UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q


(Mark One)

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

                  For the quarterly period ended June 30, 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 1-15781

                          BERKSHIRE HILLS BANCORP, INC.
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)


Delaware                                                        04-3510455
- --------------------------------------------------------------------------------
(State or other jurisdiction of                             (I.R.S. Employer
incorporation or organization)                              Identification No.)


24 North Street, Pittsfield, Massachusetts                              01201
- --------------------------------------------------------------------------------
(Address of principal executive offices)                              (Zip Code)


                                 (413) 443-5601
- --------------------------------------------------------------------------------
                (Issuer's telephone number, including area code)

                                 Not Applicable
- --------------------------------------------------------------------------------
 (Former name, former address and former fiscal year, if changed since last
report)


     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 [   ]

     The Issuer had 6,127,927 shares of common stock, par value $0.01 per share,
outstanding as of August 7, 2002.




                          PART I. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS.



                      BERKSHIRE HILLS BANCORP, INC.
                                FORM 10-Q

                                  INDEX

                                                                           Page
                                                                           ----
PART I.           FINANCIAL INFORMATION

Item 1.  Financial Statements (unaudited)

         Consolidated Balance Sheets as of                                   1
         June 30, 2002 and December 31, 2001

          Consolidated Statements of Income for the Three and Six            2
          Months Ended June 30, 2002 and 2001

         Consolidated Statements of Changes in Stockholders' Equity          3
                  for the Six Months Ended June 30, 2002 and 2001

                  Consolidated Statements of Cash Flows for the              4
                  Six Months Ended June 30, 2002 and 2001

         Notes to Consolidated Financial Statements                          6

Item 2.  Management's Discussion and Analysis of Financial                   8
                  Condition and Results of Operations

Item 3.  Qualitative and Quantitative Disclosures About Market Risk         17

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                                   20





PART I. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS.





                                     BERKSHIRE HILLS BANCORP, INC. AND SUBSIDIARIES
                                               CONSOLIDATED BALANCE SHEETS

                                                                                         Unaudited
                                                                                          June 30,          December 31,
                                                                                            2002                2001
                                                                                        -----------          -----------
                                                                                                             (In thousands)
                                                                                                       
Assets:
      Cash and due from banks                                                           $    25,339          $    22,652
      Short term investments                                                                 17,398               19,471
                                                                                        -----------          -----------
           Total cash and cash equivalents                                                   42,737               42,123
      Securities available for sale, at fair value                                          118,906              104,446
      Securities held to maturity, at amortized cost                                         28,626               33,263
      Federal Home Loan Bank stock, at cost                                                   7,313                7,027
      Savings Bank Life Insurance stock, at cost                                              2,043                2,043
      Loans                                                                                 801,859              800,414
      Loans held for sale, at lower of cost or fair value                                        --                2,540
      Allowance for loan losses                                                             (10,962)             (11,034)
                                                                                        -----------          -----------
                Net loans                                                                   790,897              791,920
      Premises and equipment, net                                                            13,539               14,213
      Foreclosed real estate                                                                  2,000                   --
      Accrued interest receivable                                                             5,757                5,873
      Goodwill and other intangibles                                                         10,242               10,592
      Other assets                                                                           20,218               19,201
                                                                                        -----------          -----------
                 Total assets                                                           $ 1,042,278          $ 1,030,701
                                                                                        ===========          ===========
Liabilities and Stockholders' Equity:
      Deposits                                                                              750,111              742,729
      Federal Home Loan Bank advances                                                       144,726              133,964
      Securities sold under agreements to repurchase                                          1,040                1,890
      Net deferred tax liability                                                              3,819                4,573
      Accrued expenses and other liabilities                                                  4,764                5,099
                                                                                        -----------          -----------
           Total liabilities                                                                904,460              888,255
                                                                                        -----------          -----------
      Minority Interests                                                                      2,866                3,123
      Stockholders' Equity:
          Preferred stock  ($.01 par value;  1,000,000 shares authorized;
             None issued or outstanding)                                                         --                   --
          Common stock  ( $.01 par value: 26,000,000 shares authorized;
            shares issued:  7,673,761 at June 30, 2002 and
            December 31, 2000; shares outstanding: 6,141,727 at
            June 30, 2002 and 6,425,140 at December 31, 2001)                                    77                   77
          Additional paid-in capital                                                         74,410               74,146
          Unearned compensation                                                             (10,318)             (11,101)
          Retained earnings                                                                  83,080               80,657
          Accumulated other comprehensive income                                             17,289               18,836
          Treasury stock, at cost (1,532,034  shares at June 30, 2002
              and 1,248,621 shares at December 31, 2001)                                    (29,586)             (23,292)
                                                                                        -----------          -----------
                Total stockholders' equity                                                  134,952              139,323
                                                                                        -----------          -----------
      Total liabilities and stockholders' equity                                        $ 1,042,278          $ 1,030,701
                                                                                        ===========          ===========



      See accompanying notes to unaudited consolidated financial statements


                                       1






                             BERKSHIRE HILLS BANCORP, INC. AND SUBSIDIARIES
                                    CONSOLIDATED STATEMENTS OF INCOME


                                                                    Unaudited                       Unaudited
                                                               Three Months Ended                Six Months Ended
                                                                    June 30,                         June 30,
                                                            -------------------------        -------------------------
                                                              2002             2001            2002             2001
                                                            --------         --------        --------         --------
                                                                    (In thousands, except per share amounts)
                                                                                                  
Interest and dividend income:
      Bond interest                                         $  1,316         $  1,451        $  2,572         $  2,964
      Stock dividends                                            330              356             620              750
      Short term investment interest                             148               69             205              144
      Loan interest                                           14,774           17,388          29,731           34,542
                                                            --------         --------        --------         --------
Total interest and dividend income                            16,568           19,264          33,128           38,400
                                                            --------         --------        --------         --------
Interest expense:
      Interest on deposits                                     4,467            6,989           9,131           14,250
      Interest on FHLB advances                                1,430            1,701           2,844            3,374
      Interest on securities sold under agreements
           to repurchase and other borrowings                      6               61              14              240
                                                            --------         --------        --------         --------
Total interest expense                                         5,903            8,751          11,989           17,864
                                                            --------         --------        --------         --------
Net interest income                                           10,665           10,513          21,139           20,536
Provision for loan losses                                      1,315              840           2,825            1,680
                                                            --------         --------        --------         --------
Net interest income, after provision for loan losses           9,350            9,673          18,314           18,856
                                                            --------         --------        --------         --------

Noninterest income:
      Customer service fees                                      662              516           1,109              923
      Trust department fees                                      467              445             954              875
      Loan fees                                                  115              132             315              251
      Gain(loss) on  securities, net                              12              278              (8)             277
      License maintenance & processing fees                    1,093               --           2,170               --
      License sales & other fees                                 545               --             909               --
      Other income                                               192               76             381              231
                                                            --------         --------        --------         --------
         Total noninterest income                              3,086            1,447           5,830            2,557
                                                            --------         --------        --------         --------
Operating expenses:
      Salaries & benefits                                      5,322            3,980          10,850            7,602
      Occupancy & equipment                                    1,278              952           2,696            2,041
      Marketing & advertising                                    124              143             212              289
      Data processing                                            156              269             346              440
      Professional services                                      306              177             605              430
      Office supplies                                            194              235             377              520
      Foreclosed real estate and other loans, net                757              700           1,240            1,236
      Amortization of other intangibles                          175              125             350              249
      Minority Interests                                         (90)              --            (257)              --
      Other expenses                                           1,046              793           2,075            1,768
                                                            --------         --------        --------         --------
         Total operating expenses                              9,268            7,374          18,494           14,575
                                                            --------         --------        --------         --------
Income before taxes                                            3,168            3,746           5,650            6,838
      Provision  for income taxes                              1,030            1,239           1,836            2,253
                                                            --------         --------        --------         --------
Net income                                                  $  2,138         $  2,507        $  3,814         $  4,585
                                                            ========         ========        ========         ========
Earnings per share:
      Basic                                                 $   0.39         $   0.39        $   0.69         $   0.70
      Diluted                                               $   0.36         $   0.37        $   0.64         $   0.67
Weighted average shares outstanding:
      Basic                                                    5,455            6,427           5,497            6,552
      Diluted                                                  5,906            6,786           5,935            6,849


See accompanying notes to unaudited consolidated financial statements.


                                       2





                                       BERKSHIRE HILLS BANCORP, INC. AND SUBSIDIARIES
                                 CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
                                       FOR THE SIX MONTHS ENDED JUNE 30, 2002 AND 2001
                                                          UNAUDITED

                                                                                             Accumulated
                                                        Additional                               Other
                                              Common     Paid-in      Unearned     Retained   Comprehensive  Treasury
                                               Stock     Capital    Compensation   Earnings      Income        Stock        Total
                                            ---------    ---------    ---------    ---------    ---------    ---------    ---------
                                                                                (In thousands)
                                                                                                     
Balance at December 31, 2001                $      77    $  74,146    $ (11,101)   $  80,657    $  18,836    $ (23,292)   $ 139,323

Comprehensive income :
   Net income                                      --           --           --        3,814           --           --        3,814

   Change in net unrealized gain  on
   securities available for sale, net of
   re-classification adjustments and
   tax effects                                     --           --           --           --       (1,547)          --       (1,547)
                                                                                                                          ---------
     Total comprehensive income                                                                                               2,267

Cash dividends declared  ($.24 per share)          --           --           --       (1,391)          --           --       (1,391)

Treasury stock purchased                           --           --           --           --           --       (6,294)      (6,294)


Change in unearned compensation - MRP              --           74          545           --           --           --          619


Change in unearned compensation - ESOP             --          190          238           --           --           --          428
                                            ---------    ---------    ---------    ---------    ---------    ---------    ---------
Balance at June  30, 2002                   $      77    $  74,410    $ (10,318)   $  83,080    $  17,289    $ (29,586)   $ 134,952
                                            =========    =========    =========    =========    =========    =========    =========


Balance at December 31, 2000                $      77    $  74,054    $  (7,187)   $  74,554    $  19,824    $      --    $ 161,322

Comprehensive income:
   Net Income                                      --           --           --        4,585           --           --        4,585

   Change in net unrealized gain  on
   securities available for sale, net of
   re-classification adjustments and
   tax effects                                     --           --           --           --          228           --          228
                                                                                                                          ---------
     Total comprehensive income                                                                                               4,813

Cash dividends declared                            --           --           --        (1,449)         --           --       (1,449)

Treasury stock purchased                           --           --           --            --          --       (6,824)      (6,824)

Purchase of common stock - MRP                     --           --       (5,453)           --          --           --       (5,453)

Change in unearned compensation - MRP              --           --          454            --          --           --          454

Change in unearned compensation - ESOP             --          108          257            --          --           --          365

                                            ---------    ---------    ---------    ---------    ---------    ---------    ---------
Balance at June 30, 2001                    $      77    $  74,162    $ (11,929)   $  77,690    $  20,052    $  (6,824)   $ 153,228
                                            =========    =========    =========    =========    =========    =========    =========



See accompanying notes to unaudited consolidated financial statements.


                                       3




                    BERKSHIRE HILLS BANCORP AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS



                                                                                                 Unaudited
                                                                                         Six Months Ended June 30,
                                                                                         -------------------------
                                                                                           2002              2001
                                                                                          -------          -------
                                                                                              (In thousands)
                                                                                                    
Cash flows from operating activities:
         Net income                                                                      $  3,814         $  4,585
         Adjustments to reconcile net income to net cash provided by operating
            activities:
                 Provision for loan losses                                                  2,825            1,680
                 Net amortization of securities                                               335               86
                 Depreciation and amortization expense                                      1,204              857
                 Amortization of other intangibles                                            350              249
                 Management Rewards Plan Expense                                              619              454
                 ESOP Plan Expense                                                            428              365
                 Loss(gain) on sales and dispositions of securities, net                        8             (277)
                 Loss on sale of equipment                                                     --               35
                 Deferred tax benefit                                                          (2)              (3)
                 Net change in loans held for sale                                          2,540           (1,200)
                 Minority interest                                                           (257)              --
                 Changes in operating assets and liabilities:
                      Accrued interest receivable and other assets                           (901)           3,514
                      Accrued expenses and other liabilities                                 (335)            (101)
                                                                                          -------          -------
                           Net cash provided by operating activities                       10,628           10,244
                                                                                          -------          -------


Cash flows from investing activities:
         Activity in available for sale securities:
                 Sales                                                                      5,785            6,430
                 Maturities                                                                23,441           17,202
                 Principal payments                                                        12,190            6,806
                 Purchases                                                                (58,425)         (27,930)
         Activity in held to maturity securities:
                 Maturities                                                                 9,057            6,149
                 Principal payments                                                        12,297           10,269
                 Purchases                                                                (16,810)         (15,736)
         Purchase of Federal Home Loan Bank stock                                            (286)          (1,376)
         Loan originations, net of principal payments                                      (6,342)         (29,707)
         Additions to banking premises and equipment                                         (530)          (1,447)
         Proceeds from sales of foreclosed real estate                                         --               50
         Proceeds from sale of equipment                                                       --               20
         Payment for purchase of EastPoint Technologies, LLC                                   --           (7,300)
                                                                                          -------          -------
                 Net cash used by investing activities                                    (19,623)         (36,570)
                                                                                          -------          -------


                                   (continued)


                                       4




                    BERKSHIRE HILLS BANCORP AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Concluded)



                                                                                                 Unaudited
                                                                                         Six Months Ended June 30,
                                                                                         -------------------------
                                                                                           2002              2001
                                                                                          -------          -------
                                                                                                      
Cash flows from financing activities:
         Net increase (decrease) in deposits                                              $  7,382          $ (4,158)
         Net decrease in securities sold under agreements
             to repurchase                                                                    (850)           (1,000)
         Proceeds from Federal Home Loan Bank advances with maturities
           in excess of three months                                                        55,172            90,000
         Repayments of Federal Home Loan Bank advances with maturities
              in excess of three months                                                    (44,410)          (50,849)
         Proceeds of borrowings with maturities of three months or less, net of
           repayments                                                                           --                --
         Net decrease in loans sold with recourse                                               --            (6,542)
         Treasury stock purchased                                                           (6,294)           (6,824)
         Purchase of common stock in connection with employee and
           non-employee directors benefit programs                                              --            (5,453)
         Dividends paid                                                                     (1,391)           (1,449)
                                                                                          --------          --------
                 Net cash provided by financing activities                                   9,609            13,725
                                                                                          --------          --------

Net change in cash and cash equivalents                                                        614           (12,601)

Cash and cash equivalents at beginning of period                                            42,123            43,612
                                                                                          --------          --------
Cash and cash equivalents at end of period                                                $ 42,737          $ 31,011
                                                                                          ========          ========

Supplemental cash flow information:
         Interest paid on deposits                                                        $  9,176          $ 14,461
         Interest paid on borrowed funds                                                     2,968             3,374
         Income taxes paid                                                                   1,065             1,120
         Transfers from loans to foreclosed real estate                                      2,000                26



See accompanying notes to unaudited consolidated financial statements.



                                       5



                 BERKSHIRE HILLS BANCORP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                             June 30, 2002 and 2001
                                   (Unaudited)


Note 1.   Basis of Presentation
- -------------------------------

         The  consolidated  interim  financial  statements  of  Berkshire  Hills
Bancorp,  Inc.  ("Berkshire  Hills"  or the  "Company")  and  its  wholly  owned
subsidiaries,  Berkshire Bank (the "Bank"),  Berkshire Hills Funding Corp.,  and
Berkshire Hills  Technology,  Inc.  herein  presented are intended to be read in
conjunction  with  the  consolidated   financial  statements  presented  in  the
Company's  most  recent  Securities  and  Exchange   Commission  Form  10-K  and
accompanying notes to the Consolidated Financial Statements filed by the Company
for the year ended December 31, 2001. The consolidated  financial information at
June 30,  2002 and for the three and six month  periods  ended June 30, 2002 and
2001 are derived from unaudited  consolidated  financial  statements but, in the
opinion of management,  reflect all adjustments  necessary to present fairly the
results for these  interim  periods in  accordance  with  accounting  principles
generally  accepted in the United States of America.  These adjustments  consist
only of normal  recurring  adjustments.  The interim results are not necessarily
indicative  of the results of  operations  that may be  expected  for the entire
year.

Note 2.   Commitments
- ---------------------

         At June 30, 2002, the Company had outstanding  commitments to originate
new  residential  and commercial  loans  totaling  $26.3 million,  which are not
reflected on the  consolidated  balance sheet. In addition,  unadvanced funds on
home equity  lines  totaled  $42.1  million  and  unadvanced  commercial  lines,
including unadvanced construction loan funds, totaled $55.8 million. The Company
anticipates it will have sufficient funds to meet these commitments.

Note 3.   Earnings Per Share
- ----------------------------

         Basic earnings per share  represents net income divided by the weighted
average number of common shares outstanding during the period.  Diluted earnings
per share reflect  additional  common shares that would have been outstanding if
potential dilutive shares, such as stock options,  had been issued.  Unallocated
shares of common stock held by the Bank's  employee  stock  ownership  plan (the
"ESOP")  are not  included  in the  weighted  average  number of  common  shares
outstanding  for  either  basic or  diluted  earnings  per  share  calculations.
Earnings per share data is presented for the three and six months ended June 30,
2002 and 2001, respectively.

         Basic  earnings per share equaled $0.39 for the quarter ending June 30,
2002, based on 5,455,099 average shares outstanding as compared to $0.39 for the
quarter  ending June 30, 2001 based on  6,427,320  average  shares  outstanding.
Diluted  earnings per share equaled $0.36 for the quarter  ending June 30, 2002,
based on  5,906,075  average  shares  outstanding  as  compared to $0.37 for the
quarter ending June 30, 2001 based on 6,785,865 average shares outstanding.

         Basic and diluted earnings per share for the six months ending June 30,
2002 were  $0.69 and  $0.64  respectively,  based on  5,497,431  average  shares
outstanding  and  5,935,479  average  shares  outstanding,   respectively.  This
compares to basic and diluted  earnings  per share for the six months ended June
30, 2001 of $0.70 and $0.67  respectively,  based on  6,552,152  average  shares
outstanding and 6,849,329 average shares outstanding, respectively.

Note 4.   Book Value
- --------------------

         The book value per share of Berkshire  Hills'  common stock at June 30,
2002 was $21.97,  based on total equity of $135.0 million and outstanding shares
of  6,141,727.  The book value at December 31, 2001 was  $21.68,  based on total
equity of $139.3 million and total outstanding shares of 6,425,140.


                                       6





Note 5.   Dividend
- ------------------

         On April 24,  2002,  the  Company's  Board of  Directors  approved  the
payment of a cash  dividend  of $0.12 per share,  payable  on May 24,  2002,  to
stockholders of record on May 9, 2002.

Note 6.   Stock Repurchase Program
- ----------------------------------

         During the second quarter of 2002, the Company  completed its fourth 5%
stock repurchase  program  purchasing  23,413 shares at a cost of $517,000.  The
Company  also  undertook  a fifth  stock  repurchase  program  and in the second
quarter  bought  108,600  shares  at a cost of $2.5  million.  The  Company  has
repurchased 283,413 shares at a cost of $6.3 million during 2002.

Note 7.   Recent Accounting Pronouncements
- ------------------------------------------

         On June 30,  2001,  the  Financial  Accounting  Standards  Board issued
Statements  of  Financial   Accounting  Standards  ("SFAS")  No.  141,  Business
Combinations,  and No. 142, Goodwill and Other Intangible  Assets.  SFAS No. 141
requires all business combinations initiated after June 30, 2001 to be accounted
for using the purchase method of accounting.  With the adoption of SFAS No. 142,
effective  January 1, 2001,  goodwill is no longer subject to amortization  over
its  estimated  useful  life.  Rather,  goodwill  will be subject to at least an
annual   assessment  for  impairment  by  applying  a  fair  value  based  test.
Additionally,   under  SFAS  No.  142,  acquired  intangible  assets  should  be
separately recognized if the benefit of the intangible asset is obtained through
contractual  or other  legal  rights,  or if the  intangible  asset can be sold,
transferred,  licensed, rented, or exchanged,  regardless of intent to do so. An
annual  evaluation  of the  Company's  goodwill  was  completed in June 2002 and
resulted in no impairment in 2002, as of that date.

Note 8.   Real Estate Investment Trust (REIT)
- ---------------------------------------------

         Berkshire Hills  established a REIT in the second quarter of 2001. As a
result of the  REIT's  operation,  the  Company  was able to reduce  its net tax
obligations  by an estimated  $54,000 in the second quarter of 2002 and $141,000
for the first six months of 2002.  Similarly,  for the year ended  December  31,
2001,  it is estimated  the  operation of the REIT reduced the Company's net tax
liability by $494,000.  Recently,  the  Massachusetts  Department of Revenue has
questioned  the  applicability  of  allowing a dividend  received  deduction  on
dividends  upstreamed  from a bank  established  REIT to a parent  company.  The
ultimate  resolution  of the matter is  uncertain.  To date,  the  Department of
Revenue has not assessed additional taxes from the Company.  However, should the
Department of Revenue prevail and assess additional taxes from the Company,  the
Company  could be liable for an  estimated  $689,000 in taxes plus  interest and
penalties.  Berkshire  Hills  believes the  deductions  it has taken to date are
appropriate and thus has not taken any provision in its financial statements for
any amounts that the Department of Revenue may assess in the future.


                                       7





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

         The following analysis discusses changes in the financial condition and
results of  operations  at and for the three and six months  ended June 30, 2002
and 2001, and should be read in conjunction with Berkshire Hills Bancorp, Inc.'s
Consolidated  Financial  Statements and the notes thereto,  appearing in Part I,
Item 1 of this document.

Forward Looking Statements

         This  report  contains  forward  looking  statements  that are based on
assumptions  and may describe  future plans,  strategies,  and  expectations  of
Berkshire  Hills and  Berkshire  Bank.  These  forward  looking  statements  are
generally  identified  by  use  of  the  words  "believe,"  "expect,"  "intend,"
"anticipate,"  "estimate,"  "project," or similar expressions.  Berkshire Hills'
and Berkshire  Bank's ability to predict  results or the actual effect of future
plans or strategies is inherently uncertain. Factors which could have a material
adverse  effect  on the  operations  of  Berkshire  Hills  and its  subsidiaries
include,  but are not  limited  to,  changes in  interest  rates,  national  and
regional economic conditions,  legislative and regulatory changes,  monetary and
fiscal policies of the U.S. Government,  including policies of the U.S. Treasury
and the  Federal  Reserve  Board,  the quality  and  composition  of the loan or
investment  portfolios,  demand for loan products,  deposit flows,  competition,
demand for financial  services in Berkshire  Hills' and Berkshire  Bank's market
area,  changes in real estate market values in Berkshire Hills' market area, and
changes in  relevant  accounting  principles  and  guidelines.  These  risks and
uncertainties  should be considered in evaluating forward looking statements and
undue reliance  should not be placed on such  statements.  Except as required by
applicable  law  or  regulation,   Berkshire  Hills  does  not  undertake,   and
specifically  disclaims any  obligation,  to publicly  release the result of any
revisions which may be made to any forward looking  statements to reflect events
or  circumstances  after the date of the statements or to reflect the occurrence
of anticipated or unanticipated events.

General

         Berkshire  Hills is a Delaware  corporation and the holding company for
Berkshire  Bank, a  state-chartered  savings bank  headquartered  in Pittsfield,
Massachusetts.  Established  in 1846,  Berkshire  Bank is one of  Massachusetts'
oldest and largest  independent  banks.  With eleven full service branch offices
serving communities  throughout Berkshire County,  Berkshire Bank is the largest
banking   institution   based   in   Western   Massachusetts.   The  Bank  is  a
community-based financial institution that originates a variety of loan products
including real estate loans,  commercial  loans, and consumer loans primarily in
Berkshire  County,  Massachusetts  and its surrounding  areas. The Bank offers a
wide variety of deposit  products and other  investment  products and  financial
services  to its  customers,  including  asset  management  and trust  services.
Berkshire Hills, through its wholly owned subsidiary Berkshire Hills Technology,
Inc., owns a 60.3% interest in EastPoint Technologies, LLC ("EastPoint"), a data
and financial services provider for financial institutions.

Recent Developments

         On June 26, 2002 the Board of Directors amended the Company's  Dividend
Reinvestment  Plan to allow purchases of common stock of up to $5,000 to be made
each quarter. Such purchases would be made by the Plan Administrator in the open
market.

         Effective July 1, 2002,  Berkshire  Hills was added to the Russell 3000
Index,  an  index  of the  3,000  largest  U.S.  companies  measured  by  market
capitalization.  The  Russell  3000 is an  industry  recognized  benchmark  that
measures the performance of the U.S. equity markets.

Comparison of Financial Condition at June 30, 2002 and December 31, 2001

         Total assets at June 30, 2002 were $1.04 billion,  an increase of $11.6
million,  or 1.1%,  from $1.03  billion at December  31,  2001.  The increase in
assets was due  primarily  to growth in the  securities  portfolio.  Securities,
including  Federal Home Loan Bank stock and Savings Bank Life  Insurance  stock,
totaled $156.9 million at June 30, 2002, a $10.1 million, or 6.9%, increase from
$146.8  million at December 31, 2001.  This  increase was funded  through a $7.4
million  increase in deposits and a $10.8 million  increase in Federal Home Loan
Bank advances.


                                       8





Loans

         Total loans  outstanding  decreased  $1.1  million,  or 0.1%, to $801.9
million during the first six months of 2002, as a planned  decrease in sub-prime
automobile  loans  was  nearly  offset  by  increases  in the  real  estate  and
commercial loan portfolios.  The consumer loan portfolio fell $19.5 million,  or
7.2%, to $251.6  million at June 30, 2002.  The  automobile  loan portion of the
portfolio decreased by $17.3 million during the first half of 2002 and comprised
24.78% of total loans  outstanding at June 30, 2002 down from 26.90% at December
31, 2001. The Company has decided to exit the sub-prime automobile loan business
by  allowing  its  existing  sub-prime  automobile  loans  to  run  off  and  by
discontinuing  the  origination of new sub-prime  loans.  In  implementing  this
strategy  during the first six months of 2002,  the  Company  saw its  sub-prime
automobile  loans fall from $113.9 million at December 31, 2001 to $97.1 million
at June 30, 2002. It is estimated that the balance of sub-prime automobile loans
held by the Company on December 31, 2002 will be approximately $77.0 million.

         Residential  one-to  four-family  loans declined $1.6 million to $227.8
million at June 30, 2002 as mortgage  originations  did not fully offset monthly
amortization and prepayments.

         Commercial  construction  loans  decreased  by $8.6  million as several
large  projects  completed  construction  in the  first  half of  2002.  In each
instance, construction loans were converted to permanent financing. The decrease
in  construction  loans  was more  than  offset  by a $22.6  million,  or 26.8%,
increase in commercial  real estate loans as several new loans were added to the
portfolio.

         Commercial loans increased by $3.8 million,  or 2.2%, in the first half
of 2002.  The  increase  was the direct  result of  developing a large number of
smaller  new  relationships  in  Berkshire  County  as well as adding a new $2.0
million commercial loan to a newspaper distributor.



                                                       At June 30, 2002                           At December 31, 2001
                                                  -----------------------------               -----------------------------
                                                                       Percent                                     Percent
                                                  Balance              of total               Balance              of total
                                                  -------              --------               -------              --------
                                                                           (Dollars in thousands)
                                                                                                         
   Real estate loans:
         Residential one-to four-family          $ 227,796              28.39%               $ 229,432               28.57%
         Residential construction                    5,354               0.67%                   3,585                0.45%
         Commercial one-to four-family              11,437               1.43%                  11,517                1.43%
         Commercial real estate                    107,184              13.37%                  84,538               10.53%
         Commercial construction                    10,797               1.35%                  19,351                2.41%
         Multi-family                               13,597               1.70%                  13,183                1.64%
                                                 ---------              -----                ---------               -----
              Total real estate loans              376,165              46.91%                 361,606               45.03%

   Commercial loans                                174,122              21.72%                 170,305               21.21%

   Consumer loans:
         Automobile                                198,742              24.78%                 216,026               26.90%
         Home equity loans                          35,822               4.47%                  34,439                4.30%
         Other                                      17,008               2.12%                  20,578                2.56%
                                                 ---------              -----                ---------               -----
              Total consumer loans                 251,572              31.37%                 271,043               33.76%

   Total loans                                     801,859                                     802,954

   Less:  Allowance for loan losses               (10,962)               1.37%                (11,034)                1.37%
                                                 ---------                                   ---------
         Loans, net                              $ 790,897                                   $ 791,920
                                                 =========                                   =========



                                       9




Allowance for Loan Losses

         All banks that manage loan portfolios will experience losses to varying
degrees.  The allowance for loan losses is the amount  available to absorb these
losses and  represents  management's  evaluation  of the risks  inherent  in the
portfolio including the collectibility of the loans, changing collateral values,
past loan loss  history,  specific  borrower  situations,  and general  economic
conditions.  Management  continually  assesses the adequacy of the allowance for
loan losses and makes  monthly  provisions in an amount  considered  adequate to
cover losses in the loan  portfolio.  Because  future events  affecting the loan
portfolio cannot be predicted with complete accuracy, there can be no assurances
that management's estimates are correct and that the existing allowance for loan
losses is adequate.  However,  management believes that based on the information
available to it on June 30, 2002,  the  Company's  allowance  for loan losses is
sufficient to cover losses inherent in the Company's current loan portfolio.

         The   allowance   consists  of  allocated,   general  and   unallocated
components.  The  allocated  component  relates to loans that are  classified as
either doubtful,  substandard or special  mention.  For such loans that are also
classified as impaired,  an allowance is established  when the  discounted  cash
flows (or collateral  value or observable  market price) of the impaired loan is
lower  than the  carrying  value of that  loan.  The  general  component  covers
non-classified  loans and is based on historical  loss  experience  adjusted for
qualitative  factors  such as the  credit  history  and  credit  quality  of the
borrower, the type and geographic  concentration of loans in the portfolio,  and
the local economic environment.  An unallocated component is maintained to cover
uncertainties  that could affect  management's  estimate of probable losses. The
unallocated  component  of the  allowance  reflects  the  margin of  imprecision
inherent in the underlying  assumptions used in the methodologies for estimating
losses in the portfolio.

         On June 30, 2002 and December 31, 2001,  the  allowance for loan losses
totaled $11.0 million,  or 1.37% of total loans.  Charged-off loans totaled $5.0
million  during the first six months this year as compared to $1.5  million last
year primarily due to continued  weakness in the indirect  automobile  portfolio
and the  institution of a new, more  aggressive  policy in the fourth quarter of
2001 regarding the  charge-off of automobile  loans.  Under the new policy,  all
delinquent  automobile  loans  remain on accrual  status until they are 120 days
past due at which time they are charged  off,  except for loans to  customers in
bankruptcy  proceedings,  which are transferred to nonaccrual  status.  However,
recoveries  totaled $2.1 million this year as compared to $470,000 last year, an
increase of $1.6 million, as the Company  aggressively pursued the collection of
previously  charged-off  loans.  On June 30, 2002, the allowance  expressed as a
percentage  of  nonperforming  loans was 459.82%  while on June 30, 2001, it was
268.63%.

                                       10






                                                                     Six Months Ended
                                                          --------------------------------------
                                                          June 30, 2002            June 30, 2001
                                                          -------------            -------------
                                                                  (Dollars in thousands)
                                                                                
Allowance for loan losses, beginning of period               $11,034                  $10,216

Charge-offs:
      Residential one-to four-family                              --                       --
      Residential construction                                    --                       --
      Commercial one-to four-family                               --                       --
      Commercial real estate                                     360                       --
      Commercial construction                                     --                       --
      Multi-family                                                --                       --
      Commercial                                                 226                       35
      Consumer (1)                                             4,428                    1,454
                                                             -------                  -------
           Total charge-offs                                   5,014                    1,489
                                                             -------                  -------

Recoveries:
      Residential one-to four-family                              --                       --
      Residential construction                                    --                       --
      Commercial one-to four-family                               --                       --
      Commercial real estate                                      --                       --
      Commercial construction                                     --                       --
      Multi-family                                                --                       --
      Commercial                                                 138                      220
      Consumer (1)                                             1,979                      250
                                                             -------                  -------
           Total recoveries                                    2,117                      470
                                                             -------                  -------

Net charge offs                                                2,897                    1,019

Provision                                                      2,825                    1,680
                                                             -------                  -------

Allowance for loan losses, end of period                     $10,962                  $10,877
                                                             =======                  =======

Net loans charged-off to total loans                            0.36%                    0.12%
Allowance for loan losses to total loans                        1.37%                    1.32%
Allowance for loan losses to nonperforming loans              459.82%                  268.63%
Recoveries to charge-offs                                      42.22%                   31.56%



(1) Consists primarily of automobile loans

                                       11




Nonperforming Assets

     The following table sets forth information  regarding  nonperforming assets
as of June 30, 2002 and December 31, 2001.



                                               At June 30, 2002       At December 31, 2001
                                               ----------------       --------------------
                                                          (Dollars in thousands)
                                                                       
Nonaccruing loans:
      Residential one-to four-family                $  169                   $  250
      Residential construction                          --                       --
      Commercial one-to four-family                     60                       60
      Commercial real estate                            --                       --
      Commercial construction                           --                       --
      Multi-family                                      --                       --
      Commercial                                     1,612                    2,077
      Automobile                                       543                      315
      Home equity                                       --                       --
      Other consumer                                    --                       --
                                                    ------                   ------
           Total                                     2,384                    2,702
                                                    ------                   ------
Other real estate owned                              2,000                       --
                                                    ------                   ------
Total nonperforming assets                          $4,384                   $2,702
                                                    ======                   ======

Total nonperforming loans to total loans              0.30%                    0.34%

Total nonperforming assets to total assets            0.42%                    0.26%



         Generally,  the  Company  ceases  accruing  interest  on all loans when
principal or interest  payments  are 90 days or more past due unless  management
determines  the principal and interest to be fully secured and in the process of
collection. Once management determines that interest is uncollectible and ceases
accruing interest on a loan, all previously accrued interest is reversed against
current  interest  income.  However,  in the last  quarter of 2001,  the Company
initiated a new policy for automobile  loans whereby all  delinquent  automobile
loans  remain on accrual  status  until they are 120 days past due at which time
they are charged off,  except for loans to customers in bankruptcy  proceedings,
which are  transferred to nonaccrual  status.  At June 30, 2002, the Company had
$1.2 million in automobile  loans that were 90 days past due and still  accruing
as compared to $1.3 million at December 31, 2001.

         As a result of the new policy and the  reduction in sub-prime  indirect
automobile  loans, at June 30, 2002,  total  nonaccruing  loans amounted to $2.4
million,  a decrease of  $318,000,  or 11.8%,  from $2.7 million at December 31,
2001. The ratio of nonperforming  loans as a percentage of total loans decreased
to 0.30% at June 30, 2002 from 0.34% as of December  31, 2001.  Foreclosed  real
estate was $2.0 million at June 30, 2002 versus zero at December 31, 2001 as the
Company took possession of one commercial property.

Investment Securities

         Securities,  including  Federal  Home Loan Bank stock and Savings  Bank
Life Insurance stock,  totaled $156.9 million at June 30, 2002, a $10.1 million,
or 6.9%,  increase from $146.8  million at December 31, 2001. The net unrealized
gain in the portfolio  decreased by $1.5 million from December 31, 2001 to $17.3
million. This change was recognized in accumulated other comprehensive income on
the consolidated statement of changes in stockholders' equity.

                                       12




Miscellaneous Assets

         Miscellaneous  assets  totaled  $51.8  million  at June  30,  2002,  an
increase of $1.9 million, or 3.8%, from $49.9 million at December 31, 2001. This
increase was primarily due to foreclosed real estate of $2.0 million at June 30,
2002, as the Company took possession of one commercial property. The increase in
miscellaneous  assets was somewhat offset by a $405,000  decrease in repossessed
automobiles  from December 31, 2001,  as  repossessed  automobiles  totaled $2.1
million at June 30, 2002.

Deposits

         Customers'  deposits have always been the primary  funding  vehicle for
the Company's asset base. The following  table sets forth the Company's  deposit
stratification as of June 30, 2002 and December 31, 2001.



                                          At June 30, 2002                At December 31, 2001
                                          ----------------                --------------------
                                                        Percent                            Percent
                                       Balance        of deposits       Balance          of deposits
                                       -------        -----------       -------          -----------
                                                          (Dollars in thousands)

                                                                                
Demand deposits                       $ 80,296           10.70%         $ 82,758            11.14%
NOW accounts                            85,578           11.41%           80,970            10.90%
Savings accounts                       159,938           21.32%          151,565            20.41%
Money Market accounts                  107,940           14.39%          110,199            14.84%
Certificates of Deposit                316,359           42.18%          317,237            42.71%
                                      --------                          --------
      Total deposits                  $750,111                          $742,729
                                      ========                          ========


         Total  deposits  were $750.1  million on June 30, 2002,  an increase of
$7.4 million for the first six months of the year as deposits  rebounded well in
the second  quarter from a  seasonally  slow first  quarter.  An increase in NOW
accounts  and savings  deposits of $13.0  million more than offset a decrease of
$4.7  million in money  market and demand  deposits.  Core  deposits,  which the
Company  considers to be all but  certificates  of deposit,  were 57.8% of total
deposits on June 30, 2002 as compared to 57.3% on December 31, 2001.

Borrowings

         Borrowings  from the Federal  Home Loan Bank of Boston  totaled  $144.7
million at June 30, 2002, a $10.8 million, or 8.0%, increase from $134.0 million
at December 31, 2001,  as the Company has looked to extend  maturities  and take
advantage of low cost funds.  The  Company's  borrowing  capacity at the Federal
Home Loan Bank of Boston is in excess of $175 million.

Stockholders' Equity and Regulatory Capital

         At June 30,  2002,  the  Company  had $135.0  million in  stockholders'
equity  compared to $139.3  million at  December  31,  2001.  The  decrease  was
primarily due to the purchase of 283,413  shares of the  Company's  common stock
under this year's  repurchase  programs at a cost of $6.3  million.  The Company
also  declared and paid cash  dividends  of $0.24 per common share  amounting to
$1.4 million during the first six months of 2002. The net unrealized gain in the
securities  portfolio  decreased by $1.5 million from December 31, 2001 to $17.3
million. This change was recognized in accumulated other comprehensive income on
the  consolidated  statement  of  changes  in  stockholders'  equity.  Partially
offsetting  these  decreases  in  stockholders'  equity  was net  income of $3.8
million.

         The  Company's  capital to assets  ratio for June 30, 2002 and December
31, 2001 were 12.95% and 13.52%,  respectively.  The various  regulatory capital
ratios for the Company and the Bank at June 30, 2002 and  December 31, 2001 were
as follows:

                                       13




                                                                        At June 30, 2002
                                             --------------------------------------------------------------------
                                                                                               Minimum To Be Well
                                                                              Minimum          Capitalized Under
                                                                              Capital          Prompt Corrective
                                                     Actual                 Requirement        Action Provisions
                                             --------------------         ---------------      ------------------
                                             Amount         Ratio         Amount    Ratio      Amount       Ratio
                                             ------         -----         ------    -----      ------       -----
                                                                      (Dollars in thousands)
                                                                                         
Total capital to risk weighted assets:
     Berkshire Hills Bancorp, Inc.          $129,805        15.33%           N/A      N/A          N/A       N/A
     Berkshire Bank                          115,785        13.78        $67,204     8.00%     $84,006     10.00%

Tier I capital to risk weighted assets:
     Berkshire Hills Bancorp, Inc.           107,420        12.68            N/A      N/A          N/A        N/A
     Berkshire Bank                           93,484        11.13         33,602     4.00       50,403       6.00

Tier I capital to average assets:
     Berkshire Hills Bancorp, Inc.           107,420        10.45            N/A      N/A          N/A        N/A
     Berkshire Bank                           98,484         9.19         40,708     4.00       50,885       5.00



         As of June 30, 2002, Berkshire Bank met the conditions to be classified
as well capitalized under the regulatory framework for prompt corrective action.
To be categorized as well  capitalized,  an  institution  must maintain  minimum
total  risk-based,  Tier 1 risk-based,  and Tier 1 leverage  ratios.  As part of
management's  revised  strategy to address the level of automobile loans and the
overall  credit risk to Berkshire  Bank,  management  has determined to maintain
capital  levels in an amount in  excess of the  regulatory  requirements  and in
amounts which  management will determine in consideration of the amount of lower
quality sub-prime automobile loans in the loan portfolio.

Comparison  of  Operating  Results for the Three  Months Ended June 30, 2002 and
2001

         Net Interest  Income.  Net interest income is the largest  component of
the  Company's  revenue  stream and is the  difference  between the interest and
dividends earned on the loan and investment  portfolios and the interest paid on
the Company's funding sources, primarily customer deposits and advances from the
Federal Home Loan Bank of Boston. Net interest income,  before the provision for
loan  losses,  increased  $152,000,  or 1.4%,  to $10.7  million  for the second
quarter of 2002.  The  Company's  net interest  margin was 4.36% for the quarter
ended June 30, 2002 compared to 4.37% for the same quarter last year.

         Total interest and dividend income decreased $2.7 million, or 14.0%, to
$16.6 million for the second quarter of 2002 as compared to the same period last
year. Loan interest dropped to $14.8 million in the current quarter,  a decrease
of $2.6  million,  or 15.0%,  from the same  period  last year as rates  dropped
significantly  in response  to the Federal  Reserve  Bank's  decisions  to lower
short-term interest rates eleven times in 2001 and have remained low thus far in
2002.

         Total  interest  expense fell $2.8 million,  or 32.5%,  to $5.9 million
this year due to lower rates paid on all interest-bearing  liabilities.  Deposit
expense fell by $2.5 million this year to $4.5 million as customers  moved funds
out of  certificate  of  deposit  accounts  and into more  liquid and lower cost
demand and savings accounts in the second quarter of 2002 compared to the second
quarter of last year.  Interest  on FHLB  advances  decreased  $271,000  to $1.4
million  from $1.7  million  last  year as lower  rates  paid on new  borrowings
replaced higher cost advances.

         The Company's  provision for loan losses was $1.3 million in the second
quarter of this year as compared to $840,000 in the same quarter  last year.  In
setting  the  provision  for the second  quarter of 2002,  management  took into
consideration  a $16.1  million  increase  in  commercial  loans from the second
quarter of last year. This increase in commercial  loans,  along with a weakened
local economy,  directly  resulted in a $1.4 million  increase in the commercial
loan reserve  requirement.  However,  this increase in reserve  requirements was
somewhat  offset  by a $1.1  million  decrease  in  the  consumer  loan  reserve
requirement as consumer loan balances dropped $37.3 million to $251.6 million at
June 30,  2002 from $288.9  million at June 30,  2001.  The  Company  also looks
closely at loan charge-offs, which increased $1.1 million to $1.9 million in the
second  quarter of this year from $841,000 last year.  Foremost in this increase
was consumer  loan  charge-offs  which rose $917,000 to $1.7 million at June 30,
2002 from $812,000 at June 30, 2001. In looking to

                                       14




determine the provision for loan losses, the Company also examined nonperforming
loans which decreased significantly,  from $4.0 million at June 30, 2001 to $2.4
million at June 30, 2002. The Company also evaluates current  recoveries and the
likelihood for recoveries of previously charged-off loans, among other items.

         After the  provision  for loan  losses,  net  interest  income was $9.4
million for the quarter  ending June 30,  2002,  as compared to $9.7 million for
the same period last year, a decrease of $323,000, or 3.3%.

         Noninterest   Income.  For  the  three  months  ended  June  30,  2002,
noninterest  income  totaled $3.1 million,  an increase of $1.6 million from the
same quarter last year.  This increase was due to two new income sources for the
Company  derived from the June 29, 2001  investment in EastPoint.  License sales
and other fees  totaled  $545,000  this  quarter  and  license  maintenance  and
processing  fees amounted to $1.1 million for the quarter.  Excluding the income
derived from the  investment in EastPoint,  non-interest  income was  relatively
unchanged  at 1.4  million.  A $146,000  increase in customer  service  fees and
$116,000  increase in other  income was fully  offset by a $266,000  decrease in
gains on securities.

         Noninterest Expenses. Noninterest (operating) expenses amounted to $9.3
million for the three months  ending June 30, 2002, an increase of $1.9 million,
or 25.7%, from last year's $7.4 million. Salaries and benefits expense rose $1.3
million  to $5.3  million  this  year  from  $4.0  million  last year due to the
inclusion of EastPoint salary expense to the total.  Non-interest  expenses also
rose due to a $363,000  increase  in  occupancy  and  equipment  expenses  and a
$64,000  increase  in  professional   services  related  to  the  operations  at
EastPoint.  Meanwhile,  data processing  expense decreased $113,000 to $156,000.
Excluding the operating expenses of EastPoint,  which equaled $1.8 million, this
quarter's operating expenses totaled $7.4 million, a $68,000 increase,  or 0.9%,
from last year's second quarter.

         Income  Taxes.  Income  taxes were $1.0  million in this year's  second
quarter with an effective tax rate of 32.5%. In the second quarter of last year,
the effective rate was 33.1%. The effective tax rate for 2002 is lower than 2001
as the Company  received the benefits  from the  establishment  of a real estate
investment trust for only a portion of the second quarter last year.

         Berkshire Hills  established a REIT in the second quarter of 2001. As a
result  of  REIT's  operations,  the  Company  was  able to  reduce  its net tax
obligations  by an estimated  $54,000 in the second quarter of 2002 and $141,000
for the first six months of 2002.  Similarly,  for the year ended  December  31,
2001, it is estimated  the  operations of the REIT reduced the Company's net tax
liability by $494,000.  Recently,  the  Massachusetts  Department of Revenue has
questioned  the  applicability  of  allowing a dividend  received  deduction  on
dividends  upstreamed  from a bank  established  REIT to a parent  company.  The
ultimate  resolution  of the matter is  uncertain.  To date,  the  Department of
Revenue has not assessed additional taxes from the Company.  However, should the
Department of Revenue prevail and assess additional taxes from the Company,  the
Company  could be liable for an  estimated  $689,000 in taxes plus  interest and
penalties.  Berkshire  Hills  believes the  deductions  it has taken to date are
appropriate and thus has not taken any provision in its financial statements for
any amounts that the Department of Revenue may assess in the future.

Comparison of Operating Results for the Six Months Ended June 30, 2002 and 2001

         Net Interest Income. Net interest income, before the provision for loan
losses, totaled $21.1 million for the first six months of 2002, up $603,000 from
$20.5 million over the same period last year. The Company's net interest  margin
equaled  4.36% over the first half of 2002 versus 4.28% last year.  The increase
in net interest margin,  and the resulting  increase in net interest income, was
primarily  due to the  elimination  of interest  rate floors on certain  deposit
accounts in the second half of 2001.

         Total interest and dividend  income totaled $33.1 million for the first
six months of 2002, a $5.3 million,  or 13.7%,  decrease from $38.4 million over
the first six months  last  year.  The  interest  earned on the  Company's  loan
portfolio  dropped $4.8  million to $29.7  million for the six months ended June
30, 2002 as loan yields have fallen due to the sharp decline in short-term rates
orchestrated  by the  Federal  Reserve  Bank last year and a  competitive  local
marketplace.

         Total interest expense dropped $5.9 million, or 32.9%, to $12.0 million
for the six months  ended June 30, 2002 due to lower rates paid on all  interest
bearing liabilities.  Interest paid on deposits totaled $9.1 million, a decrease
of $5.1 million  from $14.3  million over the  comparable  period last year.  In
addition to the elimination of floors on certain

                                       15




deposit accounts, as rates paid on certificates of deposits decreased, customers
moved their  money out of  certificates  of deposits  into more liquid and lower
cost savings and checking  accounts.  FHLB  advances  interest  expense  dropped
$530,000 as lower rates offset higher balances.

         The  provision for loan losses  increased  $1.1 million to $2.8 million
for the first half of 2002 from $1.7  million  for the first six months of 2001.
In setting the Company's provision,  management looks closely at the balances in
the various Company loan portfolios, especially its consumer loan and commercial
loan  portfolios.  Due to  increases  in the  balance  of  the  commercial  loan
portfolio,  the Company increased that portion of the provision directly related
to  commercial  loans by $1.4 million  from where it was one year ago.  Somewhat
offsetting  this  is a lower  balance  in the  consumer  loan  portfolio  and in
particular,  the sub-prime  indirect  automobile loan  portfolio,  which allowed
management to lower the portion of the provision based on consumer loans by $1.1
million.  The  Company  also  evaluates  loan  charge-offs  in  determining  the
provision  for loan losses.  Loan  charge-offs  increased by $3.5 million in the
first half of 2002 over the same  period  last  year.  Of these,  consumer  loan
charge-offs  increased  $3.0  million to $4.4 million at June 30, 2002 from $1.5
million  at June 30,  2001.  Management  also  considers  the level and trend of
nonperforming loans in determining the provision for loan losses.  Nonperforming
loans  totaled $2.4 million at June 30, 2002, a $1.7 million  decrease from $4.1
million at June 30, 2001. Among other items, the Company also evaluates  current
recoveries and the likelihood for recoveries of previously charged-off loans.

         After the  provision  for loan losses,  net  interest  income was $18.3
million for the first half of 2002,  as  compared to $18.9  million for the same
period last year, a decrease of $542,000, or 2.9%.

         Noninterest Income. For the six months ended June 30, 2002, noninterest
income totaled $5.8 million,  a $3.3 million  increase from $2.6 million for the
same period last year.  Substantially  all of this increase,  $3.1 million,  was
directly  related to various license fees related to the operation of EastPoint.
Excluding EastPoint's  contribution,  noninterest income equaled $2.8 million, a
$194,000 increase, or 7.6%, over last year's $2.6 million. During the first half
of 2002  customer  service  fees  increased  $186,000 to $1.1  million and trust
department fees rose $79,000 to $954,000 versus the same period last year. Other
income rose $150,000 in 2002 versus 2001.  Somewhat  offsetting  these increases
was an $8,000 loss on the sale of  securities  this year as opposed to a gain of
$277,000 last year, a difference of $285,000.

         Noninterest  Expenses.  Noninterest  (operating)  expense totaled $18.5
million for the six months ended June 30, 2002, an increase of $3.9 million,  or
26.9%,  from $14.6  million for the same period last year.  As was the case with
noninterest income, substantially all of the increase in expenses was due to the
operations  of  EastPoint.  Total  salaries and benefits  expense  equaled $10.9
million at June 30,  2002,  an increase of $3.2  million  from $7.6 million last
year while  occupancy  and equipment  expenses  totaled $2.7 million for the six
months ended June 30, 2002, an increase of $655,000. Included in the increase in
salaries and benefits expense were expenses of $2.6 million related to EastPoint
and $686,000 related to EastPoint's  occupancy and equipment  totals.  Excluding
the operations of EastPoint,  noninterest  expenses  equaled $14.9  million,  an
increase of $354,000,  or 2.4%,  from last year primarily due to additional FICA
costs,  medical  insurance  premiums,  employee  stock  awards  expense and ESOP
expense.

         Income  Taxes.  Income taxes were $1.8 million for the first six months
of this year  versus  $2.3  million  for the same six months as last  year.  The
effective  tax rates  were 32.5% and 32.9%  respectively.  The lower tax rate in
2002 was due to the operation of the  Company's  REIT for the full six months of
this year versus only a portion of the first six months of last year.

Liquidity and Capital Resources

         Liquidity  is  the  ability  to  meet  current  and  future   financial
obligations of a short term nature.  Berkshire Bank further defines liquidity as
the  ability to  respond to the needs of  depositors  and  borrowers  as well as
maintaining the flexibility to take advantage of investment opportunities.

         Berkshire  Bank's primary  investing  activities  are: (1)  originating
residential  one-to  four-family  mortgage loans,  commercial  business and real
estate loans,  multi-family  loans,  home equity loans and lines of credit,  and
consumer loans; and (2) investing in mortgage-and asset-backed securities,  U.S.
Government  and agency  obligations,  and corporate  equity  securities and debt
obligations.  These  activities  are funded  primarily by principal and interest
payments on loans, maturities of securities, deposits and Federal Home Loan Bank
of Boston  advances.  While  maturities and scheduled  amortization of loans and
securities  are  predictable  sources  of  funds,  deposit  flows  and  mortgage
prepayments are greatly influenced by interest rates,  economic conditions,  and
competition.  Additionally,  deposit  flows are affected by the overall level of
interest  rates,  the interest rates and products  offered by Berkshire Bank and
its local  competitors,  and other

                                       16





factors.  Berkshire  Bank  closely  monitors its  liquidity  position on a daily
basis.  If Berkshire  Bank should  require  funds beyond its ability to generate
them internally, additional sources of funds are available through advances or a
line of  credit  with the  Federal  Home  Loan  Bank and  through  a  repurchase
agreement with the Depositors Insurance Fund, the Bank's excess deposit insurer.

         Berkshire Bank relies primarily on competitive rates, customer service,
and long-standing relationships with customers to retain deposits. Occasionally,
Berkshire Bank will also offer special  competitive  promotions to its customers
to increase  retention and promote deposit growth.  Based upon Berkshire  Bank's
historical experience with deposit retention, management believes that, although
it is not  possible to predict  future  terms and  conditions  upon  renewal,  a
significant   portion  of  such  deposits  will  remain  with  Berkshire   Bank.
Certificates  of deposit that were  scheduled to mature in one year or less from
June 30, 2002 were approximately $233.5 million.

         The primary  source of funding for Berkshire  Hills Bancorp is dividend
payments from Berkshire Bank, sales and maturities of investment securities, and
to a lesser extent, earnings on investments and deposits held by Berkshire Hills
Bancorp.  Dividend  payments by Berkshire  Bank have  primarily been used to pay
holding company obligations,  including the payments of dividends and fund stock
repurchase  programs.  The Bank's  ability to pay  dividends  and other  capital
distributions   to  Berkshire   Hills  Bancorp  is  generally   limited  by  the
Massachusetts  banking  regulations  and the  regulations of the Federal Deposit
Insurance Corporation.  Additionally, the Massachusetts Banking Commissioner and
Federal  Deposit  Insurance  Corporation  may  prohibit the payment of dividends
which are otherwise permissible by regulation for safety and soundness reasons.

ITEM 3.  QUALITATIVE AND QUANTITATIVE DISCLOSURES ABOUT MARKET RISK.

         Qualitative  Aspects of Market Risk.  Berkshire Bank's most significant
form of market risk is interest rate risk. The principal objectives of Berkshire
Bank's  interest  rate risk  management  are to evaluate the interest  rate risk
inherent  in  certain  balance  sheet  accounts,  determine  the  level  of risk
appropriate  given its business  strategy,  operating  environment,  capital and
liquidity  requirements  and  performance   objectives,   and  manage  the  risk
consistent   with  its  established   policies.   Berkshire  Bank  maintains  an
Asset/Liability  Committee that is responsible for reviewing its asset/liability
policies and interest rate risk position,  which meets  quarterly and reports to
the  Executive   Committee  of  the  Bank  and  the  Board  of  Directors.   The
Asset/Liability  Committee  consists of  Berkshire  Bank's  President  and Chief
Executive Officer, Senior Vice President, Treasurer and Chief Financial Officer,
Executive   Vice    President-Senior    Loan   Officer,   and   Executive   Vice
President-Retail  Banking.  The extent of the  movement of interest  rates is an
uncertainty that could have a negative impact on the earnings of Berkshire Bank.

      Berkshire Bank manages interest rate risk by:

     o    emphasizing the origination of adjustable rate loans and, from time to
          time,  selling a portion of its longer term fixed rate loans as market
          interest rate conditions dictate;

     o    originating shorter term commercial and consumer loans;

     o    investing in a high quality liquid securities  portfolio that provides
          adequate  liquidity and flexibility to take advantage of opportunities
          that may arise from fluctuations in market interest rates, the overall
          maturity  and  duration  of  which is  monitored  in  relation  to the
          repricing of its loan portfolio;

     o    promoting lower cost liability accounts such as core deposits; and

     o    using Federal Home Loan Bank advances to better  structure  maturities
          of its interest rate sensitive liabilities.

         For Berkshire  Bank,  market risk also includes  price risk,  primarily
security price risk. The securities  portfolio had unrealized gains before taxes
of $26.6 million at June 30, 2002. Changes in this figure are reflected,  net of
taxes,  in accumulated  other  comprehensive  income as a separate  component of
Berkshire  Hills' equity.  Since December 31, 2001, this component has decreased
$1.5 million. It is not possible to predict with complete accuracy the direction
and magnitude of securities  price  changes.  Unfavorable  market  conditions or
other factors could cause price declines in the securities portfolio.

         Quantitative  Aspects of Market Risk. Berkshire Hills uses a simulation
model to measure the  potential  change in net  interest  income,  incorporating
various  assumptions  regarding  the  shape  of the  yield  curve,  the  pricing
characteristics  of loans,  deposits and  borrowings,  prepayments  on loans and
securities  and changes in the balance  sheet mix.  The model  assumes the yield
curve  is  derived  from  the  interpolated  Treasury  yield  curve  and that an
instantaneous

                                       17





increase  or  decrease  of market  interest  rates  would  cause a  simultaneous
parallel shift along the entire yield curve. Loans,  deposits and borrowings are
expected to reprice at the new market rate on the contractual review or maturity
date.  The  Company  closely  monitors  its  loan  prepayment  trends  and  uses
prepayment guidelines set forth by Freddie Mac and Fannie Mae as well as Company
generated  figures where  applicable.  All  prepayments are assumed to roll over
into new loans  originated  in the same loan  category  at the new market  rate.
Berkshire Hills further assumes that its securities' cash flows,  especially its
mortgage backed  securities cash flows, are such that they will generally follow
industry  standards and that prepayments will be reinvested in the same category
at the  prevailing  market rate.  Finally,  the model  presumes that its balance
sheet mix will remain relatively unchanged throughout the next calendar year.

         The tables below set forth,  as of June 30, 2002 and December 31, 2001,
estimated net interest  income and the estimated  changes in Berkshire Hills net
interest  income  for the next  twelve  month  period  which  may  result  given
instantaneous  increases or decreases  in market  interest  rates of 100 and 200
basis points.




         Increase/
         (decrease)
         in market                       At June 30, 2002                            At December 31, 2001
       interest rates       ---------------------------------------       -------------------------------------
      in basis points                        Dollar         Percent                      Dollar         Percent
        (rate shock)        Amount           change          change       Amount         change          change
        ------------        ------           ------          ------       ------         ------          ------

                                                                                       
            200            $ 41,993          $ (32)          (0.08)%     $ 45,863        $  64            0.14%
            100              41,191           (834)          (1.98)        45,209         (590)          (1.29)
           Static            42,025             --              --         45,799           --              --
           (100)             42,508            483            1.15         46,332          533            1.16
           (200)             41,277           (748)          (1.78)        44,955         (844)          (1.84)



         At June 30, 2002, for small movements in market interest rates (+/- 100
basis points),  Berkshire Hills is liability sensitive as it was at December 31,
2001. Thus, in the event of a sudden and sustained  decline in prevailing market
rates of 100 basis points, the June 30, 2002 chart indicates a $483,000 increase
in net interest  income while the December 31, 2001 chart  indicates an increase
of $533,000.  Likewise, in the event of a 100 basis point increase, the June 30,
2002 chart indicates a decrease in net interest income of $834,000 compared to a
$590,000  decrease in the December 31, 2001 chart.  June figures are hurt due to
various  shifts in the balance  sheet  make-up,  specifically  increases in rate
sensitive  deposit  accounts  and  decreases  in rate  sensitive  consumer  loan
accounts.

         In the event of a sudden and sustained  decrease in  prevailing  market
interest rates of 200 basis points,  the June 30, 2002 table indicates a decline
in net  interest  income of  $748,000  compared  to a  $844,000  decline  in the
December 31, 2001 chart. A sudden and sustained  increase of 200 basis points in
market interest rates would lead to a $32,000 decrease in net interest income in
the June 30,  2002  scenario  while the  December  31,  2001  scenario  shows an
increase of $64,000.  The Company's net interest income is hurt in the case of a
200 basis point drop as deposit  accounts  hit  predetermined  floors  while net
interest  income is enhanced in the case of a 200 basis point  increase  because
these same deposit accounts hit Bank determined caps.

         Computation  of  prospective  effects  of  hypothetical  interest  rate
changes  are  based on a number  of  assumptions  including  the level of market
interest rates,  the degree to which certain assets and liabilities with similar
maturities or periods to repricing  react to changes in market  interest  rates,
the  expected  prepayment  rates on loans and  investments,  the degree to which
early withdrawals occur on certificates of deposit,  and other deposit flows. As
a result,  these computations  should not be relied upon as indicative of actual
results.  Further,  the  computations do not reflect any actions that management
may undertake in response to changes in interest rates.

Impact of Inflation and Changing Prices

         The consolidated  financial  statements and related data presented have
been prepared in conformity with generally accepted accounting principles, which
require the measurement of financial  position and operating results in terms of
historical dollars, without considering changes in the relative purchasing power
of  money  over  time  due  to  inflation.  Unlike  many  industrial  companies,
substantially  all of the assets and  liabilities of Berkshire Bank are monetary
in  nature.  As a  result,  interest  rates  have a more  significant  impact on
Berkshire  Bank's  performance  than the general level of inflation.  Over short
periods of time,  interest rates may not necessarily  move in the same direction
or in the same magnitude as inflation.

                                       18




PART II.  OTHER INFORMATION

ITEM 1.     LEGAL PROCEEDINGS.

         The Company is not involved in any legal proceedings other than routine
legal  proceedings  occurring  in the normal  course of  business.  Such routine
proceedings,  in the  aggregate,  are believed by management to be immaterial to
the Company's financial condition or results of operations.

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.

         The annual meeting of the  Stockholders  of the Company was held on May
2, 2002.

         1. The  following  individuals  were elected as  directors,  each for a
three-year term by the following vote:

                                              VOTES FOR         VOTES WITHHELD
                                              ---------         --------------
                 Thomas O. Andrews            5,500,693             49,645
                 A. Allen Gray                5,505,149             45,189
                 Catherine B. Miller          5,500,852             49,486
                 Michael G. Miller            5,482,867             67,471
                 Louis J. Oggiani             5,502,864             47,474
                 William E. Williams          5,502,857             47,481


2.   The  appointment  of  Wolf &  Company,  P.C.  as  independent  auditors  of
     Berkshire Hills Bancorp,  Inc. for the fiscal year ending December 31, 2002
     was ratified by the stockholders by the following vote:

                         FOR                   AGAINST            ABSTENTIONS
                         ---                   -------            -----------

                      5,493,533                27,809                28,996


ITEM 5.     OTHER INFORMATION.

                        None.

                                       19




ITEM 6.     EXHIBITS AND REPORTS OF FORM 8-K (ss.249.308 OF THIS CHAPTER).

            (a)      Exhibits

                        3.1         Certificate of Incorporation of Berkshire
                                    Hills Bancorp, Inc. (1)
                        3.2         Bylaws of Berkshire Hills Bancorp, Inc. (1)
                        4.0         Stock Certificate of Berkshire Hills
                                    Bancorp, Inc.(1)
                       99.1         Certificates of Chief Executive Officer and
                                    Chief Financial Officer


(b)         Reports in Form 8-K

            None

- -------------------------------
(1)  Incorporated  by reference  into this document from the Exhibits filed with
     the  Registration  Statement  on  Form  S-1,  and any  amendments  thereto,
     Registration No. 333-32146.


                                       20



                                   SIGNATURES

Pursuant to the  requirements  of the  Securities  and Exchange Act of 1934, the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.


                               BERKSHIRE HILLS BANCORP, INC.


Dated: August 13, 2002         By:  /s/ James A. Cunningham, Jr.
                                    -------------------------------------------
                                    James A. Cunningham, Jr.
                                    President, Chief Executive Officer
                                    and Director
                                    (principal executive officer)

Dated: August 13, 2002         By:  /s/ Charles F. Plungis, Jr.
                                    ------------------------------------------
                                    Charles F. Plungis, Jr.
                                    Senior Vice President, Treasurer
                                    and Chief Financial Officer
                                    (principal financial and accounting officer)


                                       21