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, 2002 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, 2002 was 13,034,996.








                                Page 1


                              FORM 10-Q
            WASHINGTON TRUST BANCORP, INC. AND SUBSIDIARY
               For The Quarter Ended September 30, 2002

                          TABLE OF CONTENTS

                                                                        Page
                                                                       Number
PART I.  Financial Information

Item 1.  Financial Statements

Consolidated Balance Sheets
       September 30, 2002 and December 31, 2001

Consolidated Statements of Income
       Three and Nine Months Ended September 30, 2002 and 2001

Consolidated Statements of Changes in Shareholders' Equity
       Nine Months Ended September 30, 2002 and 2001

Consolidated Statements of Cash Flows
       Nine Months Ended September 30, 2002 and 2001

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

Item 4.  Controls and Procedures

PART II. Other Information

Item 1.  Legal Proceedings

Item 6.  Exhibits and Reports on Form 8-K

Signatures

Certifications


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,   performance  or  achievements   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 management,  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,
                                                        2002           2001
- --------------------------------------------------------------------------------
Assets:
Cash and due from banks                               $34,012          $30,399
Federal funds sold and other short-term investments    10,325           20,500
Mortgage loans held for sale                            9,516            7,710
Securities:
   Available for sale, at fair value                  558,536          453,956
   Held to maturity, at cost; fair value $224,799
     in 2002 and $177,595 in 2001                     216,719          175,105
- --------------------------------------------------------------------------------
   Total securities                                   775,255          629,061

Federal Home Loan Bank stock, at cost                  24,582           23,491
Loans                                                 756,978          605,645
Less allowance for loan losses                         15,660           13,593
- --------------------------------------------------------------------------------
   Net loans                                          741,318          592,052

Premises and equipment, net                            24,398           22,102
Accrued interest receivable                             8,051            7,124
Goodwill and other intangibles                         25,750              669
Other assets                                           31,375           29,121
- --------------------------------------------------------------------------------
   Total assets                                    $1,684,582       $1,362,229
- --------------------------------------------------------------------------------
Liabilities:
Deposits:
   Demand                                            $175,245         $134,783
   Savings                                            454,437          316,953
   Time                                               479,743          365,140
- --------------------------------------------------------------------------------
   Total deposits                                   1,109,425          816,876
Dividends payable                                       1,500            1,569
Federal Home Loan Bank advances                       425,725          431,490
Other borrowings                                        7,691            2,087
Accrued expenses and other liabilities                 14,906           12,270
- --------------------------------------------------------------------------------
   Total liabilities                                1,559,247        1,264,292
- --------------------------------------------------------------------------------
Shareholders' Equity:
Common stock of $.0625 par value; authorized
   30 million shares; issued 13,086,795 shares
   in 2002 and 12,065,283 shares in 2001                  818              754
Paid-in capital                                        28,782           10,696
Retained earnings                                      88,064           81,114
Accumulated other comprehensive income                  8,667            6,416
Treasury stock, at cost; 51,805 shares in 2002
   and 54,102 shares in 2001                             (996)          (1,043)
- --------------------------------------------------------------------------------
   Total shareholders' equity                         125,335           97,937
- --------------------------------------------------------------------------------
   Total liabilities and shareholders' equity      $1,684,309       $1,362,229
- --------------------------------------------------------------------------------

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,                                                 2002        2001         2002        2001
- ----------------------------------------------------------------------------------------------------------------------
                                                                                                  
Interest income:
   Interest and fees on loans                                             $12,958     $12,846      $36,762     $38,666
   Interest from securities                                                 9,342       8,752       26,837      25,833
   Dividends on corporate stock and Federal Home Loan Bank stock              500         591        1,480       1,790
   Interest on federal funds sold and other short-term investments             63         134          171         517
- -----------------------------------------------------------------------------------------------------------------------
   Total interest income                                                   22,863      22,323       65,250      66,806
- -----------------------------------------------------------------------------------------------------------------------
Interest expense:
   Savings deposits                                                         1,773       1,300        3,926       4,054
   Time deposits                                                            4,161       4,573       12,624      14,621
   Federal Home Loan Bank advances                                          4,963       5,971       15,692      18,724
   Other                                                                       28          23           65          76
- -----------------------------------------------------------------------------------------------------------------------
   Total interest expense                                                  10,925      11,867       32,307      37,475
- -----------------------------------------------------------------------------------------------------------------------
Net interest income                                                        11,938      10,456       32,943      29,331
Provision for loan losses                                                     100         100          300         450
- -----------------------------------------------------------------------------------------------------------------------
Net interest income after provision for loan losses                        11,838      10,356       32,643      28,881
- -----------------------------------------------------------------------------------------------------------------------
Noninterest income:
   Trust and investment management                                          2,468       2,620        7,700       7,928
   Service charges on deposit accounts                                        986         894        2,788       2,679
   Merchant processing fees                                                 1,221       1,099        2,443       2,091
   Net gains on loan sales                                                    608         352        1,522       1,188
   Income from bank-owned life insurance                                      291         287          864         838
   Net realized (losses) gains on securities                                 (52)           -          620         408
   Other income                                                               507         401        1,105       1,079
- -----------------------------------------------------------------------------------------------------------------------
   Total noninterest income                                                 6,029       5,653       17,042      16,211
- -----------------------------------------------------------------------------------------------------------------------
Noninterest expense:
   Salaries and employee benefits                                           6,047       5,326       17,630      15,685
   Net occupancy                                                              675         652        1,970       2,004
   Equipment                                                                  887         760        2,470       2,394
   Legal, audit and professional fees                                         815         235        1,209       1,072
   Merchant processing costs                                                  965         872        1,936       1,672
   Advertising and promotion                                                  271         311          947         790
   Office supplies                                                            146         157          432         485
   Amortization of intangibles                                                220          32          441          97
   Acquisition related expenses                                                 -           -          605           -
   Litigation settlement (recovery) cost                                        -       (775)            -       4,025
   Other                                                                    1,303       1,434        4,327       4,302
- -----------------------------------------------------------------------------------------------------------------------
   Total noninterest expense                                               11,329       9,004       31,967      32,526
- -----------------------------------------------------------------------------------------------------------------------
Income before income taxes                                                  6,538       7,005       17,718      12,566
Income tax expense                                                          2,027       2,163        5,439       3,770
- -----------------------------------------------------------------------------------------------------------------------
   Net income                                                              $4,511      $4,842      $12,279      $8,796
- -----------------------------------------------------------------------------------------------------------------------

Weighted average shares outstanding - basic                              13,032.9    12,056.9     12,635.9    12,033.6
Weighted average shares outstanding - diluted                            13,254.3    12,270.1     12,833.7    12,198.1

Per share information:
   Basic earnings per share                                                  $.35        $.40         $.97        $.73
   Diluted earnings per share                                                $.34        $.40         $.96        $.72
   Cash dividends declared per share                                         $.14        $.13         $.42        $.39


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          Stock        Total
- -----------------------------------------------------------------------------------------------------------------------
                                                                                            
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
- -----------------------------------------------------------------------------------------------------------------------


Balance at January 1, 2002                $754      $10,696     $81,114          $6,416         $(1,043)       $97,937
Net income                                                       12,279                                         12,279
Other comprehensive income, net of tax:
   Net unrealized gains on securities                                             2,858                          2,858
   Reclassification adjustments                                                    (607)                          (607)
                                                                                                             ----------
Comprehensive income                                                                                            14,530
Cash dividends declared                                          (5,329)                                        (5,329)
Shares issued                                          (169)                                        585            416
Shares issued for acquisition               64       18,255                                                     18,319
Shares repurchased                                                                                 (538)          (538)
- ------------------------------------------------------------------------------------------------------------------------
Balance at September 30, 2002             $818      $28,782     $88,064          $8,667           $(996)      $125,335
- ------------------------------------------------------------------------------------------------------------------------



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,                           2002            2001
- --------------------------------------------------------------------------------
Cash flows from operating activities:
   Net income                                           $12,279          $8,796
   Adjustments to reconcile net income to net cash
       provided by operating activities:
     Provision for loan losses                              300             450
     Depreciation of premises and equipment               2,220           2,168
     Amortization of premium in excess of accretion of
       discount on debt securities                          951             266
     Increase in bank-owned life insurance                 (864)           (838)
     Depreciation (appreciation) of
       derivative instruments                               398            (573)
     Net amortization of intangibles                         51               -
     Net realized gains on securities                      (620)           (408)
     Net gains on loan sales                             (1,522)         (1,188)
     Proceeds from sales of loans                        66,001          61,402
     Loans originated for sale                          (66,392)        (63,315)
     Increase in accrued interest receivable               (453)           (112)
     Increase in other assets                            (2,214)         (2,790)
     Increase (decrease) in accrued expenses
       and other liabilities                             (1,230)          2,337
     Other, net                                             501             679
- --------------------------------------------------------------------------------
   Net cash provided by operating activities              9,406           6,874
- --------------------------------------------------------------------------------
Cash flows from investing activities:
   Securities available for sale:
     Purchases                                         (236,233)       (146,887)
     Proceeds from sales                                 28,911             238
     Maturities and principal repayments                112,483         106,037
   Securities held to maturity:
     Purchases                                          (92,477)        (92,805)
     Maturities and principal repayments                 50,658          24,107
   Purchase of Federal Home Loan Bank stock                   -          (3,933)
   Principal collected on loans under loan originations (12,410)         (8,691)
   Purchase of loans                                    (23,892)        (15,151)
   Proceeds from sales of other real estate owned            36             150
   Proceeds from sales of premises and equipment            638               -
   Purchases of premises and equipment                   (2,609)         (3,043)
   Cash acquired, net of payment made for acquisition    34,506               -
- --------------------------------------------------------------------------------
   Net cash used in investing activities               (140,389)       (139,978)
- --------------------------------------------------------------------------------
Cash flows from financing activities:
   Net increase in deposits                             155,240          62,412
   Net increase in other borrowings                       2,750           1,593
   Proceeds from Federal Home Loan Bank advances        476,700         886,000
   Repayment of Federal Home Loan Bank advances        (504,634)       (822,219)
   Purchase of treasury stock                              (538)             (1)
   Net effect of common stock transactions                  301             245
   Cash dividends paid                                   (5,398)         (4,567)
- --------------------------------------------------------------------------------
   Net cash provided by financing activities            124,421         123,463
- --------------------------------------------------------------------------------
   Net decrease in cash and cash equivalents             (6,562)         (9,641)
   Cash and cash equivalents at beginning of year        50,899          43,860
- --------------------------------------------------------------------------------
   Cash and cash equivalents at end of period           $44,337         $34,219
- --------------------------------------------------------------------------------

(Continued)


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


                                                              (Unaudited)
Nine months ended September 30,                         2002               2001
- --------------------------------------------------------------------------------
Noncash Investing and Financing Activities:
   Net transfers from loans to other real
    estate owned (OREO)                                   $-               $168
   Loans charged off                                     229                221
   Increase in unrealized gain on securities
    available for sale, net of tax                     2,251              4,953
   Increase in paid-in capital resulting from
    tax benefits on stock option exercises               115                304

In  conjunction  with  the  purchase  acquisition detailed in Note 3 to the
Consolidated  Financial Statements, assets were acquired and liabilities were
assumed as follows:

Fair value of assets acquired                       $204,807                 $-
Less liabilities assumed                             166,753                  -

Supplemental Disclosures:
   Interest payments                                 $31,922            $38,087
   Income tax payments                                 6,603              2,926


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


WASHINGTON TRUST BANCORP, INC. AND SUBSIDIARY
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


(1) Basis of Presentation
The accounting  and reporting  policies of Washington  Trust Bancorp,  Inc. (the
"Bancorp") and its wholly owned  subsidiary,  The Washington  Trust Company (the
"Subsidiary")  (together,  the  "Corporation")  are in accordance with generally
accepted  accounting  principles and conform to general practices of the banking
industry. In the opinion of management,  the accompanying consolidated financial
statements reflect all adjustments  (consisting of normal recurring adjustments)
and disclosures necessary to present fairly the Corporation's financial position
as of September 30, 2002 and December 31, 2001 and the results of operations and
cash flows for the interim periods presented.

The consolidated  financial  statements  include the accounts of the Bancorp and
the Subsidiary. 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 Bancorp's  Annual
Report  on  Form  10-K  for  the  year  ended   December   31,   2001.   Certain
reclassifications have been made to prior period financial statements to conform
to the 2002 presentation.  Such  reclassifications  have no effect on previously
reported net income.

(2) New Accounting Pronouncements
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 eliminated 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.

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  were required to be
applied starting with fiscal years beginning after December 15, 2001.

The adoption of the foregoing  pronouncements  did not have a material impact on
the Corporation's financial statements with respect to any business combinations
that  occurred  prior  to  2002.  SFAS  Nos.  141 and 142  were  applied  to the
acquisition of First Financial Corp., which was completed on April 16, 2002. See
Note 3 to the  Consolidated  Financial  Statements  for  discussion of the First
Financial Corp. acquisition.

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 resolved
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  did not  have a  material  impact  on the  Corporation's
financial statements.

(3) Acquisition
On April 16, 2002, the Corporation  completed the acquisition of First Financial
Corp.,   the  parent  company  of  First  Bank  and  Trust   Company,   a  Rhode
Island-chartered   community  bank.  The  results  of  First  Financial  Corp.'s
operations have been included in the  Corporation's  Consolidated  Statements of
Income since that date.  First Financial Corp. was  headquartered in Providence,
Rhode Island and its subsidiary,  First Bank and Trust Company, operated banking
offices in Providence, Cranston, Richmond and North Kingstown, Rhode Island. The
Corporation  closed the Richmond and North  Kingstown  offices and  consolidated
them into  existing  Subsidiary  banking  offices in May 2002.  Pursuant  to the
Agreement  and Plan of Merger  dated  November  12, 2001,  the  acquisition  was
effected  by means of the  merger  of First  Financial  Corp.  with and into the
Bancorp  and the  merger  of First  Bank  and  Trust  Company  with and into the
Subsidiary.  The  acquisition was accounted for as a purchase in accordance with
SFAS  No.  141  "Business  Combinations"  and the  provisions  of SFAS  No.  142
"Goodwill and Other Intangible Assets" were also applied.

The Bancorp issued 1,021,512 common shares and paid $19.4 million in cash to the
First Financial Corp. shareholders in connection with the acquisition. The total
purchase price of First Financial Corp. was $38.1 million. Shareholders of First
Financial common stock received 0.842 of a Bancorp share plus $16.00 in cash for
each share of First Financial common stock, with cash paid in lieu of fractional
shares.

The  following  table  summarizes  the fair  values of the assets  acquired  and
liabilities  assumed for First Financial  Corp. at the date of acquisition.  The
Corporation  expects that some  adjustments  of the fair values  assigned to the
assets  acquired and  liabilities  assumed at April 16, 2002 may be subsequently
recorded,  although  such  adjustments  are  not  expected  to  be  material.  A
substantial  portion  of the First  Financial  Corp.  investment  portfolio  was
liquidated prior to April 16, 2002.

(Dollars in thousands)                                              April 16,
                                                                      2002
- --------------------------------------------------------------------------------
Assets:
Cash and due from banks                                              $43,034
Short-term investments                                                11,208
Investments                                                            6,521
Federal Home Loan Bank stock                                           1,091
Net loans                                                            113,703
Premises and equipment, net                                            2,539
Accrued interest receivable                                              474
Goodwill                                                              21,866
Other assets                                                           4,371
- --------------------------------------------------------------------------------
Total assets acquired                                               $204,807
- --------------------------------------------------------------------------------
Liabilities:
Deposits                                                            $137,729
Federal Home Loan Bank advances                                       22,303
Other borrowings                                                       2,854
Accrued expenses and other liabilities                                 3,867
- --------------------------------------------------------------------------------
Total liabilities acquired                                          $166,753
- --------------------------------------------------------------------------------
Net assets acquired                                                  $38,054
- --------------------------------------------------------------------------------


(4) Securities


Securities available for sale are summarized as follows:

(Dollars in thousands)                                 Amortized         Unrealized        Unrealized         Fair
                                                         Cost               Gains            Losses           Value
- ---------------------------------------------------------------------------------------------------------------------
                                                                                                
September 30, 2002
U.S. Treasury obligations and obligations
  of U.S. government-sponsored agencies                 $ 56,189          $ 2,996             $   -         $ 59,185
Mortgage-backed securities                               401,814            8,711             (280)          410,245
Corporate bonds                                           66,997            1,517           (1,826)           66,688
Corporate stocks                                          20,021            3,901           (1,504)           22,418
- ---------------------------------------------------------------------------------------------------------------------
Total                                                    545,021           17,125           (3,610)          558,536
- ---------------------------------------------------------------------------------------------------------------------
December 31, 2001
U.S. Treasury obligations and obligations
  of U.S. government-sponsored agencies                   64,368            2,348               (1)           66,715
Mortgage-backed securities                               296,729            4,411           (1,090)          300,050
Corporate bonds                                           64,934            1,130           (1,915)           64,149
Corporate stocks                                          17,752            5,938             (648)           23,042
- ---------------------------------------------------------------------------------------------------------------------
Total                                                   $443,783          $13,827          $(3,654)         $453,956
- ---------------------------------------------------------------------------------------------------------------------
<FN>
For the nine months ended September 30, 2002,  proceeds from sales of securities
available  for sale  amounted  to $28.9  million  while  net  realized  gains on
securities  amounted to $620  thousand.  This included $923 thousand in gains on
sales of  securities  offset by $303  thousand  in loss  write-downs  on certain
equity  securities  deemed to be other  than  temporarily  impaired  based on an
analysis of the financial condition and operating outlook of the issuers.
</FN>




Securities held to maturity are summarized as follows:

(Dollars in thousands)                                  Amortized        Unrealized        Unrealized         Fair
                                                          Cost             Gains            Losses           Value
- ---------------------------------------------------------------------------------------------------------------------
                                                                                                
September 30, 2002
U.S. Treasury obligations and obligations
  of U.S. government-sponsored agencies                  $ 3,000              $55             $  -           $ 3,055
Mortgage-backed securities                               194,650            7,004                -           201,654
States and political subdivisions                         19,069            1,021                -            20,090
- ---------------------------------------------------------------------------------------------------------------------
Total                                                    216,719            8,080                -           224,799
- ---------------------------------------------------------------------------------------------------------------------
December 31, 2001
U.S. Treasury obligations and obligations
  of U.S. government-sponsored agencies                    8,311              307                -             8,618
Mortgage-backed securities                               146,702            1,753              (48)          148,407
States and political subdivisions                         20,092              485               (7)           20,570
- ---------------------------------------------------------------------------------------------------------------------
Total                                                   $175,105           $2,545             $(55)         $177,595
- ---------------------------------------------------------------------------------------------------------------------
<FN>
There were no sales of securities  held to maturity during the nine months ended
September 30, 2002.
</FN>


Securities  available  for sale and held to maturity with a fair value of $444.4
million and $394.4  million were pledged in  compliance  with state  regulations
concerning   trust  powers  and  to  secure  Treasury  Tax  and  Loan  deposits,
borrowings,  and public  deposits at  September  30, 2002 and December 31, 2001,
respectively.  In addition,  securities  available for sale and held to maturity
with a fair value of $29.1 million and $28.4 million were collateralized for the
discount  window at the Federal  Reserve Bank at September 30, 2002 and December
31, 2001,  respectively.  There were no borrowings with the Federal Reserve Bank
at either date.


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

(Dollars in thousands)                           September 30,     December 31,
                                                     2002              2001
- --------------------------------------------------------------------------------
Commercial:
    Mortgages (1)                                  $185,917          $118,999
    Construction and development (2)                 14,862             1,930
    Other (3)                                       178,282           139,704
- --------------------------------------------------------------------------------
Total commercial                                    379,061           260,633
Residential real estate:
    Mortgages (4)                                   236,883           223,681
    Homeowner construction                           11,295            11,678
- --------------------------------------------------------------------------------
Total residential real estate                       248,178           235,359
Consumer                                            129,739           109,653
- --------------------------------------------------------------------------------
    Total loans                                    $756,978          $605,645
- --------------------------------------------------------------------------------

(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) A substantial portion of these loans is used as qualified collateral for
    FHLB borrowings  (See Note 9 to the Consolidated Financial Statements for
    additional discussion of FHLB borrowings)



(6) 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,                         2002           2001         2002           2001
- ----------------------------------------------------------------------------------------------------
                                                                                
Balance at beginning of period                   $15,466        $13,630      $13,593        $13,135
Allowance on acquired loans                            -              -        1,829              -
Provision charged to expense                         100            100          300            450
Recoveries of loans previously charged off           114             55          167            323
Loans charged off                                    (20)           (98)        (229)          (221)
- ----------------------------------------------------------------------------------------------------
Balance at end of period                         $15,660        $13,687      $15,660        $13,687
- ----------------------------------------------------------------------------------------------------


(7) Goodwill and other intangibles
The second quarter 2002  acquisition of First  Financial  Corp.  resulted in the
recording  of  goodwill  of $22.9  million.  Included  in this  amount were $829
thousand  of  business  combination  costs  (primarily  legal,   accounting  and
investment  advisor fees)  capitalized in accordance with accounting  principles
generally  accepted in the United  States of  America.  In  accordance  with the
provisions of SFAS No. 142,  "Goodwill and Other  Intangible  Assets,"  goodwill
acquired in business combinations after June 30, 2001 will not be amortized.

At  September  30,  2002 and  December  31,  2001,  the  Corporation  had  other
intangible  assets  with  carrying  values of $2.9  million  and $669  thousand,
respectively.  In conjunction  with the 2002 First Financial Corp.  acquisition,
the  Corporation  recorded  core  deposit  intangibles  of $1.8  million with an
average useful life of ten years.  Amortization  expense  associated  with these
other  intangible  assets,  amounted to $220  thousand  and $32 thousand for the
third quarter of 2002 and 2001,  respectively.  Comparable  amounts for the nine
months ended  September  30, 2002 and 2001 were $441  thousand and $97 thousand,
respectively.

The changes in the carrying value of goodwill and other intangible  assets for
the nine months ended  September 30, 2002 are as follows:



(Dollars in thousands)                                      Core Deposit        Other             Total
                                              Goodwill       Intangibles     Intangibles       Intangibles
- ------------------------------------------------------------------------------------------------------------
                                                                                       
Balance, December 31, 2001                      $   -            $ 669              $ -              $ 669
Recorded during the period                     22,869            1,801              852             25,522
Amortization expense                                -             (323)            (118)              (441)
Impairment recognized                               -                -                -                  -
- ------------------------------------------------------------------------------------------------------------
Balance September 30, 2002                    $22,869           $2,147             $734            $25,750
- ------------------------------------------------------------------------------------------------------------


(Dollars in thousands)
                                    Core Deposit         Other          Total
Estimated amortization expense      Intangibles       Intangibles    Intangibles
- --------------------------------------------------------------------------------
2002                                   $410               $189           $599
2003                                    435                284            719
2004                                    359                284            643
2005                                    303                 95            398
2006                                    261                  -            261

The components of intangible assets are as follows:

(Dollars in thousands)
                                   Gross Carrying     Accumulated   Net Carrying
Intangible assets                      Amount        Amortization      Amount
- --------------------------------------------------------------------------------
Core deposit intangibles             $3,096              $ 949         $2,147
Other intangibles                       852                118            734
- --------------------------------------------------------------------------------
Total                                $3,948             $1,067         $2,881
- --------------------------------------------------------------------------------

(8) Derivative Financial Instruments
The  Corporation  was party to a five-year  interest rate floor  contract with a
notional  amount of $20 million that was to mature in February  2003.  The floor
contract  entitled the Corporation to receive payment from a counterparty if the
three-month  LIBOR rate fell below 5.50%.  The Corporation and the  counterparty
agreed to an early termination date of May 7, 2002 and the Corporation  received
a final payment from the counterparty of $606 thousand.

The Corporation  recognized the fair value of this derivative as an asset on the
balance sheet and changes in fair value were recorded in current  earnings.  The
carrying value of the interest rate floor contract  amounted to $739 thousand at
December  31,  2001.  Included  in  interest  income for the nine  months  ended
September  30,  2002 was $229  thousand  of  depreciation  in value  through the
termination  date.  Included  in  interest  income for the three and nine months
ended  September 30, 2001 was $373 thousand and $643 thousand of appreciation in
value of the interest rate floor contract, respectively.

The  Corporation  recognizes  commitments  to originate and  commitments to sell
fixed rate mortgage loans as derivative financial instruments.  Accordingly, the
Corporation  recognizes  the fair value of these  commitments as an asset on the
balance  sheet.  At September 30, 2002 and December 31, 2001, the carrying value
of these commitments amounted to ($83) thousand and $86 thousand,  respectively.
Changes in fair value are  recorded  in current  earnings  and  amounted  to $74
thousand  and $83 thousand of  depreciation  in value for the three months ended
September  30, 2002 and 2001,  respectively.  Included in earnings  for the nine
months ended  September 30, 2002 and 2001, was $169 thousand and $59 thousand of
depreciation in value, respectively.

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

(Dollars in thousands)                           September 30,     December 31,
                                                     2002              2001
- --------------------------------------------------------------------------------
FHLB advances                                      $425,725          $431,490
- --------------------------------------------------------------------------------

In addition  to  outstanding  advances,  the  Corporation  also has access to an
unused  line of credit  amounting  to $8.0  million at  September  30,  2002 and
December 31, 2001. 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 loans, U.S.
government or agency securities, U.S. government-sponsored agency securities 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, 2002 and  December  31,  2001.  Included in the  collateral  were
securities  available  for sale and held to maturity with a fair value of $423.5
million  and  $376.5  million  that were  specifically  pledged  to secure  FHLB
borrowings  at September  30, 2002 and December 31, 2001,  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,
                                                     2002              2001
- --------------------------------------------------------------------------------
Treasury, Tax and Loan demand note balance          $6,763            $1,583
Other                                                  928               504
- --------------------------------------------------------------------------------
Other borrowings                                    $7,691            $2,087
- --------------------------------------------------------------------------------

(10) Litigation
In June 1999 a lawsuit was filed against  First Bank and Trust  Company  ("First
Bank") in Providence  County (Rhode Island) Superior Court by Read & Lundy, Inc.
and  its  principal,  Cliff  McFarland  (collectively,  "the  plaintiffs").  The
Washington Trust Company was substituted as defendant in June 2002 following the
acquisition  of First  Financial  Corp.,  the parent  company of First Bank. The
original complaint alleged claims for breach of contract,  tortious interference
with contractual  relations,  and civil  conspiracy  arising out of First Bank's
1996 loan to a third party company. Plaintiffs allege that the loan to the third
party enabled that company to compete  unlawfully  with Read & Lundy and thereby
diminished Read & Lundy's  profitability.  The complaint was amended in December
2001 to add a claim for violation of the Rhode Island Trade Secrets Act.

The plaintiffs had previously filed a suit in the same court in 1996 against the
third party  company and its  founder.  Washington  Trust is not a party to this
suit. In September  2001,  judgment was entered  against the third party company
and its founder in favor of the  plaintiffs for  approximately  $1.55 million in
compensatory and punitive damages, including pre-judgment interest.

Plaintiffs  contend that Washington  Trust as an alleged  co-conspirator  of the
third  party  company is liable for this entire  amount,  none of which has been
collected from the third party company.  Plaintiffs are also seeking  additional
compensatory  damages and other costs  allegedly  arising  after the third party
trial.  Including interest, it is estimated that the amount of the claim against
Washington Trust is approximately $2 million.

Management believes, based on its review with counsel of the development of this
matter to date, that Washington Trust has asserted  meritorious defenses in this
litigation. The discovery phase of the case is nearing completion and Washington
Trust has filed a motion for summary  judgment  on all counts.  A ruling on this
motion is expected in November 2002. A trial date has been set for January 2003.
Because  of the  uncertainties  surrounding  the  outcome of the  litigation  no
assurance  can be  given  that  the  litigation  will be  resolved  in  favor of
Washington Trust. Management and legal counsel are unable to estimate the amount
of  loss,  if any,  that  may be  incurred  with  respect  to  this  litigation.
Consequently, no loss provision has been recorded.

A second claim  ancillary to this  litigation  was brought by the  plaintiffs in
March 2002.  Washington  Trust has also been substituted for First Bank in these
proceedings.  In this matter, plaintiffs brought a motion seeking enforcement of
a prejudgment  writ of  attachment  obtained in 1997 by the  plaintiffs  against
funds held by First Bank as collateral  for the loan to the third party company.
In 1999, First Bank had applied these funds as an offset to that loan. In August
2002,  judgment  against  Washington Trust was rendered on this motion requiring
Washington  Trust to make the funds  available for attachment by the plaintiffs.
This judgment is under appeal to the Rhode Island Supreme Court. As of September
30, 2002,  Washington  Trust has recorded a liability for the judgment  award of
$273 thousand in connection with this matter. As a pre-acquisition  contingency,
the offset to the  liability  has been  recognized  as a portion of the purchase
price of First Financial Corp.

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.



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, 2002,  and the
related  consolidated  statements of income for the  three-month  and nine-month
periods ended September 30, 2002 and 2001,  changes in shareholders'  equity and
cash flows for the nine-month  periods ended September 30, 2002 and 2001.  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, 2001, 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,  2002,  we  expressed  an   unqualified   opinion  on  those
consolidated financial statements.  In our opinion, the information set forth in
the consolidated balance sheet as of December 31, 2001, is fairly stated, in all
material respects.

KPMG LLP

Providence, Rhode Island
November 13, 2002


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

Forward-Looking Statements
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. 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 management, 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.  In
addition,  the factors described under "Risk Factors" in Item 1 of the Bancorp's
Annual  Report on Form 10-K for the year ended  December  31, 2001 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.

Acquisition
On April 16, 2002, the Corporation  completed the acquisition of First Financial
Corp.,   the  parent  company  of  First  Bank  and  Trust   Company,   a  Rhode
Island-chartered  community  bank,  headquartered  in Providence,  Rhode Island.
First Bank and Trust Company operated  banking offices in Providence,  Cranston,
Richmond and North  Kingstown,  Rhode Island.  The Richmond and North  Kingstown
offices were closed and consolidated into existing Subsidiary banking offices in
May 2002. The Bancorp issued  1,021,512  common shares and paid $19.4 million in
cash to First Financial Corp.  shareholders in connection with the  acquisition.
The  total  purchase  price of First  Financial  Corp.  was $38.1  million.  The
Corporation  has  recorded  $22.9  million of goodwill  and $1.8 million of core
deposit  intangibles  in  connection  with this  acquisition.  In addition,  the
Corporation  incurred  special  charges  relating  to the  acquisition  of  $605
thousand ($417 thousand,  net of tax). See Note 3 to the Consolidated  Financial
Statements for additional information concerning the acquisition.

The  Corporation's  financial  statements  for the three and nine month  periods
ended September 30, 2002 reflect the acquisition of First Financial Corp., which
closed on April 16, 2002. The  acquisition  was accounted for under the purchase
method of accounting,  therefore,  periods prior to April 16, 2002 have not been
restated.  As a result,  combined  operations  are presented only from April 16,
2002, and  operations  for the three and nine month periods ended  September 30,
2001 do not include operating results of First Financial Corp.

Results of Operations
The Corporation  reported net income of $4.5 million, or $.34 per diluted share,
for the three months ended  September 30, 2002.  Net income for third quarter of
2001 amounted to $4.8 million,  or $.40 per diluted  share.  Excluding the third
quarter 2001 insurance recovery of $553 thousand after tax, operating net income
for the three months ended  September 30, 2002 was up 5.2% on a dollar basis and
down  2.9% on a diluted  per  share  basis  from the $4.3  million,  or $.35 per
diluted share, reported for the third quarter of 2001.

For the quarter ended September 30, 2002, the  Corporation's  rates of return on
average assets and average equity for both net income and operating  income were
1.09% and 14.47%,  respectively.  Rates of return on average  assets and average
equity for the third quarter of 2001 were 1.45% and 20.16%, respectively.  On an
operating basis, the  Corporation's  return on average assets and average equity
for the third quarter of 2001 were 1.29% and 17.86%, respectively.

Net income for the nine  months  ended  September  30,  2002  amounted  to $12.3
million,  or $.96 per  diluted  share,  compared  to $8.8  million,  or $.72 per
diluted  share for the same period in 2001.  Operating  net income for the first
nine months of 2002 amounted to $12.7  million,  or $.99 per diluted  share,  up
9.6% on a dollar  basis and 4.2% on a diluted  per  share  basis  from the $11.6
million, or $.95 per diluted share reported in 2001.  Operating earnings exclude
2002  acquisition  costs of $417 thousand  after tax ($.03 per share) and a 2001
litigation  settlement,  net of insurance  recovery,  of $2.8 million  after tax
($.23 per share).

For the nine months ended September 30, 2002, the Corporation's  rates of return
on average  assets and average equity were 1.08% and 14.33%,  respectively.  The
rates of return on average  assets and average  equity for the nine months ended
September 30, 2001 were .91% and 12.64%,  respectively.  On an operating  basis,
the Corporation's return on average assets and average equity for the first nine
months of 2002 were 1.11% and 14.82%. Comparable amounts for the 2001 period, on
an operating basis, were 1.20% and 16.64%, respectively.

Net  interest  income  (the  difference  between  interest  earned  on loans and
investments  and interest paid on deposits and other  borrowings)  for the third
quarter of 2002  increased by 14.2% to $11.9  million from the third  quarter of
2001, largely due to the acquisition of First Financial Corp. on April 16, 2002.
Net interest  income for the nine months ended  September  30, 2002  amounted to
$32.9 million,  up 12.3% from the $29.3 million earned in the corresponding 2001
period. Although net interest income has increased,  the net interest margin for
the third  quarter  of 2002 was 3.16%,  down from 3.38% in the third  quarter of
2001 and has been affected by the significant  decline in market interest rates.
The  decrease in the net interest  margin  reflects a decline in yields on loans
and  securities  offset  somewhat  by lower  funding  costs of  interest-bearing
deposits  and  FHLB  advances.  Comparable  amounts  for the nine  months  ended
September 30, 2002 and 2001 were 3.18% and 3.32%, respectively.  The Corporation
expects that these  conditions  affecting net interest  income will continue for
the near term.  (See  additional  discussion  under the  caption  "Net  Interest
Income.")

The  Corporation's  provision  for loan losses  amounted to $100 thousand in the
third quarter of 2002 and the third  quarter of 2001.  For the nine months ended
September  30, 2002 and 2001,  the  provision  for loan losses  amounted to $300
thousand  and  $450  thousand,  respectively.  The year to date  2002  provision
decreased  compared  to the  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 for
loan losses  increased  from $13.6 million at December 31, 2001 to $15.7 million
at September  30, 2002 due to the $1.8 million  allowance on acquired  loans and
the  year to  date  2002  provision  and  recoveries,  net of  charge-offs.  The
Corporation's  ratio of the allowance  for loan losses to total loans  decreased
from 2.24% at December 31, 2001 to 2.07% at September  30, 2002.  The decline in
this ratio  resulted  from the $1.8  million  increase in the  allowance  on the
$115.5 million of loans acquired in the second quarter of 2002.

Other  noninterest  income  (noninterest  income  excluding  net realized  gains
(losses) on securities) amounted to $6.1 million for the quarter ended September
30,  2002,  up by 7.6% from the $5.7 million  reported for the third  quarter of
2001. For the nine months ended  September 30, 2002,  other  noninterest  income
amounted to $16.4 million,  up from the comparable 2001 amount of $15.8 million.
The growth in noninterest  income was mainly  attributable to increases in gains
on loan sales and merchant  processing  fees,  offset in part by lower trust and
investment  management  income.  For the nine months ended  September  30, 2002,
gains on loan sales  totaled $1.5  million,  up 28.1% from the  comparable  2001
period.  As a result of the  decline in  interest  rates,  the  Corporation  has
experienced  heavy residential  mortgage  activity,  predominately  refinancing,
which  increased  the  amount  of loans  sold  into the  secondary  market.  The
Corporation  expects  this  activity to continue  through the fourth  quarter of
2002,  however this level of activity may not be sustainable in future  periods.
Merchant  processing  fees for the nine months ended September 30, 2002 amounted
to $2.4 million,  up by 16.8% from the $2.1 million reported for the same period
a year ago.  Increases  in merchant  transaction  volume and the addition of new
merchant  accounts  in 2002,  are  primarily  responsible  for the  increase  in
merchant  processing fees. Trust and investment  management  income totaled $7.7
million  for the nine  months  ended  September  30,  2002,  down  2.9% from the
corresponding 2001 period,  reflecting the financial market declines. The market
value of trust and investment management assets under administration amounted to
$1.5  billion and $1.6  billion at  September  30, 2002 and  December  31, 2001,
respectively.

In the quarter ended September 30, 2002, the Corporation recognized net realized
losses on securities  amounting to $52 thousand.  This included $251 thousand in
gains on sales of  securities  offset by $303  thousand in loss  write-downs  on
certain equity securities deemed to be other than temporarily  impaired based on
an analysis of the financial condition and operating outlook of the issuers. For
the nine months ended  September  30, 2002,  net  realized  gains on  securities
totaled $620 thousand, compared to $408 thousand for the same period in 2001.

For the quarter ended September 30, 2002,  total operating  noninterest  expense
amounted to $11.3 million,  up by $1.5 million from the  comparable  2001 amount
(exclusive of the third quarter 2001 litigation settlement insurance recovery of
$775  thousand).  Included in total operating  noninterest  expense in the third
quarter of 2002 are  approximately  $500  thousand  in costs  associated  with a
special  consulting  project.  In the fourth  quarter of 2002,  the  Corporation
expects to incur and record  additional  costs of  approximately  $250  thousand
related to this matter.  The Corporation  does not consider the amounts incurred
in connection with this project to be recurring costs. For the nine months ended
September  30,  2002,  total  operating  noninterest  expense  amounted to $31.4
million,  an  increase of 10.0% from the same  period a year ago  (exclusive  of
second quarter 2002  acquisition-related  expenses of $605 thousand and the 2001
litigation  settlement,  net of  insurance  recovery,  of  $4.0  million).  This
increase was primarily due to normal growth and higher operating costs resulting
from the acquisition of First Financial Corp. Salaries and benefit expense,  the
largest  component of total noninterest  expense,  amounted to $17.6 million for
the nine months ended  September  30, 2002,  up by 12.4% from the $15.7  million
reported for the comparable period in 2001.

Income tax expense amounted to $5.4 million and $3.8 million for the nine months
ended September 30, 2002 and 2001, respectively. The Corporation's effective tax
rate for the first  nine  months of 2002 was  30.7%,  compared  to 30.0% for the
corresponding  2001 period. The increase in the effective tax rate was primarily
due to the effect of the 2001  litigation  settlement on the 2001  effective tax
rate.

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, 2002 amounted to
$33.7 million,  up $3.6 million,  or 12.0%,  from the same 2001 period.  For the
nine months ended September 30, 2002, average  interest-earning  assets amounted
to $1.418 billion,  up $204.4 million, or 16.8%, over the comparable 2001 amount
due to growth in securities and loans. Deposit growth and Federal Home Loan Bank
("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, 2002 and 2001
were 3.18% and 3.32%, respectively.  The interest rate spread decreased slightly
to 2.76%  for the nine  months  ended  September  30,  2002.  The yield on total
interest-earnings  assets declined 122 basis points to 6.22%,  while the cost of
interest-bearing   liabilities   decreased  121  basis  points  to  3.46%.   The
significant  decline in market  interest  rates has  adversely  affected the net
interest  margin.  The decrease in the net interest margin reflects a decline in
yields  on loans  and  securities  offset  somewhat  by lower  funding  costs of
interest-bearing  deposits and FHLB advances. The Corporation expects that these
conditions affecting net interest income will continue for the near term.

Total average  securities  rose $124.6  million,  or 20.5%,  over the comparable
prior year period  mainly due to purchases of taxable debt  securities.  The FTE
rate of return on securities  was 5.33% for the nine months ended  September 30,
2002,  compared  to 6.36% for the same 2001  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 in 2002 relative to the prior year.

The yield on average  total loans  amounted  to 7.18% for the nine months  ended
September  30, 2002,  down 136 basis points from 8.54% for the  comparable  2001
period.  This decline is primarily due to lower marginal  yields on floating and
adjustable rate loans for the first nine months of 2002 as compared to the prior
year period and a decline in yields on new loan originations.  Average loans for
the nine months ended  September 30, 2002 rose $79.8 million over the prior year
and amounted to $687.2 million.  Average  commercial  loans rose 31.0% to $328.4
million while the yield on commercial  loans declined 186 basis points to 7.67%.
Included  in  interest  income on  commercial  loans for the nine  months  ended
September 30, 2002, was $229 thousand of  depreciation  in value of the interest
rate floor  contract  through the  termination  of the contract in May 2002 (see
additional   discussion   in  Note  8   "Derivative   Financial   Instruments").
Appreciation  in the value of the  interest  rate  contract  for the nine months
ended September 30, 2001 amounted to $643 thousand.  Average consumer loans rose
13.7% over the prior year and amounted to $117.9 million.  The yield on consumer
loans  decreased 210 basis points from the prior year to 6.05%,  mainly due to a
decline in yield on home equity  lines.  Average  residential  real estate loans
amounted to $240.9 million,  down 4.8% from the prior year level.  This decrease
was  primarily  a result of heavy  residential  mortgage  refinancing  activity,
spurred by a low interest rate environment,  which increased the amount of loans
sold into the  secondary  market.  The yield on  residential  real estate  loans
decreased 66 basis points from the prior year period, amounting to 7.06%.

Average  interest-bearing  liabilities  increased  16.4%  to  $1.25  billion  at
September 30, 2002. Due to lower rates paid on both borrowed funds and deposits,
the Corporation's total cost of funds on interest-bearing  liabilities  amounted
to 3.46% for the nine months ended  September 30, 2002,  down from 4.67% for the
comparable  2001  period.  Average  savings  deposits  for the nine months ended
September 30, 2002 increased $95.9 million, or 34.1%, to $377.5 million from the
comparable  2001  amount.  The rate paid on savings  deposits for the first nine
months of 2002 was 1.39%,  compared to 1.92% for the same 2001  period.  Average
time deposits  increased  $84.3 million to $443.7 million with a decrease of 164
basis  points in the rate paid.  For the nine months ended  September  30, 2002,
average demand  deposits,  an  interest-free  funding  source,  were up by $35.3
million,  or 32.2%,  from the same prior year period.  Average FHLB advances for
the nine months ended September 30, 2002 amounted to $424.8  million,  down from
the  comparable  2001 amount of $430.0  million.  The average  rate paid on FHLB
advances for the nine months ended  September 30, 2002 was 4.94%,  a decrease of
88 basis points from the prior year rate.


Average Balances / Net Interest Margin - Fully Taxable Equivalent Basis (FTE)
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,                             2002                                2001
- -------------------------------------------- ------------------------------------ ----------------------------------
                                           Average                     Yield/     Average                    Yield/
(Dollars in thousands)                     Balance      Interest       Rate       Balance      Interest       Rate
- ---------------------------------------- ------------- ----------- ----------- -------------- ----------- ----------
                                                                                            
Assets:
Residential real estate loans              $240,858      $12,710       7.06%      $253,132     $14,607        7.72%
Commercial and other loans                  328,408       18,839       7.67%       250,598      17,859        9.53%
Consumer loans                              117,905        5,337       6.05%       103,663       6,315        8.15%
- --------------------------------------------------------------------------------------------------------------------
   Total loans                              687,171       36,886       7.18%       607,393      38,781        8.54%
Federal funds sold  and other
  short-term investments                     14,188          171       1.61%        15,210         517        4.54%
Taxable debt securities                     654,018       26,211       5.36%       531,603      25,117        6.32%
Nontaxable debt securities                   19,790          961       6.49%        22,258       1,100        6.61%
Corporate stocks and FHLB stock              43,214        1,782       5.51%        37,535       2,065        7.36%
- --------------------------------------------------------------------------------------------------------------------
   Total securities                         731,210       29,125       5.33%       606,606      28,799        6.36%
- --------------------------------------------------------------------------------------------------------------------
   Total interest-earning assets          1,418,381       66,011       6.22%     1,213,999      67,580        7.44%
- --------------------------------------------------------------------------------------------------------------------
Non interest-earning assets                 102,861                                 70,958
- --------------------------------------------------------------------------------------------------------------------
   Total assets                          $1,521,242                             $1,284,957
- --------------------------------------------------------------------------------------------------------------------
Liabilities and Shareholders' Equity:
Savings deposits                           $377,464       $3,926       1.39%      $281,545      $4,054        1.92%
Time deposits                               443,690       12,624       3.80%       359,414      14,621        5.44%
FHLB advances                               424,828       15,692       4.94%       429,996      18,724        5.82%
Other                                         3,639           65       2.36%         2,215          76        4.61%
- --------------------------------------------------------------------------------------------------------------------
   Total interest-bearing liabilities     1,249,621       32,307       3.46%     1,073,170      37,475        4.67%
Demand deposits                             144,965                                109,677
Non interest-bearing liabilities             12,440                                  9,304
- --------------------------------------------------------------------------------------------------------------------
   Total liabilities                      1,407,026                              1,192,151
Total shareholders' equity                  114,216                                 92,806
- --------------------------------------------------------------------------------------------------------------------
   Total liabilities and
     shareholders' equity                $1,521,242                             $1,284,957
- --------------------------------------------------------------------------------------------------------------------
   Net interest income                                   $33,705                               $30,105
- --------------------------------------------------------------------------------------------------------------------
Net interest spread                                                    2.76%                                  2.77%
- --------------------------------------------------------------------------------------------------------------------
Net interest margin                                                    3.18%                                  3.32%
- --------------------------------------------------------------------------------------------------------------------


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

(Dollars in thousands)

Nine months ended September 30,                         2002              2001
- --------------------------------------------------------------------------------
Commercial and other loans                              $124              $115
Nontaxable debt securities                               336               384
Corporate stocks                                         302               275

Financial Condition and Liquidity
Total assets rose from $1.362  billion at December 31, 2001 to $1.684 billion at
September  30, 2002.  This  increase was  primarily  attributable  to the second
quarter 2002  purchase of First  Financial  Corp.  and  purchases of  investment
securities.  Average  assets  totaled  $1.521  billion for the nine months ended
September 30, 2002, up 18.4% over the comparable 2001 period.

Securities  Available for Sale - The carrying value of securities  available for
sale at September 30, 2002 amounted to $558.5 million, an increase of 23.0% from
the December 31, 2001 balance of $454.0 million. This increase was mainly due to
purchases of mortgage-backed  securities. The net unrealized gains on securities
available  for sale  amounted to $13.5  million at September  30, 2002 and $10.2
million at December 31, 2001.

Securities   Held  to  Maturity  -  Primarily   as  a  result  of  purchases  of
mortgage-backed  securities,  the carrying value of securities  held to maturity
rose 23.8%  from  $175.1  million  at  December  31,  2001 to $216.7  million at
September  30, 2002.  The net  unrealized  gain on  securities  held to maturity
amounted to $8.1  million at  September  30,  2002,  compared to $2.5 million at
December 31, 2001. This increase was attributable to the effects of decreases in
medium and long-term interest rates that have occurred in 2002.

Loans - At September 30, 2002,  total loans  amounted to $757.0  million,  up by
$151.4  million  from the  December  31, 2001  balance of $605.6  million.  This
increase was primarily a result of the second quarter 2002  acquisition of First
Financial  Corp.  Residential  real  estate  loans  were  also  impacted  by the
refinancing  of fixed  rate  residential  loans  being  sold into the  secondary
market.  As of September 30, 2002,  average  residential  real estate loans have
decreased by $12.3  million from the prior year level.  Total  residential  real
estate  loans  amounted to $248.2  million at September  30,  2002,  up by $12.8
million,  or 5.4%,  from the  December  31,  2001  balance  of  $235.4  million.
Commercial  loans  increased  $118.5  million  from  December 31, 2001 to $379.1
million at September 30, 2002.  Total  consumer loans amounted to $129.7 million
at September  30, 2002,  an increase of $20.1 million from December 31, 2001 due
mainly to growth in home equity lines.

Deposits - Total  deposits  amounted to $1.109 billion at September 30, 2002, up
$292.5  million or 35.8% from  December  31,  2001.  Included in this amount are
$137.7 million of deposits acquired from First Financial Corp.  Savings deposits
amounted to $454.4 million at September 30, 2002, an increase of $137.5 million,
or 43.4%,  from December 31, 2001. Time deposits  increased  $114.6 million from
December 31, 2001 and amounted to $479.7  million at September 30, 2002.  Demand
deposits amounted to $175.2 million at September 30, 2002, up $40.4 million from
the  December  31,  2001  balance.  Excluding  the  amounts  acquired,  the most
significant area of deposit growth in 2002 was in savings accounts.

Borrowings - The Corporation  utilizes  advances from the Federal Home Loan Bank
as well as  other  borrowings  as part of its  overall  funding  strategy.  FHLB
advances  were  used  to  meet  short-term   liquidity  needs  and  to  purchase
securities.  FHLB  advances  amounted to $425.7  million at September  30, 2002,
compared to $431.5 million at December 31, 2001. In addition,  other  borrowings
outstanding at September 30, 2002 amounted to $7.7 million, up from the December
31, 2001 balance of $2.1 million. The increase in other borrowings was primarily
due to a higher Treasury, Tax and Loan demand note balance.

For the nine months ended  September  30, 2002,  net cash provided by operations
amounted to $9.4 million, the majority of which was generated by net income. Net
cash used in investing  activities  amounted to $140.4 million and was primarily
used to purchase  securities.  Included in net cash used in investing activities
for the nine months ended September 30, 2002 was $34.5 million of cash acquired,
net of payment made for the  acquisition of First  Financial Corp. A substantial
portion of the First Financial Corp.  investment  portfolio was liquidated prior
to the date of acquisition. Net cash provided by financing activities was $124.4
million,  the majority of which was derived  from  deposits.  (See  Consolidated
Statements of Cash Flows for additional information.)

Nonperforming Assets
Nonperforming assets are summarized in the following table:

(Dollars in thousands)                             September 30,    December 31,
                                                       2002             2001
- --------------------------------------------------------------------------------
Nonaccrual loans 90 days or more past due             $2,297          $2,195
Nonaccrual loans less than 90 days past due            1,995           1,632
- --------------------------------------------------------------------------------
Total nonaccrual loans                                 4,292           3,827
Other real estate owned                                   12              30
- --------------------------------------------------------------------------------
Total nonperforming assets                            $4,304          $3,857
- --------------------------------------------------------------------------------
Nonaccrual loans as a percentage of total loans          .57%            .63%
Nonperforming assets as a percentage of total assets     .26%            .28%
Allowance for loan losses to nonaccrual loans         364.86%         355.20%
Allowance for loan losses to total loans                2.07%           2.24%

Impaired  loans consist of all  nonaccrual  commercial  loans.  At September 30,
2002, the recorded  investment in impaired  loans was $2.3 million,  which had a
related  allowance  amounting  to $96  thousand.  During the nine  months  ended
September 30, 2002, the average  recorded  investment in impaired loans was $2.2
million.  Also during this period,  interest income recognized on impaired loans
amounted to  approximately  $76 thousand.  Interest  income on impaired loans is
recognized on a cash basis only.

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

(Dollars in thousands)                             September 30,    December 31,
                                                       2002             2001
- --------------------------------------------------------------------------------
Residential real estate                               $1,171          $1,161
Commercial:
   Mortgages                                             986           1,472
   Other                                               1,321             509
Consumer                                                 814             685
- --------------------------------------------------------------------------------
Total nonaccrual loans                                $4,292          $3,827
- --------------------------------------------------------------------------------

Capital Resources
Total equity capital  increased $27.4 million,  or 28.0%,  during the first nine
months of 2002 and amounted to $125.3  million.  This  increase was  principally
attributable  to common stock issued in connection with the acquisition of First
Financial Corp.  (See the  Consolidated  Statements of Changes in  Shareholders'
Equity  and  Note 3 to the  Consolidated  Financial  Statements  for  additional
information.)

The ratio of total  equity to total  assets  amounted to 7.4% at  September  30,
2002,  compared  to 7.2% at  December  31,  2001.  Book  value  per  share as of
September  30,  2002  and  December  31,  2001  amounted  to  $9.62  and  $8.15,
respectively.

At September 30, 2002,  the  Corporation's  Tier 1 risk-based  capital ratio was
10.22% and the total  risk-adjusted  capital ratio was 11.59%. The Corporation's
Tier 1 leverage ratio amounted to 5.69% at September 30, 2002. These ratios were
above the ratios required to be categorized as well-capitalized.

Dividends  payable at September 30, 2002 amounted to $1.5 million,  representing
$.14 per share  payable  on  October  15,  2002,  consistent  with the  dividend
declared in the first quarter of 2002. The source of funds for dividends paid by
the Bancorp is dividends  received  from its  Subsidiary.  The  Subsidiary  is a
regulated enterprise,  and as such its ability to pay dividends to the parent is
subject to regulatory review and restriction.

Litigation
The Corporation is currently a party to a litigation  matter that was originally
filed  against  First Bank and Trust  Company.  See Note 10 to the  Consolidated
Financial Statements for a description of this matter.

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.

Recent Accounting Developments
In June 2001,  the FASB issued SFAS No. 143,  "Accounting  for Asset  Retirement
Obligations."  SFAS No. 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 April 2002, the FASB issued SFAS No. 145,  "Rescission of FASB Statements No.
4, 44 and 64,  Amendment of FASB  Statement No. 13, and Technical  Corrections."
This  Statement   rescinds  SFAS  No.  4,   Reporting   Gains  and  Losses  from
Extinguishment  of Debt,  SFAS No. 64,  Extinguishments  of Debt Made to Satisfy
Sinking-Fund Requirements,  and SFAS No. 44, Accounting for Intangible Assets of
Motor Carriers.  In addition,  this Statement amends SFAS No. 13, Accounting for
Leases,  to  eliminate an  inconsistency  between the  required  accounting  for
sale-leaseback  transactions  and the  required  accounting  for  certain  lease
modifications  that have  economic  effects  that are similar to  sale-leaseback
transactions.   This  Statement   also  amends  other   existing   authoritative
pronouncements  to make various  technical  corrections,  clarify  meanings,  or
describe their applicability under changed conditions.

In June 2002,  the FASB issued SFAS No. 146,  "Accounting  for Costs  Associated
with Exit or Disposal Activities." This Statement addresses financial accounting
and  reporting  for  costs  associated  with  exit or  disposal  activities  and
nullifies  Emerging  Issues  Task  Force  (EITF)  Issues  No.  94-3,  "Liability
Recognition for Certain Employee Termination Benefits and Other Costs to Exit an
Activity  (including  Certain Costs Incurred in a  Restructuring)."  Under Issue
94-3, a liability  for an exit cost as defined in Issue 94-3 was  recognized  at
the date of an entity's commitment to an exit plan. SFAS No. 146 requires that a
liability for cost  associated  with an exit or disposal  activity be recognized
and measured  initially at fair value only when the  liability is incurred.  The
provisions of this Statement are effective for exit or disposal  activities that
are initiated after December 31, 2002. The adoption of this pronouncement is not
expected to have a material impact on the Corporation's financial statements.

In  October  2002,  the FASB  issued  SFAS No.  147,  "Acquisitions  of  Certain
Financial Institutions,  an amendment of FASB Statements No. 72 and 144 and FASB
Interpretation  No. 9."  Except  for  transactions  between  two or more  mutual
enterprises,  SFAS No. 147 removes  acquisitions of financial  institutions from
the scope of both SFAS No. 72,  "Accounting for Certain  Acquisitions of Banking
or Thrift  Institutions,"  and Interpretation No. 9, "Applying APB Opinions Nos.
16 and 17 When a  Savings  and Loan  Association  or a  Similar  Institution  Is
Acquired in a Business  Combination  Accounted for by the Purchase Method." SFAS
No. 147 requires that those  transactions  be accounted  for in accordance  with
SFAS  No.  141,  "Business  Combinations,"  and No.  142,  "Goodwill  and  Other
Intangible Assets." In addition, this Statement amends SFAS No. 144, "Accounting
for the  Impairment or Disposal of  Long-Lived  Assets," to include in its scope
long-term customer-relationship intangible assets of financial institutions. The
provisions  of this  Statement  that relate to the  application  of the purchase
method  of  accounting  are  effective  for  acquisitions  for which the date of
acquisition is on or after October 1, 2002.  Other  provisions of this Statement
are  effective  on October 1, 2002.  The adoption of this  pronouncement  is not
expected to have a material impact on the Corporation's financial statements.


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 that 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 for future periods.  The simulation  results
are reviewed to determine whether the exposure of net interest income to changes
in interest rates remains  within  established  tolerance  levels and to develop
appropriate strategies to manage this exposure. The following table presents the
Corporation's  estimated  net interest  income  exposure as a percentage  of net
interest income for the first 12-month  period,  the subsequent  12-month period
thereafter (months 13 - 24), and months 1-60, as of September 30, 2002. Interest
rates are assumed to shift  upward by 200 basis  points or downward by 100 basis
points.  This asymmetric rate shift reflects the fact that interest rates are at
extremely  low  levels  and the  likelihood  of a 200  basis  point  decline  is
considered remote.


                                   Months 1 - 12   Months 13-24   Months 1 - 60
 -------------------------------------------------------------------------------

 200 basis point increase in rates     4.51%          6.94%            8.05%
 200 basis point decrease in rates    -3.09%         -7.14%           -8.28%

Since this simulation assumes the Corporation's balance sheet will remain static
over the 60-month simulation horizon,  the results do not reflect adjustments in
strategy that the Corporation  could  implement in response to rate shifts,  and
should not be relied upon as a estimate of future 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, 2001.

The  Corporation  also  monitors  the  potential  change in market  value of its
available  for sale debt  securities  using both rate  shifts of up to 400 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, 2002, an immediate 200 basis point rise in
rates would result in a 2.1% 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 1.9% 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,  2002,  including  both  debt and  equity  securities,  was 3.0%,
assuming a one-year time horizon and a 5%  probability  of occurrence for "value
at risk" analysis.

On May 7, 2002,  the  Corporation  terminated  a five-year  interest  rate floor
contract  with a notional  amount of $20 million  that was to mature in February
2003. The floor contract was intended to function as a hedge against  reductions
in interest income realized from prime-based  loans and entitled the Corporation
to receive payment from a counterparty if the three-month  LIBOR rate fell below
5.50%. In connection  with the early  termination,  the Corporation  agreed to a
final payment from the counterparty of $606 thousand. The Corporation recognized
the fair value of this  derivative  as an asset on the balance sheet and changes
in fair value were recorded in current earnings.


ITEM 4.  CONTROLS AND PROCEDURES

(a)      Evaluation of disclosure controls and procedures.

As required by new Rule 13a-15 under the Securities Exchange Act of 1934, within
the 90 days prior to the date of this  report,  the  Corporation  carried out an
evaluation under the supervision and with the participation of the Corporation's
management,  including  the  Corporation's  Chief  Executive  Officer  and Chief
Financial  Officer,  of the  effectiveness  of the design and  operation  of the
Corporation's  disclosure  controls and procedures.  Based upon that evaluation,
the Chief  Executive  Officer and Chief  Financial  Officer  concluded  that the
Corporation's  disclosure  controls and  procedures are effective to ensure that
information  required to be disclosed by the Corporation in the reports it files
or  submits  under the  Exchange  Act is  recorded,  processed,  summarized  and
reported,  within the time  periods  specified  in the  Securities  and Exchange
Commission's rules and forms. In connection with the new rules, we currently are
in the process of further reviewing and documenting our disclosure  controls and
procedures,  including  our  internal  controls  and  procedures  for  financial
reporting,  and may from  time to time make  changes  aimed at  enhancing  their
effectiveness and to ensure that our systems evolve with our business.

(b)      Changes in internal controls.

None.


PART II
                              OTHER INFORMATION

Item 1.  Legal Proceedings

In June 1999 a lawsuit was filed against  First Bank and Trust  Company  ("First
Bank") in Providence  County (Rhode Island) Superior Court by Read & Lundy, Inc.
and  its  principal,  Cliff  McFarland  (collectively,  "the  plaintiffs").  The
Washington Trust Company was substituted as defendant in June 2002 following the
acquisition  of First  Financial  Corp.,  the parent  company of First Bank. The
original complaint alleged claims for breach of contract,  tortious interference
with contractual  relations,  and civil  conspiracy  arising out of First Bank's
1996 loan to a third party company. Plaintiffs allege that the loan to the third
party enabled that company to compete  unlawfully  with Read & Lundy and thereby
diminished Read & Lundy's  profitability.  The complaint was amended in December
2001 to add a claim for violation of the Rhode Island Trade Secrets Act.

The plaintiffs had previously filed a suit in the same court in 1996 against the
third party  company and its  founder.  Washington  Trust is not a party to this
suit. In September  2001,  judgment was entered  against the third party company
and its founder in favor of the  plaintiffs for  approximately  $1.55 million in
compensatory and punitive damages, including pre-judgment interest.

Plaintiffs  contend that Washington  Trust as an alleged  co-conspirator  of the
third  party  company is liable for this entire  amount,  none of which has been
collected from the third party company.  Plaintiffs are also seeking  additional
compensatory  damages and other costs  allegedly  arising  after the third party
trial.  Including interest, it is estimated that the amount of the claim against
Washington Trust is approximately $2 million.

Management believes, based on its review with counsel of the development of this
matter to date, that Washington Trust has asserted  meritorious defenses in this
litigation. The discovery phase of the case is nearing completion and Washington
Trust has filed a motion for summary  judgment  on all counts.  A ruling on this
motion is expected in November 2002. A trial date has been set for January 2003.
Because  of the  uncertainties  surrounding  the  outcome of the  litigation  no
assurance  can be  given  that  the  litigation  will be  resolved  in  favor of
Washington Trust. Management and legal counsel are unable to estimate the amount
of  loss,  if any,  that  may be  incurred  with  respect  to  this  litigation.
Consequently, no loss provision has been recorded.

A second claim  ancillary to this  litigation  was brought by the  plaintiffs in
March 2002.  Washington  Trust has also been substituted for First Bank in these
proceedings.  In this matter, plaintiffs brought a motion seeking enforcement of
a prejudgment  writ of  attachment  obtained in 1997 by the  plaintiffs  against
funds held by First Bank as collateral  for the loan to the third party company.
In 1999, First Bank had applied these funds as an offset to that loan. In August
2002,  judgment  against  Washington Trust was rendered on this motion requiring
Washington  Trust to make the funds  available for attachment by the plaintiffs.
This judgment is under appeal to the Rhode Island Supreme Court. As of September
30, 2002,  Washington  Trust has recorded a liability for the judgment  award of
$273 thousand in connection with this matter.

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.
                           11     Statement re Computation of Per Share Earnings

         (b)  On August 13, 2002, a Form 8-K was  filed in  connection  with the
              filing of the Form 10-Q  for the quarter ended June 30, 2002 which
              reported  that  the  Chief  Executive  Officer and Chief Financial
              Officer  of  the  Corporation  each certified the filing, pursuant
              to 18 U.S.C. Section 1350, as  adopted  pursuant to Section 906 of
              the Sarbanes-Oxley Act of 2002.


                                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, 2002                    By:  John C. Warren
                                     ------------------------------------------
                                     John C. Warren
                                     Chairman and Chief Executive Officer
                                     (principal executive officer)





November 13, 2002                    By:  David V. Devault
                                     ------------------------------------------
                                     David V. Devault
                                     Executive Vice President, Treasurer
                                     and Chief Financial Officer
                                    (principal financial and accounting officer)


                             CERTIFICATIONS


I, John C. Warren, Chairman and Chief Executive Officer of Washington Trust
Bancorp, Inc., certify that:

1.   I have reviewed this quarterly report on Form 10-Q, for the quarterly
     period ended September 30, 2002, of Washington Trust Bancorp, Inc. (the
     "Registrant");

2.   Based on my knowledge, this quarterly report does not contain any untrue
     statement of a material fact or omit to state a material fact necessary to
     make the statements made, in light of the circumstances under which such
     statements were made, not misleading with respect to the period covered by
     this quarterly report;

3.   Based on my knowledge, the financial statements, and other financial
     information included in this quarterly report, fairly present in all
     material respects the financial condition, results of operations and cash
     flows of the Registrant as of, and for, the periods presented in this
     quarterly report;

4.   The Registrant's other certifying officer and I are responsible for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-14 and 15d-14) for the Registrant and we have:

     (a)  designed such disclosure controls and procedures to ensure that
          material information relating to the Registrant, including its
          consolidated subsidiary, is made known to us by others with that
          entity, particularly during the period in which this quarterly report
          is being prepared;
     (b)  evaluated the effectiveness of the Registrant's disclosure controls
          and procedures as of a date within 90 days prior to the filing date of
          this quarterly report (the "Evaluation Date"); and
     (c)  presented in this quarterly report our conclusions about the
          effectiveness of the disclosure controls and procedures based on our
          evaluation as of the Evaluation Date;

5.   The Registrant's other certifying officer and I have disclosed, based on
     our most recent evaluation, to the Registrant's auditors and the audit
     committee of the Registrant's board of directors:

     (a) all significant deficiencies in the design or operation of internal
         controls which could adversely affect the Registrant's ability to
         record, process, summarize and report financial data and have
         identified for the Registrant's auditors any material weaknesses in
         internal controls; and
     (b) any fraud, whether or not material, that involves management or other
         employees who have a significant role in the Registrant's internal
         controls; and

6.   The Registrant's other certifying officer and I have indicated in this
     quarterly report whether or not there were significant changes in internal
     controls or in other factors that could significantly affect internal
     controls subsequent to the date of our most recent evaluation, including
     any corrective actions with regard to significant deficiencies and material
     weaknesses.


Date:  November 13, 2002                    By:   John C. Warren
                                            ------------------------------------
                                            John C. Warren
                                            Chairman and Chief Executive Officer
                                               (principal executive officer)

                                CERTIFICATIONS


I, David V. Devault, Executive Vice President, Treasurer and Chief Financial
Officer of Washington Trust Bancorp, Inc., certify that:

1.   I have reviewed this quarterly report on Form 10-Q, for the quarterly
     period ended September 30, 2002, of Washington Trust Bancorp, Inc. (the
     "Registrant");

2.   Based on my knowledge, this quarterly report does not contain any untrue
     statement of a material fact or omit to state a material fact necessary to
     make the statements made, in light of the circumstances under which such
     statements were made, not misleading with respect to the period covered by
     this quarterly report;

3.   Based on my knowledge, the financial statements, and other financial
     information included in this quarterly report, fairly present in all
     material respects the financial condition, results of operations and cash
     flows of the Registrant as of, and for, the periods presented in this
     quarterly report;

4.   The Registrant's other certifying officer and I are responsible for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-14 and 15d-14) for the Registrant and we have:

     (a)  designed such disclosure controls and procedures to ensure that
          material information relating to the Registrant, including its
          consolidated subsidiary, is made known to us by others with that
          entity, particularly during the period in which this quarterly report
          is being prepared;
     (b)  evaluated the effectiveness of the Registrant's disclosure controls
          and procedures as of a date within 90 days prior to the filing date of
          this quarterly report (the "Evaluation Date"); and
     (c)  presented in this quarterly report our conclusions about the
          effectiveness of the disclosure controls and procedures based on our
          evaluation as of the Evaluation Date;

5.   The Registrant's other certifying officer and I have disclosed, based on
     our most recent evaluation, to the Registrant's auditors and the audit
     committee of the Registrant's board of directors:

     (a) all significant deficiencies in the design or operation of internal
         controls which could adversely affect the Registrant's ability to
         record, process, summarize and report financial data and have
         identified for the Registrant's auditors any material weaknesses in
         internal controls; and
     (b) any fraud, whether or not material, that involves management or other
         employees who have a significant role in the Registrant's internal
         controls; and

6.   The Registrant's other certifying officer and I have indicated in this
     quarterly report whether or not there were significant changes in internal
     controls or in other factors that could significantly affect internal
     controls subsequent to the date of our most recent evaluation, including
     any corrective actions with regard to significant deficiencies and material
     weaknesses.


Date:  November 13, 2002             By:   David V. Devault
                                     ------------------------------------------
                                     David V. Devault
                                     Executive Vice President, Treasurer
                                     and Chief Financial Officer
                                    (principal financial and accounting officer)