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 June 30, 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 of                              (I.R.S. Employer
 Incorporation or Organization)                             Identification No.)

The Bank of New York, 101 Barclay Street, New York, NY             10286
- ------------------------------------------------------           ----------
      (Address of Principal Executive Offices)                   (Zip Code)

Registrant's Telephone Number, Including Area Code: (212) 815-6908

     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 [ ] No [X]

     As of September  5, 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)





                                                   June 30,
                                                     2002        December 31,
                                                 (Unaudited)         2001
                                                 -----------         ----
         ASSETS

                                                           
Royalty Interest                                  $  17,073         18,077
Cash equivalents (cash reserve)                       1,001          1,009
                                                  ---------      ---------

Total assets                                      $  18,074         19,086
                                                  =========      =========

         LIABILITIES AND TRUST CORPUS

Accrued expenses                                  $     437            522
Trust corpus (40,000,000 units of beneficial
interest authorized, 21,400,000 units issued
and outstanding)                                     17,637         18,564
                                                  ---------      ---------

Total liabilities and trust corpus                $  18,074         19,086
                                                  =========      =========



See accompanying notes to financial statements.






                          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                     Six Months Ended
                                                   June 30,                              June 30,
                                           ------------------------               ------------------------
                                           2002                2001               2002                2001
                                           ----                ----               ----                ----

                                                                                      
Royalty revenues                       $    5,205              14,418             10,046              34,350
Interest income                                 5                  17                 12                  36

Less: Trust administrative expenses          (298)               (253)              (514)               (411)
                                       ----------          ----------         ----------          ----------

Cash earnings                          $    4,912              14,182              9,544              33,975
                                       ==========          ==========         ==========          ==========

Cash distributions                     $    4,931              14,167              9,552              33,944
                                       ==========          ==========         ==========          ==========

Cash distributions per unit            $   0.2304              0.6620             0.4463              1.5862
                                       ==========          ==========         ==========          ==========

Units outstanding                      21,400,000          21,400,000         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                     Six Months Ended
                                                          June 30,                              June 30,
                                                -----------------------               ------------------------
                                                2002               2001               2002                2001
                                                ----               ----               ----                ----

                                                                                       
Trust corpus at beginning of period      $    17,991              20,091             18,564             20,669
Cash earnings                                  4,912              14,182              9,544             33,975
(Increase) decrease in accrued expenses          167                 (19)                85               (111)
Cash distributions                            (4,913)            (14,167)            (9,552)           (33,944)
Amortization of royalty interest                (502)               (502)            (1,004)            (1,004)
                                         -----------         -----------        -----------        -----------

Trust corpus at end of period            $    17,637              19,585             17,637             19,585
                                         ===========         ===========        ===========        ===========








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)

                                  June 30, 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 British Petroleum Company p.l.c.
     ("BP").  The Bank of New York  alone is able to  exercise  the  rights  and
     powers granted to the Trustee in the Trust Agreement.

     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% of 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 located on the North Slope of Alaska (the
     "Field") as of February 28, 1989. 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 of the Company of its payment  obligations  with
     respect to the Royalty Interest.

     In 2000, the Company and certain other Prudhoe Bay working  interest owners
     cross-assigned  interests  in the Field  pursuant  to the  Prudhoe Bay Unit
     Alignment  Agreement.  The Company  retained  all rights,  obligations  and
     liabilities  associated with the Trust. This transaction is not expected to
     have a material effect on the Trust's operation.

     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.

                                       4


     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:

     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  considers
     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,  Trustee's 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  June  30,  2002  and  2001 was  $0.3723.  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 ("SFAS  144")  "Accounting  for the  Impairment  or
          Disposal 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.

                                       5


     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 June 30, 2002 and December
     31, 2001 and the modified  cash earnings and  distributions  and changes in
     Trust corpus for the three and six month periods  ended,  June 30, 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 June 30, 2002 and December 31, 2001, cash equivalents which represent
     the cash  reserve  consist of U.S.  treasury  bills with an initial term of
     less than three months.

     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 Annual Report on Form 10-K for
     the  fiscal  year  ended   December  31,  2001.   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 June 30, 2002 and
     December 31, 2001 (in thousands):

                                             June 30,            December 31,
                                              2002                   2001
                                              ----                   ----

     Royalty interest                   $   535,000                535,000
     Less:  Accumulated amortization       (344,409)              (343,405)
            Impairment write-down          (173,518)              (173,518)
                                        -----------            -----------

                                        $    17,073                 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 Trustee has 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.  This  amount  is  equal  to  approximately  one  year's  expected
liabilities  and  expenses of the Trust.  Amounts set aside for the cash reserve
are invested in U.S.  government or agency securities  secured by the full faith
and  credit of the  United  States.  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. The Trustee
anticipates that it will keep the cash reserve 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.



                                       7


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

Royalty revenues are generally received on fifteenth day of the month) following
the end of the calendar quarter in which the related Royalty Production occurred
(the "Quarterly  Record Date").  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  June  30,  2002  and 2001  are  attributable  to the  Company's
operations during the quarters ended March 31, 2002 and 2001, respectively.

The following  table shows the factors for the quarters ended March 31, 2002 and
2001 which  wereemployed to compute the Per Barrel Royalty received by the Trust
during  the  quarters  ended  June 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 March 31,
                                    -----------------------------------------------------
                                             2002                             2001
                                    --------------------             --------------------
                                                                       
     Average WTI Price                            $21.67                           $28.83
     Chargeable Costs               $11.25                           $10.75
     Cost Adjustment Factor         1.3691                           1.3537
     Adjusted Chargeable Costs      $15.40                           $14.55
     Production Taxes               $ 2.36                           $ 3.44
                                    ------                           ------
                                                  $17.76                           $17.99
     Per Barrel Royalty                           $ 3.91                           $10.84
                                                  ======                           ======


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 June 30, 2002 Compared to
Quarter Ended June 30, 2001
- ---------------------------------------

The Trust received  royalty revenues of $5,205,512 in the quarter ended June 30,
2002,  compared to $14,417,630  received in the quarter ended June 30, 2001, due
to a 63.9%  decrease in the Per Barrel Royalty with respect to the quarter ended
March 31,  2002 from that for the  quarter  ended March 31, 2001 as shown in the
table above. See the discussion  under "THE ROYALTY  INTEREST" for a description
of the  calculation  of the Per Barrel  Royalty in the  Annual  Report.  A 24.8%
decrease  in the Average  WTI Price in effect  during the first  quarter of 2002
from that in effect during the first quarter of 2001 was slightly mitigated by a
1.3% decrease in the total of Adjusted  Chargeable  Costs and Production  Taxes.
Although Adjusted  Chargeable Costs increased $0.85 in the first quarter of 2002
from the comparable quarter of 2001, Production Taxes decreased $1.08.

                                       8


Six Months Ended June 30, 2002 Compared to
Six Months Ended June 30, 2001
- ------------------------------------------

The Trust's royalty revenues of $10,045,925 for the six months ended June 30,
2002 were 70.8% below its revenues of $34,349,538 for the six months ended June
30, 2001, principally due to lower Average WTI Prices during the quarters ended
March 31, 2002 and December 31, 2001 ($21.67 and $20.41) than during the two
quarters ended March 31, 2001 and December 31, 2000 ($28.83 and $31.98). Cash
distributions, which decreased 71.9% from period to period, also were affected
by an increase in Chargeable Costs to $11.25 from $10.75 during the first
quarter of 2002, although increases in Adjusted Chargeable Costs were mitigated
by decreases in Production Taxes.

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 June 15, 2002 the Trust received a cash  distribution of $10,314,078 from the
Company with respect to the quarter  ended March 31, 2002 and,  after  deducting
expenses of $130,287, on July 25, 2002 distributed $10,184,771, or approximately
$0.4759 per Unit, to Unit holders of record.

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 June 30, 2002.


                                       10


                                    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/ Marie E. Trimboli
                                                    ------------------------
                                                        Marie E. Trimboli
                                                        Assistant Vice President


Date: September 6, 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.


                                       11


                                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).