UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D. C. 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 SEPTEMBER 30, 2001 or

[ ] Transition report pursuant to section 13 or 15(d) of the Securities Exchange
    Act of 1934

                        Commission file number: 000-13091

                     -------------------------------------

                         WASHINGTON TRUST BANCORP, INC.
             (Exact name of registrant as specified in its charter)

                     -------------------------------------


          RHODE ISLAND                                           05-0404671
(State or other jurisdiction of                               (I.R.S. Employer
 incorporation or organization)                              Identification No.)

             23 BROAD STREET
         WESTERLY, RHODE ISLAND                                     02891
(Address of principal executive offices)                         (Zip Code)

                                 (401) 348-1200
              (Registrant's telephone number, including area code)



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.
[x] Yes   [ ] No


The number of shares of common stock of the registrant outstanding as of October
31, 2001 was 12,065,198.










                                     Page 1




                                    FORM 10-Q
                  WASHINGTON TRUST BANCORP, INC. AND SUBSIDIARY
                    For The Quarter Ended September 30, 2001

                                TABLE OF CONTENTS




PART I.  Financial Information

Item 1.  Financial Statements

Consolidated Balance Sheets
       September 30, 2001 and December 31, 2000

Consolidated Statements of Income
       Three Months and Nine Months Ended September 30, 2001 and 2000

Consolidated Statements of Changes in Shareholders' Equity
       Nine Months Ended September 30, 2001 and 2000

Consolidated Statements of Cash Flows
       Nine Months Ended September 30, 2001 and 2000

Condensed Notes to Consolidated Financial Statements

Independent Auditors' Review Report

Item 2.  Management's Discussion and Analysis of Financial Condition
             and Results of Operations

Item 3.  Quantitative and Qualitative Disclosures About Market Risk


PART II.  Other Information

Item 1.  Legal Proceedings

Item 6.  Exhibits and Reports on Form 8-K

Signatures


This report contains certain  statements that may be considered  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, as amended. The
Corporation's actual results could differ materially from those projected in the
forward-looking  statements  as a result,  among  other  factors,  of changes in
general  national or regional  economic  conditions,  changes in interest rates,
reductions in the market value of trust and investment  management  assets under
administration,  reductions in deposit levels necessitating  increased borrowing
to  fund  loans  and  investments,  changes  in  the  size  and  nature  of  the
Corporation's  competition,  changes in loan  default and  charge-off  rates and
changes in the assumptions used in making such forward-looking statements.





PART I                        FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS

WASHINGTON TRUST BANCORP, INC. AND SUBSIDIARY             (Dollars in thousands)
CONSOLIDATED BALANCE SHEETS


                                                 (Unaudited)
                                                September 30,      December 31,
                                                     2001              2000
- --------------------------------------------------------------------------------
Assets:
Cash and due from banks                             $20,719             $22,460
Federal funds sold and other short-term investments  13,500              21,400
Mortgage loans held for sale                          4,582               1,639
Securities:
   Available for sale, at fair value                478,500             386,611
   Held to maturity, at cost; fair value $154,526
     in 2001 and $125,368 in 2000                   150,025             124,915
- --------------------------------------------------------------------------------
   Total securities                                 628,525             511,526

Federal Home Loan Bank stock, at cost                23,491              19,558

Loans                                               620,871             597,155
Less allowance for loan losses                       13,687              13,135
- --------------------------------------------------------------------------------
   Net loans                                        607,184             584,020

Premises and equipment, net                          22,593              21,710
Accrued interest receivable                           7,912               7,800
Other assets                                         27,274              27,954
- --------------------------------------------------------------------------------
   Total assets                                  $1,355,780          $1,218,067
- --------------------------------------------------------------------------------

Liabilities:
Deposits:
   Demand                                          $124,080            $113,012
   Savings                                          309,675             259,309
   Time                                             364,341             363,363
- --------------------------------------------------------------------------------
   Total deposits                                   798,096             735,684

Dividends payable                                     1,575               1,445
Federal Home Loan Bank advances                     441,143             377,362
Other borrowings                                      4,820               3,227
Accrued expenses and other liabilities               11,360              11,163
- --------------------------------------------------------------------------------
   Total liabilities                              1,256,994           1,128,881
- --------------------------------------------------------------------------------

Shareholders' Equity:
Common stock of $.0625 par value; authorized 30 million shares; issued
   12,064,652 shares in 2001
   and 12,006,809 shares in 2000                        754                 750
Paid-in capital                                      10,688              10,144
Retained earnings                                    78,364              74,265
Accumulated other comprehensive income                8,980               4,027
- --------------------------------------------------------------------------------
   Total shareholders' equity                        98,786              89,186
- --------------------------------------------------------------------------------
   Total liabilities and shareholders' equity    $1,355,780          $1,218,067
- --------------------------------------------------------------------------------

The  accompanying  notes are an integral  part of these  consolidated  financial
statements.





WASHINGTON TRUST BANCORP, INC. AND SUBSIDIARY             (Dollars in thousands,
CONSOLIDATED STATEMENTS OF INCOME                         except per share data)



                                                                                            (Unaudited)
                                                                                Three Months          Nine Months
Periods ended September 30,                                                   2001       2000       2001        2000
- ----------------------------------------------------------------------------------------------------------------------
                                                                                                  
Interest income:
   Interest and fees on loans                                                $12,846    $12,669    $38,666    $36,451
   Interest from securities                                                    8,752      8,322     25,833     23,628
   Dividends on corporate stock and Federal Home Loan Bank stock                 591        715      1,790      2,056
   Interest on federal funds sold and other short-term investments               134        252        517        630
- ----------------------------------------------------------------------------------------------------------------------
   Total interest income                                                      22,323     21,958     66,806     62,765
- ----------------------------------------------------------------------------------------------------------------------
Interest expense:
   Savings deposits                                                            1,300      1,087      4,054      3,082
   Time deposits                                                               4,573      5,187     14,621     14,414
   Federal Home Loan Bank advances                                             5,971      5,886     18,724     16,909
   Other                                                                          23         30         76         95
- ----------------------------------------------------------------------------------------------------------------------
   Total interest expense                                                     11,867     12,190     37,475     34,500
- ----------------------------------------------------------------------------------------------------------------------
Net interest income                                                           10,456      9,768     29,331     28,265
Provision for loan losses                                                        100        250        450        950
- ----------------------------------------------------------------------------------------------------------------------
Net interest income after provision for loan losses                           10,356      9,518     28,881     27,315
- ----------------------------------------------------------------------------------------------------------------------
Noninterest income:
   Trust and investment management                                             2,620      2,657      7,928      7,976
   Service charges on deposit accounts                                           894        842      2,679      2,444
   Merchant processing fees                                                    1,099        906      2,091      1,714
   Mortgage banking activities                                                   352        139      1,188        395
   Income from bank-owned life insurance                                         287        271        838        772
   Net gains on sales of securities                                                -          -        408        758
   Other income                                                                  401        594      1,079      1,265
- ----------------------------------------------------------------------------------------------------------------------
   Total noninterest income                                                    5,653      5,409     16,211     15,324
- ----------------------------------------------------------------------------------------------------------------------
Noninterest expense:
   Salaries and employee benefits                                              5,326      4,885     15,685     14,891
   Net occupancy                                                                 652        617      2,004      1,882
   Equipment                                                                     760      1,082      2,394      2,819
   Legal, audit and professional fees                                            235        434      1,072      1,317
   Merchant processing costs                                                     872        712      1,672      1,358
   Advertising and promotion                                                     311        278        790        983
   Office supplies                                                               157        140        485        499
   Litigation settlement (recovery) costs                                       (775)         -      4,025          -
   Acquisition related expenses                                                    -          -          -      1,035
   Other                                                                       1,466      1,450      4,399      4,156
- ----------------------------------------------------------------------------------------------------------------------
   Total noninterest expense                                                   9,004      9,598     32,526     28,940
- ----------------------------------------------------------------------------------------------------------------------
Income before income taxes                                                     7,005      5,329     12,566     13,699
Income tax expense                                                             2,163      1,585      3,770      4,131
- ----------------------------------------------------------------------------------------------------------------------
   Net income                                                                 $4,842     $3,744     $8,796     $9,568
- ----------------------------------------------------------------------------------------------------------------------

Per share information:
   Basic earnings per share                                                     $.40       $.31       $.73       $.80
   Diluted earnings per share                                                   $.40       $.31       $.72       $.79
   Cash dividends declared per share                                            $.13       $.12       $.39       $.36


The accompanying notes are an integral part of these consolidated financial
statements.



WASHINGTON TRUST BANCORP, INC. AND SUBSIDIARY             (Dollars in thousands)
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
(Unaudited)




                                                                               Accumulated
                                                                                  Other
                                         Common     Paid-in     Retained      Comprehensive       Treasury
Nine months ended September 30,           Stock     Capital     Earnings      Income (Loss)         Stock       Total
- -----------------------------------------------------------------------------------------------------------------------
                                                                                            
Balance at January 1, 2000                $745       $9,927      $67,686           $(191)           $ -       $78,167
Net income                                                         9,568                                        9,568
Other comprehensive income, net of tax:
   Net unrealized gains on securities                                              2,307                        2,307
   Reclassification adjustment                                                      (758)                        (758)
                                                                                                         --------------
Comprehensive income                                                                                            1,549
Cash dividends declared                                           (5,190)                                      (5,190)
Shares issued                                5          136                                                       141
- -----------------------------------------------------------------------------------------------------------------------
Balance at September 30, 2000             $750      $10,063      $72,064          $1,358            $ -       $84,235
- -----------------------------------------------------------------------------------------------------------------------

Balance at January 1, 2001                $750      $10,144      $74,265          $4,027            $ -       $89,186
Net income                                                         8,796                                        8,796
Cumulative effect of change in
   accounting principle, net of tax                                                 (391)                        (391)
Other comprehensive income, net of tax:
   Net unrealized gains on securities                                              5,744                        5,744
   Reclassification adjustments                                                     (400)                        (400)
                                                                                                         --------------
Comprehensive income                                                                                            5,344
Cash dividends declared                                           (4,697)                                      (4,697)
Shares issued                                4          544                                           1           549
Shares repurchased                                                                                   (1)           (1)
- -----------------------------------------------------------------------------------------------------------------------
Balance at September 30, 2001             $754      $10,688      $78,364          $8,980            $ -       $98,786
- -----------------------------------------------------------------------------------------------------------------------


The accompanying notes are an integral part of these consolidated financial
statements.













WASHINGTON TRUST BANCORP, INC. AND SUBSIDIARY             (Dollars in thousands)
CONSOLIDATED STATEMENTS OF CASH FLOWS

                                                                (Unaudited)
Nine months ended September 30,                             2001          2000
- --------------------------------------------------------------------------------
Cash flows from operating activities:
   Net income                                              $8,796        $9,568
   Adjustments to reconcile net income to net cash
       provided by operating activities:
     Provision for loan losses                                450           950
     Depreciation of premises and equipment                 2,160         2,614
     Amortization of premium in excess of (less than)
       accretion of discount on debt securities               266          (105)
     Increase in bank-owned life insurance                   (838)         (772)
     Appreciation of derivative instruments                  (573)            -
     Net gains on sales of securities                        (408)         (758)
     Net gains on loan sales                               (1,030)         (184)
     Proceeds from sales of loans                          61,402        13,592
     Loans originated for sale                            (63,315)      (13,576)
     Increase in accrued interest receivable                 (112)       (2,019)
     (Increase) decrease in other assets                   (2,782)          535
     Increase in accrued expenses and other liabilities     2,337           979
     Other, net                                               521           731
- --------------------------------------------------------------------------------
   Net cash provided by operating activities                6,874        11,555
- --------------------------------------------------------------------------------
Cash flows from investing activities:
   Securities available for sale:
     Purchases                                           (146,887)     (103,724)
     Proceeds from sales                                      238        25,375
     Maturities and principal repayments                  106,037        28,607
   Securities held to maturity:
     Purchases                                            (92,805)      (22,745)
     Maturities and principal repayments                   24,107        10,478
   Purchase of Federal Home Loan Bank stock                (3,933)       (1,931)
   Principal collected on loans under loan originations   (23,842)      (35,615)
   Proceeds from sales of other real estate owned             150            95
   Purchases of premises and equipment                     (3,043)       (1,037)
- --------------------------------------------------------------------------------
   Net cash used in investing activities                 (139,978)     (100,497)
- --------------------------------------------------------------------------------
Cash flows from financing activities:
   Net increase in deposits                                62,412        72,845
   Net increase (decrease) in other short-term
     borrowings                                             1,670        (1,345)
   Proceeds from Federal Home Loan Bank advances          886,000       322,000
   Repayment of Federal Home Loan Bank advances          (822,219)     (306,111)
   Repayment of obligations under capital leases              (77)            -
   Net effect of common stock transactions                    245          (234)
   Purchase of treasury stock                                  (1)            -
   Cash dividends paid                                     (4,567)       (4,949)
- --------------------------------------------------------------------------------
   Net cash provided by financing activities              123,463        82,206
- --------------------------------------------------------------------------------
   Net decrease in cash and cash equivalents               (9,641)       (6,736)
   Cash and cash equivalents at beginning of year          43,860        44,520
- --------------------------------------------------------------------------------
   Cash and cash equivalents at end of period             $34,219       $37,784
- --------------------------------------------------------------------------------

(Continued)




WASHINGTON TRUST BANCORP, INC. AND SUBSIDIARY             (Dollars in thousands)
CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)


                                                                (Unaudited)
Nine months ended September 30,                             2001          2000
- --------------------------------------------------------------------------------
Noncash Investing and Financing Activities:
   Net transfers from loans to other real estate
     owned (OREO)                                            $168          $106
   Loans charged off                                          221           439
   Loans made to facilitate the sale of OREO                    -            60
   Increase in net unrealized gain on securities
     available for sale, net of tax                         4,953         1,549
   Increase in paid-in capital resulting from tax
     benefits on stock option exercises                       304           375

Supplemental Disclosures:
   Interest payments                                      $38,087       $33,358
   Income tax payments                                      2,926         4,230


The accompanying notes are an integral part of these consolidated financial
statements.



WASHINGTON TRUST BANCORP, INC. AND SUBSIDIARY             (Dollars in thousands)
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(1) Basis of Presentation
The accounting  and reporting  policies of Washington  Trust  Bancorp,  Inc. and
subsidiary (the  "Corporation")  are in accordance  with  accounting  principles
generally  accepted  in the  United  States of  America  and  conform to general
practices  of  the  banking  industry.   In  the  opinion  of  management,   the
accompanying  consolidated financial statements present fairly the Corporation's
financial  position  as of  September  30,  2001 and  December  31, 2000 and the
results of operations and cash flows for the interim periods presented.

The  consolidated  financial  statements  include the accounts of the Washington
Trust  Bancorp,  Inc.  and its wholly owned  subsidiary,  The  Washington  Trust
Company,  of Westerly (the "Bank").  All significant  intercompany  balances and
transactions have been eliminated.

The unaudited  consolidated  financial  statements of the Corporation  presented
herein have been prepared  pursuant to the rules of the  Securities and Exchange
Commission  for  quarterly  reports on Form 10-Q and do not  include  all of the
information and note  disclosures  required by accounting  principles  generally
accepted in the United States of America.  The  Corporation  has not changed its
accounting  and  reporting  policies from those  disclosed in the  Corporation's
Annual Report on Form 10-K for the year ended December 31, 2000.

The Corporation adopted Statement of Financial  Accounting  Standards (SFAS) No.
133, "Accounting for Derivative  Instruments and Hedging Activities," as amended
by SFAS No. 137 and SFAS No.  138, on January 1, 2001.  SFAS No. 133  requires a
corporation to recognize all  derivatives as either assets or liabilities on the
balance sheet and to measure those  instruments  at fair value.  Changes in fair
value of  derivatives  are  recorded  each  period in current  earnings or other
comprehensive income, depending on whether a derivative is designated as part of
a hedge  transaction  and, if it is, the type of hedge  transaction.  Under this
Statement,  a corporation is required to establish at the inception of the hedge
the method to be used for assessing the effectiveness of the hedging  derivative
and the  measurement  approach for  determining  the  ineffective  aspect of the
hedge.  Those  methods must be  consistent  with the  corporation's  approach to
managing  risk.  The  ineffective  portion of all hedges will be  recognized  in
current period earnings.

The Corporation has an interest rate floor contract that is intended to function
as a hedge against  reductions  in interest  income  realized  from  prime-based
loans. At initial adoption,  the transition  adjustment on this derivative was a
loss,  net of tax,  of $24  thousand  and was  reported  in other  comprehensive
income.  Changes in fair value of the interest rate floor  contract are recorded
in current  earnings.  Included  in interest  income for the nine  months  ended
September  30, 2001 was $643 thousand of  appreciation  in value of the interest
rate floor contract.

The Corporation also has recognized  commitments to originate and commitments to
sell fixed rate mortgage loans. At the date of adoption,  these  derivatives had
an  immaterial  impact on net income.  Changes in fair value of the  commitments
since the date of adoption  are  recorded in current  earnings  and also have an
immaterial impact on net income.

The  transition  provisions  of SFAS No.  133 also  provide  that at the date of
initial  application an entity may transfer any security  classified as "held to
maturity"  to  "available  for sale" or  "trading."  On  January  1,  2001,  the
Corporation  transferred  held to maturity  securities with an amortized cost of
$43.6  million and an estimated  fair value of $42.6  million into the available
for sale category. The transition adjustment amounted to an unrealized loss, net
of tax, of $367 thousand and was reported in other comprehensive income.






(2) Securities



Securities available for sale are summarized as follows:

(Dollars in thousands)                                 Amortized         Unrealized        Unrealized         Fair
                                                         Cost               Gains            Losses           Value
- ---------------------------------------------------------------------------------------------------------------------
                                                                                                
September 30, 2001
U.S. Treasury obligations and obligations
  of U.S. government-sponsored agencies                  $70,317           $2,298              $(2)          $72,613
Mortgage-backed securities                               311,393            7,007             (116)          318,284
Corporate and other bonds                                 65,110            1,310           (1,510)           64,910
Corporate stocks                                          17,520            5,904             (731)           22,693
- ---------------------------------------------------------------------------------------------------------------------
Total                                                    464,340           16,519           (2,359)          478,500
- ---------------------------------------------------------------------------------------------------------------------
December 31, 2000
U.S. Treasury obligations and obligations
  of U.S. government-sponsored agencies                   84,163            1,150             (241)           85,072
Mortgage-backed securities                               240,436            1,462           (1,042)          240,856
Corporate and other bonds                                 41,086              360             (869)           40,577
Corporate stocks                                          14,314            6,494             (702)           20,106
- ---------------------------------------------------------------------------------------------------------------------
Total                                                   $379,999           $9,466          $(2,854)         $386,611
- ---------------------------------------------------------------------------------------------------------------------

<FN>
For the nine months ended September 30, 2001,  proceeds from sales of securities
available for sale amounted to $238 thousand  while net realized  gains on these
sales amounted to $408 thousand.
</FN>




Securities held to maturity are summarized as follows:

(Dollars in thousands)                                Amortized           Unrealized        Unrealized        Fair
                                                         Cost                Gains            Losses          Value
- ----------------------------------------------------------------------------------------------------------------------
                                                                                                
September 30, 2001
U.S. Treasury obligations and obligations
  of U.S. government-sponsored agencies                 $ 11,634             $463              $ -          $ 12,097
Mortgage-backed securities                               117,350            3,406              (27)          120,729
States and political subdivisions                         21,041              659                -            21,700
- ---------------------------------------------------------------------------------------------------------------------
Total                                                    150,025            4,528              (27)          154,526
- ---------------------------------------------------------------------------------------------------------------------
December 31, 2000
U.S. Treasury obligations and obligations
  of U.S. government-sponsored agencies                   35,135              265             (121)           35,279
Mortgage-backed securities                                66,715              685             (467)           66,933
States and political subdivisions                         23,065              121              (30)           23,156
- ---------------------------------------------------------------------------------------------------------------------
Total                                                   $124,915           $1,071            $(618)         $125,368
- ---------------------------------------------------------------------------------------------------------------------

<FN>
There were no sales of securities  held to maturity during the nine months ended
September 30, 2001.
</FN>


Securities  available  for sale and held to maturity  with a fair value of $21.1
million and $14.5  million were  pledged in  compliance  with state  regulations
concerning  trust powers and to secure Treasury Tax and Loan deposits and public
deposits at September 30, 2001 and December 31, 2000, respectively. In addition,
securities  available  for sale and held to maturity  with a fair value of $29.7
million and $31.2  million were  collateralized  for the discount  window at the
Federal Reserve Bank at September 30, 2001 and December 31, 2000,  respectively.
There  were  no  borrowings  with  the  Federal  Reserve  Bank at  either  date.
Securities  available  for sale and held to maturity with a fair value of $377.0
million and $50.8  million  were pledged to secure  borrowings  from the Federal
Home Loan Bank of Boston  ("FHLB") at September  30, 2001 and December 31, 2000,
respectively. (See footnote 5 for additional information.)

(3) Loan Portfolio
The following is a summary of loans:

(Dollars in thousands)                            September 30,     December 31,
                                                       2001             2000
- --------------------------------------------------------------------------------
Commercial:
    Mortgages (1)                                    $117,611          $121,817
    Construction and development (2)                    9,221             2,809
    Other (3)                                         129,358           115,202
- --------------------------------------------------------------------------------
Total commercial                                      256,190           239,828
Residential real estate:
    Mortgages                                         241,844           236,595
    Homeowner construction                             12,861            14,344
- --------------------------------------------------------------------------------
Total residential real estate                         254,705           250,939
Consumer                                              109,976           106,388
- --------------------------------------------------------------------------------
    Total loans                                      $620,871          $597,155
- --------------------------------------------------------------------------------

  (1) Amortizing mortgages, primarily secured by income producing property
  (2) Loans for construction of residential and commercial  properties  and  for
      land development
  (3) Loans to businesses and individuals, a substantial portion  of  which  are
      fully or partially collateralized by real estate

(4) Allowance For Loan Losses
The following is an analysis of the allowance for loan losses:

(Dollars in thousands)
                                      Three Months              Nine Months
                               -------------------------------------------------
Periods ended September 30,        2001         2000         2001        2000
- --------------------------------------------------------------------------------
Balance at beginning of period   $13,630      $12,923      $13,135     $12,349
Provision charged to expense         100          250          450         950
Recoveries                            55           26          323         285
Loans charged off                    (98)         (54)        (221)       (439)
- --------------------------------------------------------------------------------
Balance at end of period         $13,687      $13,145      $13,687     $13,145
- --------------------------------------------------------------------------------

(5) Borrowings
Federal Home Loan Bank advances outstanding are summarized below:

(Dollars in thousands)                            September 30,     December 31,
                                                      2001              2000
- --------------------------------------------------------------------------------
FHLB advances                                        $441,143          $377,362
- --------------------------------------------------------------------------------

In addition  to  outstanding  advances,  the  Corporation  also has access to an
unused  line of credit  amounting  to $8.0  million at  September  30,  2001 and
December 31, 2000. Under agreement with the FHLB, the Corporation is required to
maintain qualified collateral, free and clear of liens, pledges, or encumbrances
that, based on certain  percentages of book and market values, has a value equal
to the aggregate  amount of the line of credit and  outstanding  advances ("FHLB
borrowings").  The FHLB  maintains a security  interest in various assets of the
Corporation  including,   but  not  limited  to,  residential  mortgages,   most
marketable debt securities, FHLB capital stock and amounts maintained on deposit
at the FHLB. The Corporation  maintained  qualified  collateral in excess of the
amount required to secure FHLB borrowings at September 30, 2001 and December 31,
2000. Included in the collateral were securities  available for sale and held to
maturity  with a fair  value of  $377.0  million  and  $50.8  million  that were
specifically  pledged  to secure  FHLB  borrowings  at  September  30,  2001 and
December 31, 2000,  respectively.  Unless there is an event of default under the
agreement,  the  Corporation  may use,  encumber  or dispose  any portion of the
collateral in excess of the amount  required to secure FHLB  borrowings,  except
for that collateral which has been specifically pledged.

The following is a summary of other borrowings:

(Dollars in thousands)                            September 30,     December 31,
                                                      2001              2000
- --------------------------------------------------------------------------------
Treasury, Tax and Loan demand note balance             $4,318            $2,813
Other                                                     502               414
- --------------------------------------------------------------------------------
Other borrowings                                       $4,820            $3,227
- --------------------------------------------------------------------------------

(6) Litigation
In January  1997,  a suit was filed  against the Bank in the  Superior  Court of
Washington   County,   Rhode  Island  by  Maxson  Automatic   Machinery  Company
("Maxson"),  a former corporate customer,  and Maxson's shareholders for damages
which  the  plaintiffs  allegedly  incurred  as a result of an  embezzlement  by
Maxson's  former  president,  treasurer  and fifty  percent  shareholder,  which
allegedly  occurred  between 1986 and 1995. The suit alleged that the Bank erred
in permitting  this  individual,  while an officer of Maxson,  to transfer funds
from Maxson's account at the Bank for his personal benefit.

On May 11,  2001,  the Bank entered into an  agreement  with the  plaintiffs  to
settle the suit.  Under the terms of the  agreement,  which does not  involve an
admission of wrongdoing,  the Bank agreed to pay $4.8 million to the plaintiffs.
The  cost  of  this  settlement  was  recorded  in  the  consolidated  financial
statements  as of and for the quarter  ended March 31, 2001.  Net of the related
income tax  effect,  the cost of the  settlement  amounted to $3.3  million.  In
August 2001,  the Bank  received a settlement  from an insurance  carrier in the
amount of $775  thousand  ($553  thousand  net of tax) in  connection  with this
matter.  The recovery was recorded as a reduction of the  litigation  settlement
cost  included  in  other  noninterest   expenses.   The  Bank  has  received  a
notification  from  another  of  its  insurance  carriers  that  it  will  pay a
settlement to the Bank in the amount of $400 thousand ($280 thousand net of tax)
in connection  with this matter,  subject to the execution of an agreement.  The
Bank  expects to record this  additional  recovery  when  received in the fourth
quarter 2001.

The  Corporation  is  involved  in various  other  claims and legal  proceedings
arising out of the ordinary  course of business.  Management  is of the opinion,
based on its review with  counsel of the  development  of such  matters to date,
that the ultimate  disposition of such other matters will not materially  affect
the consolidated financial position or results of operations of the Corporation.

(7) Subsequent Event
On November 13, 2001, the Corporation  announced that it had signed a definitive
agreement  to  acquire  First  Financial  Corp.,  parent of First Bank and Trust
Company,  a Rhode  Island-chartered  community bank. First Bank and Trust,  with
assets of $174.1 million,  is  headquartered  in Providence,  Rhode Island,  and
operates banking offices in Providence,  Cranston, Richmond and North Kingstown,
Rhode Island. In the merger,  each share of First Financial common stock will be
converted  into a combination  of $16.00 in cash and shares of Washington  Trust
Bancorp,  Inc.  common stock based on an exchange  ratio.  Based on a Washington
Trust stock price of $18.00,  First Financial  shareholders  would receive 0.889
shares  of  Washington  Trust  common  stock  (with a  value  of  $16.00)  for a
combination  of cash and  stock  initially  valued  at  $32.00  per share and an
aggregate  transaction value of approximately $39 million.  However,  the actual
number and value of Washington Trust Bancorp,  Inc. common stock to be issued to
First  Financial  shareholders  will be based on an exchange  formula  using the
average closing price of Washington Trust Bancorp,  Inc. common stock during the
15 trading days prior to receiving final regulatory approval,  within a range of
0.842 per share and 0.941 per  share.  The  purchase,  which is  expected  to be
completed  in the  second  quarter of 2002,  is  subject  to  certain  customary
conditions including approval by First Financial Corp.'s shareholders as well as
state and federal  banking  regulators.  Upon  consummation  of this event,  the
provisions  of  Statement  of  Financial  Accounting  Standards  (SFAS)  No. 141
"Business  Combinations" and SFAS No. 142 "Goodwill and Other Intangible Assets"
will be applied.


INDEPENDENT AUDITORS' REVIEW REPORT


The Board of Directors and Shareholders
Washington Trust Bancorp, Inc.:


We have reviewed the  consolidated  balance sheet of Washington  Trust  Bancorp,
Inc.  and  subsidiary  (the  "Corporation")  as of September  30, 2001,  and the
related  consolidated  statements of income for the  three-month  and nine-month
periods ended September 30, 2001 and 2000,  changes in shareholders'  equity and
cash flows for the nine-month  periods ended September 30, 2001 and 2000.  These
consolidated  financial  statements are the  responsibility of the Corporation's
management.

We conducted our review in accordance with standards established by the American
Institute  of  Certified  Public  Accountants.  A review  of  interim  financial
information consists principally of applying analytical  procedures to financial
data and making  inquiries of persons  responsible  for financial and accounting
matters. It is substantially less in scope than an audit conducted in accordance
with auditing standards generally accepted in the United States of America,  the
objective  of which is the  expression  of an opinion  regarding  the  financial
statements taken as a whole. Accordingly, we do not express such an opinion.

Based on our review, we are not aware of any material  modifications that should
be made to the consolidated  financial  statements referred to above for them to
be in conformity with  accounting  principles  generally  accepted in the United
States of America.

We have  previously  audited,  in accordance with auditing  standards  generally
accepted in the United  States of America,  the  consolidated  balance  sheet of
Washington  Trust Bancorp,  Inc. and subsidiary as of December 31, 2000, and the
related consolidated  statements of income,  changes in stockholders' equity and
cash  flows for the year then ended (not  presented  herein);  and in our report
dated  January  15,  2001,  we  expressed  an   unqualified   opinion  on  those
consolidated financial statements.  In our opinion, the information set forth in
the accompanying  consolidated  balance sheet as of December 31, 2000, is fairly
stated, in all material respects.

KPMG LLP

Providence, Rhode Island
October 18, 2001 except for Note 7, which is as of November 13, 2001







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

Forward-Looking Statements
This report contains  statements that are  "forward-looking  statements." We may
also make written or oral forward-looking  statements in other documents we file
with  the  Securities  and  Exchange  Commission,   in  our  annual  reports  to
shareholders,  in  press  releases  and  other  written  materials,  and in oral
statements  made by our  officers,  directors  or  employees.  You can  identify
forward-looking  statements  by  the  use  of  the  words  "believe,"  "expect,"
"anticipate,"  "intend,"  "estimate," "assume," "outlook," "will," "should," and
other  expressions  which predict or indicate future events and trends and which
do not relate to  historical  matters.  You  should not rely on  forward-looking
statements,  because they involve  known and unknown  risks,  uncertainties  and
other factors,  some of which are beyond the control of the  Corporation.  These
risks, uncertainties and other factors may cause the actual results, performance
or  achievements  of  the  Corporation  to  be  materially  different  from  the
anticipated future results,  performance or achievements expressed or implied by
the forward-looking statements.

Some of the factors that might cause these  differences  include the  following:
changes  in  general,  national  or  regional  economic  conditions,  changes in
interest  rates,  reductions  in  the  market  value  of  trust  and  investment
management   assets  under   administration,   reductions   in  deposit   levels
necessitating increased borrowing to fund loans and investments,  changes in the
size and nature of the Corporation's  competition,  changes in loan defaults and
charge-off   rates  and  changes  in  the   assumptions   used  in  making  such
forward-looking  statements.  In  addition,  the factors  described  under "Risk
Factors" in Item 1 of the Corporation's  Annual Report on Form 10-K for the year
ended December 31, 2000 may result in these  differences.  You should  carefully
review  all of these  factors,  and you  should be aware that there may be other
factors that could cause these  differences.  These  forward-looking  statements
were based on information,  plans and estimates at the date of this report,  and
we do not promise to update any forward-looking statements to reflect changes in
underlying  assumptions  or factors,  new  information,  future  events or other
changes.

Results of Operations
The Corporation  reported net income of $4.8 million, or $.40 per diluted share,
for the three months ended  September 30, 2001. Net income for the third quarter
of 2000 amounted to $3.7 million,  or $.31 per diluted  share.  The  Corporation
defines   operating   earnings  to  exclude  a  first  quarter  2001  litigation
settlement,  net of a third quarter insurance recovery,  of $2.8 million, net of
tax ($.23 per share).  It also excludes costs of $1.1 million,  net of tax ($.09
per share)  recorded in connection  with an acquisition in the second quarter of
2000  and   includes  an   adjustment   for  pro  forma   income  taxes  on  the
pre-acquisition  earnings of the acquired  company.  Operating  earnings for the
third quarter of 2001 amounted to $4.3 million,  or $.35 per diluted  share,  an
increase of 14.6% from the $3.7 million, or $.31 per diluted share, of operating
earnings reported for the third quarter of 2000.

The  Corporation's  rates of return on average assets and average equity for the
three months ended  September  30, 2001, on an operating  basis,  were 1.29% and
17.86%,  respectively.  Comparable  amounts  for the third  quarter of 2000 were
1.27% and 18.32%, respectively.

Net income for the nine months  ended  September  30, 2001 and 2000  amounted to
$8.8 million and $9.6 million,  respectively.  Operating  earnings for the first
nine months of 2001 amounted to $11.6 million,  or $.95 per diluted share, up by
13.0% over the $10.3 million, or $.85 per diluted share earned in the first nine
months of 2000.

The  Corporation's  rates of return on average assets and average equity for the
nine months ended  September  30, 2001,  on an operating  basis,  were 1.20% and
16.64%,  respectively.  Comparable amounts for the first nine months of 2000, on
an operating basis, were 1.19% and 17.06%, respectively.

Net  interest  income  (the  difference  between  interest  earned  on loans and
investments  and  interest  paid on deposits and other  borrowings)  amounted to
$10.5 million for the three months ended September 30, 2001, an increase of 7.0%
from the $9.8 million earned in the third quarter of 2000.  Net interest  income
for the nine months ended September 30, 2001 amounted to $29.3 million, compared
to $28.3 million for the corresponding 2000 period.  (See additional  discussion
under the caption "Net Interest Income.")

The  Corporation's  provision for loan losses amounted to $100 thousand and $250
thousand for the three months ended  September 30, 2001 and 2000,  respectively.
For the nine months ended  September  30, 2001 and 2000,  the provision for loan
losses totaled $450 thousand and $950 thousand,  respectively. The allowance for
loan losses  increased  from $13.1 million at December 31, 2000 to $13.7 million
at September 30, 2001 due to the year to date 2001 provision and recoveries, net
of  charge-offs.  The  provision  for the nine months ended  September  30, 2001
decreased compared to the same period last year, due to management's belief that
the  allowance  for loan  losses is at a  reasonable  level based on its current
evaluation.  The allowance for loan losses is management's  best estimate of the
probable  loan losses  incurred as of the balance  sheet date.  The allowance is
increased  by  provisions  charged  to  earnings  and by  recoveries  of amounts
previously charged off, and is reduced by charge-offs on loans.

Other  noninterest  income  (noninterest  income excluding net gains on sales of
securities)  amounted to $5.7 million for the three months ended  September  30,
2001, up from the $5.4 million  reported for the third quarter of 2000.  For the
nine months ended September 30, 2001, other noninterest income amounted to $15.8
million,  up 8.5% from the  comparable  2000  amount of $14.6  million.  Primary
sources of noninterest income are trust and investment  management fees, service
charges on deposit  accounts,  merchant  processing  fees and  mortgage  banking
activities. Revenue from mortgage banking activities associated with origination
of loans for the secondary  market  amounted to $1.2 million for the nine months
ended  September 30, 2001,  an increase of $793 thousand from the  corresponding
period in 2000. Due to falling interest rates,  mortgage loan origination volume
and refinancing activity have increased,  resulting in an increase in the number
of loans sold in the secondary market.  The Corporation  expects strong mortgage
banking  revenues to  continue  through  the end of 2001.  Trust and  investment
management  revenue totaled $7.9 million for the nine months ended September 30,
2001 down slightly from $8.0 million for the same period in 2000. Revenue growth
has slowed  primarily as a result of financial  market  declines  affecting  the
market value of trust and investment management assets under administration. The
value of such assets  amounted to $1.5 billion and $1.7 billion at September 30,
2001 and December 31, 2000, respectively.

For the nine months ended  September  30, 2001,  net realized  securities  gains
totaled $408  thousand,  compared to $758  thousand for the  corresponding  2000
period.

Other  noninterest  expense  (noninterest  expense  excluding a 2001  litigation
settlement,  net of an insurance  recovery,  and second quarter 2000 acquisition
costs)  amounted to $9.8 million and $9.6 million for the third  quarter of 2001
and 2000,  respectively.  For the nine months ended  September  30, 2001,  other
noninterest  expense  totaled $28.5  million,  compared to $27.9 million for the
comparable  period in 2000.  Salaries  and  benefit  expense  amounted  to $15.7
million for the nine months ended September 30, 2001, up $794 thousand, or 5.3%,
from the $14.9 million reported for the nine months ended September 30, 2000.

Net Interest Income
The accompanying  schedule  entitled  "Average  Balances / Net Interest Margin -
Fully Taxable  Equivalent  Basis (FTE)" should be read in conjunction  with this
discussion.

FTE net interest  income for the nine months ended  September  30, 2001 and 2000
amounted to $30.1 million and $29.1 million,  respectively.  For the nine months
ended  September 30, 2001,  average  interest-earning  assets amounted to $1.214
billion,  up $126.5  million,  or 11.6%,  over the comparable 2000 amount due to
growth in securities  and loans.  Deposit  growth and FHLB  advances  funded the
growth in  securities  and loans.  The net  interest  margins  (FTE net interest
income as a percentage of average  interest-earning  assets) for the nine months
ended  September  30,  2001 and 2000 were  3.32% and  3.57%,  respectively.  The
interest rate spread declined 23 basis points to 2.77% for the nine months ended
September  30, 2001.  Earning asset yields  declined 37 basis points,  while the
cost  of  interest-bearing   liabilities  decreased  14  basis  points,  thereby
narrowing the net interest spread. The decline in yields on loans and securities
offset  somewhat by lower  funding costs  associated  with time  deposits,  FHLB
advances and other borrowed funds were primarily responsible for the decrease in
the net interest margin.

Total average securities rose $82.3 million, or 15.7%, over the comparable prior
year period, mainly due to purchases of taxable debt securities. The FTE rate of
return on  securities  was 6.36% for the nine months ended  September  30, 2001,
compared to 6.89% for the same 2000 period. The decrease in yields on securities
reflects a  combination  of lower  yields on variable  rate  securities  tied to
short-term interest rates and lower marginal rates on investment purchases.

The yield on average  total loans  amounted  to 8.54% for the nine months  ended
September 30, 2001  compared to 8.67% for the  comparable  2000 period.  Average
loans for the nine months ended September 30, 2001 rose $44.2 million,  or 7.8%,
over the prior year and amounted to $607.4  million.  Average  residential  real
estate loans amounted to $253.1 million,  up 6.9% from the prior year level. The
yield on residential  real estate loans  amounted to 7.72%,  down 8 basis points
from the prior year yield. Average commercial loans rose 8.1% to $248.3 million.
The yield on  commercial  loans  amounted to 9.53%,  up 7 basis  points from the
prior year yield of 9.46%.  Included in interest income on commercial loans, for
the nine months ended  September 30, 2001, was $643 thousand of  appreciation in
value of the interest rate floor contract. Average consumer loans rose 9.7% over
the prior year and  amounted  to $106.0  million.  The yield on  consumer  loans
amounted to 8.16%,  a decrease  of 75 basis  points from the prior year yield of
8.91%, primarily due to a decline in yield on home equity lines.

Average  interest-bearing  liabilities  increased  12.1% to  $1.073  billion  at
September 30, 2001. Due primarily to lower rates paid on FHLB advances and other
borrowed  funds,  the  Corporation's  total  cost of funds  on  interest-bearing
liabilities amounted to 4.67% for the nine months ended September 30, 2001, down
from 4.81% for the comparable 2000 period. Average savings deposits for the nine
months  ended  September  30, 2001  increased  19.3% to $281.5  million from the
comparable  2000  amount.  The rate paid on savings  deposits for the first nine
months of 2001 was 1.92%,  compared to 1.74% for the same 2000  period.  Average
time deposits  increased  $11.1  million to $359.4  million with a decrease of 9
basis  points in the rate paid.  For the nine months ended  September  30, 2001,
average demand deposits, an interest-free funding source, increased $4.4 million
to $109.7 million. Average FHLB advances for the nine months ended September 30,
2001 amounted to $430.0 million,  up 15.9% from the comparable 2000 amount. This
increase was used  primarily to fund growth in the  portfolios  of available for
sale securities and held to maturity  securities.  The average rate paid on FHLB
advances for the nine months ended  September 30, 2001 was 5.82%,  down 27 basis
points from the prior year rate of 6.09%.

Average Balances / Net Interest Margin - Fully Taxable Equivalent Basis
The following  table sets forth average  balance and interest rate  information.
Income is presented on a fully taxable  equivalent basis (FTE). For dividends on
corporate stocks,  the 70% federal dividends  received deduction is also used in
the  calculation  of tax  equivalency.  Loans  held  for  sale,  nonaccrual  and
renegotiated  loans,  as well as  interest  earned on these loans (to the extent
recognized  in the  Consolidated  Statements  of Income) are included in amounts
presented for loans. Customer overdrafts are excluded from amounts presented for
loans.  Average  balances  for  securities  are  presented  at  cost,  with  any
unrealized  gains and  losses  of  securities  available  for sale  included  in
noninterest-earning assets.



Nine months ended September 30,                             2001                                2000
- --------------------------------------------------------------------------------------------------------------------
                                           Average                     Yield/     Average                     Yield/
(Dollars in thousands)                     Balance      Interest       Rate       Balance      Interest       Rate
- ---------------------------------------------------------------------------------------------------------------------
                                                                                            
Assets:
Residential real estate loans              $253,132      $14,607       7.72%      $236,865     $13,840        7.80%
Commercial and other loans                  248,280       17,702       9.53%       229,742      16,262        9.46%
Consumer loans                              105,981        6,472       8.16%        96,602       6,442        8.91%
- --------------------------------------------------------------------------------------------------------------------
   Total loans                              607,393       38,781       8.54%       563,209      36,544        8.67%
Federal funds sold  and other
  short-term investments                     15,210          517       4.54%        13,450         630        6.26%
Taxable debt securities                     531,603       25,117       6.32%       451,583      22,804        6.75%
Nontaxable debt securities                   22,258        1,100       6.61%        25,523       1,264        6.61%
Corporate stocks and FHLB stock              37,535        2,065       7.36%        33,738       2,348        9.29%
- --------------------------------------------------------------------------------------------------------------------
   Total securities                         606,606       28,799       6.36%       524,294      27,046        6.89%
- --------------------------------------------------------------------------------------------------------------------
   Total interest-earning assets          1,213,999       67,580       7.44%     1,087,503      63,590        7.81%
- --------------------------------------------------------------------------------------------------------------------
Non interest-earning assets                  70,958                                 62,355
- --------------------------------------------------------------------------------------------------------------------
   Total assets                          $1,284,957                             $1,149,858
- --------------------------------------------------------------------------------------------------------------------
Liabilities and Shareholders' Equity:
Savings deposits                           $281,545        4,054       1.92%      $236,041       3,082        1.74%
Time deposits                               359,414       14,621       5.44%       348,281      14,414        5.53%
FHLB advances                               429,996       18,724       5.82%       370,901      16,909        6.09%
Other                                         2,215           76       4.61%         2,102          95        6.03%
- --------------------------------------------------------------------------------------------------------------------
   Total interest-bearing liabilities     1,073,170       37,475       4.67%       957,325      34,500        4.81%
Demand deposits                             109,677                                105,322
Non interest-bearing liabilities              9,304                                  7,068
- --------------------------------------------------------------------------------------------------------------------
   Total liabilities                      1,192,151                              1,069,715
Total shareholders' equity                   92,806                                 80,143
- --------------------------------------------------------------------------------------------------------------------
   Total liabilities and
     shareholders' equity                $1,284,957                             $1,149,858
- --------------------------------------------------------------------------------------------------------------------
   Net interest income                                   $30,105                               $29,090
- --------------------------------------------------------------------------------------------------------------------
Net interest spread                                                    2.77%                                  3.00%
- --------------------------------------------------------------------------------------------------------------------
Net interest margin                                                    3.32%                                  3.57%
- --------------------------------------------------------------------------------------------------------------------


Interest income amounts presented in the preceding table include the following
adjustments for taxable equivalency:

(Dollars in thousands)

Nine months ended September 30,                          2001              2000
- --------------------------------------------------------------------------------
Commercial and other loans                               $115              $ 93
Nontaxable debt securities                                384               441
Corporate stocks                                          275               291






Financial Condition and Liquidity
Total  assets  rose 11.3% from  $1.218  billion at  December  31, 2000 to $1.356
billion at September 30, 2001.  Average  assets  totaled  $1.285 billion for the
nine months ended September 30, 2001, up 11.7% over the comparable 2000 period.

Securities  Available for Sale - The carrying value of securities  available for
sale at  September  30, 2001  amounted to $478.5  million,  an increase of $91.9
million,  or 23.8%,  over the  December  31, 2000 amount of $386.6  million.  As
previously disclosed,  pursuant to the transition provisions of SFAS No. 133, on
January 1, 2001, the Corporation  reclassified held to maturity  securities with
an estimated  fair value of $42.6 million into the available for sale  category.
The increase in carrying  value of  securities  available for sale was primarily
attributable  to  purchases  of  debt  securities  and the  reclassification  of
securities  in  accordance  with  SFAS  No.  133.  The  net  unrealized  gain on
securities  available  for sale  amounted  to $14.2  million,  compared  to $6.6
million at December 31, 2000.  This increase was  attributable to the effects of
reductions in interest rates that occurred during the nine months of 2001.

Securities  Held to Maturity - The carrying value of securities held to maturity
amounted to $150.0  million at  September  30, 2001,  up from $124.9  million at
December  31,  2000.  This  increase  was due to  purchases  of  mortgage-backed
securities   offset   in  part  by  the   aforementioned   reclassification   of
held-to-maturity   securities  to  the  available-for  sale  category.  The  net
unrealized  gain on  securities  held to maturity  amounted  to $4.5  million at
September 30, 2001, compared to $453 thousand at December 31, 2000.

Loans - At September 30, 2001,  total loans amounted to $620.9  million.  During
the nine months ended  September 30, 2001,  total loans increased $23.7 million.
Commercial  loans  amounted to $256.2 million at September 30, 2001, an increase
of $16.4  million from the December  31, 2000 balance of $239.8  million.  Total
residential  real estate loans increased $3.8 million from December 31, 2000 and
amounted to $254.7  million.  Total consumer loans amounted to $110.0 million at
September 30, 2001, up $3.6 million from $106.4 million at December 31, 2000.

Deposits - Total  deposits  amounted to $798.1 million at September 30, 2001, up
$62.4  million from $735.7  million at December  31,  2000.  For the nine months
ended September 30, 2001,  savings deposits  increased $50.4 million,  or 19.4%,
and amounted to $309.7 million at September 30, 2001.  Demand deposits  amounted
to $124.1  million at September 30, 2001, up $11.1 million from the December 31,
2000 balance due to normal seasonal deposit inflow. Time deposits increased $978
thousand from December 31, 2000 to $364.3 million at September 30, 2001.

Borrowings - The  Corporation  utilizes  advances from the FHLB as well as other
borrowings as part of its overall funding  strategy.  FHLB advances were used to
meet short-term liquidity needs, to fund loan growth and to purchase securities.
FHLB advances amounted to $441.1 million at September 30, 2001, up $63.8 million
from the December 31, 2000 amount. In addition,  other borrowings outstanding at
September  30,  2001 and  December  31, 2000  amounted to $4.8  million and $3.2
million, respectively.

For the nine months ended  September  30, 2001,  net cash provided by operations
amounted to $6.9 million.  Proceeds from sales of loans in the first nine months
of 2001 amounted to $61.4 million,  while loans  originated for sale amounted to
$63.3 million.  Net cash used in investing activities amounted to $140.0 million
and was primarily  used to purchase  securities.  Net cash provided by financing
activities  of $123.5  million was  generated  mainly by a net  increase in FHLB
advances and an increase in total deposits. (See Consolidated Statements of Cash
Flows for additional information.)






Nonperforming Assets
Nonperforming assets are summarized in the following table:

                                                    September 30,   December 31,
(Dollars in thousands)                                  2001            2000
- --------------------------------------------------------------------------------
Nonaccrual loans 90 days or more past due              $1,867          $1,608
Nonaccrual loans less than 90 days past due             1,420           1,826
- --------------------------------------------------------------------------------
Total nonaccrual loans                                  3,287           3,434
Other real estate owned                                    17               9
- --------------------------------------------------------------------------------
Total nonperforming assets                             $3,304          $3,443
- --------------------------------------------------------------------------------
Nonaccrual loans as a percentage of total loans           .53%            .58%
Nonperforming assets as a percentage of total assets      .24%            .28%
Allowance for loan losses to nonaccrual loans          416.41%         382.50%
Allowance for loan losses to total loans                 2.20%           2.20%

Not included in the analysis of  nonperforming  assets at September 30, 2001 and
December  31, 2000 above are  approximately  $320  thousand  and $393  thousand,
respectively,  of loans greater than 90 days past due and still accruing.  These
loans  consist   primarily  of   residential   mortgages   that  are  considered
well-collateralized and in the process of collection and therefore are deemed to
have no loss exposure.

Impaired  loans consist of all  nonaccrual  commercial  loans.  At September 30,
2001, the recorded  investment in impaired  loans was $2.1 million,  which had a
related  allowance  amounting  to $260  thousand.  During the nine months  ended
September 30, 2001, the average  recorded  investment in impaired loans was $2.2
million.  Also during this period,  interest income recognized on impaired loans
amounted to  approximately  $118 thousand.  Interest income on impaired loans is
recognized on a cash basis only.

The following is an analysis of nonaccrual loans by loan category:

                                                 September 30,      December 31,
  (Dollars in thousands)                             2001               2000
- --------------------------------------------------------------------------------
Residential mortgages                                 $580              $ 796
Commercial:
   Mortgages                                           830              1,076
   Other (1)                                         1,317              1,018
Consumer                                               560                544
- --------------------------------------------------------------------------------
Total nonaccrual loans                              $3,287             $3,434
- --------------------------------------------------------------------------------
(1) Loans to businesses and individuals, a substantial portion of which is fully
    or partially collateralized by real estate.

Capital Resources
Total equity  capital  amounted to $98.8  million,  or 7.3% of total assets,  at
September  30, 2001.  This compares to $89.2  million,  or 7.3%, at December 31,
2000. Current year results include a first quarter litigation settlement, net of
a third quarter  insurance  recovery,  amounting to $2.8 million,  net of income
taxes. (See additional  information under the caption  Litigation for additional
information.)

At September 30, 2001,  the  Corporation's  Tier 1 risk-based  capital ratio was
12.32% and the total  risk-adjusted  capital ratio was 13.90%. The Corporation's
Tier 1 leverage ratio amounted to 6.75% at September 30, 2001. These ratios were
above the ratios required to be categorized as well-capitalized.

Dividends payable at September 30, 2001 amounted to approximately  $1.6 million,
representing  $.13 per share  payable on October 15,  2001,  an increase of 8.3%
over the $.12 per share  declared  in the third  quarter of 2000.  The source of
funds for dividends paid by the Corporation is dividends received from the Bank.
The Bank is a regulated enterprise,  and as such its ability to pay dividends to
the parent is subject to regulatory review and restriction.

Book value per share as of September  30, 2001 and December 31, 2000 amounted to
$8.19 and $7.43, respectively.

Litigation
In January 1997, a suit was filed against the  Washington  Trust Bancorp  Inc.'s
bank subsidiary (the "Bank") in the Superior Court of Washington  County,  Rhode
Island by Maxson  Automatic  Machinery  Company  ("Maxson"),  a former corporate
customer,  and Maxson's  shareholders for damages which the plaintiffs allegedly
incurred as a result of an embezzlement by Maxson's former president,  treasurer
and fifty percent  shareholder,  which allegedly occurred between 1986 and 1995.
The suit alleged that the Bank erred in  permitting  this  individual,  while an
officer of Maxson,  to transfer funds from Maxson's  account at the Bank for his
personal benefit.

On May 11,  2001,  the Bank entered into an  agreement  with the  plaintiffs  to
settle the suit.  Under the terms of the  agreement,  which does not  involve an
admission of wrongdoing,  the Bank agreed to pay $4.8 million to the plaintiffs.
The  cost  of  this  settlement  was  recorded  in  the  consolidated  financial
statements  as of and for the quarter  ended March 31, 2001.  Net of the related
income tax  effect,  the cost of the  settlement  amounted to $3.3  million.  In
August 2001,  the Bank  received a settlement  from an insurance  carrier in the
amount of $775  thousand  ($553  thousand  net of tax) in  connection  with this
matter.  The recovery was recorded as a reduction of the  litigation  settlement
cost  included  in  other  noninterest   expenses.   The  Bank  has  received  a
notification  from  another  of  its  insurance  carriers  that  it  will  pay a
settlement to the Bank in the amount of $400 thousand ($280 thousand net of tax)
in connection  with this matter,  subject to the execution of an agreement.  The
Bank  expects to record this  additional  recovery  when  received in the fourth
quarter 2001.

Recent Accounting Developments
In June 2001, the Financial  Accounting  Standards  Board (FASB) issued SFAS No.
141,  "Business  Combinations.  SFAS  141  addresses  financial  accounting  and
reporting for business combinations and supersedes APB Opinion No. 16, "Business
Combinations,"  and  FASB  Statement  No.  38,  "Accounting  for  Preacquisition
Contingencies of Purchased  Enterprises." All business combinations in the scope
of this  Statement  are to be  accounted  for  using one  method - the  purchase
method. Therefore, this Statement eliminates the use of the pooling-of-interests
method for  accounting  for business  combinations.  The  provisions of SFAS 141
apply to all business combinations initiated after June 30, 2001, and also apply
to all business  combinations  accounted for using the purchase method for which
the  date of  acquisition  is  July  1,  2001 or  later.  The  adoption  of this
pronouncement  is not  expected to have a material  impact on the  Corporation's
financial statements.

Also in June 2001, the FASB issued SFAS No. 142,  "Goodwill and Other Intangible
Assets."  This  Statement  addresses  financial  accounting  and  reporting  for
acquired goodwill and other intangible assets and supersedes APB Opinion No. 17,
"Intangible  Assets." It  addresses  how  intangible  assets  that are  acquired
individually  or with a group  of other  assets  (but not  those  acquired  in a
business combination) should be accounted for in financial statements upon their
acquisition.  This Statement  also  addresses how goodwill and other  intangible
assets should be accounted for after they have been initially  recognized in the
financial  statements.  The  provisions  of this  Statement  are  required to be
applied  starting  with fiscal years  beginning  after  December  15, 2001.  The
adoption of this  pronouncement is not expected to have a material impact on the
Corporation's financial statements.

In June 2001,  the FASB issued SFAS No. 143,  "Accounting  for Asset  Retirement
Obligations."  SFAS  143  addresses  financial   accounting  and  reporting  for
obligations associated with the retirement of tangible long-lived assets and the
associated asset retirement costs. This Statement applies to all entities and is
effective for financial  statements  issued for all fiscal years beginning after
June 15,  2002.  The  adoption of this  pronouncement  is not expected to have a
material impact on the Corporation's  financial statements.  In August 2001, the
FASB  issued  SFAS  No.  144  "Accounting  for the  Impairment  or  Disposal  of
Long-Lived   Assets."  This  Statement   supersedes   FASB  Statement  No.  121,
"Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to
be Disposed Of," and the accounting and reporting  provisions of APB Opinion No.
30,  "Reporting the Results of Operations - Reporting the Effects of Disposal of
a Segment of a Business,  and Extraordinary,  Unusual and Infrequently Occurring
Events and Transactions."  This Statement  established a single accounting model
to be used for long-lived assets to be disposed of by sale,  whether  previously
held and used or newly  acquired,  broadened the  presentation  of  discontinued
operations  to include more  disposal  transactions,  and  resolves  significant
implementation  issues related to SFAS No. 121. The provisions of this Statement
are effective for financial  statements  issued for fiscal years beginning after
December 15, 2001 and interim periods within those fiscal years.  The provisions
of  this  Statement  are to be  applied  prospectively.  The  adoption  of  this
pronouncement  is not  expected to have a material  impact on the  Corporation's
financial statements.

Recent Events
On November 13, 2001, the Corporation  announced that it had signed a definitive
agreement  to  acquire  First  Financial  Corp.,  parent of First Bank and Trust
Company,  a Rhode  Island-chartered  community bank. First Bank and Trust,  with
assets of $174.1 million,  is  headquartered  in Providence,  Rhode Island,  and
operates banking offices in Providence,  Cranston, Richmond and North Kingstown,
Rhode Island. In the merger,  each share of First Financial common stock will be
converted  into a combination  of $16.00 in cash and shares of Washington  Trust
Bancorp,  Inc.  common stock based on an exchange  ratio.  Based on a Washington
Trust stock price of $18.00,  First Financial  shareholders  would receive 0.889
shares  of  Washington  Trust  common  stock  (with a  value  of  $16.00)  for a
combination  of cash and  stock  initially  valued  at  $32.00  per share and an
aggregate  transaction value of approximately $39 million.  However,  the actual
number and value of Washington Trust Bancorp,  Inc. common stock to be issued to
First  Financial  shareholders  will be based on an exchange  formula  using the
average closing price of Washington Trust Bancorp,  Inc. common stock during the
15 trading days prior to receiving final regulatory approval,  within a range of
0.842 per share and 0.941 per  share.  The  purchase,  which is  expected  to be
completed  in the  second  quarter of 2002,  is  subject  to  certain  customary
conditions including approval by First Financial Corp.'s shareholders as well as
state and federal  banking  regulators.  Upon  consummation  of this event,  the
provisions  of SFAS No. 141 "Business  Combinations"  and SFAS No. 142 "Goodwill
and Other Intangible Assets" will be applied.

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Interest Rate Sensitivity and Liquidity
Interest  rate risk is one of the major market  risks faced by the  Corporation.
The  Corporation's  objective is to manage assets and funding sources to produce
results which are consistent with its liquidity,  capital adequacy, growth, risk
and profitability goals.

The Corporation  manages  interest rate risk using income  simulation to measure
interest  rate risk  inherent  in its  on-balance  sheet and  off-balance  sheet
financial instruments at a given point in time by showing the effect of interest
rate  shifts on net  interest  income  over a 60-month  period.  The  simulation
results are reviewed to determine  whether the negative exposure of net interest
income to changes in interest rates remains within established  tolerance levels
over a 24-month horizon,  and to develop  appropriate  strategies to manage this
exposure.  In addition,  the ALCO  reviews  60-month  horizon  results to assess
longer-term  risk inherent in the balance  sheet,  although no 60-month  horizon
tolerance  levels are  specified.  As of September 30, 2001,  the  Corporation's
estimated  exposure as a percentage of net interest income for the next 12 month
period  and  the  subsequent  12  month  period  thereafter  (months  13 -  24),
respectively, is as follows:

                                              Months 1 - 12       Months 13 - 24
  ------------------------------------------------------------------------------
  200 basis point increase in rates                0.48%               0.67%
  200 basis point decrease in rates               -2.06%              -7.94%

Since this simulation assumes the Corporation's balance sheet will remain static
over the 24-month simulation horizon,  the results do not reflect adjustments in
strategy that the Corporation  could  implement in response to rate shifts,  and
should therefore not be relied upon as a projection of net interest income.

For a complete discussion of interest rate sensitivity and liquidity,  including
simulation assumptions, see the Corporation's Annual Report on Form 10-K for the
year ended December 31, 2000.

The  Corporation  also  monitors  the  potential  change in market  value of its
available for sale debt securities  using both parallel rate shifts of up to 200
basis points and "value at risk"  analysis.  The purpose is to determine  market
value exposure which may not be captured by income  simulation,  but which might
result in changes to the Corporation's capital position.  Results are calculated
using industry-standard  modeling analytics and securities data. The Corporation
uses  the  results  to  manage  the  effect  of  market  value  changes  on  the
Corporation's capital position. As of September 30, 2001, an immediate 200 basis
point  rise  in  rates  would  result  in a 3.8%  decline  in the  value  of the
Corporation's available for sale debt securities.  Conversely, a 200 basis point
fall in rates would result in a 1.1% increase in the value of the  Corporation's
available  for sale debt  securities.  "Value  at risk"  analysis  measures  the
theoretical  maximum  market value loss over a given time period based on recent
historical  price activity of different  classes of securities.  The anticipated
maximum  market  value  reduction  for  the  Corporation's  available  for  sale
securities  portfolio at  September  30,  2001,  including  both debt and equity
securities,  was 4.2%,  assuming a one-year time horizon and a 5% probability of
occurrence for "value at risk" analysis.

During 1998, the Corporation entered into an interest rate floor contract with a
notional  principal amount of $20 million and a five-year term maturing in March
2003.  The  contract is intended to function as a hedge  against  reductions  in
interest  income  realized from  prime-based  loans.  The  Corporation  receives
payment for the contract if certain interest rates fall below specified  levels.
Effective  January 1, 2001 with the  adoption of SFAS No. 133,  the  Corporation
recognized  the fair value of this  derivative as an asset on the balance sheet.
At September  30, 2001 the carrying  value of the interest  rate floor  contract
amounted to $741 thousand and is reported in other assets.






PART II                         OTHER INFORMATION

Item 1.  Legal Proceedings
          On January 28, 1997, a suit was filed against the Bank in the Superior
          Court of Washington County, Rhode Island by Maxson Automatic Machinery
          Company  ("Maxson"),   a  former  corporate  customer,   and  Maxson's
          shareholders for damages which the plaintiffs  allegedly incurred as a
          result of an embezzlement by Maxson's former president,  treasurer and
          fifty percent  shareholder,  which allegedly occurred between 1986 and
          1995.  The  suit  alleged  that  the Bank  erred  in  permitting  this
          individual,  while an  officer  of  Maxson,  to  transfer  funds  from
          Maxson's  account  at the Bank for his  personal  benefit.  The claims
          against the Bank were based upon theories of breach of fiduciary duty,
          negligence, breach of contract, unjust enrichment, conversion, failure
          to act in a commercially reasonable manner, and constructive fraud.

          On May  11,  2001,  the  Bank  entered  into  an  agreement  with  the
          plaintiffs to settle the suit. Under the terms of the agreement, which
          does not involve an  admission of  wrongdoing,  the Bank agreed to pay
          $4.8  million  to the  plaintiffs.  The  cost of this  settlement  was
          recorded in the  consolidated  financial  statements as of and for the
          quarter  ended March 31, 2001.  Net of the related  income tax effect,
          the cost of the settlement  amounted to $3.3 million.  In August 2001,
          the Bank received a settlement from an insurance carrier in the amount
          of $775 thousand  ($553  thousand net of tax) in connection  with this
          matter.  The recovery  was  recorded as a reduction of the  litigation
          settlement cost included in other noninterest  expenses.  The Bank has
          received a notification from another of its insurance carriers that it
          will pay a settlement to the Bank in the amount of $400 thousand ($280
          thousand net of tax) in  connection  with this matter,  subject to the
          execution of an agreement.  The Bank expects to record this additional
          recovery when received in the fourth quarter 2001.

          The  Corporation  is  involved  in  various  other  claims  and  legal
          proceedings arising out of the ordinary course of business. Management
          is of the opinion, based on its review with counsel of the development
          of such matters to date,  that the ultimate  disposition of such other
          matters will not materially affect the consolidated financial position
          or results of operations of the Corporation.


Item 6.  Exhibits and Reports on Form 8-K
(a)  Exhibit index
     Exhibit No.

        10.a    Amendment to Change in Control Agreement with Executive Officers
        10.b    Supplemental Executive Retirement Plan
        11      Statement re Computation of Per Share Earnings

(b) There were no reports on Form 8-K filed during the quarter  ended  September
    30, 2001.







                                   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.


                                    WASHINGTON TRUST BANCORP, INC.
                                    ------------------------------
                                             (Registrant)



November 13, 2001                   By:  John C. Warren
                                    --------------------------------------------
                                    John C. Warren
                                    Chairman and Chief Executive Officer
                                    (principal executive officer)





November 13, 2001                   By:  David V. Devault
                                    --------------------------------------------
                                    David V. Devault
                                    Executive Vice President, Treasurer
                                    and Chief Financial Officer
                                    (principal financial and accounting officer)