UNITED STATES
                      SECURITIES AND EXCHANGE COMMISSION

                             Washington, DC  20549

                                   Form 10-Q


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

                  For the quarterly period ended June 30, 2001
                                                 -------------

                                      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   1-12474
                     -----------------------------------------------------------

                           Torch Energy Royalty Trust
--------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

            Delaware                                              74-6411424
--------------------------------------------------------------------------------
(State or other jurisdiction of                              (I.R.S. Employer
 incorporation or organization)                           Identification Number)

1100 North Market Street, Wilmington, Delaware                             19890
--------------------------------------------------------------------------------
(Address of principal executive offices)                              (Zip Code)

Registrant's telephone number, including area code          302/651-8584
                                                      --------------------------

                                Not Applicable
--------------------------------------------------------------------------------
              Former name, former address and former fiscal year,
                         if changed since last report

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_______
                             --------


                          TORCH ENERGY ROYALTY TRUST

                        PART 1 - FINANCIAL INFORMATION

Item I.  Financial Statements
-----------------------------

This document includes "forward looking statements" within the meaning of
Section 27A of the Securities Act of 1933, as amended and Section 21E of the
Securities Exchange Act of 1934.  All statements other than statements of
historical facts included in this document, including without limitation,
statements under "Discussion and Analysis of Financial Condition and Results of
Operations" regarding the  financial position, reserve quantities and values of
the Torch Energy Royalty Trust ("Trust") are forward looking statements. Torch
Energy Advisors Incorporated ("Torch") and the Trust can give no assurances that
the assumptions upon which these statements are based will prove to be correct.
Factors which could cause such forward looking statements not to be correct
include, among the other cautionary statements set forth in the Trust's Annual
Report on Form 10-K filed with the Securities and Exchange Commission, the
volatility of oil and gas prices, future production costs, operating hazards and
environmental conditions.

Introduction
------------

The financial statements included herein have been prepared by Torch , pursuant
to an administrative services agreement between Torch and the Trust, pursuant to
the rules and regulations of the Securities and Exchange Commission.  Wilmington
Trust Company serves as the trustee ("Trustee") of the Trust pursuant to the
trust agreement dated October 1, 1993.  Certain information and footnote
disclosures normally included in the annual financial statements have been
omitted pursuant to such rules and regulations, although Torch believes that the
disclosures are adequate to make the information presented not misleading.
These financial statements should be read in conjunction with the December 31,
2000 financial statements and notes thereto included in the Trust's latest
annual report on Form 10-K.  In the opinion of Torch, all adjustments necessary
to present fairly the assets, liabilities and trust corpus of the Trust as of
June 30, 2001 and December 31, 2000, the distributable income and changes in
trust corpus for the three-month and six-month periods ended June 30, 2001 and
2000 have been included.  All such adjustments are of a normal recurring nature.
The distributable income for such interim periods is not necessarily indicative
of the distributable income for the full year.

                                       2


                          TORCH ENERGY ROYALTY TRUST

              STATEMENTS OF ASSETS, LIABILITIES AND TRUST CORPUS
                                (In thousands)

                                    ASSETS

                                                 June 30, 2001  December 31,2000
                                                 -------------  ----------------
                                                  (Unaudited)

Cash...........................................       $      7        $      5
Net profits interests in oil and gas properties
(Net of accumulated amortization of $137,722
and $135,664 at June 30, 2001 and
December 31, 2000, respectively)...............         42,878          44,936
                                                      --------        --------
                                                      $ 42,885        $ 44,941
                                                      ========        ========


                         LIABILITIES AND TRUST CORPUS



Trust expense payable..........................       $    179        $    158
Trust corpus...................................         42,706          44,783
                                                      --------        --------
                                                      $ 42,885        $ 44,941
                                                      ========        ========






                      See notes to financial statements.

                                       3


                          TORCH ENERGY ROYALTY TRUST

                       STATEMENTS OF DISTRIBUTABLE INCOME
                    (In thousands, except per Unit amounts)

                                  (Unaudited)



                                             Three Months Ended June 30,     Six Months Ended June 30,
                                             ---------------------------     -------------------------
                                                2001              2000          2001            2000
                                             ----------        ---------     ----------      ---------
                                                                                
Net profits income.......................      $  5,573        $   3,090     $   10,518      $   5,909

Interest income..........................             8                4             12              5
                                             ----------        ---------     ----------      ---------

                                                  5,581            3,094         10,530          5,914
                                             ----------        ---------     ----------      ---------
General and
  administrative expenses................           175              125            332            285
                                             ----------        ----------    ----------      ---------

Distributable income.....................      $  5,406        $   2,969     $   10,198      $   5,629
                                             ==========        =========     ==========      =========

Distributable income per Unit
  (8,600 Units)..........................      $    .63        $     .35     $     1.19      $     .65
                                             ==========        =========     ==========      =========

Distributions per Unit...................      $    .63        $     .34     $     1.19      $     .65
                                             ==========        =========     ==========      =========




                      See notes to financial statements.

                                       4


                          TORCH ENERGY ROYALTY TRUST

                     STATEMENTS OF CHANGES IN TRUST CORPUS
                                (In thousands)

                                  (Unaudited)




                                                Three Months Ended      Six Months Ended
                                                      June 30,              June 30,
                                               --------------------    -------------------
                                                 2001        2000        2001        2000
                                               -------     --------    --------    -------
                                                                      
Trust corpus, beginning of period...........   $43,712     $47,192     $ 44,783    $48,982

Amortization of net profits interests.......      (985)     (1,872)      (2,058)    (3,665)

Distributable income........................     5,406       2,969       10,198      5,629

Distributions to Unitholders................    (5,427)     (2,941)     (10,217)    (5,598)
                                               -------     -------     --------    -------

Trust corpus, end of period.................   $42,706     $45,348     $ 42,706    $45,348
                                               =======     =======     ========    =======




                      See notes to financial statements.

                                       5


                          TORCH ENERGY ROYALTY TRUST

1.  Trust Organization and Nature of Operations

The Torch Energy Royalty Trust ("Trust") was formed effective October 1, 1993
under the Delaware Business Trust Act pursuant to a trust agreement ("Trust
Agreement") among Wilmington Trust Company, as trustee ("Trustee"), Torch
Royalty Company ("TRC") and Velasco Gas Company, Ltd. ("Velasco"), as owners of
certain oil and gas properties ("Underlying Properties"), and Torch Energy
Advisors Incorporated ("Torch") as grantor. TRC and Velasco created net profits
interests ("Net Profits Interests") and conveyed such interests to Torch. Torch
conveyed the Net Profits Interests to the Trust in exchange for an aggregate of
8,600,000 units of beneficial interest ("Units"). Such Units were sold to the
public through various underwriters beginning November 1993. Pursuant to an
administrative services agreement with the Trust, Torch provides accounting,
bookkeeping, informational and other services related to the Net Profits
Interests.

The Underlying Properties constitute working interests in the Chalkley Field in
Louisiana ("Chalkley Field"), the Robinson's Bend Field in the Black Warrior
Basin in Alabama ("Robinson's Bend Field"), fields that produce from the Cotton
Valley formations in Texas ("Cotton Valley Fields") and fields that produce from
the Austin Chalk formation in Texas ("Austin Chalk Fields"). Sales of coal seam
and tight sands gas attributable to the Net Profits Interests between November
23, 1993 and January 1, 2003 result in the unitholders ("Unitholders") receiving
quarterly allocations of tax credits under Section 29 of the Internal Revenue
Code of 1986 ("Section 29 Credits"). The estimated Section 29 Credit rate for
2001 coal seam production is $1.06 for each MMBtu of gas produced and sold. The
Section 29 Credits available for 2000 and 1999 production from qualifying coal
seam properties were approximately $1.06 and $1.04, respectively, for each MMBtu
of gas produced and sold. This rate is adjusted annually for inflation. The
Section 29 Credit available for production from qualifying tight sands
properties is $0.517 for each MMBtu of gas produced and sold and such amount is
not adjusted for inflation.

The only assets of the Trust, other than cash and temporary investments being
held for the payment of expenses and liabilities and for distribution to
Unitholders, are the Net Profits Interests. The Net Profits Interests (other
than the Net Profits Interest covering the Robinson's Bend Field) entitle the
Trust to receive 95% of the net proceeds ("Net Proceeds") attributable to oil
and gas produced and sold from wells (other than infill wells) on the Underlying
Properties. Net Proceeds are generally defined as gross revenues received from
the sale of production attributable to the Underlying Properties during any
period less property, production, severance and similar taxes, and development,
operating, and certain other costs. In calculating Net Proceeds from the
Robinson's Bend Field, operating and development costs incurred prior to January
1,

                                       6


                          TORCH ENERGY ROYALTY TRUST

2003 are not deducted. In addition, the amounts paid to the Trust from the
Robinson's Bend Field during any calendar quarter are subject to a volume
limitation ("Volume Limitation") equal to the gross proceeds from the sale of
912.5 MMcf of gas, less property, production, severance and related taxes.
Production for the three-month periods ended March 31, 2001 and 2000 from the
Underlying Properties in the Robinson's Bend Field was approximately 44% (400
MMcf) and 38% (351 MMcf), respectively, below the Volume Limitation. Production
for the six-month periods ended March 31, 2001 and 2000 from the Underlying
Properties in the Robinson's Bend Field was approximately 42% (771 MMcf) and 36%
(666 MMcf), respectively, below the Volume Limitation.

The Net Profits Interests also entitle the Trust to 20% of the Net Proceeds
(defined below) of wells drilled on the Underlying Properties since the Trust's
establishment into formations in which the Trust has an interest, other than
wells drilled to replace damaged or destroyed wells ("Infill Wells"). Infill
Well Net Proceeds represent the aggregate gross revenues received from Infill
Wells less the aggregate amount of the following Infill Well costs: i) property,
production, severance and similar taxes; ii) development costs; iii) operating
costs; and iv) interest on the unrecovered portion, if any, of the foregoing
costs computed at a rate of interest announced publicly by Citibank, N.A. in New
York as its base rate. Distributions received by Unitholders have not been
impacted by these wells as aggregrate gross revenues have not exceeded aggregate
costs and expenses for the Infill Wells.

Effective April 1, 2000, Torch sold its interest in eight infill wells and its
approximate 5% interest in the Cotton Valley field. The properties were conveyed
subject to the terms and conditions of the Trust Agreement. The Trust's Net
Profit Interest and Trust Corpus were not impacted by the sale.

2.  Basis of Accounting

The financial statements of the Trust are prepared on a modified cash basis and
are not intended to present the financial position and results of operations in
conformity with generally accepted accounting principles ("GAAP"). Preparation
of the Trust's financial statements on such basis includes the following:

-    Revenues are recognized in the period in which amounts are received by the
     Trust. Therefore, revenues recognized during the three-month and six-month
     periods ended June 30, 2001 and 2000 are derived from oil and gas
     production sold during the three-month and six-month periods ended March
     31, 2001 and 2000, respectively. General and administrative expenses are
     recognized on an accrual basis.

                                       7


                          TORCH ENERGY ROYALTY TRUST


-    Amortization of the Net Profits Interests is calculated on a unit-of-
     production basis and charged directly to trust corpus.

-    Distributions to Unitholders are recorded when declared by the Trustee.

-    An impairment loss is recognized when the net carrying value of the Net
     Profits Interests exceeds the sum of the estimated undiscounted future cash
     flows attributable to the Net Profits Interest plus the estimated future
     tax credits under Section 29 of the Internal Revenue Code of 1986 ("Section
     29 Credit") for Federal income tax purposes. The impairment loss is equal
     to the difference between the carrying value of the Net Profits Interest
     and the fair value of the Net Profits Interest. No impairment loss was
     recognized during the six-month periods ending June 30, 2001 and 2000.

The financial statements of the Trust differ from financial statements prepared
in accordance with GAAP because net profits income is not accrued in the period
of production and amortization of the Net Profits Interests is not charged
against operating results.

3.  Federal Income Taxes

Tax counsel has advised the Trust that, under current tax law, the Trust is
classified as a grantor trust for Federal income tax purposes and not an
association taxable as a corporation. However, the opinion of tax counsel is not
binding on the Internal Revenue Service. As a grantor trust, the Trust is not
subject to Federal income tax.

Because the Trust is treated as a grantor trust for Federal income tax purposes
and a Unitholder is treated as directly owning an interest in the Net Profits
Interests, each Unitholder is taxed directly on such Unitholder's pro rata share
of income attributable to the Net Profits Interests consistent with the
Unitholder's method of accounting and without regard to the taxable year or
accounting method employed by the Trust. Amounts payable with respect to the Net
Profits Interests are paid to the Trust on the quarterly record date established
for quarterly distributions in respect to each calendar quarter during the term
of the Trust, and the income, deductions and income tax credits relating to
Section 29 Credits resulting from such payments are allocated to the Unitholders
of record on such date.

                                       8


                          TORCH ENERGY ROYALTY TRUST

4.  Distributions and Income Computations

Distributions are determined for each quarter and are based on the amount of
cash available for distribution to Unitholders. Such amount (the "Quarterly
Distribution Amount") is equal to the excess, if any, of the cash received by
the Trust, on the last day of the second month following the previous calendar
quarter (or the next business day thereafter) ending prior to the dissolution of
the Trust, from the Net Profits Interests then held by the Trust plus, with
certain exceptions, any other cash receipts of the Trust during such quarter,
subject to adjustments for changes made during such quarter in any cash reserves
established for the payment of contingent or future obligations of the Trust.
Based on the payment procedures relating to the Net Profits Interests, cash
received by the Trust on the last day of the second month of a particular
quarter from the Net Profits Interests generally represents proceeds from the
sale of oil and gas produced from the Underlying Properties during the preceding
calendar quarter. The Quarterly Distribution Amount for each quarter is payable
to Unitholders of record on the last day of the second month of the calendar
quarter unless such day is not a business day in which case the record date is
the next business day thereafter. The Quarterly Distribution Amount is
distributed within approximately ten days after the record date to each person
who was a Unitholder of record on the associated record date.

5.  Related Party Transactions

Marketing Arrangements

TRC and Velasco, as owners of the Underlying Properties subject to and burdened
by the Net Profits Interests, contracted to sell the oil and gas production from
such properties to Torch Energy Marketing, Inc. ("TEMI"), a subsidiary of Torch,
under a purchase contract ("Purchase Contract"). Under the Purchase Contract,
TEMI is obligated to purchase all net production attributable to the Underlying
Properties for an index price for oil and gas ("Index Price"), less certain
gathering, treating and transportation charges, which are calculated monthly.
The Index Price equals 97% of the average spot market prices of oil and gas
("Average Market Prices") at the four locations where TEMI sells production,
which, prior to September 1, 2000, was adjusted to reflect the terms of a hedge
contract ("Hedge Contract") to which TEMI was a party. Under the Hedge Contract,
TEMI received prices specified in the Hedge Contract ("Specified Prices") for
quantities of oil and gas specified therein ("Specified Quantities"). While the
Index Price calculation reflected the terms of the Hedge Contract, the Trust's
net profits income is not impacted by payments or receipts made by or received
by TEMI in connection with its participation in the Hedge Contract. In

                                       9


                          TORCH ENERGY ROYALTY TRUST

calculating the Index Price for gas (which represents approximately 98% of the
estimated reserves as of January 1, 2001, on an Mcfe basis), the Specified
Prices received weightings of approximately 10% and less in 2000 and the Average
Market Prices received the balance of the weighting. The Specified Price for gas
was $1.89 per MMBtu in 2000. The Hedge Contract expired August 31, 2000.

The Purchase Contract also provides that the minimum paid by TEMI for gas
production is $1.70 per MMBtu ("Minimum Price"). When TEMI pays a purchase price
based on the Minimum Price, it receives price credits ("Price Credits") equal to
the difference between the Index Price and the Minimum Price that it is entitled
to deduct in determining the purchase price when the Index Price for gas exceeds
the Minimum Price. No Price Credits were deducted in determining the purchase
price attributable to distributions received by Unitholders during the six
months ended June 30, 2001 and 2000. As of June 30, 2001, TEMI had no
accumulated Price Credits. In addition, if the Index Price for gas exceeds $2.10
per MMBtu, TEMI is entitled to deduct 50% of such excess ("Price Differential")
in calculating the purchase price. The deduction of the Price Differential in
calculating the purchase price of gas had the effect of reducing distributions
received by Unitholders during the six-month periods ended June 30, 2001 and
2000 by $5,813,000 and $498,000, respectively.

Beginning January 1, 2002, TEMI has an annual option to discontinue the Minimum
Price commitment. However, if TEMI discontinues the Minimum Price commitment, it
will no longer be entitled to deduct the Price Differential in calculating the
purchase price and will forfeit all accrued Price Credits. TEMI has purchased
put option contracts granting TEMI the right to sell estimated gas production in
excess of the Specified Quantities at a price intended to limit TEMI's losses in
the event the Index Price falls below the Minimum Price.

Gross revenues (before deductions for applicable gathering, treating and
transportation charges) from TEMI included in net profits income for the three-
month periods ended June 30, 2001 and 2000 were $7,055,000 and $4,025,000,
respectively. Such gross revenues for the six-month periods ended June 30, 2001
and 2000 were $13,281,000 and $7,826,000, respectively.

                                       10


                          TORCH ENERGY ROYALTY TRUST

Gathering, Treating and Transportation Arrangements

The Purchase Contract entitles TEMI to deduct certain gas gathering, treating
and transportation costs in calculating the purchase price for gas in the
Robinson's Bend, Austin Chalk and Cotton Valley Fields. The amounts that may be
deducted in calculating the purchase price for such gas are set forth in the
Purchase Contract and are not affected by the actual costs incurred by TEMI to
gather, treat and transport gas. In the Robinson's Bend Field, TEMI is entitled
to deduct a gathering, treating and transportation fee of $0.26 per MMBtu
adjusted annually for inflation ($0.286, $0.283 and $0.281, respectively, per
MMBtu for 2001, 2000 and 1999 production), plus fuel usage equal to 5% of
revenues, payable to Bahia Gas Gathering, Ltd. ("Bahia"), an affiliate of Torch,
pursuant to a gas gathering agreement. Additionally, a fee of $0.05 per MMBtu,
representing a gathering fee payable to a non-affiliate of Torch, is deducted in
calculating the purchase price for production from 68 of 394 wells in the
Robinson's Bend Field. TEMI also deducts $0.38 per MMBtu plus 17% of revenues in
calculating the purchase price for production from the Austin Chalk Fields, as a
fee to gather, treat and transport gas production. TEMI deducts from the
purchase price for gas in the Cotton Valley Fields a transportation fee of
$0.045 per MMBtu for production attributable to certain wells. Such
transportation fee is paid to a third party. During the three-month periods
ended June 30, 2001 and 2000, gathering, treating and transportation fees
charged to the Trust by TEMI, attributable to production during the three-month
periods ended March 31, 2001 and 2000 in the Robinson's Bend, Austin Chalk and
Cotton Valley Fields, totaled $439,000 and $312,000, respectively. During the
six-month periods ended June 30, 2001 and 2000, such fees, attributable to
production during the six-month periods ended March 31, 2001 and 2000, totaled
$832,000 and $633,000, respectively. No amounts for gathering, treating or
transportation are deducted in calculating the purchase price from the Chalkley
Field.

Administrative Services Agreement

Pursuant to the Trust Agreement, Torch and the Trust entered into an
administrative services agreement effective October 1, 1993. The Trust is
obligated, throughout the term of the Trust, to pay Torch each quarter an
administrative services fee for accounting, bookkeeping, informational and other
services relating to the Net Profits Interests. The administrative services fee
is $87,500 per calendar quarter and is adjusted annually based upon the change
in the Producer's Price Index as published by the Department of Labor, Bureau of
Labor Statistics. Administrative services during the three-month periods ended
June 30, 2001 and 2000 were $96,000 and $95,000, respectively. During the six-
month periods ended June 30, 2001 and 2000, such fees were $192,000 and
$190,000, respectively.

                                       11


                          TORCH ENERGY ROYALTY TRUST

Compensation of the Trustee and Transfer Agent

The Trust Agreement provides that the Trustee be compensated for its
administrative services, out of the Trust assets, in an annual amount of
$41,000, plus an hourly charge for services in excess of a combined total of 250
hours annually at its standard rate. The Trustee also receives a transfer agency
fee of $5.00 annually per account (minimum of $15,000 annually). Such fees are
subject to change each December based upon the change in the Producer's Price
Index as published by the Department of Labor, Bureau of Labor Statistics, plus
$1.00 for each certificate issued. Total administrative and transfer agent fees
during the three-month periods ended June 30, 2001 and 2000 were $14,000 per
period. Such fees during the six-month periods June 30, 2001 and 2000 were
$28,000 per period. The Trustee is also entitled to reimbursement for out-of-
pocket expenses.

                                       12


                          TORCH ENERGY ROYALTY TRUST

Item 2. Discussion and Analysis of Financial Condition and Results of
        -------------------------------------------------------------
        Operations
        ----------

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

Because a modified cash basis of accounting is utilized by the Trust, net
profits income of the Trust for the three-month periods ended June 30, 2001 and
2000 is derived from oil and gas produced during the three-month periods ended
March 31, 2001 and 2000, respectively. Net profits income for the six-month
periods ended June 30, 2001 and 2000 is derived from oil and gas produced during
the six-month periods ended March 31, 2001 and 2000. Oil and gas sales
attributable to the working interests burdened by the Underlying Properties for
such periods are as follows:


                                  Three Months Ended June 30,
                              -----------------------------------
                                    2001               2000
                              -----------------------------------
                               Bbls      Mcf      Bbls      Mcf
                              of Oil   of Gas    of Oil   of Gas
                              ------  --------   ------  --------
Chalkley Field                 3,281   654,837   4,516    692,180
Robinson's Bend Field            ---   539,386     ---    591,199
Cotton Valley Fields             885   259,185   1,233    284,719
Austin Chalk Fields            3,534    36,120   5,374     54,445
                              ------ ---------  ------  ---------
                               7,700 1,489,528  11,123  1,622,543
                              ====== =========  ======  =========


                                   Six Months Ended June 30,
                              -----------------------------------
                                    2001               2000
                              -----------------------------------
                               Bbls     Mcf      Bbls      Mcf
                              of Oil  of Gas    of Oil   of Gas
                              ------ ---------  ------  ---------
Chalkley Field                 7,103 1,387,110   9,065  1,272,366
Robinson's Bend Field            --- 1,109,535     ---  1,220,259
Cotton Valley Fields           1,450   542,549   2,224    580,913
Austin Chalk Fields            7,649    77,399  10,573    102,327
                              ------ ---------  ------  ---------
                              16,202 3,116,593  21,862  3,175,865
                              ====== =========  ======  =========

                                       13


                          TORCH ENERGY ROYALTY TRUST

Three-Month Period Ended June 30, 2001 Compared to Three-Month Period Ended June
--------------------------------------------------------------------------------
30, 2000
--------

For the three-month period ended June 30, 2001, net profits income was
$5,573,000, up 80% from net profits income of $3,090,000 for the same period in
2000. Such increase is primarily due to higher average prices paid for oil and
gas production attributable to the Underlying Properties, slightly offset by
normal declines in oil and gas production.

Gas production attributable to the Underlying Properties for the three-month
period ended March 31, 2001 was 1,489,528 Mcf, or 8% lower than gas production
of 1,622,543 Mcf for the same period in 2000. Oil production attributable to the
Underlying Properties for the three-month period ended March 31, 2001 was 7,700
Bbls as compared to 11,123 Bbls for the same period in 2000. Such decreases in
production are mainly due to normal production declines.

The average price used to calculate Net Proceeds for gas, before gathering,
treating and transportation deductions, during the three-month period ended
March 31, 2001 was $4.47 per MMBtu for gas and $22.73 per Bbl for oil as
compared to $2.25 per MMBtu for gas and $22.55 per Bbl for oil during the same
period in 2000. When TEMI pays a purchase price for gas based on the Minimum
Price of $1.70 per MMBtu, TEMI receives Price Credits which it is entitled to
deduct in determining the purchase price when the Index Price for gas exceeds
the Minimum Price. No Price Credits were deducted in calculating the purchase
price attributable to distributions received by Unitholders during the quarters
ended June 30, 2001 and 2000. As of June 30, 2001, TEMI had no accumulated Price
Credits. Additionally, if the Index Price for gas exceeds $2.10 per MMBtu, TEMI
is entitled to deduct 50% of such excess in calculating the purchase price. The
deduction of the Price Differential in calculating the purchase price of gas
resulted in distributions received by Unitholders during the three months ended
June 30, 2001 and 2000 being reduced by $3,464,000 and $235,000, respectively.

General and administrative expenses amounted to $175,000 for the three-month
period ended June 30, 2001 as compared to $125,000 during the same period in
2000. These expenses primarily relate to administrative services provided by
Torch and the Trustee. Current period general and administrative costs were
greater than prior period costs primarily as a result of a favorable adjustment
recorded in the prior period pertaining to third party reserve engineer fees.

The foregoing resulted in distributable income of $5,406,000, or $0.63 per Unit,
for the three-month period ended June 30, 2001, as compared to $2,969,000, or
$0.35 per

                                       14


                          TORCH ENERGY ROYALTY TRUST

Unit, for the same period in 2000. Cash distributions of $5,427,000, or $0.63
per Unit, were made to Unitholders during the quarter ended June 30, 2001 as
compared to $2,941,000, or $0.34 per Unit, for the same period in 2000. The
Section 29 Credits relating to the distributions received by Unitholders during
the quarter ended June 30, 2001 and 2000, generated from production during the
three-month periods ended March 31, 2001 and 2000, were approximately $0.07 and
$0.08 per Unit, respectively.

Six-Month Period Ended June 30, 2001 Compared to Six-Month Period Ended June 30,
--------------------------------------------------------------------------------
2000
----

For the six-month period ended June 30, 2001, net profits income was
$10,518,000, up 78% from net profits income of $5,909,000 for the same period in
2000. Such increase is primarily due to higher average prices paid for oil and
gas production attributable to the Underlying Properties, slightly offset by
normal declines in oil and gas production.

Gas production attributable to the Underlying Properties for the six-month
period ended March 31, 2001 was 3,116,593 Mcf, or 2% lower than gas production
of 3,175,865 Mcf for the same period in 2000. Oil production attributable to the
Underlying Properties for the six-month period ended March 31, 2001 was 16,202
Bbls, as compared to 21,862 Bbls for the same period in 2000. Such decreases in
production are mainly due to normal production declines.

The average price paid for production attributable to the Underlying Properties
during the six-month period ended March 31, 2001 was $4.00 per MMBtu for gas and
$24.80 per Bbl for oil as compared to $2.25 per MMBtu for gas and $20.99 per Bbl
for oil during the same period in 2000. When TEMI pays a purchase price for gas
based on the Minimum Price of $1.70 per MMBtu, TEMI receives Price Credits which
it is entitled to deduct in determining the purchase price when the Index Price
for gas exceeds the Minimum Price. No price credits were deducted in calculating
the purchase price related to distributions received by Unitholders during the
six months ended June 30, 2001 and 2000. As of June 30, 2001, TEMI had no
accumulated Price Credits. Additionally, if the Index Price for gas exceeds
$2.10 per MMBtu, TEMI is entitled to deduct 50% of such excess from the purchase
price. The deduction of the Price Differential in calculating the purchase price
had the effect of reducing distributions received by Unitholders during the six-
month periods ended June 30, 2001 and 2000 by $5,813,000 and $498,000,
respectively.

General and administrative expenses amounted to $332,000 for the six-month
period ended June 30, 2001 as compared to $285,000 for the same period in 2000.
These expenses primarily relate to administrative services provided by Torch and
the Trustee. Current period general and administrative costs were greater than
prior period costs

                                       15


                          TORCH ENERGY ROYALTY TRUST

primarily as a result of a favorable adjustment recorded in 2000 pertaining to
third party reserve engineer fees.

The foregoing resulted in distributable income of $10,198,000, or $1.19 per
Unit, for the six-month period ended June 30, 2001 as compared to $5,629,000, or
$0.65 per Unit, for the same period in 2000. Cash distributions of $10,217,000,
or $1.19 per Unit, were made to Unitholders during the six-month period ended
June 30, 2001, as compared to $5,598,000, or $0.65 per Unit, for the same period
in 2000. The Section 29 Credits relating to these distributions, generated from
production during the six-month periods ended March 31, 2001 and 2000, were
approximately $0.15 and $0.16, respectively.

Net profits income (in thousands) received by the Trust during the three-month
and six- month periods ended June 30, 2001 and 2000, derived from production
sold during the three-month and six-month periods ended March 31, 2001 and 2000,
respectively, was computed as shown in the following tables:



                                               Three Months Ended June 30, 2001                Three Months Ended June 30, 2000
                                         ---------------------------------------------    ----------------------------------------
                                           Chalkley,                                        Chalkley,
                                         Cotton Valley                                    Cotton Valley
                                           and Austin         Robinson's                    and Austin        Robinson's
                                          Chalk Fields        Bend Field        Total      Chalk Fields       Bend Field    Total
                                         --------------      ------------      -------    --------------     ------------  -------
                                                                                                         
Oil and gas revenues..................         $4,489            $2,127                         $2,590           $1,123
                                         --------------      ------------                 --------------     ------------

Direct operating expenses:
   Lease operating expenses and
       property tax...................            318               ---                            305              ---
   Severance tax......................            119               185                            100               49
                                         --------------      ------------                 --------------     ------------
                                                  437               185                            405               49
                                         --------------      ------------                 --------------     ------------
Net proceeds before capital
   Expenditures.......................          4,052             1,942                          2,185            1,074
Capital expenditures..................            128               ---                              6              ---
                                         --------------      ------------                 --------------     ------------

Net proceeds..........................          3,924             1,942                          2,179            1,074
Net profits percentage................             95%               95%                            95%              95%
                                         --------------      ------------                 --------------     ------------
Net profits income....................         $3,728            $1,845        $5,573           $2,070           $1,020    $3,090
                                         ==============      ============      =======    ==============     ============  =======


                                       16


                          TORCH ENERGY ROYALTY TRUST



                                                   Six Months Ended June 30, 2001                Six Months Ended June 30, 2000
                                            --------------------------------------------    ----------------------------------------
                                              Chalkley,                                       Chalkley,
                                            Cotton Valley                                   Cotton Valley
                                              and Austin         Robinson's                   and Austin        Robinson's
                                             Chalk Fields        Bend Field       Total      Chalk Fields       Bend Field    Total
                                            --------------      ------------     -------    --------------     ------------  -------
                                                                                                           
Oil and gas revenues......................   $     8,538         $    3,911                  $     4,880        $   2,313
                                            --------------      ------------                --------------     ------------

Direct operating expenses:
   Lease operating expenses and
       property tax.......................           691                ---                          679              ---
   Severance tax..........................           222                312                          175              132
                                            --------------      ------------                --------------     ------------
                                                     913                312                          854              132
                                            --------------      ------------                --------------     ------------
Net proceeds before capital
   expenditures...........................         7,625              3,599                        4,026            2,181
Capital expenditures......................           152                ---                          (13)             ---
                                            --------------      ------------                --------------     ------------

Net proceeds..............................         7,473              3,599                        4,039            2,181
Net profits percentage....................            95%                95%                          95%              95%
                                            --------------      ------------                --------------     ------------
Net profits income........................   $     7,099         $    3,419      $10,518     $     3,837        $   2,072    $5,909
                                            ==============      ============     =======    ==============     ============  =======


Recent Decline in Gas Prices
----------------------------

As discussed above, because a modified cash basis of accounting is used by the
Trust, net profits income of the Trust for the three month and six month periods
ended June 30, 2001 is derived from oil and gas produced and sold during the
three month and six month periods ended March 31, 2001, respectively. Gas prices
during the three and six month periods ended March 31, 2001 were substantially
higher than current gas prices and average gas prices during the three months
ended June 30, 2001 (which will be used to determine net profits income for the
three month period ended September 30, 2001). Torch currently estimates that
average gas prices in the three month period ended June 30, 2001 will be
approximately 27% less than average gas prices in the three month period ended
March 31, 2001. Lower gas prices will reduce the net profits income paid to the
Trust for the three months ended September 30, 2001.


Following December 31, 2002, Net Proceeds Attributable to the Robinson's Bend
-----------------------------------------------------------------------------
Field Will Decrease
-------------------

Prior to December 31, 2002, lease operating expenses will not be deducted in
calculating the Net Proceeds payable to the Trust from the Robinson's Bend
Field. After 2002, lease operating expenses will be deducted in calculating Net
Proceeds. As a result, Net Proceeds paid to the Trust will decrease
substantially following 2002. During the year ended December 31, 2000, lease
operating expenses in the Robinson's Bend Field were $5.8 million. Because lease
operating expenses for the Robinson's Bend Field during 2000 exceeded Net
Proceeds paid to the Trust from the Robinson's Bend Field, deduction of lease
operating expenses in 2000 would have reduced the Net Proceeds paid to the Trust
attributable to the Robinson's Bend Field to zero. Torch currently estimates
that if gas prices are below $5.10 per Mcf in 2003, lease operating expenses
will be greater than Net Proceeds and so the Trust would not receive any Net
Proceeds attributable to the Robinson's Bend Field under this pricing scenario.
Approximately $4.6 million of the $5.8 million of the lease operating expenses
for 2000 were paid to Torch and its affiliates pursuant to a water disposal
contract and operating agreements covering the wells in the Robinson's Bend
Field.

                                       17


                          TORCH ENERGY ROYALTY TRUST

The Trust May Terminate After 2002
----------------------------------

The Trust will terminate on March 1, of any year after 2002 if it is determined
that the pre-tax future net cash flows, discounted at 10%, attributable to
estimated net proved reserves of the Net Profits Interests on the preceding
December 31 are less than $25 million. Torch currently estimates that unless the
price of natural gas on December 31, 2002 exceeds $3.00 per Mcf, the Trust will
terminate. Upon termination of the Trust, the Trustee is required to sell the
Net Profits Interests. No assurance can be given that the Trustee will be able
to sell the Net Profits Interests, or as to the price that will be received for
such Net Profits Interests or the amount that will be distributed to Unitholders
following such a sale.

Item 3. Quantitative and Qualitative Disclosures About Market Risk
------------------------------------------------------------------

The Trust is exposed to market risk, including adverse changes in commodity
prices. The Trust's assets constitute Net Profits Interests in the Underlying
Properties. As a result, the Trust's operating results can be significantly
affected by fluctuations in commodity prices caused by changing market forces
and the price received for production from the Underlying Properties.

All production from the Underlying Properties is sold pursuant to a Purchase
Contract between TRC and Velasco, as the owners of the Underlying Properties,
and TEMI. Pursuant to the Purchase Contract, TEMI is obligated to purchase all
net production attributable to the Underlying Properties for an Index Price,
less certain other charges. Substantially all of the Index Price is calculated
based on market prices of oil and gas and therefore is subject to commodity
price risk. The Purchase Contract expires upon termination of the Trust and
provides a Minimum Price of $1.70 per MMBtu paid by TEMI for gas until December
31, 2001. When TEMI pays a purchase price based on the Minimum Price it receives
Price Credits equal to the difference between the Index Price and the Minimum
Price that it is entitled to deduct when the Index Price exceeds the Minimum
Price. Additionally, if the Index Price exceeds $2.10 per MMBtu, TEMI is
entitled to deduct 50% of such excess, the Price Differential. Beginning January
1, 2002, TEMI has an annual option to discontinue the Minimum Price commitment.
However, if TEMI discontinues the Minimum Price commitment, it will no longer be
entitled to deduct the Price Differential and will forfeit all accrued Price
Credits.

                                       18


                          TORCH ENERGY ROYALTY TRUST

                         PART II.  OTHER INFORMATION

ITEM 1.   Legal Proceedings
-------   -----------------

          None.

ITEM 2.   Changes in Securities
-------   ---------------------

          None.

ITEM 3.   Defaults upon Senior Securities
-------   -------------------------------

          None.

ITEM 4.   Submission of Matters to a Vote of Unitholders
-------   ----------------------------------------------

          None.

ITEM 5.   Other Information
-------   -----------------

          None.

ITEM 6.   Exhibits and Reports on Form 8-K
-------   --------------------------------

          None.

                                       19


                          TORCH ENERGY ROYALTY TRUST

                                  SIGNATURES

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.

                          TORCH ENERGY ROYALTY TRUST

                          By: Wilmington Trust Company,
                              Trustee


                          By: /s/ Bruce L. Bisson
                              ---------------------------------------
                          Bruce L. Bisson
                          Vice President


Date: July 31, 2001
      (The Trust has no employees, directors or executive officers.)

                                       20