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 JUNE 30, 2004 or

[ ] Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange
    Act of 1934 for the transition period from ______ to ______.

                        Commission file number: 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

Indicate  by check mark  whether  the  registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act).
[X]Yes    [ ]No

The number of shares of common stock of the  registrant  outstanding  as of July
31, 2004 was 13,236,649.







                                    FORM 10-Q
                  WASHINGTON TRUST BANCORP, INC. AND SUBSIDIARY
                       For The Quarter Ended June 30, 2004

                                TABLE OF CONTENTS


PART I.  Financial Information

Item 1.  Financial Statements

Consolidated Balance Sheets
         June 30, 2004 and December 31, 2003

Consolidated Statements of Income
         Three and Six Months Ended June 30, 2004 and 2003

Consolidated Statements of Changes in Shareholders' Equity
         Six Months Ended June 30, 2004 and 2003

Consolidated Statements of Cash Flows
         Six Months Ended June 30, 2004 and 2003

Condensed Notes to Consolidated Financial Statements

Report of Independent Registered Public Accounting Firm

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 2.  Changes in  Securities, Use of Proceeds and Issuer Purchases of Equity
           Securities

Item 4.  Submission of Matters to a Vote of Security Holders

Item 6.  Exhibits and Reports on Form 8-K

Signatures

This report contains certain statements that may be considered  "forward-looking
statements"  within the meaning of Section 27A of the Securities Act of 1933, as
amended, and Section 21E of the Securities Exchange Act of 1934, as amended. The
Corporation's   (as  hereinafter   defined)   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 loan demand,  reductions in deposit levels necessitating increased
borrowing to fund loans and investments,  changes in loan default and charge-off
rates, changes in the size and nature of the Corporation's competition,  changes
in legislation or regulation and accounting principles,  policies and guidelines
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)
                                                       June 30,     December 31,
                                                         2004           2003
- --------------------------------------------------------------------------------
Assets:
Cash and due from banks                                $46,261          $40,710
Federal funds sold and other short-term investments      9,320           20,400
Mortgage loans held for sale                               990            2,486
Securities:
  Available for sale, at fair value; amortized cost
     $767,674 in 2004 and $663,529 in 2003             769,328          673,845
  Held to maturity, at cost; fair value $134,860
     in 2004 and $169,401 in 2003                      133,670          165,576
- ---------------------------------------------------------------- ---------------
  Total securities                                     902,998          839,421

Federal Home Loan Bank stock, at cost                   34,373           31,464

Loans                                                1,101,039          960,981
Less allowance for loan losses                          16,208           15,914
- --------------------------------------------------------------------------------
  Net loans                                          1,084,831          945,067

Premises and equipment, net                             24,805           24,941
Accrued interest receivable                              8,411            7,911
Goodwill                                                22,591           22,591
Identifiable intangible assets                           1,631            1,953
Other assets                                            42,779           36,863
- --------------------------------------------------------------------------------
  Total assets                                      $2,178,990       $1,973,807
- --------------------------------------------------------------------------------

Liabilities:
Deposits:
  Demand                                              $200,923         $194,144
  Savings                                              566,976          493,878
  Time                                                 574,004          518,119
- --------------------------------------------------------------------------------
  Total deposits                                     1,341,903        1,206,141

Dividends payable                                        2,250            2,113
Federal Home Loan Bank advances                        676,336          607,104
Other borrowings                                         2,947            2,311
Accrued expenses and other liabilities                  17,012           18,083
- --------------------------------------------------------------------------------
  Total liabilities                                  2,040,448        1,835,752
- --------------------------------------------------------------------------------

Shareholders' Equity:
Common stock of $.0625 par value; authorized
  30 million shares; issued 13,236,649 shares
  in 2004 and 13,204,024 in 2003                           827              825
Paid-in capital                                         30,317           29,868
Retained earnings                                      106,994          101,492
Unamortized employee restricted stock                      (11)             (22)
Accumulated other comprehensive income                     609            6,101
Treasury stock, at cost; 8,719 shares in 2004
  and 9,463 in 2003                                       (194)            (209)
- --------------------------------------------------------------------------------
  Total shareholders' equity                           138,542          138,055
- --------------------------------------------------------------------------------
  Total liabilities and shareholders' equity        $2,178,990       $1,973,807
- --------------------------------------------------------------------------------

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 amounts)

                                                                             (Unaudited)
                                                                Three Months             Six Months
Periods ended June 30,                                       2004          2003       2004         2003
- -------------------------------------------------------------------------------------------------------
                                                                                   
Interest income:
  Interest and fees on loans                              $14,287       $12,853    $27,928      $25,499
  Interest on securities                                    8,107         8,333     16,362       16,888
  Dividends on corporate stock and
    Federal Home Loan Bank stock                              506           531        980        1,018
  Interest on federal funds sold and
    other short-term investments                               20            39         40           76
- -------------------------------------------------------------------------------------------------------
  Total interest income                                    22,920        21,756     45,310       43,481
- -------------------------------------------------------------------------------------------------------

Interest expense:
  Savings deposits                                            894           880      1,623        1,830
  Time deposits                                             4,130         3,799      8,148        7,733
  Federal Home Loan Bank advances                           4,789         4,777      9,334        9,670
  Other                                                        15            18         30           37
- -------------------------------------------------------------------------------------------------------
  Total interest expense                                    9,828         9,474     19,135       19,270
- -------------------------------------------------------------------------------------------------------

Net interest income                                        13,092        12,282     26,175       24,211
Provision for loan losses                                     120           160        240          260
- -------------------------------------------------------------------------------------------------------
Net interest income after provision for loan losses        12,972        12,122     25,935       23,951
- -------------------------------------------------------------------------------------------------------

Noninterest income:
  Trust and investment management                           3,320         2,744      6,375        5,277
  Service charges on deposit accounts                       1,192         1,348      2,362        2,448
  Merchant processing fees                                  1,095           862      1,692        1,319
  Net gains on loan sales                                     560         1,441        909        2,679
  Income from bank-owned life insurance                       295           263        594          547
  Net realized (losses) gains on securities                  (240)          400       (240)         630
  Other income                                                702           297      1,172          488
- -------------------------------------------------------------------------------------------------------
  Total noninterest income                                  6,924         7,355     12,864       13,388
- -------------------------------------------------------------------------------------------------------

Noninterest expense:
  Salaries and employee benefits                            7,218         6,619     14,195       13,153
  Net occupancy                                               796           736      1,612        1,498
  Equipment                                                   788           837      1,558        1,674
  Merchant processing costs                                   882           683      1,348        1,045
  Advertising and promotion                                   538           542      1,004          812
  Outsourced services                                         467           325        843          696
  Legal, audit and professional fees                          245           281        503          586
  Debt prepayment penalties                                     -           941          -          941
  Amortization of intangibles                                 161           179        322          359
  Other                                                     1,450         1,705      2,840        3,062
- -------------------------------------------------------------------------------------------------------
  Total noninterest expense                                12,545        12,848     24,225       23,826
- -------------------------------------------------------------------------------------------------------

Income before income taxes                                  7,351         6,629     14,574       13,513
Income tax expense                                          2,308         2,055      4,576        4,189
- -------------------------------------------------------------------------------------------------------
  Net income                                               $5,043        $4,574     $9,998       $9,324
- -------------------------------------------------------------------------------------------------------

Weighted average shares outstanding - basic              13,216.1      13,089.4   13,209.4     13,074.4
Weighted average shares outstanding - diluted            13,517.0      13,304.9   13,515.2     13,265.2
Per share information:
  Basic earnings per share                                   $.38          $.35       $.76         $.71
  Diluted earnings per share                                 $.37          $.34       $.74         $.70
  Cash dividends declared per share                          $.17          $.15       $.34         $.30

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)
                                                                           Unamortized     Accumulated
                                                                            Employee          Other
                                     Common       Paid-in      Retained    Restricted     Comprehensive     Treasury
Six months ended June 30,             Stock       Capital      Earnings       Stock           Income         Stock       Total
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                   
Balance at January 1, 2003            $818        $28,767       $90,717        $(24)          $9,294         $(851)     $128,721
Net income                                                        9,324                                                    9,324
Other comprehensive income, net of tax:
  Net unrealized gains on securities                                                             649                         649
  Reclassification adjustments                                                                  (410)                       (410)
                                                                                                                        ----------
Comprehensive income                                                                                                       9,563
Cash dividends declared                                          (3,930)                                                  (3,930)
Amortization of employee restricted                                               8                                            8
stock
Shares issued                            2             98                                                      851           951
Shares repurchased                                                                                            (122)         (122)
- ----------------------------------------------------------------------------------------------------------------------------------
Balance at June 30, 2003              $820        $28,865       $96,111        $(16)          $9,533         $(122)     $135,191
- ----------------------------------------------------------------------------------------------------------------------------------


Balance at January 1, 2004            $825        $29,868      $101,492        $(22)          $6,101         $(209)     $138,055
Net income                                                        9,998                                                    9,998
Other comprehensive income, net of tax:
  Net unrealized losses on securities                                                         (5,801)                     (5,801)
  Reclassification adjustments                                                                   156                         156
  Minimum pension liability adjustment                                                           153                         153
                                                                                                                      ------------
Comprehensive income                                                                                                       4,506
Cash dividends declared                                          (4,496)                                                  (4,496)
Amortization of employee restricted                                              11                                           11
stock
Shares issued                            2            449                                                      154           605
Shares repurchased                                                                                            (139)         (139)
- ----------------------------------------------------------------------------------------------------------------------------------
Balance at June 30, 2004              $827        $30,317      $106,994        $(11)            $609         $(194)     $138,542
- ----------------------------------------------------------------------------------------------------------------------------------

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)
Six months ended June 30,                               2004               2003
- --------------------------------------------------------------------------------

Cash flows from operating activities:
  Net income                                           $9,998            $9,324
  Adjustments to reconcile net income to net cash
       provided by operating activities:
     Provision for loan losses                            240               260
     Depreciation of premises and equipment             1,428             1,560
     Amortization of premium in excess of accretion
       of discount on debt securities                   1,307             2,352
     Net amortization of intangibles                      322               359
     Amortization of restricted stock                      11                 8
     Net realized losses (gains) on securities            240              (630)
     Net gains on loan sales                             (909)           (2,679)
     Earnings from bank-owned life insurance             (594)             (547)
     Proceeds from sales of loans                      30,899           107,256
     Loans originated for sale                        (27,910)         (111,759)
     Increase in accrued interest receivable,
       excluding purchased interest                      (314)             (286)
     (Increase) decrease in other assets               (2,193)              904
     (Decrease) increase in accrued expenses and
       other liabilities                                 (918)             (701)
     Other, net                                           526               237
- --------------------------------------------------------------------------------
  Net cash provided by operating activities            12,133             5,658
- --------------------------------------------------------------------------------

Cash flows from investing activities:
  Securities available for sale:
     Purchases                                       (241,893)         (273,701)
     Proceeds from sales                                  760            42,858
     Maturities and principal repayments              135,779           165,431
  Securities held to maturity:
     Purchases                                         (3,366)          (62,347)
     Maturities and principal repayments               34,935            77,974
  Purchase of Federal Home Loan Bank stock             (2,909)           (4,086)
  Principal collected on loans under
     loan originations                                (82,560)          (20,012)
  Purchases of loans, including purchased interest    (58,638)           (7,661)
  Proceeds from sales of other real estate owned            -               134
  Purchases of premises and equipment                  (1,292)           (2,667)
- --------------------------------------------------------------------------------
  Net cash used in investing activities              (219,184)          (84,077)
- --------------------------------------------------------------------------------

Cash flows from financing activities:
  Net increase in deposits                            135,777            25,860
  Net increase (decrease) in other borrowings             636            (1,670)
  Proceeds from Federal Home Loan Bank advances       665,850           675,441
  Repayment of Federal Home Loan Bank advances       (596,538)         (611,548)
  Purchase of treasury stock                             (139)             (122)
  Proceeds from issuance of common stock                  295               633
  Cash dividends paid                                  (4,359)           (3,787)
- --------------------------------------------------------------------------------
  Net cash provided by financing activities           201,522            84,807
- --------------------------------------------------------------------------------
  Net (decrease) increase in cash and
     cash equivalents                                  (5,529)            6,388
  Cash and cash equivalents at beginning of year       61,110            51,048
- --------------------------------------------------------------------------------
  Cash and cash equivalents at end of period          $55,581           $57,436
- --------------------------------------------------------------------------------

Noncash Investing and Financing Activities:
  Net transfers from loans to other real estate
     owned (OREO)                                         $ -              $253
  Loans charged off                                       241               122
  Loans made to facilitate the sale of other real
     estate owned                                           -               322
Supplemental Disclosures:
  Interest payments                                    18,975            19,587
  Income tax payments                                   5,002             4,234

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
"Bank" or "Subsidiary")  (together,  the  "Corporation")  are in accordance with
accounting  principles  generally  accepted in the United  States of America and
conform to general practices of the banking industry. In preparing the financial
statements, management is required to make estimates and assumptions that affect
the reported  amounts of assets and liabilities as of the balance sheet date and
revenues  and expenses for the period.  Actual  results  could differ from those
estimates.  Material  estimates that are particularly  susceptible to change are
the  determination of the allowance for loan losses,  the review of goodwill and
other  intangible  assets  for  impairment,   other-than-temporary   impairment,
interest income recognition and tax estimates. 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 June 30, 2004 and
December 31, 2003,  and the results of operations and cash flows for the interim
period presented.

The consolidated  financial  statements  include the accounts of the Bancorp and
the Bank.  All  significant  intercompany  balances and  transactions  have been
eliminated.

The unaudited  consolidated  financial  statements of the Corporation  presented
herein have been prepared  pursuant to the rules of the  Securities and Exchange
Commission  ("SEC") 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, 2003.  Certain prior period
amounts have been  reclassified  to conform to the current year  classification.
Such  reclassifications  have no effect on  previously  reported  net  income or
shareholders' equity.

(2) New Accounting Pronouncements
On April 22, 2003, the Financial  Accounting Standards Board ("FASB") decided to
require all companies to expense the value of employee  stock  options.  At this
point,  it has  been  tentatively  decided  in  principle  to  measure  employee
equity-based  awards at their  date of grant and to later  decide the method for
determining the cost of employee stock options, as well as the extent to which a
final Statement on this matter will permit  adjustments  for actual  forfeitures
and actual  performance  outcomes,  which will affect the amount of compensation
cost  recognized over the employee  service period.  On March 31, 2004, the FASB
issued Exposure Draft "Share-Based  Payment,  an amendment to FASB Statement No.
123 and 95". The draft of the proposed  statement  concluded  that all companies
should  expense  the fair value of employee  stock  options  using the  modified
prospective grant-date measurement approach as defined in Statement of Financial
Accounting  Standard  ("SFAS") 123 "Accounting  for  Stock-Based  Compensation".
Compensation  cost  would be  recognized  in the  financial  statement  over the
requisite  service  period.  A final  statement  is expected to be issued in the
fourth  quarter of 2004,  which  could  become  effective  in 2005.  Until a new
Statement is issued, the provisions of SFAS No. 123 and SFAS No. 148 "Accounting
for Stock-Based  Compensation - Transition and Disclosure,  an amendment to FASB
Statement 123" remain in effect.

In  December  2003,  the  FASB  issued  a  revised  SFAS  No.  132,  "Employers'
Disclosures  about Pensions and Other  Postretirement  Benefits." This Statement
requires additional disclosures to those in the original Statement 132 about the
assets, obligations, cash flows and net periodic benefit cost of defined benefit
pension plans and other defined benefit  postretirement  plans.  Except as noted
below,  this Statement is effective for financial  statements  with fiscal years
ending after December 15, 2003. The interim period disclosures  required by this
Statement are effective for interim  periods  beginning after December 15, 2003.
Disclosure of estimated  future benefit  payments  required by this Statement is
effective  for fiscal  years ending after June 15,  2004.  The  Corporation  has
provided  the  disclosure  required  under  SFAS  No.  132  in  Note  9  to  the
Consolidated Financial Statements.

In  December   2003,   the  FASB  issued  a  revised   Interpretation   No.  46,
"Consolidation  of Variable Interest  Entities,  an Interpretation of Accounting
Research Bulletin ("ARB") No. 51." This Interpretation addresses


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

consolidation  by business  enterprises  of variable  interest  entities  having
certain  characteristics as detailed in the Interpretation.  ARB No. 51 requires
that an enterprise's  consolidated  financial statements include subsidiaries in
which the enterprise has a controlling  financial interest.  The voting interest
approach is not  effective in  identifying  controlling  financial  interests in
entities  that are not  controllable  through  voting  interests or in which the
equity investors do not bear the residual  economic risks. The objective of this
Interpretation  is not to restrict the use of variable  interest entities but to
improve  financial  reporting by  enterprises  involved with  variable  interest
entities.  The  application  of this  Interpretation  is required  in  financial
statements of public entities that have interests in variable  interest entities
or potential  variable interest entities commonly referred to as special-purpose
entities for periods  ending after  December  15,  2003.  Application  by public
entities for all other types of entities is required in financial statements for
periods ending after March 15, 2004. The adoption of this Interpretation did not
have any impact on the Corporation's  financial  statements.

In March 2004, the SEC issued SEC Staff  Accounting  Bulletin  ("SAB") No. 105 -
"Application of Accounting  Principles to Loan Commitments" which summarizes the
views of the SEC regarding the application of GAAP to loan commitments accounted
for as derivatives.  The guidance  requires the measurement of the fair value of
the loan  commitment  to include  only the  differences  between the  guaranteed
interest rate and the market  interest rate.  SAB No. 105 prohibits  recognizing
expected future cash flows related to the servicing of a loan.  Servicing assets
are to be  recognized  only  once the  servicing  asset  has been  contractually
separated from the underlying  loan by sale or  securitization  of the loan with
servicing retained. SAB No. 105 was effective for loan commitments accounted for
as  derivatives  entered into after March 31, 2004. The adoption of this SAB did
not have a material impact on the Corporation's financial statements.

(3) Stock Based Compensation
The Corporation  measures  compensation cost for stock-based  compensation plans
using the intrinsic value based method prescribed by Accounting Principles Board
("APB")  Opinion No. 25. In addition,  the  Corporation  discloses pro forma net
income and  earnings  per share  computed  using the fair value based  method of
accounting for these plans as required by SFAS No. 123 and SFAS No. 148.

In determining the pro forma  disclosures  required by SFAS No. 123 and SFAS No.
148, the fair value of each option grant is estimated on the date of grant using
the Black-Scholes  option-pricing  model. The following table presents pro forma
net income and earnings per share  assuming  options  granted were accounted for
using the fair value method prescribed by SFAS No. 123 and SFAS No. 148.

(Dollars in thousands, except per share amounts)
                                      Three Months                Six Months
                                ------------------------------------------------
Periods ended June 30,              2004         2003         2004         2003
- --------------------------------------------------------------------------------

Net income   As reported          $5,043       $4,574       $9,998       $9,324
Less:
     Total stock-based
     compensation determined
     under fair value method
     for all awards, net of tax    $(201)       $(238)        (485)        (462)
- --------------------------------------------------------------------------------
             Pro forma            $4,842       $4,336       $9,513       $8,862

Basic earnings per share
             As reported            $.38         $.35         $.76         $.71
             Pro forma              $.37         $.33         $.72         $.68

Diluted earnings per share
             As reported            $.37         $.34         $.74         $.70
             Pro forma              $.36         $.33         $.70         $.67

There were 32,050 and 231,755 options granted during the six-month periods ended
June 30, 2004 and 2003, respectively.

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

(4) Securities
Securities available for sale are summarized as follows:




(Dollars in thousands)                               Amortized        Unrealized       Unrealized            Fair
                                                        Cost             Gains           Losses              Value
- ---------------------------------------------------------------------------------------------------------------------
                                                                                                
June 30, 2004
U.S. Treasury obligations and obligations
  of U.S. government-sponsored agencies               $131,530           $1,257          $(1,258)           $131,529
Mortgage-backed securities                             536,852            2,753           (9,278)            530,327
Corporate bonds                                         77,963              778             (354)             78,387
Corporate stocks                                        21,329            8,410             (654)             29,085
- ---------------------------------------------------------------------------------------------------------------------
Total                                                  767,674           13,198          (11,544)            769,328
- ---------------------------------------------------------------------------------------------------------------------
December 31, 2003
U.S. Treasury obligations and obligations
  of U.S. government-sponsored agencies                 97,876            1,480             (262)             99,094
Mortgage-backed securities                             464,138            3,964           (3,277)            464,825
Corporate bonds                                         79,175            1,487             (724)             79,938
Corporate stocks                                        22,340            8,262             (614)             29,988
- ---------------------------------------------------------------------------------------------------------------------
Total                                                 $663,529          $15,193          $(4,877)           $673,845
- ---------------------------------------------------------------------------------------------------------------------
<FN>
For the six  months  ended June 30,  2004,  proceeds  from  sales of  securities
available for sale amounted to $760 thousand while net realized  losses on these
sales amounted to $240 thousand.
</FN>


Securities held to maturity are summarized as follows:


(Dollars in thousands)                               Amortized        Unrealized        Unrealized           Fair
                                                        Cost            Gains             Losses             Value
- ---------------------------------------------------------------------------------------------------------------------
                                                                                                
June 30, 2004
Mortgage-backed securities                            $116,908           $2,062           $(1,188)          $117,782
States and political subdivisions                       16,762              417              (101)            17,078
- ---------------------------------------------------------------------------------------------------------------------
Total                                                  133,670            2,479            (1,289)           134,860
- ---------------------------------------------------------------------------------------------------------------------
December 31, 2003
U.S. Treasury obligations and obligations
  of U.S. government-sponsored agencies                  8,000               13                 -              8,013
Mortgage-backed securities                             143,162            3,256              (118)           146,300
States and political subdivisions                       14,414              674                 -             15,088
- ---------------------------------------------------------------------------------------------------------------------
Total                                                 $165,576           $3,943             $(118)          $169,401
- ---------------------------------------------------------------------------------------------------------------------
<FN>
There were no sales of securities  held to maturity  during the six months ended
June 30, 2004.
</FN>


Securities  available  for sale and held to maturity with a fair value of $569.3
million and $548.4  million were pledged in  compliance  with state  regulations
concerning trust powers and to secure Treasury Tax and Loan deposits, borrowings
and  certain   public   deposits  at  June  30,  2004  and  December  31,  2003,
respectively.  In addition,  securities  available for sale and held to maturity
with a fair value of $24.0 million and $23.0 million were collateralized for the
discount  window at the Federal  Reserve  Bank at June 30, 2004 and December 31,
2003,  respectively.  There were no borrowings  with the Federal Reserve Bank at
either  date.

At June 30, 2004 and December 31, 2003,  certain  securities  available for sale
with a fair value of $2.5 million and $2.8  million,  respectively,  represented
amounts held in rabbi trusts for nonqualified retirement plans.

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

The  following  table  summarizes,  for all  securities  in an  unrealized  loss
position at June 30, 2004, the aggregate fair value and gross unrealized loss by
length of time those  securities  have been  continuously  in an unrealized loss
position.




                                   Less than 12 Months         12 Months or Longer            Total
                                -----------------------------------------------------------------------------
                                   Fair      Unrealized       Fair      Unrealized       Fair      Unrealized
 At June 30, 2004                  Value       Losses         Value       Losses         Value       Losses
- -------------------------------------------------------------------------------------------------------------
                                                                                  
U.S. Treasury obligations and
 obligations of U.S.
 government-sponsored agencies   $63,060        $939        $11,681        $319        $74,741       $1,258
Mortgage-backed securities       390,133       8,088         67,676       2,378        457,809       10,466
States and political
 subdivisions                      2,757         101              -           -          2,757          101
Corporate bonds                   10,852          85         17,504         269         28,356          354
- -------------------------------------------------------------------------------------------------------------
 Subtotal, debt securities       466,802       9,213         96,861       2,966        563,663       12,179
 Corporate stocks                  3,936         139          3,045        515           6,981          654
- ----------------------------------------------------------------------- -------------------------------------
Total temporarily impaired      $470,738      $9,352        $99,906      $3,481       $570,644      $12,833
securities
- -------------------------------------------------------------------------------------------------------------


For those debt securities  whose amortized cost exceeds fair value,  the primary
cause is related to interest rates. The majority of debt securities  reported in
an unrealized loss position at June 30, 2004 were purchased  during 2003 and the
first half of 2004, during which interest rates were at or near historical lows.
The relative  increase in interest rates since the time of purchase has resulted
in a decline  in market  value for these  debt  securities.  Other  contributing
factors for debt securities  reported in an unrealized loss position at June 30,
2004  include  widening of  investment  spreads on certain  variable  rate asset
classes,  which have resulted in relative  declines in market value  compared to
amortized cost.  Management  believes that the nature and duration of impairment
on its debt  security  holdings  are  primarily  a  function  of  interest  rate
movements  and  changes  in  investment  spreads,  and  does not  consider  full
repayment of principal on the reported debt  obligations to be at risk. The debt
securities in an unrealized loss position at June 30, 2004 consisted of 102 debt
security  holdings.  The largest loss percentage of any single holding was 6.25%
of its amortized cost.

Causes of conditions whereby the fair value of corporate stock equity securities
is less than cost  include both the general  decline in equity  markets over the
past several years,  timing of purchases,  and changes in valuation  specific to
individual  industries or issuers.  The relationship between the level of market
interest rates and the dividend rates paid on individual  equity  securities may
also be a  contributing  factor.  The nature and duration of  impairment  on the
equity securities  holdings are considered to be a function of general financial
market movements and industry conditions. The equity securities in an unrealized
loss  position  at June 30, 2004  consisted  of 15  holdings  of  financial  and
commercial entities.  The largest loss percentage position of any single holding
was 19.89% of its cost.


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

(5) Loan Portfolio
The following is a summary of loans:
(Dollars in thousands)                                 June 30,     December 31,
                                                         2004           2003
- --------------------------------------------------------------------------------
Commercial:
    Mortgages (A)                                      $239,651         $227,334
    Construction and development (B)                     20,376           12,486
    Other (C)                                           188,314          168,657
- --------------------------------------------------------------------------------
Total commercial                                        448,341          408,477

Residential real estate:
    Mortgages (D)                                       433,976          375,706
    Homeowner construction                               17,079           14,149
- --------------------------------------------------------------------------------
Total residential real estate                           451,055          389,855

Consumer
    Home equity lines                                   134,299          116,458
    Other (E)                                            67,344           46,191
- --------------------------------------------------------------------------------
Total consumer                                          201,643          162,649
- --------------------------------------------------------------------------------
    Total loans (F)                                  $1,101,039         $960,981
- --------------------------------------------------------------------------------

(A) Amortizing mortgages, primarily secured by income producing property.
(B) Loans for construction of residential and commercial properties and for land
    development.
(C) Loans to businesses  and  individuals,  a  substantial  portion of which are
    fully or partially  collateralized by real estate.
(D) A  substantial  portion of these loans is used as qualified  collateral  for
    FHLB borrowings (See Note 8 for additional  discussion of FHLB borrowings).
(E) Fixed rate home equity loans and other consumer  installment loans.
(F) Net of unearned income and unamortized loan  origination  fees, net of costs
    totaling $575 thousand  and $687 thousand at  June 30, 2004 and December 31,
    2003,  respectively.  Includes  $676  thousand  and  $685  thousand  of  net
    purchased premiums at June 30, 2004 and December 31, 2003, respectively.

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

(Dollars in thousands)
                                      Three Months               Six Months
                                 -----------------------------------------------
Periods ended June 30,              2004        2003         2004         2003
- --------------------------------------------------------------------------------
Balance at beginning of period    $16,174     $15,495      $15,914      $15,487
Provision charged to expense          120         160          240          260
Recoveries of loans
  previously charged off               87         108          295          117
Loans charged off                    (173)        (21)        (241)        (122)
- --------------------------------------------------------------------------------
Balance at end of period          $16,208     $15,742      $16,208      $15,742
- --------------------------------------------------------------------------------

(7) Goodwill and other intangibles
The 2002  acquisition  of First  Financial  Corp.  resulted in the  recording of
goodwill of $22.6  million.  Goodwill  and  intangible  assets are  reviewed for
impairment, based on their fair values, at least annually.

At June 30, 2004 and December 31, 2003, the carrying  value of other  intangible
assets amounted to $1.6 million and $2.0 million,  respectively.  In conjunction
with the 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
$322  thousand  and  $359  thousand  for  the  first  half  of  2004  and  2003,
respectively.

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

The changes in the carrying  value of goodwill and other  intangible  assets for
the six months ended June 30, 2004 are as follows:

(Dollars in thousands)                    Core Deposit     Other        Total
                                Goodwill   Intangibles   Intangible  Intangibles
- --------------------------------------------------------------------------------

Balance at December 31, 2003     $22,591     $1,574        $379        $24,544
Amortization expense                   -       (180)       (142)          (322)
Impairment recognized                  -          -           -              -
- --------------------------------------------------------------------------------
Balance at June 30, 2004         $22,591     $1,394        $237        $24,222
- --------------------------------------------------------------------------------

Estimated annual amortization expense is as follows:

(Dollars in thousands)
                                     Core Deposit        Other          Total
Estimated amortization expense       Intangibles      Intangibles    Intangibles
- --------------------------------------------------------------------------------

July 1 through December 31, 2004         $179             $142          $321
2005                                      303               95           398
2006                                      261                -           261
2007                                      140                -           140
2008                                      120                -           120

The components of intangible assets as of June 30, 2004 are as follows:

(Dollars in thousands)
                                   Gross Carrying     Accumulated   Net Carrying
Intangible assets                      Amount         Amortization     Amount
- --------------------------------------------------------------------------------
Core deposit intangibles               $2,997           $(1,603)       $1,394
Other intangibles                         852              (615)          237
- --------------------------------------------------------------------------------
Total                                  $3,849           $(2,218)       $1,631
- --------------------------------------------------------------------------------

(8) Borrowings
Federal Home Loan Bank ("FHLB") advances outstanding are summarized below:

(Dollars in thousands)                                June 30,      December 31,
                                                        2004            2003
- --------------------------------------------------------------------------------
FHLB advances                                         $676,336        $607,104
- --------------------------------------------------------------------------------

In addition  to  outstanding  advances,  the  Corporation  also has access to an
unused line of credit  amounting  to $8.0  million at June 30, 2004 and December
31, 2003. 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 collateralize  the line of credit
and outstanding advances at June 30, 2004 and December 31, 2003. Included in the
collateral were  securities  available for sale and held to maturity with a fair
value of $521.6  million and $526.0  million that were  specifically  pledged to
secure FHLB  borrowings  at June 30, 2004 and December  31, 2003,  respectively.
Unless there is an event of default under the  agreement,  the  Corporation  may
use,  encumber  or dispose of any  portion  of the  collateral  in excess of the
amount required to secure FHLB borrowings,  except for that collateral which has
been specifically pledged.

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

The following is a summary of other borrowings:

(Dollars in thousands)                                June 30,      December 31,
                                                        2004            2003
- --------------------------------------------------------------------------------
Treasury, Tax and Loan demand note balance             $2,305          $1,567
Other                                                     642             744
- --------------------------------------------------------------------------------
Other borrowings                                       $2,947          $2,311
- --------------------------------------------------------------------------------

(9) Defined Benefit Pension Plans
The  Corporation's  noncontributory  tax-qualified  defined benefit pension plan
covers substantially all employees. Benefits are based on an employee's years of
service and highest 3-year compensation.  The plan is funded on a current basis,
in compliance with the requirements of the Employee  Retirement  Income Security
Act of 1974, as amended.  The Corporation has non-qualified  retirement plans to
provide supplemental retirement benefits to certain employees, as defined in the
plans.

The actuarial  assumptions used for the  non-qualified  retirement plans are the
same as  those  used  for the  Corporation's  tax-qualified  pension  plan.  The
non-qualified  retirement  plans provide for the  designation of assets in rabbi
trusts.  At June 30, 2004 and December 31, 2003,  securities  available for sale
and other  assets  designated  for this  purpose  with a carrying  value of $3.1
million  and $3.2  million,  respectively,  are  included  in the  Corporation's
Consolidated Balance Sheet.

Components of Net Periodic Benefit Costs:

(Dollars in thousands)                   Qualified                Non-Qualified
                                        Pension Plan            Retirement Plans
- --------------------------------------------------------------------------------
Six months ended June 30,            2004         2003         2004         2003
- --------------------------------------------------------------------------------
Service cost                         $796         $637         $144          $92
Interest cost                         684          613          196          185
Expected return on plan assets       (782)        (708)           -            -
Amortization of transition asset       (3)          (3)           -            -
Amortization of prior service cost     15           16           40           56
Recognized net actuarial loss          18            -           31           14
- --------------------------------------------------------------------------------
Net periodic benefit cost            $728         $555         $411         $347
- --------------------------------------------------------------------------------

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

Assumptions:
The  measurement  date and  weighted-average  assumptions  used to determine net
periodic  benefit  cost for the six months  ended June 30, 2004 and 2003 were as
follows:

                       Qualified Pension Plan     Non Qualified Retirement Plans
- --------------------------------------------------------------------------------
                          2004           2003           2004           2003
- --------------------------------------------------------------------------------
                     September 30,  September 30,  September 30,  September 30,
Measurement date          2003           2002           2003           2002

 Discount rate           6.10%          6.75%          6.10%          6.75%
 Expected long-term
  return on plan assets  8.25%          8.00%             -              -
 Rate of compensation
  increase               4.25%          4.25%          4.25%          4.25%

Employer Contributions:
The Corporation  previously  disclosed in its financial  statements for the year
ended  December  31,  2003 that it expected to  contribute  $1.5  million to its
qualified   pension  plan  and  $314   thousand  in  benefit   payments  to  its
non-qualified  retirement  plans in 2004.  As of June 30, 2004,  $1.5 million of
contributions  have been made to the qualified pension plan and $158 thousand in
benefit  payments  have been made to the  non-qualified  retirement  plans.  The
Corporation  presently  anticipates  contributing an additional $163 thousand in
benefit  payments to the  non-qualified  retirement plans in 2004 for a total of
$321 thousand.

(10) Financial Instruments With Off-Balance Sheet Risk and Derivative Financial
     Instruments
The Corporation is a party to financial  instruments with off-balance sheet risk
in the normal  course of business to meet the  financing  needs of its customers
and to manage the  Corporation's  exposure to  fluctuations  in interest  rates.
These  financial  instruments  include  commitments  to extend  credit,  standby
letters of credit,  financial  guarantees,  and  commitments  to  originate  and
commitments to sell fixed rate mortgage loans.  These  instruments  involve,  to
varying degrees,  elements of credit risk in excess of the amount  recognized in
the  Consolidated  Balance  Sheets.  The  contract or notional  amounts of these
instruments  reflect the extent of involvement the Corporation has in particular
classes of financial instruments.  The Corporation uses the same credit policies
in making  commitments  and  conditional  obligations  as it does for on-balance
sheet instruments. The contractual and notional amounts of financial instruments
with off-balance sheet risk are as follows:

(Dollars in thousands)                                  June 30,    December 31,
                                                          2004          2003
- --------------------------------------------------------------------------------

Financial instruments whose contract
  amounts represent credit risk:
Commitments to extend credit:
    Commercial loans                                    $70,253       $78,555
    Home equity lines                                   133,398       109,182
    Other loans                                          17,979        14,965
    Standby letters of credit                            10,017         9,448
Financial instruments whose notional amounts
  exceed the amount of credit risk:
  Forward loan commitments:
    Commitments to originate fixed rate mortgage
     loans to be sold                                     2,557         1,328
    Commitments to sell fixed rate mortgage loans         1,562         3,340

Commitments to Extend Credit
Commitments  to extend  credit are  agreements  to lend to a customer as long as
there  are  no  violations  of  any  condition   established  in  the  contract.
Commitments  generally have fixed expiration dates or other termination  clauses
and may require  payment of a fee. Since some of the commitments are expected to
expire without being drawn upon, the total commitment amounts do not necessarily
represent  future  cash  requirements.   Each  borrower's   creditworthiness  is
evaluated on a case-by-case basis. The amount of collateral obtained is based on
management's credit evaluation of the borrower.

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

Standby Letters of Credit
Standby  letters of credit are conditional  commitments  issued to guarantee the
performance of a customer to a third party.  The credit risk involved in issuing
letters of credit is  essentially  the same as that  involved in extending  loan
facilities to customers. Under the standby letters of credit, the Corporation is
required  to make  payments  to the  beneficiary  of the  letters of credit upon
request by the  beneficiary  contingent  upon the customer's  failure to perform
under the terms of the underlying contract with the beneficiary. Standby letters
of credit extend up to five years. At June 30, 2004 and December 31, 2003, there
was no liability to beneficiaries resulting from standby letters of credit.

At June 30, 2004, a  substantial  portion of the standby  letters of credit were
supported by pledged collateral.  The collateral obtained is determined based on
management's  credit  evaluation  of the  customer.  Should the  Corporation  be
required to make payments to the beneficiary, repayment from the customer to the
Corporation is required.

Forward Loan Commitments
Commitments  to originate and  commitments to sell fixed rate mortgage loans are
derivative financial  instruments.  Accordingly,  the Corporation recognizes the
fair value of these  commitments as an asset on the balance  sheet.  At June 30,
2004 and December 31, 2003, the carrying value of these commitments  amounted to
$(4)  thousand  and $(15)  thousand,  respectively,  and was  reported  in other
assets. Changes in the fair value were recorded in current earnings and amounted
to income of $12  thousand  and $108  thousand for the six months ended June 30,
2004 and 2003, respectively.

(11) Litigation
On June 22, 2004 a suit was filed by Galilee Hotel Associates, LLC ("plaintiff")
in the United  States  Bankruptcy  Court  District of Rhode Island  against Bank
Rhode Island, The Washington Trust Company,  Kahn, Litwin,  Renza & Co. Ltd. and
Thomas Furey. The suit alleges that the actions of the defendants contributed to
and  culminated in the  bankruptcy  filing of the  plaintiff.  The plaintiff had
applied to The  Washington  Trust  Company in 2003 for a commercial  real estate
loan in the  amount of $3.5  million.  No loan was made by  Washington  Trust in
connection with that application.  The most significant count against Washington
Trust  alleges  breach of the  covenant of good faith and fair dealing and seeks
damages in the amount of at least $3.5 million.  Other counts against Washington
Trust are contained in the suit relating to allegations  and claims that are not
material.  Washington  Trust believes the claims against it have no merit and is
vigorously  opposing  the suit.  No loss  provision  for this  lawsuit  has been
recorded.

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 matters will not  materially  affect the
consolidated financial position or results of operations of the Corporation.



With respect to the unaudited  consolidated  financial  statements of Washington
Trust  Bancorp,  Inc. and  Subsidiaries  at June 30, 2004 and for the six months
ended June 30, 2004 and 2003, KPMG LLP has made a review (based on the standards
of the Public Accounting Company Oversight Board) and not an audit, set forth in
their separate report dated August 6, 2004 appearing below. That report does not
express an opinion on the interim unaudited  consolidated financial information.
KPMG LLP has not carried out any  significant  or additional  audit tests beyond
those which would have been  necessary  if their  report had not been  included.
Accordingly,  such  report  is not a  "report"  or  "part  of  the  Registration
Statement" within the meaning of Sections 7 and 11 of the Securities Act of 1933
and the liability provisions of Section 11 of such Act do not apply.

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

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 June 30,  2004,  the  related
consolidated  statements of income for the  three-month  and  six-month  periods
ended June 30, 2004 and 2003, and the related consolidated statements of changes
in  shareholders'  equity and cash flows for the six months  ended June 30, 2004
and 2003. These consolidated  financial statements are the responsibility of the
Corporation's management.

We conducted  our review in  accordance  with  standards  of the Public  Company
Accounting  Oversight  Board  (United  States).  A review of  interim  financial
information  consists  principally of applying analytical  procedures and making
inquiries of persons  responsible  for financial and accounting  matters.  It is
substantially  less in scope  than an audit  conducted  in  accordance  with the
standards of the Public Company Accounting  Oversight Board (United States), the
objective of which is the  expression of an opinion  regarding the  consolidated
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 U.S. generally accepted accounting principles.

We have  previously  audited,  in accordance  with standards  established by the
Public Company  Accounting  Oversight Board (United  States),  the  consolidated
balance sheet of Washington  Trust  Bancorp,  Inc. and Subsidiary as of December
31,  2003,  and the  related  consolidated  statements  of  income,  changes  in
shareholders'  equity  and cash  flows for the year then  ended  (not  presented
herein);  and in our report dated February 27, 2004, 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, 2003,
is fairly  stated,  in all material  respects,  in relation to the  consolidated
balance sheet from which it has been derived.

KPMG LLP

Providence, Rhode Island
August 6, 2004



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

Forward-Looking Statements
This report contains  statements that are  "forward-looking  statements." We may
also make written or oral forward-looking  statements in other documents we file
with the SEC, 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  assets  under
management,   reductions   in  loan  demand,   reductions   in  deposit   levels
necessitating increased borrowing to fund loans and investments, changes in loan
defaults  and  charge-off  rates,   changes  in  the  size  and  nature  of  the
Corporation's  competition,  changes in legislation or regulation and accounting
principles,  policies  and  guidelines  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,  2003 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.

Overview
The Bancorp provides a broad range of banking and financial services through its
subsidiary,  the Bank.  The  Bank's  primary  source  of income is net  interest
income. The Bank's lending business includes  commercial,  residential  mortgage
and consumer loans. The Bank's loan portfolio is concentrated among borrowers in
southern New England,  primarily in Rhode Island,  and, to a lesser  extent,  in
Connecticut and  Massachusetts.  The Bank also offers a full range of retail and
commercial  deposit  products  through its seventeen  banking offices located in
Rhode Island and southeastern  Connecticut.  Noninterest  income is an important
source of revenue for Washington  Trust.  Primary sources of noninterest  income
are trust and investment management revenues, servicing of deposit accounts, net
gains on loan sales and merchant credit card processing.  Revenue from trust and
investment  management  services  continues  to  be  the  largest  component  of
noninterest income.

The Bank faces  strong  competition  from  branches  of major  Rhode  Island and
regional  commercial banks, local branches of certain Connecticut banks, as well
as various  credit unions,  savings  institutions  and, to some extent,  finance
companies.  The principal  methods of competition  are through  interest  rates,
financing  terms and other  customer  conveniences.  Among the external  factors
affecting Washington Trust's operating results are market rates of interest, the
condition of the  financial  markets,  and both  national and regional  economic
conditions.

Results of Operations
The  Corporation  reported  quarterly  net income of $5.0 million for the second
quarter  ended  June 30,  2004,  an  increase  of 10.3%  over net income of $4.6
million for the second  quarter of 2003. On a diluted  earnings per share basis,
the Corporation earned $.37 for the second quarter of 2004, up from $.34 for the
same quarter last year. The returns on average assets and average equity for the
three months ended June 30, 2004 were 0.96% and 14.46%,  respectively,  compared
to 1.01% and 13.57%, respectively, for the three months ended June 30, 2003.


Last year,  the  Corporation's  operating  results for the second  quarter  were
favorably  impacted by gains on loan sales  totaling $1.4  million,  compared to
$560  thousand in the second  quarter of 2004.  In addition,  net income for the
second quarter last year included a charge of $941 thousand  (pre-tax)  incurred
on the early payoff of certain FHLB borrowings  totaling $23 million.  This debt
restructuring  has resulted in interest  expense savings of  approximately  $510
thousand on an annualized basis over the remaining term of the prepaid debt.


For the first six months of 2004, net income amounted to $10.0 million,  up 7.2%
over $9.3  million in the first half of 2003.  On a diluted  earnings  per share
basis, the Corporation earned $.74 for the first half of 2004, up 5.7% over $.70
for the same period a year ago. The returns on average assets and average equity
for the six months  ended June 30,  2004 were  0.98% and  14.18%,  respectively,
compared to 1.04% and 14.06%,  respectively,  for the six months  ended June 30,
2003.

Net  interest  income  (the  difference  between  interest  earned  on loans and
investments  and interest paid on deposits and other  borrowings) for the second
quarter of 2004  amounted to $13.1  million,  up 6.6% from $12.3 million for the
same quarter a year ago. The net interest  margin for the second quarter of 2004
was 2.72%,  down from 2.87% in the first quarter of 2004 and 2.96% in the second
quarter of 2003. The decrease in the net interest  margin from the first quarter
of 2004 is  largely  attributable  to  lower  marginal  yields  on new  loans in
comparison to overall  portfolio yields and, to a lesser extent,  to an increase
in premium  amortization  on  mortgage-backed  securities  earlier in the second
quarter. For the six months ended June 30, 2004, net interest income amounted to
$26.2  million,  up 8.1% from the amount  reported  for the  corresponding  2003
period.  The net interest  margin for the first half of 2004  amounted to 2.80%,
down 17 basis  points  from the 2.97%  reported  for the same period a year ago,
reflecting a decline in yields on loans and securities  offset somewhat by lower
funding costs of FHLB advances and  interest-bearing  deposits.  (See additional
discussion under the caption "Net Interest Income.")

The Corporation's  provision for loan losses for the second quarters of 2004 and
2003  amounted  to $120  thousand  and  $160  thousand,  respectively.  The 2004
year-to-date provision totaled $240 thousand,  compared to last year's amount of
$260 thousand.  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 $15.9  million at  December  31, 2003 to $16.2
million at June 30, 2004 due to the year to date 2004 provision and  recoveries,
net of charge-offs.  The Corporation's ratio of the allowance for loan losses to
total loans decreased from 1.66% at December 31, 2003 to 1.47% at June 30, 2004,
primarily due to the growth in the loan portfolio as well as the continuation of
favorable loss  experience.  Total loan  charge-offs for the first six months of
2004 were $241 thousand, or .02%, of average loans outstanding. Total recoveries
for the same period amounted to $295 thousand.

Other noninterest  income  (noninterest  income excluding net realized gains and
losses on  securities)  totaled  $7.2  million  for the second  quarter of 2004,
compared to $7.0  million for the same quarter a year ago. For the first half of
2004,  noninterest income amounted to $13.1 million, up $346 thousand,  or 2.7%,
over the comparable 2003 amount.

Trust and investment  management  revenues increased $1.1 million,  or 20.8%, in
the first half of 2004  compared to the same period in 2003.  Trust assets under
administration  amounted to $1.784 billion at June 30, 2004,  compared to $1.742
billion at December 31, 2003 and $1.576 billion at June 30, 2003.

Net gains on loan sales for the six months ended June 30, 2004  amounted to $909
thousand,  down from $2.7  million  for the same  period in 2003.  Total  second
quarter 2004 net gains on loan sales were $560 thousand,  down from $1.4 million
for the same quarter a year ago. These decreases  reflect a significant  decline
in fixed rate mortgage  origination  and sales  activity.  The  Corporation  has
experienced  a further  decline  in fixed  rate  mortgage  origination  activity
beginning  in the latter  part of the second  quarter.  Meanwhile,  the level of
adjustable rate mortgages  originated by Washington  Trust has increased;  these
loans are retained in the  Corporation's  loan portfolio.  Also included in loan
sale gains are gains  resulting from the sale of the  guaranteed  portion of SBA
loans.  Total such gains for the six months  ended 2004 were $390  thousand,  up
from $181  thousand for the same period in 2003.  Included in other  noninterest
income for the second quarter of 2004 was $280 thousand recovered as a result of
a favorable litigation decision.

In the first six months of 2004, the Corporation  recognized net realized losses
on  securities  amounting  to $240  thousand.  For the six months ended June 30,
2003,  net  realized  gains  on  securities  totaled  $630  thousand,  including
approximately   $400  thousand  in  gains   resulting  from  the   Corporation's
contribution of appreciated  equity securities to the  Corporation's  charitable
foundation.  The cost of this 2003 contribution  amounted to approximately  $433
thousand and was included in other noninterest  expense for the six months ended
June 30, 2003. The  Corporation  expects to make an annual  contribution  to its
charitable foundation in the third quarter of 2004.

Exclusive of the second quarter 2003 pre-tax debt  prepayment  penalty charge of
$941  thousand,  noninterest  expenses for the second  quarter of 2004 increased
$638 thousand,  or 5.4%, from the same period a year ago.  Noninterest  expenses
amounted  to  $24.2  million  for the  first  half of  2004,  up 5.9%  from  the
corresponding  period in 2003 (exclusive of the debt prepayment  penalty charge)
with the largest increase in personnel related costs. Salaries and benefits, the
largest  component of total noninterest  expense,  amounted to $14.2 million for
the six months ended June 30, 2004,  compared to the $13.2 million  reported for
the first six months of 2003. In addition,  included in noninterest expenses for
the six months ended June 30, 2004 were costs  associated with the conversion of
certain  technology  systems amounting to $275 thousand,  of which $140 thousand
were included in the second quarter of 2004.

Income tax expense  amounted to $4.6 million and $4.2 million for the six months
ended June 30, 2004 and 2003, respectively. The Corporation's effective tax rate
for  the  first  six  months  of 2004  was  31.4%,  compared  to  31.0%  for the
corresponding 2003 period.

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 six months ended June 30, 2004 amounted to $26.6
million,  up 7.9% from the same period in 2003.  This  increase in net  interest
income was due to an increase in average  interest-earning  assets.  For the six
months ended June 30, 2004, average  interest-earning  assets amounted to $1.917
billion, up $237.6 million, or 14.2%, compared to the same period last year. The
net  interest  margins  (FTE net  interest  income as a  percentage  of  average
interest-earning  assets)  for the six months  ended June 30, 2004 and 2003 were
2.80% and 2.97%, respectively.  The decrease in the net interest margin reflects
a decline in yields on loans and  securities  offset  somewhat by lower  funding
costs of FHLB advances and interest-bearing  deposits.  The interest rate spread
decreased  13 basis  points from the six months ended June 30, 2003 and amounted
to 2.54%. The yield on total  interest-earnings  assets declined 48 basis points
to 4.80%,  while the cost of  interest-bearing  liabilities  decreased  35 basis
points to 2.26%.

Average loans amounted to $1.016 billion for the six months ended June 30, 2004,
up $193.0 million,  or 23.5%, from the same period in 2003. The yield on average
total loans  amounted to 5.54% for the six months ended June 30,  2004,  down 73
basis  points  from  6.27% for the  comparable  2003  period.  This  decline  is
primarily due to lower marginal  yields on loans and  investments as compared to
the prior year period and a decline in yields on new loan originations.  Average
residential  real estate  loans  amounted  to $410.7  million for the six months
ended June 30, 2004, up $116.3  million,  or 39.5%,  from the same period a year
ago. The yield on residential  real estate loans  decreased 80 basis points from
the prior year period,  amounting  to 5.15% for the first half of 2004.  Average
commercial  loans rose $30.7  million,  or 7.8%,  to $423.5  million for the six
months ended June 30, 2004 while the yield on commercial loans declined 50 basis
points to 6.46%.  Average consumer loans rose $46.1 million,  or 34.0%, over the
same  period a year ago and  amounted  to $181.6  million  for the first half of
2004. The yield on consumer loans  decreased 63 basis points from the prior year
period to 4.32% for the six months ended June 30, 2004.

Total  average  securities  amounted to $901.1  million for the six months ended
June 30, 2004, an increase of $44.6 million,  or 5.2%, over the comparable prior
year period mainly due to purchases of taxable debt securities.  The FTE rate of
return on investments was 3.97% for the six months ended June 30, 2004, compared
to 4.33% for the same  2003  period.  The  decrease  in  yields  on  investments
reflects a  combination  of lower  yields on variable  rate  securities  tied to
short-term interest rates and lower marginal rates on reinvestment of cash flows
relative to the same period in the prior year.

Average  interest-bearing  liabilities  for the six months  ended June 30,  2004
increased $214.0 million,  or 14.4%, to $1.704 billion.  Due to lower rates paid
on both borrowed funds and deposits,  the  Corporation's  total cost of funds on
interest-bearing liabilities amounted to 2.26% for the six months ended June 30,
2004, down from 2.61% for the comparable 2003 period.

Average savings  deposits for the six months ended June 30, 2004 increased $54.3
million,  or 11.7%, to $520.5 million from the comparable 2003 amount.  The rate
paid on savings deposits for the first six months of 2004 was 0.63%, compared to
..79% for the same 2003 period.  Average time deposits increased $55.9 million to
$536.4  million for the quarter  ended June 30, 2004 with a decrease of 20 basis
points  in the rate paid to  3.05%.  For the six  months  ended  June 30,  2004,
average demand deposits, an interest-free funding source, were $180.6 million up
by $19.5  million,  or 12.1%,  from the same prior  year  period.  Average  FHLB
advances for the six months ended June 30, 2004 amounted to $645.0  million,  up
$104.0 million from the comparable  2003 amount of $541.0  million.  The average
rate paid on FHLB  advances  for the six months  ended June 30,  2004 was 2.91%,
down 69 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.
Tax-exempt  income is converted to a fully taxable  equivalent basis (FTE) using
the statutory  federal income tax rate. For dividends on corporate  stocks,  the
70% federal dividends  received deduction is also used in the calculation of tax
equivalency.  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.



Six months ended June 30,                               2004                                  2003
- ------------------------------------------------------------------------------- -----------------------------------
                                          Average                     Yield/    Average                     Yield/
(Dollars in thousands)                    Balance      Interest        Rate     Balance      Interest        Rate
- -------------------------------------------------------------------------------------------------------------------
                                                                                           
Assets:
Residential real estate loans              $410,686     $10,511       5.15%      $294,391      $8,686        5.95%
Commercial and other loans                  423,467      13,595       6.46%       392,774      13,564        6.96%
Consumer loans                              181,559       3,898       4.32%       135,503       3,328        4.95%
- -------------------------------------------------------------------------------------------------------------------
   Total loans                            1,015,712      28,004       5.54%       822,668      25,578        6.27%
Federal funds sold and other
   short-term investments                    11,114          40       0.72%        15,198          75        1.00%
Taxable debt securities                     819,405      16,048       3.94%       774,624      16,536        4.30%
Nontaxable debt securities                   15,177         483       6.41%        16,796         542        6.51%
Corporate stocks and FHLB stock              55,438       1,204       4.37%        49,920       1,235        4.99%
- -------------------------------------------------------------------------------------------------------------------
   Total securities                         901,134      17,775       3.97%       856,538      18,388        4.33%
- -------------------------------------------------------------------------------------------------------------------
   Total interest-earning assets          1,916,846      45,779       4.80%     1,679,206      43,966        5.28%
- -------------------------------------------------------------------------------------------------------------------
Cash and due from banks                      36,254                                32,023
Allowance for loan losses                   (16,113)                              (15,554)
Premises and equipment, net                  24,975                                25,332
Other                                        78,080                                78,007
- -------------------------------------------------------------------------------------------------------------------
   Total assets                          $2,040,042                            $1,799,014
- -------------------------------------------------------------------------------------------------------------------
Liabilities and Shareholders' Equity:
Savings deposits                           $520,451      $1,623       0.63%      $466,102      $1,830         .79%
Time deposits                               536,398       8,148       3.05%       480,509       7,733        3.25%
FHLB advances                               644,999       9,334       2.91%       540,975       9,670        3.60%
Other                                         2,079          30       2.89%         2,336          37        3.25%
- -------------------------------------------------------------------------------------------------------------------
   Total interest-bearing liabilities     1,703,927      19,135       2.26%     1,489,922      19,270        2.61%
Demand deposits                             180,598                               161,078
Other liabilities                            14,464                                15,342
- -------------------------------------------------------------------------------------------------------------------
   Total liabilities                      1,898,989                             1,666,342
Total shareholders' equity                  141,053                               132,672
- -------------------------------------------------------------------------------------------------------------------
   Total liabilities and
     shareholders' equity                $2,040,042                            $1,799,014
- -------------------------------------------------------------------------------------------------------------------
   Net interest income                                  $26,644                               $24,696
- -------------------------------------------------------------------------------------------------------------------
Net interest spread                                                   2.54%                                  2.67%
- -------------------------------------------------------------------------------------------------------------------
Net interest margin                                                   2.80%                                  2.97%
- -------------------------------------------------------------------------------------------------------------------

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

(Dollars in thousands)

Six months ended June 30,                                  2004             2003
- --------------------------------------------------------------------------------
Commercial and other loans                                  $76              $79
Nontaxable debt securities                                  169              189
Corporate stocks                                            224              217


Financial Condition and Liquidity
Total  assets  amounted to $2.179  billion at June 30,  2004,  up 10.4% from the
balance reported at December 31, 2003. For the first six months of 2004, average
assets totaled $2.040  billion,  up 13.4% compared to the same period last year.
(See additional discussion under the caption "Net Interest Income.")

Securities  Available for Sale - The carrying value of securities  available for
sale at June 30, 2004 amounted to $769.3 million,  an increase of $95.5 million,
or 14.2%,  from the December 31, 2003 balance of $673.8  million.  This increase
was mainly due to purchases of  mortgage-backed  securities and U.S.  government
agency  securities.  The net unrealized  gains on securities  available for sale
amounted to $1.7 million at June 30, 2004, compared to $10.3 million at December
31, 2003. The decrease was primarily  attributable  to the expectation of rising
interest rates in the second  quarter of 2004,  resulting in lower market values
for the majority of debt security holdings.

Securities   Held  to  Maturity  -  As  a  result  of   principal   paydowns  on
mortgage-backed  securities  and a called FHLB  security,  the carrying value of
securities  held to maturity  decreased  $31.9  million  from $165.6  million at
December 31, 2003 to $133.7  million at June 30, 2004. As previously  mentioned,
the  expectation of rising interest rates in the second quarter of 2004 resulted
in lower market values for the majority of debt security holdings.  As a result,
the net unrealized gain on securities held to maturity  amounted to $1.2 million
at June 30, 2004, down from $3.8 million at December 31, 2003.

Loans - Total  loans at June 30, 2004 were 14.6%  higher  than at  December  31,
2003. Residential real estate loans amounted to $451.1 million at June 30, 2004,
up $61.2  million,  or  15.7%,  in the first six  months of 2004,  including  an
increase  of  $30.6  million  in  residential  mortgages  purchased  from  other
institutions.  Commercial  and  commercial  real estate  loans  increased  $39.9
million,  or 9.8%,  from the  December  31, 2003 balance due to new business and
additional  business with existing  customers and amounted to $448.3  million at
June 30, 2004. Growth in consumer loans has been very favorable with an increase
of $39.0  million,  or 24.0%,  in the first six months of 2004  primarily due to
growth in home equity lines and home equity loans.

Deposits - Total deposits amounted to $1.342 billion at June 30, 2004, up $135.8
million, or 11.3%, from the December 31, 2003 balance.  Savings deposits were up
$73.1 million,  or 14.8%, in the first half of 2004,  including $52.6 million in
money market deposits. Time deposits increased $55.9 million, or 10.8%, from the
December  31, 2004  balance,  primarily  due to  increases  of $35.1  million in
brokered  certificates  of deposit and $18.1 million in consumer  accounts.  The
Corporation utilizes brokered time deposits as a funding source,  generally with
maturities  in the three to five year  range.  Demand  deposits  increased  $6.8
million, or 3.5% from the balance at December 31, 2003.

Borrowings - The  Corporation  utilizes  advances from the FHLB as well as other
borrowings as part of its overall funding  strategy.  FHLB advances were used to
meet short-term  liquidity  needs, to purchase  securities and to purchase loans
from  other  institutions.  In the  first  six  months  of 2004,  FHLB  advances
increased $69.2 million to $676.3 million at June 30, 2004. Included in the June
30,2004  balance are $65.5 million of callable  advances with call dates ranging
from August 2004 through November 2007. Other borrowings outstanding at June 30,
2004  amounted to $2.9  million,  down $636  thousand from the December 31, 2003
balance.

For the six months ended June 30, 2004, net cash provided by operations amounted
to $12.1  million,  the majority of which was generated by net income.  Proceeds
from sales of loans in the first six months of 2004  amounted to $30.9  million,
while loans  originated  for sale  amounted to $27.9  million.  Net cash used in
investing  activities  amounted  to $219.2  million  and was  primarily  used to
purchase  securities.  Net cash  provided  by  financing  activities  was $201.5
million,  due to  growth  in  deposits  and  increases  in FHLB  advances.  (See
Consolidated Statements of Cash Flows for additional information.)


Nonperforming Assets
Nonperforming assets are summarized in the following table:

  (Dollars in thousands)                              June 30,      December 31,
                                                        2004            2003
- --------------------------------------------------------------------------------
Nonaccrual loans 90 days or more past due              $1,469          $1,721
Nonaccrual loans less than 90 days past due             3,518           1,022
- --------------------------------------------------------------------------------
Total nonaccrual loans                                  4,987           2,743
Other real estate owned, net                                8              11
- --------------------------------------------------------------------------------
Total nonperforming assets                             $4,995          $2,754
- --------------------------------------------------------------------------------
Nonaccrual loans as a percentage of total loans          .45%            .29%
Nonperforming assets as a percentage of total assets     .23%            .14%
Allowance for loan losses to nonaccrual loans         325.01%         580.17%
Allowance for loan losses to total loans                1.47%           1.66%

Nonperforming  assets amounted to $5.0 million, or .23% of total assets, at June
30, 2004, up from $2.7 million, or .14%, at December 31, 2003. This increase was
largely due to a single $2.1 million commercial lending relationship  classified
as nonaccrual during the second quarter of 2004, a significant  portion of which
is collateralized by real estate.

There  were no  accruing  loans 90 days or more  past  due at June  30,  2004 or
December 31, 2003.

Impaired loans consist of all nonaccrual commercial loans. At June 30, 2004, the
recorded  investment  in impaired  loans was $3.8  million,  which had a related
allowance  amounting  to $624  thousand.  Also during the six month period ended
June 30,  2004,  interest  income  recognized  on  impaired  loans  amounted  to
approximately $208 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)                               June 30,     December 31,
                                                         2004           2003
- --------------------------------------------------------------------------------
Residential real estate                                  $927            $946
Commercial:
   Mortgages                                            2,701             342
   Other                                                1,123           1,236
Consumer                                                  236             219
- --------------------------------------------------------------------------------
Total nonaccrual loans                                 $4,987          $2,743
- --------------------------------------------------------------------------------

Capital Resources
Total equity capital  increased  $487 thousand  during the six months ended June
30, 2004 and amounted to $138.5 million.  The changes in shareholders' equity in
the first  half of 2004  included  net  income of $10.0  million  offset by $5.8
million net unrealized losses on securities  available for sale and $4.5 million
in dividends to  shareholders.  In addition,  stock option  exercises  increased
shareholders'  equity  by $605  thousand  in the  first  half of 2004.  (See the
Consolidated  Statement  of  Changes  in  Shareholders'  Equity  for  additional
information.)

The ratio of total  equity to total  assets  amounted to 6.36% at June 30, 2004,
compared to 6.99% at December 31, 2003. Book value per share as of June 30, 2004
and December 31, 2003 amounted to $10.47 and $10.46, respectively.

At June 30, 2004, the  Corporation's  Tier 1 risk-based  capital ratio was 9.41%
and the total  risk-adjusted  capital ratio was 10.95%. The Corporation's Tier 1
leverage ratio  amounted to 5.51% at June 30, 2004.  These ratios were above the
ratios required to be categorized as well-capitalized.

Dividends  payable at June 30, 2004 amounted to $2.3 million,  representing $.17
per share payable on July 15, 2004, consistent with the dividend declared in the
first quarter of 2004.  The source of funds for dividends paid by the Bancorp is
dividends  received from the Bank.  The Bank is a regulated  enterprise,  and as
such its ability to pay dividends to the Bancorp is subject to regulatory review
and restriction.

Off-Balance Sheet Arrangement
See Note 10 of the Consolidated  Financial Statements for additional information
regarding the Corporation's off-balance sheet arrangements.

Critical Accounting Policies
Accounting   policies  involving   significant   judgments  and  assumptions  by
management,  which have, or could have, a material  impact on the carrying value
of  certain  assets  and  impact  income,  are  considered  critical  accounting
policies.  The  Corporation's  accounting  and  reporting  policies  comply with
accounting  principles  generally  accepted in the United  States and conform to
general  practices  within the banking  industry.  The  preparation of financial
statements in conformity with generally accepted accounting  principles requires
management to make estimates and assumptions. The financial position and results
of  operations  can be affected by these  estimates and  assumptions,  which are
important in understanding  the reported  results.  Management has discussed the
development  and the  selection of critical  accounting  policies with the Audit
Committee of our board of  directors.  As discussed in our 2003 Annual Report on
Form 10-K, we have identified the allowance for loan losses,  review of goodwill
and intangible assets for impairment,  other-than-temporary impairment, interest
income  recognition,  and tax estimates as critical accounting  policies.  There
have been no  significant  changes  in the  methods or  assumptions  used in the
accounting policies that require material estimates and assumptions.

Recent Accounting Developments
See Note 2 of the Consolidated  Financial Statements for additional  information
regarding recent accounting developments affecting the Corporation.

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Interest Rate Sensitivity
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 Corporation's interest rate
risk modeling  incorporates a wide range of interest rate  scenarios,  including
both parallel rate shifts and changes in the shape of the yield curve of varying
magnitudes in addition to those presented here. 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 June 30,  2004.  Interest
rates are  assumed to shift  upward by 200 basis  points or downward by 50 basis
points.  This  asymmetric  rate shift  reflects  the fact that given the current
level of interest rates, the likelihood of a decline in interest rates in excess
of 50 basis points is considered unlikely.


                                    Months 1 - 12   Months 13-24   Months 1 - 60
  ------------------------------------------------------------------------------
  200 basis point increase in rates      +2.0%           -0.7%         -0.6%
  50 basis point decrease in rates       -1.2%           -1.8%         -2.0%

At June 30, 2004, income simulation  results assume that changes in core deposit
rates are linked to short-term  market interest rates. The assumed  relationship
and correlation  between short-term  interest rate changes and core deposit rate
changes  used  in  income  simulation  may  fluctuate  over  time  based  on the
Corporation's assessment of market conditions.

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 has subsequently implemented or could implement in
response to rate shifts,  and should not be relied upon as an estimate of future
net interest income.

The Corporation  estimates that the negative  exposure of net interest income to
falling rates results from the difficulty of reducing rates paid on core savings
deposits  significantly  below current levels.  If rates were to fall and remain
low for a sustained period,  core savings deposit rates would likely not fall as
fast as other market  rates,  while asset yields would  decline as current asset
holdings mature or reprice. The pace of asset cash flows would also be likely to
increase  in a  falling  rate  environment  due to more  rapid  mortgage-related
prepayments and redemption of callable securities. While the Corporation reviews
simulation  assumptions to ensure that they are  reasonable and current,  income
simulation  may not always prove to be an accurate  indicator  of interest  rate
risk since the repricing,  maturity and prepayment  characteristics of financial
instruments  may change to a  different  degree  than  estimated.  Specifically,
mortgage-backed  securities  and  mortgage  loans  involve  a level of risk that
unforeseen  changes in  prepayment  speeds may cause  related cash flows to vary
significantly  in differing  rate  environments.  Such changes could increase or
decrease the  amortization of premium or accretion of discounts  related to such
instruments, thereby affecting interest income. Changes in prepayment speeds can
also affect the level of reinvestment  risk associated with cash flow from these
instruments,  as well as their market  value.  The  sensitivity  of core savings
deposits to  fluctuations  in interest  rates could also differ from  simulation
assumptions,  and could  result in changes in both  liability  mix and  interest
expense that differ from those used to estimate interest rate risk exposure.

The  Corporation  also  monitors  the  potential  change in market  value of its
available  for sale debt  securities  using both rate shifts 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 June 30, 2004,  an immediate 200 basis point rise in rates would result in
a 5.5%  decline  in the  value of the  Corporation's  available  for  sale  debt
securities.  Conversely,  a 100 basis point fall in rates would result in a 2.0%
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  June  30,  2004,
including both debt and equity  securities,  was 6.7%,  assuming a one-year time
horizon and a 5% probability of occurrence for "value at risk" analysis.

On occasion,  the Corporation has supplemented its interest rate risk management
strategies with off-balance sheet  transactions.  Such transactions are intended
to hedge  specifically  identified risks inherent in the  Corporation's  balance
sheet,  and not to produce  speculative  profits.  The  Corporation  has written
policy  guidelines  that  designate  limits on the notional value of off-balance
sheet  transactions  and require  periodic  evaluation of risks  associated with
these transactions, including counterparty credit risk.

ITEM 4.  CONTROLS AND PROCEDURES
As required by Rule 13a-15 under the Securities Exchange Act of 1934, as amended
(the  "Exchange  Act")  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 as of the end of the quarter ended June 30, 2004.  Based
upon that evaluation,  the Chief Executive  Officer and Chief Financial  Officer
concluded that the Corporation's disclosure controls and procedures are adequate
and  designed  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.  The  Corporation
will continue to review and document its disclosure  controls and procedures and
consider  such  changes  in  future  evaluations  of the  effectiveness  of such
controls and procedures,  as it deems  appropriate.  There has been no change in
our internal  control over financial  reporting during the period ended June 30,
2004 that has materially affected, or is reasonably likely to materially affect,
our internal control over financial reporting.

PART II
                                OTHER INFORMATION

Item 1.  Legal Proceedings

On June 22, 2004 a suit was filed by Galilee Hotel Associates, LLC ("plaintiff")
in the United  States  Bankruptcy  Court  District of Rhode Island  against Bank
Rhode Island, The Washington Trust Company,  Kahn, Litwin,  Renza & Co. Ltd. and
Thomas Furey. The suit alleges that the actions of the defendants contributed to
and  culminated in the  bankruptcy  filing of the  plaintiff.  The plaintiff had
applied to The  Washington  Trust  Company in 2003 for a commercial  real estate
loan in the  amount of $3.5  million.  No loan was made by  Washington  Trust in
connection with that application.  The most significant count against Washington
Trust  alleges  breach of the  covenant of good faith and fair dealing and seeks
damages in the amount of at least $3.5 million.  Other counts against Washington
Trust are contained in the suit relating to allegations  and claims that are not
material.  Washington  Trust believes the claims against it have no merit and is
vigorously  opposing  the suit.  No loss  provision  for this  lawsuit  has been
recorded.




Item 2.  Changes in Securities, Use of Proceeds and Issuer Purchases of Equity
         Securities
The following  table  provides  information as of and for the quarter ended June
30,  2004  regarding  shares  of  common  stock  of the  Corporation  that  were
repurchased under the Deferred Compensation Plan, the Stock Repurchase Plan, and
the Stock Incentive Plans.
                                                       Total number   Maximum
                                                        of shares    number of
                                    Total              purchased as  shares that
                                    number   Average     part of     may yet be
                                      of      price     publicly      purchased
                                    shares   paid per   announced      under
                                   purchased  share      plan(s)     the plan(s)
- --------------------------------------------------------------------------------
Deferred Compensation Plan (A)
     Balance at beginning of period                                   14,820
     4/1/2004 to 4/30/2004            56     $25.44       56          14,764
     5/1/2004 to 5/31/2004           160      25.95      160          14,604
     6/1/2004 to 6/30/2004            40      25.58       40          14,564
- --------------------------------------------------------------------------------
Total Deferred Compensation Plan     256     $25.78      256          14,564
- --------------------------------------------------------------------------------

Stock Repurchase (B)
     Balance at beginning of period                                  162,000
     4/1/2004 to 4/30/2004             -          -        -         162,000
     5/1/2004 to 5/31/2004             -          -        -         162,000
     6/1/2004 to 6/30/2004             -          -        -         162,000
- --------------------------------------------------------------------------------
Total Stock Repurchase Pla             -          -        -         162,000
- --------------------------------------------------------------------------------

Other (C)
     Balance at beginning of period                                      N/A
     4/1/2004 to 4/30/2004         1,201     $27.07     1,201            N/A
     5/1/2004 to 5/31/2004             -          -         -            N/A
     6/1/2004 to 6/30/2004             -          -         -            N/A
- --------------------------------------------------------------------------------
Total Other                        1,201     $27.07     1,201            N/A
- --------------------------------------------------------------------------------
Total Purchases of Equity
    Securities                     1,457     $26.85     1,457        176,564
- --------------------------------------------------------------------------------
(A) The Deferred Compensation Plan was established on January 1, 1999. A maximum
    of 25,000 shares were authorized  under the plan. This plan allows directors
    and  officers  to  defer  a  portion  of  their  compensation.  The deferred
    compensation is contributed  to a rabbi trust that invests the assets of the
    trust into  selected mutual funds as well as shares of the Bancorp's  common
    stock  pursuant to the  direction of  the plan participants. All  shares are
    purchased in the open market.
(B) The Stock  Repurchase  Plan was  established in September 2001. A maximum of
    250,000  shares were  authorized  under the plan.  The Bancorp plans to hold
    the repurchased shares as treasury stock for general corporate purposes.
(C) Pursuant to the Corporation's  stock incentive plans,  employees may deliver
    back  shares of stock  previously issued in payment of the exercise price of
    stock   options.   While  required  to  be  reported  in  this  table,  such
    transactions are not reported  as share   repurchases  in the   Consolidated
    Statement  of  Changes in Shareholders' Equity.


Item 4. Submission of Matters to a Vote of Security Holders

    (a) The Annual Meeting of Shareholders was held on April 27, 2004.

    (b) The results of matters voted upon are presented below:

        i. Election of  Directors to Serve Until 2007 Annual  Meeting:  Barry G.
           Hittner, Katherine  W.  Hoxsie,  Edward M.  Mazze,  Ph. D.,  Kathleen
           McKeough,  Joyce O. Resnikoff  and John C. Warren were  nominated and
           duly elected to hold office as Directors of Washington Trust Bancorp,
           Inc., each to serve a term of three years and until their  successors
           are  duly  elected and  qualified,  by the  number of votes set forth
           opposite each person's name as follows:
                                                                     Abstentions
                                                Votes       Votes    and Broker
                                      Term     In Favor    Withheld  Non-votes
           ---------------------------------------------------------------------
           Barry G. Hittner          3 years   11,722,058   214,223      0
           Katherine W. Hoxsie       3 years   11,730,707   205,574      0
           Edward M. Mazze, Ph.D.    3 years   11,731,645   204,636      0
           Kathleen McKeough         3 years   11,773,946   162,335      0
           Joyce O. Resnikoff        3 years   11,723,329   212,952      0
           John C. Warren            3 years   11,721,354   214,927      0

           The  following   additional   persons   continued  as   Directors  of
           Washington  Trust Bancorp, Inc. following the Annual Meeting:

           Gary P. Bennett
           Steven J. Crandall
           Larry J. Hirsch, Esq.
           Mary E. Kennard, Esq.
           Victor J. Orsinger, II
           H. Douglas Randall, III
           Patrick J. Shanahan, Jr.
           James P. Sullivan, CPA
           Neil H. Thorp
           John F. Treanor

       ii. A proposal  for the  ratification of KPMG LLP to serve as independent
           auditors of  the  Corporation  for the  current  fiscal  year  ending
           December  31,  2004  was  passed by a vote of  11,655,267  shares  in
           favor,  246,940 shares  against,  with 34,074 abstentions and  broker
           non-votes.

Item 6.  Exhibits and Reports on Form 8-K
    (a)  Exhibit index
         Exhibit No.
         11     Statement re Computation of Per Share Earnings
         15     Letter re Unaudited Interim Financial Information
         31.1   Certification of Chief Executive Officer Pursuant to Section 302
                of the Sarbanes-Oxley Act of 2002
         31.2   Certification of Chief Financial Officer Pursuant to Section 302
                of the Sarbanes-Oxley Act of 2002
         32**   Certification  of Chief  Executive  Officer  and Chief Financial
                Officer Pursuant to 18 U.S.C. Section 1350, as  adopted pursuant
                to Section 906 of the Sarbanes-Oxley Act of 2002

         **     These certifications are not "filed" for purposes of Section  18
                of the Exchange Act or incorporated by reference into any filing
                under the Securities Act of the Exchange Act.

    (b)  On  April 15,  2004,  a  Form  8-K, which  reported  the  Corporation's
         earnings for the quarter ended  March 31, 2004, was  furnished  to  the
         Securities and Exchange Commission.




                                   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)



August 6, 2004             By:  John C. Warren
                           -----------------------------------------------------
                           John C. Warren
                           Chairman and Chief Executive Officer
                           (principal executive officer)




August 6, 2004             By:  David V. Devault
                           -----------------------------------------------------
                           David V. Devault
                           Executive Vice President, Treasurer
                           and Chief Financial Officer
                           (principal financial and accounting officer)