Securities and Exchange Commission
                             Washington, D.C. 20549


                                    Form 10-Q


[ X ] Quarterly Report pursuant to Section 13 or 15(d) of the Securities
Exchange Act of 1934 for the quarter ended March 31, 2002.

                                       OR

[ ] Transition report pursuant to Section 13 or 15(d) of the Securities Exchange
Act of 1934 for the transition period from _________ to ___________________.

Commission File Number: 0-14815


                         Progress Financial Corporation
                         ------------------------------
             (Exact name of registrant as specified in its charter)

Delaware                                                23-2413363
- --------                                                ----------
(State or other jurisdiction of                         (I.R.S. Employer
incorporation or organization)                          Identification Number)


4 Sentry Parkway
Suite 200
Blue Bell, Pennsylvania                                 19422
- -----------------------                                 -----
(Address of principal executive offices)               (Zip Code)

Registrant's telephone number, including area code: (610) 825-8800

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports) and (2) has been subject to such filing
requirements for the past 90 days.
Yes     X    No
     --------  --------

Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of the latest practicable date.

Common Stock ($1.00 par value)                  6,798,416
- ------------------------------ -------------------------------------------------
  Title of Each Class          Number of Shares Outstanding as of April 30, 2002








                         Progress Financial Corporation
                                Table of Contents



                     PART I - Interim Financial Information
                                                                          Page

Item 1.  Interim Financial Statements (Unaudited)

         Consolidated Interim Statements of Financial Condition as of
         March 31, 2002 and December 31, 2001................................3

         Consolidated Interim Statements of Operations for the
         three months ended March 31, 2002 and 2001..........................4

         Consolidated Interim Statements of Changes in Shareholders'
         Equity and Comprehensive Income for the three months
         ended March 31, 2002 and 2001.......................................5

         Consolidated Interim Statements of Cash Flows for the
         three months ended March 31, 2002 and 2001..........................6

         Notes to Consolidated Interim Financial Statements..................7

Item 2.  Management's Discussion and Analysis of Financial Condition and
         Results of Operations..............................................11

Item 3.  Quantitative and Qualitative Disclosures About Market Risk.........14



                           PART II - Other Information


Item 1.  Legal Proceedings..................................................14

Item 2.  Changes in Securities..............................................14

Item 3.  Defaults upon Senior Securities....................................14

Item 4.  Submission of Matters to a Vote of Security Holders................15

Item 5.  Other Information..................................................15

Item 6.  Exhibits and Reports on Form 8-K...................................15

         Signatures.........................................................16










PART I- INTERIM FINANCIAL INFORMATION

Item 1. Interim Financial Statements


Consolidated Interim Statements of Financial Condition (Unaudited)
(Dollars in thousands)


                                                                                              March 31,       December 31,
                                                                                                2002              2001
                                                                                          ----------------     -----------
                                                                                                          
Assets
Cash and due from banks:
   Non-interest-earning                                                                      $ 11,906           $21,250
   Interest-earning                                                                            12,130            11,276
Investment and mortgage-backed securities [Note 5]:
   Available for sale at fair value (amortized cost:  $271,705, and $212,793)                 269,849           211,828
   Held to maturity at amortized cost (fair value:  $63,612, and $38,020)                      64,874            38,173
Loans and leases, net [Note 6] (net of  reserves[Note 7]:  $8,775 and $9,917)                 469,173           495,025
Loans held for sale [Note 8]                                                                       --            25,587
Investments in unconsolidated entities                                                          2,056             1,985
Premises and equipment, net                                                                    25,704            26,038
Other assets                                                                                   19,287            20,218
                                                                                             --------          --------
       Total assets                                                                          $874,979          $851,380
                                                                                             ========          ========

Liabilities, Capital Securities and Shareholders' Equity
Liabilities:
     Deposits [Note 8]:
         Non-interest-bearing                                                                $ 72,567          $ 84,783
         Interest-bearing                                                                     546,240           544,740
     Short-term borrowings:
         Securities sold under agreement to repurchase                                         31,100                --
         Other short-term borrowings                                                              645               200
     Other liabilities                                                                         13,498            10,430
     Long-term debt:
         Federal Home Loan Bank advances                                                      117,000           117,000
         Other debt                                                                            11,342            20,368
     Subordinated debt                                                                          3,000             3,000
                                                                                             --------          --------
     Total liabilities                                                                        795,392           780,521
                                                                                             --------          --------
Corporation-obligated mandatorily redeemable capital securities of subsidiary trust
     holding solely junior subordinated debentures of the Corporation [Note 9]                 20,267            20,260
Commitments and contingencies [Note 10]
Shareholders' equity [Note 4]:
     Serial preferred stock - $.01 par value;1,000,000 shares authorized but unissued              --                --
     Junior participating preferred stock - $.01 par value; 1,010 shares authorized but            --                --
     unissued
     Common stock - $1 par value; 12,000,000 shares authorized: 7,034,000 and
            5,818,000 shares issued and outstanding; including treasury shares
            of 84,000 and 84,000 and unallocated shares held by the Employee
            Stock Ownership Plan of
            182,000 and 182,000                                                                 7,034             5,818
     Other common shareholders' equity, net                                                    53,555            45,466
     Net accumulated other comprehensive loss                                                  (1,269)             (685)
                                                                                             --------          --------
     Total shareholders' equity                                                                59,320            50,599
                                                                                             --------          --------
       Total liabilities, capital securities and shareholders' equity                        $874,979          $851,380
                                                                                             ========          ========

See Notes to Consolidated Interim Financial Statements.







Consolidated Interim Statements of Operations (Unaudited)
(Dollars in thousands, except per share data)




                                                                       For the Three Months
                                                                         Ended March 31,
                                                                        2002         2001
                                                                       ------       ------
                                                                              
Interest income:
   Loans and leases, including fees                                    $8,950       $12,675
   Mortgage-backed securities                                           3,370         3,277
   Investment securities                                                  606           990
   Other                                                                   86           356
                                                                       ------       -------
       Total interest income                                           13,012        17,298
                                                                       ------       -------

Interest expense:
   Deposits                                                             4,021         6,666
   Short-term borrowings                                                  103           647
   Long-term and subordinated debt                                      1,948         1,866
                                                                       ------       -------
       Total interest expense                                           6,072         9,179
                                                                       ------       -------

Net interest income                                                     6,940         8,119
Provision for loan and lease losses                                     1,439         1,047
                                                                       ------       -------
Net interest income after provision for loan and lease losses           5,501         7,072
                                                                       ------       -------

Non-interest income:
   Service charges on deposits                                            854           585
   Lease financing fees                                                    63           277
   Mutual fund, annuity and insurance commissions                         940           800
   Loan brokerage and advisory fees                                       273           223
   Private equity fund management fees                                     52           614
   Gain on sale of securities                                              --         1,258
   Gain on sale on loans and lease receivables                            132           302
   Gain on sale on investments in unconsolidated entities                  11            --
   Client warrant income (loss)                                         1,426        (1,959)
   Equity (loss) in unconsolidated entities                                95           (27)
   Fees and other                                                         698           985
                                                                      -------       -------
       Total non-interest income                                        4,544         3,058
                                                                      -------       -------

Non-interest expense:
   Salaries and employee benefits                                       4,401         4,990
   Occupancy                                                              586           613
   Data processing                                                        257           215
   Furniture, fixtures and equipment                                      546           546
   Professional services                                                  578           815
   Capital securities expense                                             572           561
   Other                                                                1,988         1,780
                                                                      -------       -------
       Total non-interest expense                                       8,928         9,520
                                                                      -------       -------

Income before income taxes                                              1,117           610
Income tax expense                                                        367           185
                                                                      -------       -------
              Net income                                              $   750       $   425
                                                                      =======       =======

Basic earnings per common share                                       $   .12       $   .07
                                                                      =======       =======
Diluted earnings per common share                                     $   .12       $   .07
                                                                      =======       =======
Dividends per common share                                            $   --        $   .06
                                                                      =======       =======
Basic average common shares outstanding                             6,206,177     5,684,940
                                                                    =========     =========
Diluted average common shares outstanding                           6,342,450     5,829,134
                                                                    =========     =========

See Notes to Consolidated Interim Financial Statements.







Consolidated Interim Statements of Changes in Shareholders' Equity and
Comprehensive Income (Unaudited)

(Dollars in thousands)


                                                                                               Net
                                                                Unearned                    Accumulated
                                                      Unearned Compensation                    Other                     Total
                                       Common Treasury  ESOP   Restricted Capital Retained Comprehensive Comprehensive Shareholders'
                                       Stock   Stock   Shares     Stock   Surplus Earnings  Income(Loss) Income (Loss)    Equity
                                       --------------------------------------------------------------------------------------------

For the three months ended March 31, 2002:
- -----------------------------------------
                                                                                                  
Balance at December 31, 2001          $5,818  $(628) $(1,448)  $ (107)   $44,029  $3,620   $  (685)                       $50,599
Issuance of stock under employee
  benefit plans (64,375 common shares)    64     --       --       30        237      --        --                            331
Retirement of restricted stock awards
  (782 common shares)                     (1)    --       --        9         (8)     --        --                             --
Net income                                 --    --       --       --         --     750        --        $ 750               750
Other comprehensive loss, net of tax (a)   --    --       --       --         --      --      (584)        (584)             (584)
                                                                                                          -----
Net comprehensive income                                                                                   $166
                                                                                                          =====
Issuance of stock under private
placement (1,153,330 common shares)    1,153     --       --       --      7,071      --       --                           8,224
                                      ------  -----   ------   -------   -------  ------   -------                        -------
Balance at March 31, 2002             $7,034  $(628) $(1,448)  $  (68)   $51,329  $4,370   $(1,269)                       $59,320
                                      ======  =====  =======   =======   =======  ======   =======                        =======



For the three months ended March 31, 2001:
- ------------------------------------------
Balance at December 31, 2000          $5,814 $(1,245) $  --     $(858)   $44,400  $3,848  $(1,799)                        $50,160
Issuance of stock under employee
  benefit plans (21,343 common shares)    21      --     --        197       124      --       --                             342
Retirement of restricted stock awards
  (1,042 common shares)                   (1)     --     --         12       (11)     --       --                              --
Net income                                --      --     --         --        --    $425       --        $  425               425
Other comprehensive income, net of tax(a) --      --     --         --        --      --     1,929        1,929             1,929
                                                                                                         ------
Net comprehensive income                                                                                 $2,354
                                                                                                         ======
Purchase of treasury stock
   (60,000 treasury shares)               --    (451)    --         --        --      --        --                           (451)
Cash dividend declared                    --             --         --        --    (342)       --                           (342)
                                      ------ --------  -----     -----   -------  ------   -------                        -------
Balance at March 31, 2001             $5,834 $(1,696)  $ --      $(649)  $44,513  $3,931   $   130                        $52,063
                                      ====== =======   =====     =====   =======  ======   =======                        =======




(a)      For three months ended March 31,                                            2002     2001
                                                                                     ----     ----
Calculation of other comprehensive income (loss), net of tax:
  Unrealized holding gains (losses) arising during the period, net of tax           $(584)  $2,759
  Less: Reclassification for gains included in net income, net of tax                          830
                                                                                    -----    -----
                                                                                      --
  Other comprehensive income (loss), net of tax                                     $(584)  $1,929
                                                                                    ======  ======

See Notes to Consolidated Interim Financial Statements.







Consolidated Interim Statements of Cash Flows (Unaudited)
(Dollars in thousands)



For the three months ended March 31,                                                                         2002            2001
- -------------------------------------                                                                       -----            ----
                                                                                                                      
Cash flows from operating activities:
   Net income                                                                                                 $750          $ 425
   Add (deduct) items not affecting cash flows from operating activities:
     Depreciation and amortization                                                                            753             660
     Provision for loan and lease losses                                                                    1,439           1,047
     Client warrant (income) loss                                                                          (1,426)          1,959
     Gain on sale of securities available for sale                                                             --          (1,258)
     Gain on sale of loans and leases                                                                        (132)           (302)
     Gain on sale of investments in unconsolidated entities                                                   (11)             --
     Accretion of deferred loan and lease fees and expenses                                                  (368)           (575)
     Amortization of premiums/accretion of discounts on securities                                            451             112
     (Income) loss in unconsolidated entities                                                                 (95)             27
     Other, net                                                                                                39             166
   (Increase) decrease in other assets                                                                      3,634             (10)
   Increase (decrease) in other liabilities                                                                 3,362         (11,500)
                                                                                                            -----         -------
          Net cash flows provided by (used in) operating activities                                         8,396          (9,249)
Cash flows from investing activities:
   Capital expenditures                                                                                     (289)          (1,753)
   Purchases of investment and mortgage-backed securities available for sale                             (81,899)         (82,744)
   Purchases of investment and mortgage-backed securities held to maturity                               (27,361)            (429)
   Repayments on mortgage-backed securities available for sale                                            19,769           11,771
   Repayments on mortgage-backed securities held to maturity                                                  16               --
   Proceeds from sales, maturity and calls of investment and mortgage-backed securities
     available for sale                                                                                    4,193           30,275
   Proceeds from redemption and call of investment securities held to maturity                               650            5,099
   Proceeds from sale of investment in NewSeasons Assisted Living Communities
      Series B and C preferred stock                                                                          --            1,792
   Proceeds from sale of investments in unconsolidated entities                                               34               --
   Proceeds from sale of loans and leases                                                                  7,197            8,589
   Net cash paid in sale of TechBanc                                                                     (21,399)              --
   Proceeds from sale of AMIC division of Progress Reality Advisors, Inc.                                     --              500
   Investment in real estate owned                                                                            (5)            (447)
   Proceeds from sale of real estate owned                                                                    --              816
   Net (increase) decrease in loans and leases                                                            15,712          (17,470)
   Net investment in unconsolidated entities                                                                   1             (535)
                                                                                                         -------          -------
          Net cash flows used in investing activities                                                    (83,381)         (44,536)
                                                                                                         -------          -------
Cash flows from financing activities:
   Net increase (decrease) in demand, NOW and savings deposits                                            28,898          (10,021)
   Net increase (decrease) in time deposits                                                                6,569          (12,350)
   Net increase (decrease) in short-term borrowings                                                       22,519          (11,622)
   Proceeds from issuance of long-term debt                                                                   --           44,000
   Repayment of long-term debt                                                                                --          (10,000)
   Dividends paid                                                                                             --             (342)
   Purchase of treasury shares                                                                                --             (451)
   Net proceeds from issuance of stock under employee benefit plans                                          285              131
   Net proceeds from issuance of stock in private placement                                                8,224               --
                                                                                                      ----------          -------
          Net cash flows provided by (used in) financing activities                                       66,495             (655)
                                                                                                      ----------          -------

Net decrease in cash and cash equivalents                                                                 (8,490)         (54,440)
Cash and cash equivalents:
   Beginning of year                                                                                      32,526           84,997
                                                                                                      ----------          -------
   End of period                                                                                         $24,036          $30,557
                                                                                                      ==========          =======
Supplemental disclosures:
   Non-monetary transfers:
       Net conversion of loans receivable to real estate owned                                          $  2,705          $   --
                                                                                                      ==========          =======
       Notes received in sale of investment in NewSeasons Assisted Living Communities Series B
          and C preferred stock                                                                        $     --          $  4,180
                                                                                                      ==========         ========

See Notes to Consolidated Interim Financial Statements.






NOTES TO CONSOLIDATED INTERIM FINANCIAL STATEMENTS (UNAUDITED)


(1)    Basis of Presentation

       In the opinion of management, the financial information reflects all
       adjustments necessary for a fair presentation of the financial
       information as of March 31, 2002 and December 31, 2001 and for the three
       months ended March 31, 2002 and 2001 in conformity with accounting
       principles generally accepted in the United States of America. These
       interim financial statements should be read in conjunction with Progress
       Financial Corporation's (the "Company") Annual Report on Form 10-K for
       the year ended December 31, 2001. Operating results for the three months
       ended March 31, 2002 are not necessarily indicative of the results that
       may be expected for any other interim period or the entire year ending
       December 31, 2002. The Company's principal subsidiaries are Progress Bank
       (the "Bank"), Progress Capital, Inc., Progress Capital Management, Inc.,
       Progress Financial Resources, Inc. and KMR Management, Inc. All
       significant intercompany transactions have been eliminated.

(2)    Recent Accounting Pronouncements

       In July 2001, the FASB issued SFAS No. 142, "Goodwill and Other
       Intangible Assets" ("FAS 142"). FAS 142 addresses the financial
       accounting and requires new reporting disclosures for acquired goodwill
       and other intangible assets, but not those acquired in a business
       combination, and for goodwill and other intangible assets after they have
       been initially recognized in the financial statements. Goodwill will not
       be amortized; it will be annually tested for impairment using specific
       guidance under FAS 142. Other intangible assets that have indefinite
       useful lives will not be amortized; they will also be annually tested for
       impairment using specific guidance under FAS 142. Intangible assets that
       have finite useful lives will continue to be amortized over their useful
       lives, or the best estimate of their useful lives. FAS 142 is required to
       be applied starting with fiscal years beginning after December 15, 2001;
       however, goodwill and other intangible assets acquired after June 30,
       2001 will be subject immediately to the nonamortization and amortization
       provisions.

       The Company adopted FAS 142 on January 1, 2002 and ceased amortizing its
       goodwill. At that time goodwill in each business segment was tested and
       no impairment loss was recognized. However, during the first quarter of
       2002, management decided to stop originating leases due to a change in
       business climate and subsequently significantly reduced the staffing
       levels, including key personnel, in the Equipment Leasing segment. An
       interim impairment loss of $82,000 was recorded in the first quarter of
       2002 at the Equipment Leasing segment based on the expected present value
       of future cash flows. Also during the first quarter of 2002, there was a
       reduction in key personnel in the Company's other segments resulting in
       an interim impairment loss of $27,000 based on the expected present value
       of future cash flows.

(3)    Office of Thrift Supervision Directive

       During July 2001, the Company's Board of Directors approved a resolution
       to comply with the terms of a directive issued by the Office of Thrift
       Supervision ("OTS") that requires the Bank to (i) reduce its lending to
       early stage technology companies; (ii) increase its leverage capital
       ratio to no less than 8.0% and its total risk-basked capital ratio to no
       less than 14.0% by April 1, 2002 through gradual compliance; and (iii)
       increase its valuation allowance and implement improved credit review and
       monitoring programs. In addition, the Company will not pay cash dividends
       on its capital stock until the Bank achieves the required capital levels
       and has implemented an acceptable capital plan. As such, the Company has
       suspended the quarterly cash dividend on its common stock and its stock
       repurchase program and has undertaken measures to achieve capital
       compliance as promptly as possible. The increased capital levels reflect
       the Bank's level of business lending particularly in the technology
       sector and continued economic concerns.

       On February 7, 2002 the OTS approved the Company's revised Capital
       Enhancement Plan and agreed to extend the dates that the Bank must comply
       with the targeted ratio of classified assets to capital. As revised, the
       Bank's classified assets to capital ratio must not exceed 25% on June 30,
       2002 and must not exceed 20% on September 30, 2002. At March 31, 2002,
       the Bank's classified assets to capital ratio was approximately 34.7%.
       The Bank is working aggressively to reduce the ratio and comply with the
       terms of the directive; but there can be no assurance that the Bank will
       be in compliance with these requirements on such dates. Failure to comply
       with such ratios could result in the OTS taking further regulatory
       action. As of March 31, 2002 the Bank was in compliance with the terms of
       the OTS Directive.







NOTES TO CONSOLIDATED INTERIM FINANCIAL STATEMENTS (UNAUDITED) (Continued)

(4)    Shareholders' Equity

       Common Stock Offering and Repurchase Program
       --------------------------------------------
       On February 11, 2002, the Company closed a private placement offering of
       common stock to accredited investors of 1,153,330 common shares priced at
       $7.50 a share, totaling $8.6 million, resulting in net proceeds of
       approximately $8.3 million.

       Under the Company's 2000 stock repurchase program to repurchase up to
       285,000 shares, or five percent, of its outstanding common stock, 149,800
       shares were repurchased as of May 31, 2001. As discussed above,
       repurchases had been suspended since June 30, 2001 until the Bank
       achieved capital compliance under the OTS directive; future repurchases
       cannot take place without the approval of the OTS.


       Earnings per Share
       ------------------
       The following table presents a summary of per share data and amounts for
       the included periods.



                                                                      For the three months ended March 31,
      (Dollars in thousands, except per share data)                   2002                                  2001
                                                          -----------------------------        --------------------------------
                                                                                   Per                                   Per
                                                                                  Share                                 Share
                                                          Income     Shares       Amount         Income    Shares       Amount
                                                          ------     ------       ------         ------    ------       ------
                                                                                                        
      Basic Earnings Per Share:
         Income available to common shareholders           $750      6,206,177     $ .12           $425    5,684,940      $.07
                                                                                   =====                                  ====
      Effect of Dilutive Securities:
         Options                                             --        136,273        --             --      144,194        --
                                                           ----      ---------                     ----    ---------
      Diluted Earnings Per Share:
      Income available to common shareholders
            and assumed conversions                        $750      6,342,450     $ .12           $425    5,829,134      $.07
                                                           ====      =========     =====           =====   =========     =====


       Capital Resources
       -----------------
       Under the Federal Deposit Insurance Corporation Improvement Act of 1991
       specific capital categories were defined based on an institution's
       capital ratios. To be considered "well capitalized," an institution must
       generally have a tangible equity ratio of at least 2%, a Tier 1 leverage
       ratio of at least 5%, a Tier 1 risk-based capital ratio of at least 6%
       and a total risk-based capital ratio of at least 10%. Under the OTS
       directive discussed above, the Bank must increase its leverage capital
       ratio to no less than 8.0% and its total risk-basked capital ratio to no
       less than 14.0% by April 1, 2002 through gradual compliance.

       At March 31, 2002, the Bank's tangible equity ratio was 8.28%, Tier 1
       leverage ratio was 8.30%, Tier 1 risk-based capital ratio was 13.58%, and
       total risk-based capital ratio was 14.84%. As of March 31, 2002, the Bank
       was classified as "well capitalized" and met the leverage capital and
       total risk-based capital ratios under the OTS directive.





NOTES TO CONSOLIDATED INTERIM FINANCIAL STATEMENTS (UNAUDITED) (Continued)

(5)    Investment and Mortgage-Backed Securities

       The following table sets forth the amortized cost, gross unrealized gains
       and losses, estimated fair value and carrying value of investment and
       mortgage-backed securities at the dates indicated:


                                                                   Gross         Gross
       (Dollars in thousands)                       Amortized    Unrealized    Unrealized     Estimated     Carrying
       At March  31, 2002                             Cost         Gains         Losses       Fair Value      Value
       ------------------                          ----------    ----------    ----------     ----------    --------
                                                                                           
       Available for Sale:
         Equity investments                         $  2,020        $ --        $    1       $  2,019     $   2,019
         U.S. Government Agencies                      1,996          --            24          1,972         1,972
         Bank deposits                                   440          --            --            440           440
         Corporate bonds                               1,921          --           411          1,510         1,510
         Mortgage-backed securities                  265,328         907         2,327        263,908       263,908
                                                    --------        ----        ------       --------      --------
            Total available for sale                $271,705        $907        $2,763       $269,849      $269,849
                                                    ========        ====        ======       ========      ========
       Held to Maturity:
         Federal Home Loan Bank Stock               $  6,350        $ --        $   --       $  6,350      $  6,350
         U.S. Government Agencies                     17,108          --           784         16,324        17,108
         Municipal bonds                              16,112         208           334         15,986        16,112
         Mortgage-backed securities                   25,304          --           352         24,952        25,304
                                                    --------        ----        ------       --------      --------
            Total held to maturity                  $ 64,874        $208        $1,470       $ 63,612      $ 64,874
                                                    ========        ====        ======       ========      ========




                                                                  Gross          Gross
       (Dollars in thousands)                      Amortized    Unrealized     Unrealized     Estimated     Carrying
       At December 31, 2001                          Cost         Gains          Losses       Fair Value      Value
       --------------------                        ---------    ----------     ----------     ----------    --------
                                                                                            
       Available for Sale:
         Equity investments                         $  1,923        $ --        $   --       $  1,923      $  1,923
         U.S. Government Agencies                      2,770           4            --          2,774         2,774
         Bank deposits                                   440          --            --            440           440
         Corporate bonds                               1,919          --           374          1,545         1,545
         Mortgage-backed securities                  205,741         806         1,401        205,146       205,146
                                                    --------        ----        ------       --------      --------
            Total available for sale                $212,793        $810        $1,775       $211,828      $211,828
                                                    ========        ====        ======       ========      ========
       Held to Maturity:
         Federal Home Loan Bank Stock               $  6,500        $ --        $   --       $  6,500      $  6,500
         U.S. Government Agencies                     16,808          81           170         16,719        16,808
         Municipal bonds                              14,865         240           304         14,801        14,865
                                                    --------        ----        ------       --------      --------
            Total held to maturity                  $ 38,173        $321        $  474       $ 38,020      $ 38,173
                                                    ========        ====        ======       ========      ========


(6)    Loans and Leases, Net

       The following table depicts the composition of the Company's loan and
lease portfolio at the dates indicated:



       (Dollars in thousands)                                March 31, 2002                 December 31, 2001
                                                             --------------                 -----------------
                                                          Amount          Percent         Amount          Percent
                                                         --------        --------        -------          -------
                                                                                               
       Commercial business                               $101,462          21.23%        $123,546          24.47%
       Commercial real estate                             189,937          39.74          195,105          38.64
       Construction, net of loans in process               84,339          17.64           77,380          15.32
       Single family residential real estate               24,981           5.23           26,518           5.25
       Consumer loans                                      45,009           9.42           44,821           8.88
       Lease financing                                     36,986           7.74           43,342           8.58
       Unearned income                                     (4,766)         (1.00)          (5,770)         (1.14)
                                                         --------         ------         --------         ------
          Total loans and leases                          477,948         100.00%         504,942         100.00%
                                                           (8,775)        =======          (9,917)        =======
         Allowance for loan and lease losses             --------                        --------
              Net loans and leases                       $469,173                        $495,025
                                                         ========                        ========





NOTES TO CONSOLIDATED INTERIM FINANCIAL STATEMENTS (UNAUDITED) (Continued)

(7)  Allowance for Loan and Lease Losses

     The following table details changes in the Company's allowance for loan and
     lease losses for the periods indicated:

       (Dollars in thousands)                           For the Three Months
                                                           Ended March 31,
                                                        2002             2001
                                                        ----             ----
       Balance beginning of period                     $9,917          $7,407
       Charge-offs:
          Commercial business                           1,301             226
          Commercial real estate                          696              29
          Single family residential real estate            --              10
          Lease financing                                 724             517
                                                       ------          ------
               Total charge-offs                        2,721             782
                                                       ------          ------
       Recoveries:
          Commercial business                              65              --
          Consumer loans                                    1               1
          Lease financing                                  74              35
                                                       ------          ------
               Total recoveries                           140              36
                                                       ------          ------
       Net charge-offs                                  2,581             746
       Additions charged to operations                  1,439           1,047
                                                       ------          ------
       Balance at end of period                        $8,775          $7,708
                                                       ======          ======

       Specific Valuation Allowance on Impaired Loans  $   47          $  --
                                                       ======          ======

(8)    TechBanc Sale
       -------------
       During January 2002, the Company completed the sale of TechBanc to
       Comerica Bank - California, a subsidiary of Comerica Incorporated.
       Included in the sale were loans, deposits and warrants of certain
       TechBanc's technology-based companies. The aggregate fair value of loans
       sold (including accrued interest receivable) was $25.0 million and
       deposits sold (including accrued interest payable) totaled $46.4 million
       with net cash paid of $21.4 million. At December 31, 2001, the loans were
       classified as held for sale and carried at the lower of aggregate cost or
       market value consisting of $23.3 million in commercial business loans and
       $2.3 million in commercial real estate loans.

(9)    Capital Securities
       -------------------
       During 1997, the Company issued $15.0 million of 10.5% capital securities
       due June 1, 2027 (the "Capital Securities"). The Capital Securities were
       issued by the Company's subsidiary, Progress Capital Trust I, a statutory
       business trust created under the laws of Delaware. The Company is the
       owner of all of the common securities of the Trust (the "Common
       Securities"). The Trust issued $15.0 million of 10.5% Capital Securities
       (and together with the Common Securities, the "Trust Securities"), the
       proceeds from which were used by the Trust, along with the Company's
       $464,000 capital contribution for the Common Securities, to acquire $15.5
       million aggregate principal amount of the Company's 10.5% Junior
       Subordinated Deferrable Interest Debentures due June 1, 2027 (the
       "Debentures"), which constitute the sole assets of the Trust. The Company
       has, through the Declaration of Trust establishing the Trust, Common
       Securities and Capital Securities Guarantee Agreements, the Debentures
       and a related Indenture, taken together, irrevocably and unconditionally
       guaranteed all of the Trust's obligations under the Trust Securities.

       In July 2000, the Company issued 6,000 shares, or $6.0 million, of
       11.445% trust preferred securities, $1,000 liquidation amount per
       security, due July 19, 2030 (the "Trust Preferred Securities"), in a
       private offering managed by First Union Securities, Inc. The Trust
       Preferred Securities represent undivided beneficial interests in Progress
       Capital Trust II (the "Trust II"), a statutory business trust created
       under the laws of Delaware, which was established by the Company for the
       purpose of issuing the Trust Preferred Securities. The Company has fully,
       irrevocably and unconditionally guaranteed all of the Trust II's
       obligations under the Trust Preferred Securities.




NOTES TO CONSOLIDATED INTERIM FINANCIAL STATEMENTS (UNAUDITED) (Continued)


(10)   Commitments and Contingencies
       -----------------------------
       At March 31, 2002, the Company had $158.7 million in loan commitments to
       extend credit, including unused lines of credit, and $9.3 million in
       letters of credit outstanding.

(11)   Segments
       --------
       The following table sets forth selected financial information by business
       segment for the periods indicated:



                                                                             Private     Insurance/
                                                              Equipment    Equity Fund     Wealth      Other
                                                   Banking     Leasing      Management   Management   Segments   Corporate   Total
                                                   -------    ---------    -----------   ----------   --------   ---------   -----
                                                                                                      
(Dollars in thousands)
Total Assets at:
              March 31, 2002                       $835,346    $32,520       $  71        $  611    $ 1,018     $ 5,413   $874,979
              December 31, 2001                     803,588     37,351          10           678      1,175       8,578    851,380

       Revenues for the three months ended:
              March 31, 2002                          9,684       583           52           934        200          31     11,484
              March 31, 2001                          9,368     1,203          614           790        586      (1,384)    11,177

       Income (loss) for the three months ended:
              March 31, 2002                          1,452      (172)         (25)           33        (76)       (462)       750
              March 31, 2001                          1,636       169           62           (56)         61     (1,447)       425



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

The  following  discussion  and analysis of financial  condition  and results of
operations  should  be read  in  conjunction  with  the  Company's  Consolidated
Financial Statements and accompanying notes and with the Company's Annual Report
on Form 10-K for the year ended  December  31, 2001.  Certain  reclassifications
have been made to prior period data  throughout  the  following  discussion  and
analysis for comparability with 2002 data.

When used in filings by the Company with the Securities and Exchange Commission,
in the Company's  press releases or other public or shareholder  communications,
or in oral statements made with the approval of an authorized executive officer,
the words or phrases "will likely  result," "are expected to," "will  continue,"
"is anticipated,"  "estimate," "project," or similar expressions are intended to
identify  "forward-looking   statements"  within  the  meaning  of  the  Private
Securities Litigation Reform Act of 1995. Such statements are subject to certain
risks  and  uncertainties  including  changes  in  economic  conditions  in  the
Company's market area, changes in policies by regulatory agencies,  fluctuations
in interest rates, demand for loans in the Company's market area and competition
that could cause actual results to differ  materially from  historical  earnings
and those  presently  anticipated  or projected.  The Company  wishes to caution
readers not to place  undue  reliance  on any such  forward-looking  statements,
which speak only as of the date made.  The Company wishes to advise readers that
the factors listed above could affect the Company's  financial  performance  and
could cause the Company's actual results for future periods to differ materially
from any opinions or statements  expressed with respect to future periods in any
current  statements.   These  factors  influence  the  Company's  most  critical
accounting  policy,  "Allowance  for  Loan and  Lease  Losses"  and the  related
"Provision for Loan and Lease Losses," which are further discussed in Footnote 7
on Page 10 and on Page 12 of this Form 10-Q.

                              RESULTS OF OPERATIONS

The Company recognized net income of $750,000,  or diluted earnings per share of
$.12,  for the three  months  ended  March 31,  2002  compared  to net income of
$425,000,  or diluted earnings per share of $.07, for the first quarter of 2001.
Return on average  shareholders'  equity was 5.33% and return on average  assets
was .35% for the three months ended March 31, 2002  compared to returns of 3.31%
and .20%, respectively, for the three months ended March 31, 2001.



Net Interest Income

Net interest income, on a tax-equivalent basis,  decreased $1.2 million, or 14%,
as compared to the first quarter of 2001. The net interest  margin for the first
quarter  of 2002 was 3.53%  compared  to 4.03%  for the same  period in 2001 and
3.58% for the fourth quarter of 2001. In addition to the sale of loan portfolios
during the  quarter,  the  reversal of interest  income on three loans placed on
non-accrual  also had a negative  impact on the net interest  margin of 14 basis
points.

Average  earning  assets  for the  first  quarter  of 2002 were  $809.6  million
compared  to  $829.5  million  for the same  period  in 2001.  The  decline  was
primarily  due to lower  commercial  business  loan  volume  as a result  of the
TechBanc sale which was partially  offset with higher levels of  investments  in
mortgage-backed securities. Tax-equivalent interest income for the first quarter
of 2002  decreased  $4.3  million,  or 25%,  over the same  period in 2001 while
interest  expense  decreased  $3.1  million,  or 34%, for the same  period.  The
Company's cost of funds decreased 175 basis points,  whereas its rate on earning
assets  decreased  194 basis  points in  comparison  with the three months ended
March 31, 2001.

Provision for Loan and Lease Losses

The  provision  for loan and lease  losses was $1.4 million for the three months
ended March 31, 2002,  compared to $1.0 million for the same period in 2001. The
provision  was increased  during the first quarter of 2002  primarily due to the
higher level of charge-offs in the residual TechBanc portfolio.

At March 31, 2002,  the  allowance  for loan and lease  losses  amounted to $8.8
million or 1.84% of total  loans and  leases and 93.93% of total  non-performing
loans and leases.  At December 31, 2001, the allowance for loan and lease losses
amounted to $9.9 million or 1.87% of total loans and leases and 106.28% of total
non-performing loans and leases.

Non-interest Income

Non-interest  income for the three months ended March 31, 2002  amounted to $4.5
million  compared to $3.1 million for the same period in 2001. The quarter ended
March 31, 2002 included  income of $1.4 million from the sale of client warrants
as compared to losses of $2.0  million  from  client  warrants  during the first
quarter of 2001, due to the permanent  impairment of equity securities  received
from warrants.  There was no gain or loss on sale of securities during the first
quarter of 2002 as compared to gain on sale of  securities  of $1.3  million for
same quarter in 2001. Fee income for the quarter  decreased  $712,000  primarily
due to the decline in private  equity fund  management  fees from the  Company's
subsidiary, Progress Capital Management, Inc. ("PCM"), as the Company exited the
venture  fund  management  business at December  31,  2001,  and a reduction  in
consulting fees from the Company's  subsidiary,  KMR Management,  Inc.  ("KMR").
Service  charges on deposits  amounted to $854,000  during the first  quarter of
2002 compared to $585,000 for the comparable quarter in 2001. This 46% growth is
primarily  attributable  to the new  deposit  products  implemented  during  the
quarter.

Non-interest Expense

Total non-interest expense was $8.9 million for the three months ended March 31,
2002  compared to $9.5  million for same period in 2001.  Salaries  and employee
benefits  decreased  $589,000  mainly  due to PCM  exiting  the fund  management
business  and  lower  staffing   levels  as  Progress   Leasing  Company  ceased
originating new leases.  Professional  services  expenses  decreased by $237,000
primarily due to a reduction in the business  activities of KMR.  Other expenses
increased by $208,000  mainly due to certain costs  associated  with the sale of
warrants and an uncollectible receivable from a client of KMR.

                               FINANCIAL CONDITION

Loans and leases  outstanding  totaled $477.9 million at March 31, 2002 compared
to $530.5  million at December 31, 2001.  This decrease was primarily due to the
sale of TechBanc loans to Comerica totaling $25.6 million,  which were primarily
commercial  business loans, as well the Asset-Based  Lending sale and payoffs of
commercial  business  loans.  Net increases in  mortgage-backed  securities were
$84.0  million  since  year-end  primarily  due to $105.1  million in  purchases
partially  offset by repayments of $19.8 million.  Total  deposits  decreased to
$618.8  million at March 31, 2002 from $629.5  million at December 31, 2001 as a
result of the sale of $46.2  million in deposits  to  Comerica  in January  2002
partially  offset by $35.5 million in deposit  growth during the quarter.  Total
assets  increased  to $875.0  million at March 31, 2002 from  $851.4  million at
December 31, 2001.





Liquidity and Funding

The Company must maintain sufficient  liquidity to meet its funding requirements
for loan and lease commitments,  scheduled debt repayments,  operating expenses,
and deposit  withdrawals.  The Bank is the primary source of working capital for
the Company.

The  Company's  need for liquidity is affected by loan demand and net changes in
retail  deposit  levels.  The Company can minimize the cash required  during the
times of heavy loan demand by  modifying  its credit  policies  or reducing  its
marketing efforts.  Liquidity demand caused by net reductions in retail deposits
are usually  caused by factors over which the Company has limited  control.  The
Company derives its liquidity from both its assets and liabilities. Liquidity is
derived  from  assets  by  receipt  of  interest  and  principal   payments  and
prepayments,  by the  ability to sell assets at market  prices and by  utilizing
unpledged  assets as  collateral  for  borrowings.  Liquidity  is  derived  from
liabilities  by  maintaining  a variety of  funding  sources,  including  retail
deposits, FHLB borrowings and securities sold under agreement to repurchase.

The Company's primary sources of funds have historically  consisted of deposits,
amortization  and  prepayments  of  outstanding   loans,   FHLB  borrowings  and
securities  sold under  agreement  to  repurchase  and sales of  investment  and
mortgage-backed  securities.  During the three months ended March 31, 2002,  the
Company  reinvested its working capital primarily by purchasing  mortgage-backed
securities to maintain its liquidity. For the three months ended March 31, 2002,
cash was  provided by operating  activities  primarily  due to net  increases in
other liabilities  primarily due to trade-date  accounting entries for purchases
of mortgage-backed  securities and net decreases in other assets.  Cash was used
in  investing  activities  primarily  due to the  purchases  of  mortgage-backed
securities  partially offset by repayments on mortgage-backed  securities.  Cash
was provided by financing  activities primarily due to increases in deposits and
short-term borrowings.

Non-Performing and Underperforming Assets

The following table details the Company's non-performing and underperforming
assets at the dates indicated:


                                                                           March 31,        December 31,        March 31,
(Dollars in thousands)                                                       2002              2001              2001
                                                                             ----              ----              ----
                                                                                                      
Loans and leases accounted for on a non-accrual basis                      $ 9,342          $ 9,331            $ 6,002
Other real estate owned, net of related reserves                             4,243            1,533              1,356
                                                                           -------          -------            -------
     Total non-performing assets                                            13,585           10,864              7,358
Accruing loans 90 or more days past due                                      3,244            1,125              2,971
                                                                           -------          -------            -------
     Total underperforming assets                                          $16,829          $11,989            $10,329
                                                                           =======          =======            =======

Non-performing  assets as a  percentage  of net loans and leases
     and other real estate owned                                             2.87%             2.08%              1.34%
                                                                           =======          =======            =======
Non-performing assets as a percentage of total assets                        1.55%             1.28%               .81%
                                                                           =======          =======            =======

Underperforming  assets as a percentage  of net loans and leases
     and other real estate owned                                             3.55%             2.30%              1.88%
                                                                           =======          =======             =======
Underperforming assets as a percentage of total assets                       1.92%             1.41%              1.14%
                                                                           =======          =======             =======

Allowance for loan and lease losses                                        $ 8,775          $ 9,917             $ 7,708
                                                                           =======          =======             =======

Ratio of allowance for loan and lease losses to
     non-performing loans and leases at end of period                       93.93%           106.28%             128.42%
                                                                           =======           =======            =======
Ratio of allowance for loan and lease losses to underperforming
     loans and leases at end of period                                      69.72%            94.85%              85.90%
                                                                           =======           =======            =======


Non-performing  assets  increased to $13.6  million at March 31, 2002 from $10.9
million at December 31, 2001 and from $7.4  million at March 31,  2001.  The net
increase in non-performing assets since December 31, 2001 was primarily due to a
$2.7 million  commercial  property  classified  as other real estate owned and a
$2.1  million  increase  in  commercial  business  non-accrual  loans which were
partially offset by $1.2 million in commercial business charge-offs and $942,000
in commercial  business payoffs.  The $9.3 million of non-accrual loans at March
31, 2002 primarily  consisted of: $6.6 million of commercial  business loans, of
which $1.9 million are to  pre-profit  companies;  $762,000 of lease  financing;
$940,000 of commercial  mortgages;  $430,000 of consumer loans;  and $543,000 of
single family  residential  mortgages.



Accruing  loans 90 or more days past due increased from $1.1 million at December
31,  2001  to  $3.2  million  at  March  31,  2002  primarily  due to  increased
delinquencies  of commercial  business loans. The $3.2 million of accruing loans
90 or more  days  past  due at March  31,  2002  consisted  of $2.9  million  of
commercial  business loans,  of which $2.2 million are to pre-profit  companies,
and $300,000 of commercial mortgages.

Delinquencies

The following table sets forth information concerning the principal balances and
percent of the total loan and lease  portfolio  represented by delinquent  loans
and leases at the dates indicated:


                                              March 31, 2002        December 31, 2001          March 31, 2001
                                              ---------------       -----------------          --------------
(Dollars in thousands)                       Amount   Percent      Amount      Percent      Amount       Percent
                                             ------   -------      ------      -------      ------       -------


                                                                                        
Delinquencies:
     30 to 59 days                           $4,999    1.04%       $ 4,214       .80%      $ 7,980        1.44%
     60 to 89 days                              701     .15          5,962      1.12         2,339         .42
     90 or more days                          3,244     .68          1,125       .21         2,971         .53
                                             ------    ----        -------      ----       -------        ----
     Total                                   $8,944    1.87%       $11,301      2.13%      $13,290        2.39%
                                             ======    ====        =======      ====       =======        ====



Item 3.  Quantitative and Qualitative Disclosures About Market Risk

For information  regarding  market risk, see the Company's Annual Report on Form
10-K for the year ended  December 31, 2001,  Item 7A, filed with the  Securities
and Exchange  Commission  on March 22, 2002.  The market risk of the Company has
not  experienced  any  significant  changes as of March 31, 2002 from the Annual
Report on Form 10-K.


PART II - OTHER INFORMATION

Item 1. Legal Proceedings

The Company is involved in routine legal  proceedings  occurring in the ordinary
course of business which management,  after reviewing the foregoing actions with
legal counsel, is of the opinion that the liability, if any, resulting from such
actions will not have a material effect on the financial condition or results of
operations of the Company.

On August 29,  2001, a  shareholder's  derivative  action was filed  against the
Company and its directors in the Delaware  Chancery  Court  alleging  failure to
comply with the Home  Owners'  Loan Act,  insider  trading,  and breach of their
fiduciary  duty.  The plaintiff  demands  judgement  against the Company and its
directors  for the amount of damages  sustained  by the Company as result of the
directors'  breaches of fiduciary  duty,  awarding the  plaintiff  the costs and
disbursements  of the  actions,  including  expenses of the lawsuit and granting
such other and further relief as the Court may deem just and proper. The Company
believes  that  this  action  is  without  merit  and  will  defend  the  action
vigorously.  On December 7, 2001,  the Company filed an Opening Brief and Motion
to Dismiss the Complaint,  which the plaintiff filed an opposition to on January
25, 2002.  On March 8, 2002,  the Company  filed a Reply Brief in support of its
motion to dismiss.  Oral  argument  was held on April 24,  2002.  The Company is
anticipating a ruling on its motion during the third quarter of 2002.

Item 2.  Changes in Securities

None.

Item 3.  Defaults upon Senior Securities

None.






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

None.

Item 5.  Other Information

None.

Item 6.  Exhibits and Reports on Form 8-K

   (a)   List of Exhibits

         None.

(b)      Reports on Form 8-K

1.       On January 9, 2002,  the Company filed a Current Report for January 7,
         2002  announcing  that it had sold its interest in a non-bank
         subsidiary - sale of assets of Progress Development.

2.       On January 9, 2002, the Company filed a Current Report for January 8,
         2002 announcing its wholly-owned subsidiary, Progress Capital
         Management, Inc. had exited the venture fund management business and
         reduced private equity exposure.

3.       On January 23, 2002, the Company filed a Current Report announcing the
         Fourth Quarter 2001 earnings, the distribution of the Fourth Quarter
         2001 analyst package and the raising of a private placement offering
         of common stock.

4.       On February 7, 2002, the Company filed a Current Report for
         January 31,  2002  announcing  the  closing  of the  sale of TechBanc
         assets to Comerica  Bank-California.

5.       On  February  14,  2002,  the  Company  filed a Current Report for
         February 12, 2002 announcing the approval of the capital plan by the
         Office of Thrift Supervision.

6.       On  February  14,  2002,  the  Company  filed a Current Report for
         February 13, 2002 announcing the closing of a private placement
         offering of common stock.







                                   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.





                                          Progress Financial Corporation



         May 10, 2002                    /s/ W. Kirk Wycoff
- ---------------------------             ----------------------------------------
             Date                       W. Kirk Wycoff, Chairman, President and
                                        Chief Executive Officer




         May 10, 2002                   /s/ Michael B. High
- ---------------------------             ----------------------------------------
             Date                       Michael B. High, Chief Financial Officer
                                        and Chief Operating Officer