bay Field (the "Field") as of February 28,
     1989, located on the North Slope of Alaska.  Trust Unit holders will remain
     subject at all times to the risk that  production  will be  interrupted  or
     discontinued  or fall,  on  average,  below  90,000  barrels per day in any
     quarter.  BP has guaranteed  the  performance by the Company of its payment
     obligations with respect to the Royalty Interest.

          The  trustees  of the  Trust  are The  Bank of New  York,  a New  York
     corporation  authorized to do a banking business,  and The Bank of New York
     (Delaware), a Delaware banking corporation. The Bank of New York (Delaware)
     serves  as  co-trustee  in order to  satisfy  certain  requirements  of the
     Delaware  Trust  Act.  The Bank of New York alone is able to  exercise  the
     rights and powers granted to the Trustee in the Trust Agreement.

          The Per Barrel  Royalty in effect for any day is equal to the price of
     West  Texas  Intermediate  crude  oil (the "WTI  Price")  for that day less
     scheduled  Chargeable Costs (adjusted in certain  situations for inflation)
     and  Production  Taxes (based on statutory  rates then in  existence).  For
     years subsequent to 2006,  Chargeable Costs will be reduced up to a maximum
     amount of $1.20 per barrel in each year if additions to the Field's  proved
     reserves do not meet certain specific levels.

          The Trust is passive,  with the Trustee having only such powers as are
     necessary for the collection and  distribution of revenues,  the payment of
     Trust liabilities and the protection of the Royalty Interest.  The Trustee,
     subject to certain conditions,  is obligated to establish cash reserves and
     borrow  funds to pay  liabilities  of the Trust when they become  due.  The
     Trustee may sell Trust  properties  only (a) as authorized by a vote of the
     Trust  Unit  holders,  (b) when  necessary  to provide  for the  payment of
     specific  liabilities of the Trust then due (subject to certain conditions)
     or  (c)  upon  termination  of  the  Trust.  Each  Trust  Unit  issued  and
     outstanding  represents an equal undivided share of beneficial  interest in
     the Trust.  Royalty  payments are received by the Trust and  distributed to
     Trust Unit holders, net of Trust expenses,  in the month succeeding the end
     of each calendar quarter.  The Trust will terminate upon the first to occur
     of the following events:

                                       4

                          BP PRUDHOE BAY ROYALTY TRUST

                    Notes to Financial Statements (Continued)

                                   (Unaudited)
(1), Continued

          (a)  On or prior  to  December  31,  2010:  upon a vote of Trust  Unit
               holders of not less than 70% of the outstanding Trust Units.

          (b)  After December 31, 2010: (i) upon a vote of Trust Unit holders of
               not less than 60% of the outstanding Trust Units, or (ii) at such
               time  the  net  revenues  from  the  Royalty   Interest  for  two
               successive  years  commencing after 2010 are less than $1,000,000
               per  year  (unless  the  net  revenues  during  such  period  are
               materially and adversely affected by certain events).

          In order to ensure the Trust has the  ability to pay future  expenses,
     the Trust  established a cash reserve account which the Trustee believes is
     sufficient to pay approximately one year's current and expected liabilities
     and expenses of the Trust.

(2)  BASIS OF ACCOUNTING

          The financial  statements of the Trust are prepared on a modified cash
     basis and reflect the Trust's  assets,  liabilities,  Corpus,  earnings and
     distributions as follows:

          (a)  Revenues are recorded when received  (generally within 15 days of
               the end of the preceding quarter) and distributions to Trust Unit
               holders are recorded when paid.

          (b)  Trust expenses (which include accounting, engineering, legal, and
               other  professional   fees,   trustees'  fees  and  out-of-pocket
               expenses) are recorded on an accrual basis.

          (c)  Amortization  of the  Royalty  Interest is  calculated  using the
               units of production method. Such amortization is charged directly
               to the Trust Corpus, and does not affect cash earnings. The daily
               rate for  amortization  per net equivalent  barrel of oil for the
               three months  ended March 31, 2002 and 2001 was $0.37.  The Trust
               evaluates  impairment  of the Royalty  Interest by comparing  the
               undiscounted  cash flows expected to be realized from the Royalty
               Interest  to  the  carrying  value,   pursuant  to  Statement  of
               Financial  Accounting  Standards  No.  144,  "Accounting  for the
               Impairment  of  Long-Lived   Assets."  If  the  expected   future
               undiscounted  cash flows are less than the  carrying  value,  the
               Trust  recognizes an impairment  loss for the difference  between
               the carrying  value and the  estimated  fair value of the Royalty
               Interest.

          While these statements  differ from financial  statements  prepared in
     accordance with generally accepted accounting principles, the cash basis of
     reporting   revenues  and  distributions  is  considered  to  be  the  most
     meaningful because quarterly distributions to the Unit holders are based on
     net  cash  receipts.   The  accompanying   modified  cash  basis  financial
     statements contain all adjustments  necessary to present fairly the assets,
     liabilities and Trust corpus of the Trust as of March 31, 2002 and December
     31, 2001 and the modified  cash earnings and  distributions  and changes in
     Trust corpus for the three month periods ended March 31, 2002 and 2001. The
     adjustments  are of a normal  recurring  nature and are,  in the opinion of
     management, necessary to fairly present the results of operations.

          As of March 31, 2002 and December 31, 2001, cash  equivalents  consist
     of US treasury  bills with an initial term of less than three  months.  All
     interest income earned on the treasury bills is reinvested.

                                       5

                          BP PRUDHOE BAY ROYALTY TRUST

                    Notes to Financial Statements (Continued)
        (Prepared on a modified basis of cash receipts and disbursements)

                                   (Unaudited)
(2), Continued

          Estimates and  assumptions  are required to be made regarding  assets,
     liabilities  and changes in Trust Corpus  resulting  from  operations  when
     financial  statements  are prepared.  Changes in the economic  environment,
     financial  markets  and any  other  parameters  used in  determining  these
     estimates could cause actual results to differ.

          The  financial  statements  should  be read in  conjunction  with  the
     financial statements and related notes in the Trust's 2001 Annual Report on
     Form 10-K.  The cash  earnings  and  distributions  for the interim  period
     presented are not necessarily  indicative of the results to be expected for
     the full year.


(3)  ROYALTY INTEREST

          The Royalty  Interest is comprised of the  following at March 31, 2002
     and December 31, 2001 (in thousands):



                                              March 31,           December 31,
                                                2002                  2001
                                                ----                  ----

                                                              
          Royalty Interest                   $ 535,000                535,000
          Less:  Accumulated amortization     (393,907)              (343,405)
          Impairment write-down               (173,518)              (173,518)
                                             ---------              ---------
                                             $  17,575                 18,077
                                             =========              =========



(4)  INCOME TAXES

          The Trust files its federal tax return as a grantor  trust  subject to
     the  provisions  of  subpart E of Part I of  Subchapter  J of the  Internal
     Revenue Code of 1986, as amended,  rather than as an association taxable as
     a  corporation.  The Unit holders are treated as the owners of Trust income
     and Corpus,  and the entire taxable income of the Trust will be reported by
     the Unit holders on their respective tax returns.

          If  the  Trust  were  determined  to be an  association  taxable  as a
     corporation,  it would be treated as an entity  taxable as a corporation on
     the taxable income from the Royalty Interest,  the Trust Unit holders would
     be treated as shareholders,  and  distributions to Trust Unit holders would
     not be deductible in computing the Trust's tax liability as an association.


                                       6


ITEM 2. TRUSTEE'S  DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
        OPERATIONS.

Cautionary Statement
- --------------------

     The Trustee,  its officers or its agents on behalf of the Trustee may, from
time  to  time,  make  forward-looking  statements  (other  than  statements  of
historical  fact).  When  used  herein,  the  words  "anticipates,"   "expects,"
"believes,"  "intends" or  "projects"  and similar  expressions  are intended to
identify  forward-looking  statements.  To the extent  that any  forward-looking
statements  are made,  the  Trustee is unable to predict  future  changes in oil
prices,  oil production levels,  economic activity,  legislation and regulation,
and certain  changes in expenses of the Trust.  In addition,  the Trust's future
results of operations  and other forward  looking  statements  contained in this
item and elsewhere in this report  involve a number of risks and  uncertainties.
As a result of variations in such factors,  actual results may differ materially
from any forward looking statements.  Some of these factors are described below.
The Trustee  disclaims any obligation to update forward  looking  statements and
all such forward-looking  statements in this document are expressly qualified in
their entirety by the cautionary statements in this paragraph.

Liquidity and Capital Resources
- -------------------------------

     The Trust is a passive entity, and the Trustee's  activities are limited to
collecting and  distributing  the revenues from the Royalty  Interest and paying
liabilities  and  expenses of the Trust.  Generally,  the Trust has no source of
liquidity and no capital  resources  other than the revenue  attributable to the
Royalty  Interest that it receives from time to time. See the  discussion  under
"THE ROYALTY  INTEREST" for a description  of the  calculation of the Per Barrel
Royalty, and the discussion under "THE PRUDHOE BAY UNIT - Reserve Estimates" and
"INDEPENDENT OIL AND GAS  CONSULTANTS'  REPORT" in Part I, Item 1 of the Trust's
Annual  Report on Form 10-K for the fiscal  year ended  December  31,  2001 (the
"Annual Report") for information concerning the estimated future net revenues of
the Trust. However, the Trustee does have a limited power to borrow, establish a
cash  reserve,  or dispose  of all or part of the Trust  Estate,  under  limited
circumstances  pursuant to the terms of the Trust Agreement.  See the discussion
under "THE TRUST" in Part I, Item 1 of the Annual Report.

     The  depressed  WTI  Prices  during  the  fourth  quarter of 1998 and first
quarter of 1999  resulted in the Trust not  receiving  distributions  during the
first and  second  quarters  of 1999.  The  Trustee,  therefore,  determined  to
exercise  certain of its  limited  powers  under the Trust  Agreement  to obtain
liquidity in order to meet the Trust's future  liabilities  and expenses.  Given
the  unpredictability  of WTI Prices and that the Trust only receives  quarterly
distributions,  the Trustee determined that a cash reserve is necessary to cover
any such  future  liabilities  which may exceed  those  quarterly  distributions
received by drawing upon the cash  reserve.  The Trustee has received an opinion
of counsel relating to certain tax matters as they pertain to the  establishment
of the cash reserve.

     During 1999 and 2000 the Trustee  established  a cash reserve of $1,000,000
to provide  liquidity to the Trust during any future  periods in which the Trust
does not receive a distribution. Out of distributions received by the Trust, the
Trustee  set  aside  $1,000,000  in  the  cash  reserve,   an  amount  equal  to
approximately  one year's expected  liabilities  and expenses of the Trust.  The
$1,000,000  in the cash reserve was set aside over the course of four  quarters,
with one quarter of such amount being set aside from each quarterly distribution
received by the Trust. The Trustee will draw funds from the cash reserve account
during any  quarter in which the  quarterly  distribution  received by the Trust
does not exceed the  liabilities  and expenses of the Trust,  and will replenish
the reserve from future quarterly  distributions,  if any.

                                       7


     Amounts set aside for the cash reserve from time to time are being invested
in U.S.  government or agency securities secured by the full faith and credit of
the United States.  The Trustee  anticipates that it will keep this cash reserve
program in place until termination of the Trust.

     As discussed under CERTAIN TAX CONSIDERATIONS in the Annual Report, amounts
received by the Trust as  quarterly  distributions  are income to the holders of
the Units,  (as will be any earning on  investment of the cash reserve) and must
be reported by the holders of the Units,  even if such amounts are used to repay
borrowings  or  establish a cash  reserve and are not received by the holders of
the Units.

Results of Operations
- ---------------------

     Royalty  revenues  are  generally  received  on the  Quarterly  Record Date
(generally  the  fifteenth  day of the month)  following the end of the calendar
quarter in which the related Royalty Production  occurred.  The Trustee,  to the
extent  possible,  pays  all  expenses  of the  Trust  for each  quarter  on the
Quarterly  Record Date on which the revenues for the quarter are  received.  For
the statement of cash earnings and  distributions,  revenues and Trust  expenses
are recorded on a cash basis and, as a result,  royalties  paid to the Trust and
distributions  to Unit holders in the quarters ended March 31, 2002 and 2001 are
attributable to the Company's  operations during the quarters ended December 31,
2001 and 2000, respectively.

     The  following  table shows the factors  employed to compute the Per Barrel
Royalty  received by the Trust during the quarters ended March 31, 2002 and 2001
(see Note 1 of Notes to Financial Statements in Part I, Item 1). The information
in the table has been furnished by the Company.



                                          Quarter ended December 31,
                                -----------------------------------------
                                        2001                   2000
                                ------------------    -------------------

                                                       
     Average WTI Price                      $20.41                 $31.98
     Chargeable Costs             $10.75                 10.00
     Cost Adjustment Factor     x 1.3660              x 1.3406
                                --------              --------

     Adjusted Chargeable Costs     14.68                 13.41
     Production Taxes               2.17                  3.92
                                --------              --------
                                             16.85                  17.33
                                            ------                 ------
     Per Barrel Royalty                     $ 3.56                 $14.66
                                            ======                 ======




                                       8


     As long as the Company's  average daily net production from the Prudhoe Bay
Unit exceeds 90,000 barrels,  which the Company currently projects will continue
until the year  2009,  the only  factors  affecting  the  Trust's  revenues  and
distributions  to Unit  holders  are  changes in WTI  Prices,  scheduled  annual
increases in Chargeable Costs,  changes in the Consumer Price Index,  changes in
Production Taxes and changes in the expenses of the Trust.

Quarter Ended March 31, 2002 Compared to
Quarter Ended March 31, 2001
- ----------------------------

     The Trust's royalty  revenues  received in the quarter ended March 31, 2002
were  $4,840,414  as compared to  $19,931,908  for the same period a year ago, a
decrease  of 76%.  This was due to a  decrease  in the Per  Barrel  Royalty as a
result of a decrease in the  Average  WTI Price to $20.41 for the quarter  ended
December  31, 2001 as  compared to $31.98 for the same period a year ago.  Total
deductions from the Average WTI Price  (consisting of Adjusted  Chargeable Costs
and  Production  Taxes) for the quarter  decreased  by $0.48  (approximately  3%
percent)  to $16.85  from $17.33  attributable  to the same period in 2000.  The
$0.48 decrease was due to a decrease of $1.75 in Production  Taxes from the same
period a year ago,  which was partially  offset by a $1.27  increase in Adjusted
Chargeable  Costs.  See  the  discussion  under  "THE  ROYALTY  INTEREST"  for a
description of the calculation of the Per Barrel Royalty in the Annual Report.

     The  Trust's  cash  distribution  in the  quarter  ended March 31, 2002 was
approximately $0.22 per unit as compared $0.92 for the same period a year ago, a
decrease of 76%, as a result of the factors described above.

     Trust  administrative  expenses  paid during  quarter  ended March 31, 2002
increased 37% compared to the same period in 2000,  principally due to increased
costs and timing differences in payments.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

     See  discussion  above under Item 2.  Trustee's  Discussion and Analysis of
Financial Condition and Results of Operations.


                                       9


                                    PART II
                                OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS.

     None.


ITEM 2. CHANGES IN SECURITIES AND USE OF PROCEEDS.

     None.


ITEM 3. DEFAULTS UPON SENIOR SECURITIES.

     None.


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

     None.


ITEM 5. OTHER INFORMATION.

     On April 15, 2002 the Trust received a cash distribution of $5,205,512 from
the  Company  with  respect  to the  quarter  ended  March 31,  2002 and,  after
deducting  expenses of $297,912,  on April 25, 2002 distributed  $4,931,137,  or
approximately $0.2304 per Unit, to Unit holders of record.



                                       10


ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K.

     (a)  Exhibits

     4.1  BP Prudhoe Bay Royalty Trust  Agreement  dated February 28, 1989 among
          The Standard Oil Company,  BP  Exploration  (Alaska) Inc., The Bank of
          New York, Trustee, and F. James Hutchinson, Co-Trustee.

     4.2  Overriding  Royalty  Conveyance  dated  February  27, 1989  between BP
          Exploration (Alaska) Inc. and The Standard Oil Company.

     4.3  Trust  Conveyance  dated  February  28, 1989  between The Standard Oil
          Company and BP Prudhoe Bay Royalty Trust.

     4.4  Support  Agreement  dated as of  February  28,  1989 among The British
          Petroleum Company p.l.c.,  BP Exploration  (Alaska) Inc., The Standard
          Oil Company and BP Prudhoe Bay Royalty Trust.


     (b)  Reports on Form 8-K

     No reports on Form 8-K were filed during the quarter ended March 31, 2002.


                                       11


                                    SIGNATURE


     Pursuant to the  requirements  of the Securities  Exchange Act of 1934, the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned, thereunto duly authorized.


                                            BP PRUDHOE BAY ROYALTY TRUST

                                            By:  THE BANK OF NEW YORK,
                                                   as Trustee


                                            By: /s/ Ming Shiang
                                                ----------------------
                                                    Ming Shiang
                                                    Vice President


Date: April 15, 2002


     The registrant is a trust and has no officers or persons performing similar
functions. No additional signatures are available and none have been provided.


                                       12


                                INDEX TO EXHIBITS

Exhibit                              Exhibit
  No.                              Description
- -------                            -----------

*4.1 BP Prudhoe Bay Royalty Trust  Agreement  dated  February 28, 1989 among The
     Standard Oil Company,  BP Exploration  (Alaska) Inc., The Bank of New York,
     Trustee, and F. James Hutchinson, Co-Trustee.

*4.2 Overriding   Royalty   Conveyance   dated  February  27,  1989  between  BP
     Exploration (Alaska) Inc. and The Standard Oil Company.

*4.3 Trust  Conveyance  dated February 28, 1989 between The Standard Oil Company
     and BP Prudhoe Bay Royalty Trust.

*4.4 Support Agreement dated as of February 28, 1989 among The British Petroleum
     Company p.l.c., BP Exploration  (Alaska) Inc., The standard Oil Company and
     BP Prudhoe Bay Royalty Trust.

- -----------------------------
*    Incorporated by reference to the  correspondingly  numbered  exhibit to the
     registrant's  Annual Report on Form 10-K for the fiscal year ended December
     31, 1996 (Commission File No. 1-10243).