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 quarterly period ended December 31, 2001

                                       OR

          [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

                  For the transition period from __________ to __________

                         Commission File Number: 0-25233


                             PROVIDENT BANCORP, INC.
                             -----------------------
             (Exact Name of Registrant as Specified in its Charter)

           Federal                                             06-1537499
           -------                                             ----------
(State or Other Jurisdiction of                            (IRS Employer ID No.)
Incorporation or Organization)

400 Rella Boulevard, Montebello, New York                             10901
- -----------------------------------------                             -----
(Address of Principal Executive Office)                            ( Zip Code)

                                 (845) 369-8040
                                 --------------
               (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  twelve  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.

            (1)  Yes   X     No
            (2)  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.

       Classes of Common Stock                          Shares Outstanding
              Par Value                                     8,042,507
           $0.10 per share                            as of January 31, 2002


                                       1



                             PROVIDENT BANCORP, INC.
                                    FORM 10-Q
                    QUARTERLY PERIOD ENDED DECEMBER 31, 2001



                         PART I. FINANCIAL INFORMATION
                         -----------------------------

Item 1.    Financial Statements (Unaudited)                              PAGE

           Consolidated Statements of Financial Condition at
           December 31, 2001 and September 30, 2001                      3-4

           Consolidated Statements of Income for the Three Months
           Ended December 31, 2001 and 2000                               5

           Consolidated Statement of Changes in Stockholders' Equity
           for the Three Months Ended December 31, 2001                   6

           Consolidated Statements of Cash Flows for the Three Months
           Ended December 31, 2001 and 2000                              7-8

           Notes to Consolidated Financial Statements                    9-12

Item 2.    Management's Discussion and Analysis of Financial
           Condition and Results of Operations                          12-18

Item 3.    Quantitative and Qualitative Disclosures
           about Market Risk                                              19


                           PART II. OTHER INFORMATION
                           --------------------------

Item 1.    Legal Proceedings                                              19

Item 2.    Changes in Securities and Use of Proceeds                      19

Item 3.    Defaults upon Senior Securities                                19

Item 4.    Submission of Matters to a Vote of Security Holders            19

Item 5.    Other Information                                              19

Item 6.    Exhibits and Reports on Form 8-K                               19

           Signatures                                                     20


                                       2




                         PART I. FINANCIAL INFORMATION
                         -----------------------------


Item 1. Financial Statements




Provident Bancorp, Inc. and subsidiary
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
(Unaudited)
(Dollars in thousands, except per share data)


Assets                                                               December 31, 2001        September 30, 2001
- ------                                                               -----------------        ------------------
                                                                                           
Cash and due from banks                                                  $  16,804               $  16,447
Securities, including $39,356 and $40,582 pledged
      as collateral for borrowings at December 31, 2001
      and September 30, 2001, respectively:
      Available for sale, at fair value (amortized cost of
           $163,910 at December 31, 2001 and $156,404 at
           September 30, 2001)                                             170,006                 163,928
      Held to maturity, at amortized cost (fair value of $74,080
            at December 31, 2001 and $73,660 at September 30, 2001)         73,057                  71,355
            Total  securities                                              243,063                 235,283

Loans:
      One- to four-family residential mortgage loans                       361,528                 358,198
      Commercial real estate, commercial business
            and construction loans                                         183,401                 180,179
      Consumer loans                                                        74,996                  76,892
            Total loans                                                    619,925                 615,269
      Allowance for loan losses (Note 2)                                    (9,334)                 (9,123)
            Total loans, net                                               610,591                 606,146

Accrued interest receivable, net                                             4,807                   5,597
Federal Home Loan Bank stock, at cost                                        6,336                   5,521
Premises and equipment, net                                                  9,012                   8,917
Deferred income taxes                                                        1,150                     371
Other assets                                                                 2,543                   2,978
                                                                         ---------               ---------
            Total assets                                                 $ 894,306               $ 881,260
                                                                         =========               =========

                                                                     (Continued)

                                        3





Provident Bancorp, Inc. and subsidiary
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION, cONTINUED
(Unaudited)
(Dollars in thousands, except per share data)

Liabilities and Stockholders' Equity                                       December 31, 2001        September 30, 2001
- ------------------------------------                                       -----------------        ------------------
                                                                                                  
Liabilities:
      Deposits:
      Retail demand and NOW deposits                                           $ 112,099                $ 104,789
            Commercial demand deposits                                            34,673                   33,081
            Savings and money market deposits                                    281,630                  269,903
            Certificates of deposit                                              226,400                  245,327
                                                                               ---------                ---------
            Total deposits                                                       654,802                  653,100
      Borrowings                                                                 114,188                  110,427
      Mortgage escrow funds                                                       11,343                    6,197
      Other                                                                        9,772                    8,916
                                                                               ---------                ---------
            Total liabilities                                                    790,105                  778,640
                                                                               ---------                ---------

Stockholders' equity:
Preferred stock (par value $0.10 per share; 10,000,000 shares
  authorized; none issued or outstanding)                                             --                       --
Common stock (par value $0.10 per share; 10,000,000 shares
  authorized; 8,280,000 shares issued; 8,040,707 and 8,024,166
   shares outstanding at December 31, 2001 and September 30, 2001,
   respectively)                                                                     828                      828
Additional paid-in capital                                                        36,629                   36,535
Unallocated common stock held by employee stock ownership
    plan ("ESOP")                                                                 (2,256)                  (2,350)
Common stock awards under recognition and retention plan ("RRP")                  (1,572)                  (1,729)
Treasury stock, at cost  (239,293 shares at December 31, 2001
   and 255,834 shares at September 30, 2001)                                      (4,186)                  (4,298)
Retained earnings                                                                 71,220                   69,252
Accumulated other comprehensive income, net of taxes (Note 3)                      3,538                    4,382
                                                                               ---------                ---------
            Total stockholders' equity                                           104,201                  102,620
                                                                               ---------                ---------
            Total liabilities and stockholders' equity                         $ 894,306                $ 881,260
                                                                               =========                =========

     See accompanying notes to unaudited consolidated financial statements.


                                       4




Provident Bancorp, Inc. and subsidiary
CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
(In thousands, except per share data)
                                                           For the Three Months
                                                            Ended December 31,
                                                           -------------------
                                                           2001          2000
                                                           ----          ----
                                                                 
Interest and dividend income:
   Loans                                                  $11,220      $11,949
   Securities                                               3,463        3,278
   Other earning assets                                        78          142
                                                          -------      -------
Total interest and dividend income                         14,761       15,369
                                                          -------      -------
Interest expense:
      Deposits                                              3,303        5,163
      Borrowings                                            1,488        1,898
                                                          -------      -------
Total interest expense                                      4,791        7,061
                                                          -------      -------
Net interest income                                         9,970        8,308
Provision for loan losses (Note 2)                            225          360
                                                          -------      -------
Net interest income after provision for loan losses         9,745        7,948
                                                          -------      -------

Non-interest income:
      Banking service fees and other income                   976          840
      Gain on sales of securities available for sale          147           82
      Other                                                   161          129
                                                          -------      -------
Total non-interest income                                   1,284        1,051
                                                          -------      -------

Non-interest expense:
      Compensation and employee benefits                    3,857        3,118
      Occupancy and office operations                       1,084          994
      Advertising and promotion                               401          375
      Data processing                                         403          363
      Amortization of branch purchase premiums                 --          147
      Other                                                 1,408        1,128
                                                          -------      -------
Total non-interest expense                                  7,153        6,125
                                                          -------      -------

Income before income tax expense                            3,876        2,874
Income tax expense                                          1,350          999
                                                          -------      -------
Net income                                                $ 2,526      $ 1,875
                                                          =======      =======

Earnings per common share (Note 4):
      Basic                                               $  0.33      $  0.24
      Diluted                                                0.32         0.24


See accompanying notes to unaudited consolidated financial statements.


                                       5








PROVIDENT BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY
FOR THE THREE MONTHS ENDED DECEMBER 31, 2001
(Unaudited)
(Dollars in thousands, except per share data)

                                                                                              Common
                                                             Additional    Unallocated        Stock
                                               Common         Paid-In          ESOP           Awards          Treasury
                                               Stock          Capital         Shares         Under RRP         Stock
                                               -----          -------         ------         ---------         -----

                                                                                        
Balance at September 30, 2001                $     828       $  36,535       $  (2,350)      $  (1,729)      $  (4,298)
Net income
Cash dividends paid ($0.08 per share)
Stock option transactions                                                                                          112
ESOP shares allocated or committed
    to be released for allocation
    (7,728 shares)                                                  94              94
Vesting of RRP shares                                                                              157
Decrease in net unrealized gain
    on securities available for sale,
    net of taxes of $579
Decrease in net unrealized loss on cash
    flow hedges, net of taxes of $(7)
                                             ---------       ---------       ---------       ---------       ---------
Balance at December 31, 2001                 $     828       $  36,629       $  (2,256)      $  (1,572)      $  (4,186)
                                             =========       =========       =========       =========       =========




                                                            Accumulated
                                                               Other           Total
                                              Retained      Comprehensive    Stockholders'
                                              Earnings         Income           Equity
                                              --------         ------           ------

                                                               
Balance at September 30, 2001                $  69,252       $   4,382        $ 102,620
Net income                                       2,526           2,526
Cash dividends paid ($0.08 per share)             (488)                            (488)
Stock option transactions                          (70)             42
ESOP shares allocated or committed
    to be released for allocation
    (7,728 shares)                                                                  188
Vesting of RRP shares                                                               157
Decrease in net unrealized gain
    on securities available for sale,
    net of taxes of $579                                          (854)            (854)
Decrease in net unrealized loss on cash
    flow hedges, net of taxes of $(7)                               10               10
                                             ---------       ---------        ---------
Balance at December 31, 2001                 $  71,220       $   3,538        $ 104,201
                                             =========       =========        =========



        See accompanying notes to unaudited consolidated financial statements.


                                       6








PROVIDENT BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(In thousands)

                                                                 For the Three Months
                                                                   Ended December 31,
                                                                  2001           2000
                                                                  ----           ----
                                                                         
Cash flows from operating activities:
Net income                                                      $  2,526       $  1,875
Adjustments to reconcile net income to net cash
    provided by operating activities:
            Provision for loan losses                                225            360
            Depreciation and amortization of premises
               and equipment                                         427            422
            Amortization of branch purchase premiums                  --            147
            Gain on sales of securities available for sale          (147)           (82)
            Net amortization of premiums and discounts
               on securities                                          47             (5)
            ESOP and RRP expense                                     345            268
Originations of loans held for sale                               (1,926)            --
            Proceeds from sales of loans held for sale             1,774             --
Deferred income tax benefit                                         (217)          (222)
            Net changes in accrued interest receivable
               and payable                                           545           (130)
            Other adjustments (principally net changes
                in other assets and other liabilities)             2,444         (1,865)
                                                                 -------        -------
            Net cash provided by operating activities              6,043            768
                                                                 -------        -------

Cash flows from investing activities:
Purchases of securities:
            Available for sale                                   (15,316)       (17,209)
            Held to maturity                                      (6,496)       (10,212)
Proceeds from maturities, calls and other
   principal payments on securities:
            Available for sale                                     3,786          7,388
            Held to maturity                                       4,767          2,815
Proceeds from sales of securities available for sale               4,155          7,488
Loan originations                                                (57,722)       (29,972)
Loan principal payments                                           52,314         27,958
Purchases of Federal Home Loan Bank stock                           (815)            --
Purchases of premises and equipment                                 (522)          (622)
                                                                 -------        -------
                  Net cash used in investing activities          (15,849)       (12,366)
                                                                 -------        -------




                                                                     (Continued)


                                       7








PROVIDENT BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CASH FLOWS, CONTINUED
(Unaudited)
(In thousands)
                                                             For the Three Months
                                                              Ended December 31,
                                                             2001           2000
                                                             ----           ----
                                                                    
Cash flows from financing activities:
      Net increase in deposits                             $  1,702       $ 14,307
      Net increase (decrease) in borrowings                   3,761         (5,632)
      Net increase in mortgage escrow funds                   5,146          5,110
      Stock option transactions                                  42             --
      Cash dividends paid                                      (488)          (144)
                                                             ------         ------
            Net cash provided by financing activities        10,163         13,641
                                                             ------         ------

Net increase in cash and cash equivalents                       357          2,043

Cash and cash equivalents at beginning of period             16,447         12,785
                                                             ------         ------
Cash and cash equivalents at end of period                 $ 16,804       $ 14,828
                                                             ------         ------

Supplemental information:
      Interest payments                                    $  5,036       $  7,384
      Income tax payments                                     1,460          2,547
      Loans transferred to real estate owned                     71             91
                                                             ------         ------



See accompanying notes to unaudited consolidated financial statements.


                                       8





PROVIDENT BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

1.       Basis of Presentation

         The consolidated financial statements include the accounts of Provident
Bancorp,  Inc.,  Provident  Bank, and each subsidiary of Provident Bank (Provest
Services  Corp.  I,  Provest  Services  Corp.  II  and  Provident  REIT,  Inc.).
Collectively,  these entities are referred to herein as "the Company". Provident
Bancorp, Inc. is a majority-owned subsidiary of Provident Bancorp, MHC, a mutual
holding  company.  Provest  Services Corp. I holds an investment in a low-income
housing  partnership which provides certain favorable tax consequences.  Provest
Services  Corp.  II has engaged a  third-party  provider to sell  annuities  and
mutual funds to the customers of Provident Bank.  Through December 31, 2001, the
activities of these two wholly-owned subsidiaries have had a minor impact on the
Company's consolidated financial condition and results of operations.  Provident
REIT,  Inc.  holds a portion of the  Company's  real estate  loans and is a real
estate investment trust for income tax purposes.

         The  Company's  off-balance  sheet  activities  are limited to (i) loan
origination  commitments,  lines of credit  and  letters of credit  extended  to
customers in the ordinary  course of its lending  activities,  and (ii) interest
rate cap  agreements  used as part of its  interest  rate risk  management.  The
Company does not engage in off-balance  sheet  financing  transactions  or other
activities involving the use of special-purpose entities.

         The consolidated  financial statements have been prepared by management
without  audit,  but, in the  opinion of  management,  include all  adjustments,
consisting of normal recurring  accruals,  necessary for a fair  presentation of
the Company's  financial  position and results of operations as of the dates and
for the periods presented. Although certain information and footnote disclosures
have been  condensed  or omitted  pursuant to the rules and  regulations  of the
Securities and Exchange Commission applicable to quarterly reports on Form 10-Q,
the Company  believes that the  disclosures are adequate to make the information
presented  not  misleading.  The results of  operations  for the  quarter  ended
December 31, 2001 are not  necessarily  indicative of results to be expected for
other interim periods or the entire fiscal year ending September 30, 2002.

         The unaudited financial  statements  presented herein should be read in
conjunction  with  the  annual  audited  financial  statements  included  in the
Company's Form 10-K for the fiscal year ended September 30, 2001.


                                       9





         The consolidated  financial statements have been prepared in conformity
with accounting  principles  generally accepted in the United States of America.
In preparing the consolidated  financial  statements,  management is required to
make  estimates  and  assumptions  that affect the  reported  amounts of assets,
liabilities,  income and expense. Actual results could differ significantly from
these  estimates.  An estimate that is  particularly  susceptible to significant
near-term change is the allowance for loan losses, which is discussed in Note 2.

2.       Allowance for Loan Losses and Non-Performing Assets

         The allowance for loan losses is  established  through  provisions  for
losses charged to earnings.  Loan losses are charged  against the allowance when
management believes that the collection of principal is unlikely.  Recoveries of
loans previously charged-off are credited to the allowance when realized.

         The  allowance  for loan losses is an amount that  management  believes
will be adequate  to absorb  probable  losses on existing  loans that may become
uncollectible,  based  on  evaluations  of  the  collectibility  of  the  loans.
Management's evaluations,  which are subject to periodic review by the Company's
regulators, take into consideration such factors as the Company's past loan loss
experience,  changes in the nature  and  volume of the loan  portfolio,  overall
portfolio  quality,  review of specific problem loans and collateral values, and
current  economic  conditions  that may  affect the  borrowers'  ability to pay.
Future  adjustments  to the allowance for loan losses may be necessary  based on
changes in  economic  and real estate  market  conditions,  further  information
obtained regarding known problem loans, results of regulatory examinations,  the
identification of additional problem loans, and other factors.

         Activity in the allowance for loan losses for the periods  indicated is
summarized below:



                                                           Three Months
                                                        Ended December 31,
                                                        ------------------
                                                     2001                2000
                                                     ----                ----
                                                          (In thousands)

                                                                 
              Balance at beginning of period       $ 9,123             $7,653
              Provision for loan losses                225                360
              Charge-offs                              (27)               (40)
              Recoveries                                13                  7
              Balance at end of period             -------             ------
                                                   $ 9,334             $7,980
                                                   =======             ======




                                       10





         The  following  table  sets forth the  amounts  and  categories  of the
Company's  non-performing  assets at the dates  indicated.  At both  dates,  the
Company  had no  troubled  debt  restructurings  (loans  for which a portion  of
interest or principal  has been  forgiven and loans  modified at interest  rates
materially less than current market rates).




                                                          December 31,    September 30,
                                                             2001              2001
                                                             ----              ----
                                                            (Dollars in thousands)
                                                                      
Non-accrual loans:
      One- to four- family residential mortgage loans      $2,006           $1,684
      Commercial real estate, commercial business
         and construction loans                               358              418
      Consumer loans                                          235              175
                                                           ------           ------
         Total non-performing loans                         2,599            2,277
Real estate owned:
      One- to four-family residential                         180              109
                                                           ------           ------
Total non-performing assets                                $2,779           $2,386
                                                           ======           ======

Ratios:
      Non-performing loans to total loans                    0.42%            0.38%
      Non-performing assets to total assets                  0.31%            0.27%
      Allowance for loan losses to total
         non-performing loans                                 359%             401%
      Allowance for loan losses to total loans, net          1.53%            1.51%
                                                           ======           ======


3.          Comprehensive Income

         Comprehensive  income  represents  the sum of net  income  and items of
"other comprehensive income or loss" that are reported directly in stockholders'
equity,  such as the change during the period in the  after-tax  net  unrealized
gain or loss on securities available for sale. The Company's total comprehensive
income was $1.7 million for the three months ended  December 31, 2001,  compared
to $3.6 million for the three months ended December 31, 2000.

         Accumulated other comprehensive  income in the consolidated  statements
of financial  condition  substantially  represented the after-tax net unrealized
gain on securities available for sale at the respective dates.


                                      11



4.          Earnings Per Common Share

         The number of shares used in the  computation of both basic and diluted
earnings per share include all shares issued to the mutual holding company,  but
exclude  unallocated  ESOP shares that have not been released or committed to be
released to  participants.  RRP shares are not  included in  outstanding  shares
until they become vested.

         Weighted  average common shares used in calculating  basic earnings per
share for the three months ended  December 31, 2001 and 2000 were  7,686,230 and
7,662,394, respectively.  Weighted average common shares used in the computation
of diluted  earnings per share for the three months ended  December 31, 2001 and
2000 were  7,807,529 and  7,673,191,  respectively.  The diluted  shares include
incremental  shares  (computed  using the treasury stock method) that would have
been  outstanding  if all  potentially  dilutive  stock options and unvested RRP
shares were exercised or became vested during the periods.


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

         In addition to historical  information,  this quarterly  report on Form
10-Q  contains  forward-looking  statements.  For this purpose,  any  statements
contained  herein that are not statements of historical fact may be deemed to be
forward-looking statements. Without limiting the foregoing, the words "believe",
"anticipates",  "plans",  "expects"  and  similar  expressions  are  intended to
identify  forward-looking  statements.  There are a number of important  factors
that could cause the Company's  actual results to differ  materially  from those
contemplated  by  such  forward-looking  statements.   These  important  factors
include,  without  limitation,  the  Company's  continued  ability to  originate
quality loans,  fluctuations  in interest rates,  real estate  conditions in the
Company's lending areas,  general and local economic  conditions,  the Company's
continued  ability to attract  and retain  deposits,  the  Company's  ability to
control  costs,  and the effect of new  accounting  pronouncements  and changing
regulatory  requirements.  The  Company  undertakes  no  obligation  to publicly
release the results of any revisions to those  forward-looking  statements which
may be made to  reflect  events or  circumstances  after  the date  hereof or to
reflect the occurrence of unanticipated events.


                                       12





  Comparison of Financial Condition at December 31, 2001 and September 30, 2001


         Total assets at December 31, 2001 were $894.3 million, up $13.0 million
or 1.5% from $881.3  million at  September  30, 2001.  Cash levels  increased to
$16.8 million at December 31, 2001, from $16.4 million at September 30, 2001, an
increase of $357,000,  or 2.2%, due in part to increased deposits at the Federal
Reserve Bank of New York for reserve  requirements and higher correspondent bank
balances to cover activity levels.

         Net loans at December 31, 2001 were $610.6 million, an increase of $4.5
million,  or 0.7%,  from $606.1 million at September 30, 2001.  Residential  and
commercial  loans  grew  moderately  during  the  three-month  period,   posting
increases of $3.3 million, or 0.9%, and $3.2 million, or 1.8%,  respectively.  A
slowdown in market demand,  combined with refinance activity on homeowner loans,
resulted in a decrease  in consumer  loans of $1.9  million,  or 2.5%,  to $75.0
million at December  31, 2001 from $76.9  million at  September  30,  2001.  The
Company  originated $59.6 million in overall loans during the three-month period
ended  December  31, 2001,  which was $5.5  million more than  paydowns and loan
sales of $54.1  million.  Both  originations  and paydowns  were impacted by the
heavy  refinancing  activity  related to lower interest rates during the period.
For the same quarter a year ago, loan  originations  and  repayments  were $30.0
million and $28.0 million,  respectively.  Asset quality continues to be strong,
with  non-performing  assets  at  0.31% of total  assets,  compared  to 0.27% at
September 30, 2001. The allowance for loan losses  increased by $211,000 to $9.3
million at December 31, 2001 from $9.1 million at September 30, 2001.

         The total securities  portfolio  increased by $7.8 million, or 3.3%, to
$243.1  million at December 31, 2001 from $235.3  million at September 30, 2001.
This increase reflects a $6.1 million increase in securities  available for sale
and a $1.7 million increase in securities held to maturity.

         Total deposits were relatively  unchanged,  increasing by $1.7 million,
or 0.3%, to $654.8 million at December 31, 2001 from $653.1 million at September
30, 2001. Savings and money market accounts increased by $11.7 million to $281.6
million at December 31, 2001from $269.9 million at September 30, 2001 and demand
and NOW accounts grew by $8.9 million,  to $146.8 million from $137.9 million at
September  30, 2001.  Certificate  of deposit  balances fell by $18.9 million to
$226.4 million from $245.3  million during the same time period.  As a result of
this shift in the mix of  deposits,  checking  and  low-cost  savings  and money
market  deposits  accounted  for 65% of total  deposits at December 31, 2001, up
from 62% at the  beginning of the fiscal year.  Certificates  of deposit fell to
35% from 38% over the same period.  Management  believes that the shift from CDs
to these lower cost products is a result of customer reluctance to deposit funds
into  historically  low-yielding  time deposits.  The resulting mix  contributed
significantly  to the  increase in the  Company's  net  interest  margin for the
three-month period.  Should market interest rates rise,  management expects that


                                       13


consumers may redeploy  their  deposits  into higher  yielding  certificates  of
deposit over the months  ahead,  which would put pressure on the  Company's  net
interest margin.

         Mortgage  escrow funds  increased to $11.3 million at December 31, 2001
from $6.2 million at September 30, 2001,  reflecting  regular escrow  collection
over the quarter following seasonal annual escrow outflow at September 30 to pay
regional  real estate taxes.  Borrowings  from the Federal Home Loan Bank of New
York (the "FHLB")  increased by $3.8 million  during the  three-month  period to
$114.2  million at December 31, 2001 from $110.4  million at September 30, 2001,
as asset growth outpaced deposit and escrow growth.

         Stockholders'  equity  increased by $1.6  million to $104.2  million at
December 31, 2001 compared to $102.6  million at September 30, 2001.  Net income
contributed  a $2.5  million  increase  in equity  for the  three-month  period.
Stockholders'  equity rose by an  additional  $387,000 as a result of allocation
commitments of ESOP shares,  the  amortization  of common stock awards under the
RRP and the exercise of certain stock options.  These increases in stockholders'
equity  were  partially  offset by  decreases  in equity  of  $488,000  for cash
dividend  payments  and  $854,000  resulting  from a decrease in  after-tax  net
unrealized gains on securities available for sale, due to the increase in market
interest  rates in the two to five year range  during the period from  September
30, 2001 to December  31,  2001.  Through  December 31, 2001, a total of 286,689
shares have been repurchased under the Company's previously announced repurchase
programs,  which  authorized  the repurchase of up to 376,740  shares.  From the
total  repurchased,  47,396  shares have been  reissued in  connection  with the
exercise of employee stock options.

           Comparison of Operating Results for the Three Months Ended
                     December 31, 2001 and December 31, 2000

         Net Income.  For the three months ended  December 31, 2001,  net income
was $2.5  million,  an  increase  of  $651,000  or 34.7% from net income of $1.9
million for the three months ended December 31, 2000. Basic and diluted earnings
per common share for the current quarter increased to $0.33 and $0.32 per share,
respectively,  compared  to $0.24 per share for both basic and  diluted  for the
same period last year.

         Interest  Income.  Total  interest  income for the three  months  ended
December  31, 2001 fell by  $608,000,  or 4.0%,  compared  to the prior  period,
primarily due to lower average yields on both loans and securities  attributable
to the decline in overall market rates,  net of the impact of increased  volumes
in both asset  classes.  Interest  income was $14.8 million for the three months
ended  December  31, 2001  compared to $15.4  million for the three months ended
December 31, 2000.

         Average interest-earning assets for the three months ended December 31,
2001 were $854.4  million,  an increase of $50.1 million,  or 6.2%, over average
interest-earning  assets of $804.3  million for the three months ended  December


                                       14


31, 2000. Average loan balances grew by $20.3 million, while average balances of
securities and other earning assets increased by $29.8 million.

         Interest income on loans decreased by $729,000,  or 6.1%. The decreased
income was  attributable to a decrease in the average yields partially offset by
an increase in average loan balances. Interest rates earned on loans, fell by 74
basis  points to 7.32%,  compared to 8.06% for the  prior-year  period.  Average
rates earned on consumer loans,  which include many prime-based  adjustable-rate
loans and short-term  loans,  fell by 185 basis points, to 6.55% for the quarter
ended December 31, 2001 from 8.40% for the three months ended December 31, 2000.
Average rates earned on the  residential  loan  portfolio,  in which fixed rates
loans  predominate,  fell by only 20 basis points, to 7.30% from 7.50%.  Average
loan balances grew by $20.3  million,  or 3.4%, to $608.2  million for the three
months ended  December 31, 2001,  from $587.9 million for the three months ended
December 31, 2000. The increase in average loan balances reflects  primarily the
$14.2 million increase in the average balance of the residential loan portfolio.

         Interest  income on securities  and other earning  assets for the three
months ended  December 31, 2001 was $3.5  million,  an increase of $121,000,  or
3.5%,  over the prior  period.  The  higher  interest  income  reflects  a $29.8
million,  or 13.8%,  increase in the average  balances of  securities  and other
earning  assets to $246.2  million for the quarter ended  December 31, 2001 from
$216.4  million for the quarter ended December 31, 2000, net of a decrease of 56
basis points in the average yield to 5.71% from 6.27%. The short duration of the
Company's securities portfolios and the acquisition of assets during a period of
declining rates contributed to the decline in average yields.

         Interest Expense.  Total interest expense fell by $2.3 million, to $4.8
million for the three months ended  December 31, 2001, a decrease of 32.2%,  due
to lower  rates paid on all classes of  interest-bearing  deposit  accounts  and
borrowings.  The average rate paid on total interest-bearing  liabilities in the
current three-month period was 2.68%, compared to 4.17% for the same period last
year.  Average rates paid on savings accounts fell by 94 basis points,  to 1.01%
from 1.95%,  and average rates paid on NOW accounts fell by 50 basis points,  to
an average of 0.39% from 0.89%.  In  addition,  the  average  rates paid on time
deposit accounts  decreased by 173 basis points,  to 4.04% compared to 5.77% for
the three months ended  December 31, 2000.  Although  balances of time  deposits
have  declined,  as discussed  above,  management  expects that they may rise if
rates rise over the coming months.  The average rates paid on borrowings fell by
128 basis points to 5.08% from 6.36% for the prior period.  Overall, the average
balance of  interest-bearing  liabilities  increased by $37.0  million to $708.3
million for the current  three-month period, from $671.3 million during the same
period last year.  Average  balances of savings,  money  market and NOW checking
grew by $19.6 million, $17.7 million and $17.9 million,  respectively,  with the
highest percentage growth occurring in NOW checking, which grew by 33.2%.


                                      15


         Net Interest  Income.  For the three months ended December 31, 2001 and
2000, net interest income was $10.0 million and $8.3 million,  respectively. The
Company's net interest  margin was 4.63% for the current  quarterly  period,  an
increase of 53 basis points, or 12.9%, compared to the year ago period. The $1.7
million  increase in net interest  income was partially  attributable to a $12.9
million,  or 9.7%,  increase  in average net  earning  assets  (interest-earning
assets  less  interest-bearing  liabilities),  combined  with a 76  basis  point
increase in the net interest rate spread to 4.17% from 3.41%.

         Provision  for Loan Losses.  The Company  records  provisions  for loan
losses,  which are charged to earnings,  in order to maintain the  allowance for
loan losses at a level which is considered  appropriate to absorb  probable loan
losses inherent in the existing portfolio.  In determining the appropriate level
of the allowance for loan losses, management considers past and anticipated loss
experience,  evaluations  of real estate  collateral,  current  and  anticipated
economic   conditions,   volume  and  type  of   lending,   and  the  levels  of
non-performing  and other classified loans. The amount of the allowance for loan
losses  is based on  estimates,  and the  ultimate  losses  may vary  from  such
estimates.  Management  assesses  the  allowance  for loan losses on a quarterly
basis and makes  provisions for loan losses in order to maintain the adequacy of
the  allowance.  The  Company  recorded  $225,000  and  $360,000  in  loan  loss
provisions   during  the  three  months  ended   December  31,  2001  and  2000,
respectively,  reflecting  the stable asset  quality and the  adequate  coverage
ratio of the allowance for loan losses to non-performing loans.

         Non-Interest  Income.  Non-interest income is composed primarily of fee
income for bank  services,  and also includes loan  servicing fees and gains and
losses  from  the  sale of  loans  and  securities.  Total  non-interest  income
increased  by  $233,000,  or 22.2%,  to $1.3  million for the three months ended
December  31, 2001 from $1.1  million for the three  months  ended  December 31,
2000. The increase  includes a $136,000 increase in deposit fees and charges and
a $65,000  increase in gains on sales of  available-for-sale  securities.  Other
non-interest  income,  which  includes items such as fees earned for mutual fund
sales,  loan  servicing,  and  trust and  investment  management,  increased  to
$161,000 from $129,000.

         Non-Interest Expense.  Non-interest expenses for the three months ended
December 31, 2001 were $7.2 million,  or $1.0 million more than expenses for the
three months ended December 31, 2000. The increase was primarily attributable to
increases in compensation  and employee  benefits of $739,000,  or 23.7%, and in
occupancy and office operations of $90,000, or 9.1%. Compensation increased as a
result of staff additions and annual merit increases,  and additional  occupancy
costs were  attributable  to the opening of the  Company's  two new  branches in
Bardonia  and New City,  New York.  Growth in loan and deposit  volumes  created
additional data processing expense, which


                                       16



increased  by  $40,000,  or 11.0%.  Other  non-interest  expenses  increased  by
$280,000,  or  24.8%,  due  primarily  to  new  product  supplies,  postage  and
stationery  and printing  costs  related to the new branches,  and  professional
services engaged for franchise growth strategies. These increases were partially
offset  by a  decrease  of  $147,000  in the  amortization  of  branch  purchase
premiums,  as the premiums associated with two branches purchased in 1996 became
fully amortized during fiscal year 2001.

         Income Taxes. Income tax expense was $1.35 million for the three months
ended  December 31, 2001  compared to $999,000 for the same period in 2000.  The
effective tax rate for both periods was approximately 34.8%.


Liquidity and Capital Resources

         The  objective of the Company's  liquidity  management is to ensure the
availability of sufficient  cash flows to meet all financial  commitments and to
capitalize on opportunities for expansion.  Liquidity  management  addresses the
Company's  ability  to meet  deposit  withdrawals  on demand  or at  contractual
maturity,  to  repay  borrowings  as they  mature,  and to fund  new  loans  and
investments as opportunities arise.

         The  Company's  primary  sources of funds are  deposits,  proceeds from
principal  and  interest  payments  on loans and  securities,  and,  to a lesser
extent,  wholesale  borrowings,  the proceeds from  maturities of securities and
short-term investments, and proceeds from sales of loans originated for sale and
securities  available for sale.  Maturities and scheduled  amortization of loans
and securities, as well as proceeds from borrowings,  are predictable sources of
funds.  Other  funding  sources  however,  such as deposit  inflows and mortgage
prepayments are greatly influenced by market interest rates, economic conditions
and competition.

         The Company's primary investing  activities are the origination of both
residential one- to four-family and commercial  mortgage loans, and the purchase
of investment securities and mortgage-backed securities. During the three months
ended December 31, 2001 and December 31, 2000, loan  originations  totaled $59.6
million and $28.0  million,  respectively,  and purchases of securities  totaled
$21.8 million and $27.4 million,  respectively. For the three-month period ended
December 31, 2001, these investing  activities were funded primarily by proceeds
from sales and  maturities  of  securities,  by  deposit  growth,  by  principal
repayments  on  loans  and  securities,   and  by  operating  cash  flows.  Loan
origination  commitments totaled $50.9 million at December 31, 2001. The Company
anticipates  that it will have  sufficient  funds available to meet current loan
commitments.

         Deposit  flows are generally  affected by the level of interest  rates,
the interest rates and products offered by local competitors, and other factors,


                                       17


such as perceived safety or risk of alternative investments. The net increase in
total  deposits for the three months ended  December 31, 2001 was $1.7  million,
compared to a $14.3 million  increase during the three months ended December 31,
2000.

         The Company  monitors its liquidity  position on a daily basis.  Excess
short-term  liquidity,  if any, is usually  invested in overnight  federal funds
sold.  The Company  generally  remains  fully  invested and utilizes  additional
sources of funds  through FHLB  advances,  which  amounted to $114.2  million at
December 31, 2001.

         At December 31, 2001, the Bank exceeded all of its  regulatory  capital
requirements  with a  leverage  capital  level  of  $91.4  million,  or 10.4% of
adjusted  assets (which is above the required level of $35.3  million,  or 4.0%)
and a total risk-based capital level of $98.0 million, or 18.7% of risk-weighted
assets (which is above the required level of $41.9 million,  or 8.0%).  In order
to be classified  as  well-capitalized,  the  regulatory  requirements  call for
leverage and total risk-based capital ratios of 5.0% and 10.0%, respectively. At
December   31,  2001,   the  Bank   exceeded   all  capital   requirements   for
well-capitalized   classification.   These  capital   requirements,   which  are
applicable to the Bank only, do not consider  additional capital retained at the
holding company level.

         The following table sets forth the Bank's  regulatory  capital position
at December 31, 2001 and September 30, 2001, compared to OTS requirements.



                                                                OTS Requirements
                                                    -------------------------------------------
                                                     Minimum Capital        For Classification
                              Bank Actual               Adequacy            as Well Capitalized
                            ---------------         ---------------         -------------------
                            Amount    Ratio         Amount    Ratio         Amount       Ratio
                            ------    -----         ------    -----         ------       -----
                                                 (Dollars in thousands)
December 31, 2001

                                                                       
Tangible capital           $91,430    10.4%        $13,233     1.5%        $    --         --%
Tier 1 (core) capital       91,430    10.4          35,287     4.0          44,109        5.0
Risk-based capital:
      Tier 1                91,430    17.5              --      --          31,412        6.0
      Total                 98,009    18.7          41,883     8.0          52,354       10.0
                            ======    ====          ======     ===          ======       ====

September 30, 2001

Tangible capital           $88,526    10.2%        $13,015     1.5%        $    --         --%
Tier 1 (core) capital       88,526    10.2          34,706    4.04           3,383        5.0
Risk-based capital:
      Tier 1                88,526    16.9              --      --          31,404        6.0
      Total                 95,100    18.2          41,873     8.0          52,341       10.0
                            ======    ====          ======     ===          ======       ====



                                       18





Item     3. Quantitative and Qualitative Disclosures about Market Risk

         The  Company's  most  significant  form of market risk is interest rate
risk, as the majority of its assets and  liabilities are sensitive to changes in
interest rates. Despite market fluctuations, there have been no material changes
in the Company's  interest rate risk position  since  September 30, 2001.  Other
types of market risk,  such as foreign  exchange rate risk and  commodity  price
risk, do not arise in the normal course of the Company's business activities.


                           PART II. OTHER INFORMATION


Item 1.  Legal Proceedings

         The Company is not involved in any pending legal proceedings other than
routine legal proceedings  occurring in the ordinary course of business,  which,
in the  aggregate,  involved  amounts which are believed to be immaterial to the
consolidated financial condition and operations of the Company.

Item 2.  Changes in Securities and Use of Proceeds
         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

         On November 2, 2001,  the Company  reported that it had entered into an
agreement to purchase The National Bank of Florida, a commercial bank with total
assets of $99.7 million at September 30, 2001. This all-cash  transaction valued
at approximately $28.1 million is expected to close by April 30, 2002.


                                       19




                                   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.




                                    Provident Bancorp, Inc.
                                    (Registrant)


                           By:      /s/ Katherine A. Dering
                                    --------------------------
                                    Katherine A. Dering
                                    Senior Vice President and
                                    Chief Financial Officer
                                    (Principal Financial and Accounting Officer
                                     and duly authorized representative)


                           Date:    February 14, 2002
                                    -----------------