form10-qa20070630.htm

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q/A

(Amendment No. 1 to)

(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, 2007 or

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

Commission file number: 000-13091

WASHINGTONTRUSTBANCORP,INC.

(Exact name of registrant as specified in its charter)

RHODE ISLAND		05-0404671
(State or other jurisdiction of		(I.R.S. Employer
incorporation or organization)		Identification No.)

23 BROAD STREET
WESTERLY, RHODE ISLAND		02891
(Address of principal executive offices)		(Zip Code)

(401) 348-1200

(Registrant’s telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

xYes o No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of “accelerated filer and large accelerated filer” in Rule 12b-2 of the Exchange Act. (Check one):

Large accelerated filer o Accelerated filer x Non-accelerated filer o

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

o Yes x No

The number of shares of common stock of the registrant outstanding as of July 31, 2007 was 13,304,518.

Table of Contents

EXPLANATORY NOTE

We are filing this Amendment No. 1 to our Quarterly Report on Form 10-Q/A for the quarter ended June 30, 2007, originally filed with the Securities and Exchange Commission (the “SEC”) on August 8, 2007 (the “Original Filing”), to restate our consolidated financial statements as of June 30, 2007 and for the three and six months ended June 30, 2007. Please refer to Note 1 of our consolidated financial statements for additional information relating to the restatement of our consolidated financial statements.

On October 30, 2007, we announced that we identified accounting errors related to sales of certain held to maturity investment securities conducted in the second quarter of 2007. Based on our assessment of the provisions of Statement of Financial Accounting Standards No. 159, “The Fair Value Option for Financial Assets and Liabilities” (“SFAS No. 159”), on April 12, 2007 we had decided to implement early adoption of SFAS No. 159. In connection with this, we selected the fair value option for certain U.S. Government sponsored agency and mortgage-backed securities with lower coupons and slower prepayment characteristics in the held to maturity portfolio totaling approximately $61.9 million. A portfolio restructuring plan was also undertaken to reduce interest rate risk and improve net interest margin, which included the sale of these securities. On Friday April 13, 2007 we executed sale trades for these held to maturity securities. At the time of the sales transactions the historical amortized cost basis of the sold securities exceeded the total sales price by $1.7 million. On Monday April 16, 2007 additional information became available regarding clarifications of the interpretation of the application of SFAS No. 159 by applicable regulatory and accounting industry bodies that led us to conclude that the application of SFAS No. 159 to our transactions might be inconsistent with the intent and spirit of SFAS No. 159. Consequently, we decided not to early-adopt SFAS No. 159.

In connection with that decision, we were able to promptly execute purchase trade transactions for the identical securities prior to the sales settlement date for approximately $49.9 million of the $61.9 million total, with the intent that, in substance, the sale transaction would be offset for these securities. The reacquired securities were retained in the held to maturity portfolio at the original pre-sale amortized cost and a $1.4 million loss on the sale of the reacquired securities was not recognized. The sale and reacquisition of the $49.9 million in held to maturity securities as well as certain other investing and financing transactions conducted in connection with the portfolio restructuring strategy were similarly treated in an offset manner and these transaction amounts were incorrectly omitted from the consolidated statement of cash flows for the period ended June 30, 2007; the correction for these other investing and financing transactions had no effect on net income. For the reacquired securities, the reacquisition price exceeded the selling price by $153 thousand and an expense of this amount was recognized in other noninterest expense in the second quarter of 2007. Also in the second quarter of 2007, a realized securities loss in the amount of $261 thousand was recognized on the securities that were sold but not reacquired. We discussed the accounting treatment described above with KPMG LLP, our independent registered public accounting firm, in connection with its quarterly review process.

Based on a recent review of these transactions, in consultation with KPMG, we have determined that the offsetting of the April 13, 2007 sales and subsequent reacquisition of identical securities was incorrect and that the sale transactions should have been recognized with a $1.4 million realized securities loss and corresponding reduction in the carrying value of the reacquired securities.

Also, we have determined that the remaining held to maturity portfolio should have been reclassified to the available for sale category. This reclassification has been recognized as of April 13, 2007. Accordingly, the effect on the June 30, 2007 consolidated balance sheet was to reclassify the portfolio of held to maturity securities to the available for sale category, which resulted in a $1.6 million reduction in shareholders’ equity. We will not be able to classify securities in the held to maturity category for a period of two years from the April 13, 2007 sales date as a result of this action.

The correction to reduce the cost basis of the reacquired securities results in a change to the accretion of discount for these securities, which is recognized in interest income until their maturity dates. The resulting additional amount of accretion income recognized on these securities was $79 thousand in each of the quarters ended June 30, 2007 and September 30, 2007.

Table of Contents

$828 thousand, or 6 cents per diluted share, from $6.3 million, or 46 cents per diluted share, to $5.5 million, or 40 cents per diluted share. For the six-month period ended June 30, 2007 the accounting corrections result in a reduction in net income from $12.3 million, or 90 cents per diluted share, to $11.5 million, or 84 cents per diluted share.

On October 24, 2007, management, in consultation with KPMG, concluded that the Corporation’s interim financial statements for the period ended June 30, 2007 should be restated and that the Corporation’s financial statements for the quarter ended June 30, 2007 should no longer be relied upon. The Audit Committee of our Board of Directors has thoroughly reviewed this matter and, on October 26, 2007, approved management’s conclusion.

This Form 10-Q/A does not reflect events occurring after the filing of the Original Filing on August 8, 2007 or modify or update those disclosures affected by subsequent events or discoveries. Information not affected by this disclosure is unchanged and reflects the disclosures made at the time of the Original Filing on August 8, 2007. Accordingly, this Form 10-Q/A should be read in conjunction with our filings that we have made with the SEC subsequent to the filing of the Original Filing, which include our Current Reports on Form 8-K.

We have amended disclosures presented in the Original Filing as required to reflect the matters described above and accordingly, have amended only the following items:

·	Part I—Item 1—Financial Statements

·	Part I—Item 2—Management’s Discussion and Analysis of Financial Condition and Results of Operations

·	Part I—Item 3—Quantitative and Qualitative Disclosures About Market Risk

·	Part II—Item 6—Exhibits

The other items of the Original Filing have not been amended and, accordingly, have not been repeated in this Form 10-Q/A.

In addition, in accordance with applicable SEC rules, this Form 10-Q/A includes updated certifications from our chief executive officer and chief financial officer as Exhibits 31.1, 31.2, 32.1 and 32.2.

Table of Contents

FORM 10-Q/A
WASHINGTON TRUST BANCORP, INC. AND SUBSIDIARIES
For the Quarter Ended June 30, 2007

TABLE OF CONTENTS
		Page
		Number

PART I. Financial Information

Item 1. Financial Statements

Consolidated Balance Sheets
	June 30, 2007 (as restated) and December 31, 2006	3

Consolidated Statements of Income
	Three and Six Months Ended June 30, 2007 (as restated) and 2006	4

Consolidated Statements of Cash Flows
	Six Months Ended June 30, 2007 (as restated) and 2006	5

Condensed Notes to Consolidated Financial Statements		7

Report of Independent Registered Public Accounting Firm		24

Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations		25

Item 3. Quantitative and Qualitative Disclosures About Market Risk		38

PART II. Other Information

Item 6. Exhibits		39

Signatures		40

Exhibit 15.1 Letter re: Unaudited Interim Financial Information

Exhbit 31.1 Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

Exhbit 31.2 Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

Exhibit 32.1 Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

-2-

Table of Contents

PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
WASHINGTON TRUST BANCORP, INC. AND SUBSIDIARIES	(Dollars in thousands)

CONSOLIDATED BALANCE SHEETS (Unaudited)
	As Restated
	June 30,			December 31,
	2007			2006
Assets:
Cash and due from banks	$	36,942		$	54,337
Federal funds sold		19,175			16,425
Other short-term investments		1,899			1,147
Mortgage loans held for sale		4,132			2,148
Securities:
Available for sale, at fair value; amortized cost $683,104 in 2007 and $525,966 in 2006		676,204			526,396
Held to maturity, at cost; fair value $175,369 in 2006		–			177,455
Total securities		676,204			703,851
Federal Home Loan Bank stock, at cost		28,727			28,727
Loans:
Commercial and other		622,988			587,397
Residential real estate		583,392			588,671
Consumer		282,794			283,918
Total loans		1,489,174			1,459,986
Less allowance for loan losses		19,327			18,894
Net loans		1,469,847			1,441,092
Premises and equipment, net		26,293			24,307
Accrued interest receivable		11,145			11,268
Investment in bank-owned life insurance		40,560			39,770
Goodwill		44,558			44,558
Identifiable intangible assets, net		12,100			12,816
Other assets		22,300			18,719
Total assets	$	2,393,882		$	2,399,165
Liabilities:
Deposits:
Demand deposits	$	177,210		$	186,533
NOW accounts		174,715			175,479
Money market accounts		290,046			286,998
Savings accounts		196,105			205,998
Time deposits		831,013			822,989
Total deposits		1,669,089			1,677,997
Dividends payable		2,667			2,556
Federal Home Loan Bank advances		468,827			474,561
Junior subordinated debentures		22,681			22,681
Other borrowings		27,574			14,684
Accrued expenses and other liabilities		31,856			33,630
Total liabilities		2,222,694			2,226,109
Shareholders’ Equity:
Common stock of $.0625 par value; authorized 30,000,000 shares;
issued 13,492,110 in 2007 and 2006		843			843
Paid-in capital		35,734			35,893
Retained earnings		147,657			141,548
Accumulated other comprehensive loss		(8,109	)		(3,515	)
Treasury stock, at cost; 186,972 shares in 2007 and 62,432 shares in 2006		(4,937	)		(1,713	)
Total shareholders’ equity		171,188			173,056
Total liabilities and shareholders’ equity	$	2,393,882		$	2,399,165

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

-3-

Table of Contents

WASHINGTON TRUST BANCORP, INC. AND SUBSIDIARIES	(Dollars and shares in thousands,
CONSOLIDATED STATEMENTS OF INCOME (Unaudited)	except per share amounts)

	Three Months					Six Months
	As Restated					As Restated
Periods ended June 30,	2007			2006		2007		2006
Interest income:
Interest and fees on loans	$	24,414		$	23,130	$	48,348	$	45,027
Interest on securities:
Taxable		7,839			8,648		15,631		17,060
Nontaxable		759			371		1,427		699
Dividends on corporate stock and Federal Home Loan Bank stock		685			249		1,403		926
Interest on federal funds sold and other short-term investments		184			150		375		265
Total interest income		33,881			32,548		67,184		63,977
Interest expense:
Deposits		13,215			11,161		26,192		21,399
Federal Home Loan Bank advances		5,112			5,745		10,080		11,104
Junior subordinated debentures		338			338		676		676
Other		289			87		439		166
Total interest expense		18,954			17,331		37,387		33,345
Net interest income		14,927			15,217		29,797		30,632
Provision for loan losses		300			300		600		600
Net interest income after provision for loan losses		14,627			14,917		29,197		30,032
Noninterest income:
Wealth management services:
Trust and investment advisory fees		5,252			4,682		10,290		9,309
Mutual fund fees		1,352			1,214		2,614		2,344
Financial planning, commissions and other service fees		889			841		1,459		1,524
Wealth management services		7,493			6,737		14,363		13,177
Service charges on deposit accounts		1,220			1,236		2,345		2,355
Merchant processing fees		1,829			1,656		3,033		2,703
Income from bank-owned life insurance		399			346		790		625
Net gains on loan sales and commissions on loans originated for others		510			336		774		612
Net realized (losses) gains on securities		(700	)		765		336		824
Other income		372			371		730		671
Total noninterest income		11,123			11,447		22,371		20,967
Noninterest expense:
Salaries and employee benefits		10,285			9,830		20,097		19,449
Net occupancy		1,038			1,018		2,055		1,972
Equipment		861			881		1,693		1,680
Merchant processing costs		1,558			1,407		2,577		2,294
Outsourced services		535			496		1,054		1,014
Advertising and promotion		572			681		1,001		1,118
Legal, audit and professional fees		404			403		854		779
Amortization of intangibles		348			406		716		811
Debt prepayment penalties		-			–		1,067		–
Other		2,159			2,158		3,755		3,867
Total noninterest expense		17,760			17,280		34,869		32,984
Income before income taxes		7,990			9,084		16,699		18,015
Income tax expense		2,508			2,907		5,242		5,765
Net income	$	5,482		$	6,177	$	11,457	$	12,250

Weighted average shares outstanding - basic		13,339.6			13,419.9		13,375.7		13,403.4
Weighted average shares outstanding - diluted		13,616.4			13,703.2		13,667.6		13,699.6
Per share information:
Basic earnings per share	$	0.41		$	0.46	$	0.86	$	0.91
Diluted earnings per share	$	0.40		$	0.45	$	0.84	$	0.89
Cash dividends declared per share	$	0.20		$	0.19	$	0.40	$	0.38

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

-4-

Table of Contents

WASHINGTON TRUST BANCORP, INC. AND SUBSIDIARIES	(Dollars in thousands)
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
		As Restated
Six months ended June 30,		2007			2006
Cash flows from operating activities:
Net income		$	11,457		$	12,250
Adjustments to reconcile net income to net cash provided by operating activities:
Provision for loan losses			600			600
Depreciation of premises and equipment			1,464			1,513
Loss on disposal of premises and equipment			23			–
Net amortization of premium and discount			354			791
Net amortization of intangibles			716			811
Share-based compensation			323			360
Non-cash charitable contribution			520			513
Earnings from bank-owned life insurance			(790	)		(625	)
Net gains on loan sales			(774	)		(612	)
Net realized gains on sales of securities			(336	)		(824	)
Proceeds from sales of loans			28,293			18,208
Loans originated for sale			(29,811	)		(18,646	)
Decrease (increase) in accrued interest receivable, excluding purchased interest			137			(51	)
Increase in other assets			(987	)		(1,562	)
(Decrease) increase in accrued expenses and other liabilities			(1,635	)		42
Other, net			(2	)		8
Net cash provided by operating activities			9,552			12,776
Cash flows from investing activities:
Purchases of:	Mortgage-backed securities available for sale		(113,649	)		(23,854	)
	Other investment securities available for sale		(33,896	)		(41,868	)
	Other investment securities held to maturity		(12,882	)		(12,526	)
Proceeds from sale of:	Mortgage-backed securities available for sale		47,938			–
	Other investment securities available for sale		9,438			706
	Mortgage-backed securities held to maturity		38,501			–
	Other investment securities held to maturity		21,698			–
Maturities and principal payments of:	Mortgage-backed securities available for sale		32,583			49,168
	Other investment securities available for sale		6,432			–
	Mortgage-backed securities held to maturity		3,191			8,965
	Other investment securities held to maturity		20,490			7,685
Remittance of Federal Home Loan Bank stock			–			1,051
Net increase in loans			(24,880	)		(8,016	)
Purchases of loans, including purchased interest			(4,265	)		(21,592	)
Purchases of premises and equipment			(3,473	)		(2,037	)
Purchases of bank-owned life insurance			–			(8,000	)
Payment of deferred acquisition obligation			(6,720	)		–
Net cash used in investing activities			(19,494	)		(50,318	)
Cash flows from financing activities:
Net (decrease) increase in deposits			(8,908	)		31,541
Net increase (decrease) in other borrowings			19,610			(2,601	)
Proceeds from Federal Home Loan Bank advances			391,719			338,104
Repayment of Federal Home Loan Bank advances			(397,433	)		(339,814	)
Purchases of treasury stock, including deferred compensation plan activity			(4,264	)		(91	)
Proceeds from the issuance of common stock under dividend reinvestment plan			–			610
Proceeds from the exercise of share options			320			523
Tax benefit from share option exercises			242			241
Cash dividends paid			(5,237	)		(4,959	)
Net cash (used in) provided by financing activities			(3,951	)		23,554
Net decrease in cash and cash equivalents			(13,893	)		(13,988	)
Cash and cash equivalents at beginning of year			71,909			66,163
Cash and cash equivalents at end of period		$	58,016		$	52,175

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

-5-

Table of Contents

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

		As Restated
Six months ended June 30,		2007		2006
Noncash Investing and Financing Activities:
	Loans charged off	$	370	$	151
	Held to maturity securities transferred to available for sale		162,997		–
Supplemental Disclosures:	Interest payments		37,588		32,588
	Income tax payments		6,309		6,400

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

-6-

Table of Contents

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

General

Washington Trust Bancorp, Inc. (the “Bancorp”) is a publicly-owned registered bank holding company and financial holding company. The Bancorp owns all of the outstanding common stock of The Washington Trust Company (the “Bank”), a Rhode Island chartered commercial bank founded in 1800. Through its subsidiaries, the Bancorp offers a complete product line of financial services to individuals and businesses including commercial, residential and consumer lending, retail and commercial deposit products, and wealth management services through its branch offices in Rhode Island, Massachusetts and southeastern Connecticut, ATMs, and its Internet web site (www.washtrust.com).

(1) Basis of Presentation

The consolidated financial statements include the accounts of the Bancorp and its subsidiaries (collectively, the “Corporation” or “Washington Trust”). All significant intercompany transactions have been eliminated. Certain prior year amounts have been reclassified to conform to the current year classification. Such reclassifications have no effect on previously reported net income or shareholders’ equity.

The accounting and reporting policies of the Corporation conform to U.S. generally accepted accounting principles (“GAAP”) and to general practices of the banking industry. In preparing the financial statements, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the balance sheet and revenues and expenses for the period. Actual results could differ from those estimates. Material estimates that are particularly susceptible to near-term change are the determination of the allowance for loan losses and tax estimates.

In the opinion of management, the accompanying consolidated financial statements reflect all adjustments (consisting of normal recurring adjustments) and disclosures necessary to present fairly the Corporation’s financial position as of June 30, 2007 and December 31, 2006, respectively, and the results of operations and cash flows for the interim periods presented. Interim results are not necessarily reflective of the results of the entire year. The unaudited consolidated financial statements of the Corporation presented herein have been prepared pursuant to the rules of the Securities and Exchange Commission (“SEC”) for quarterly reports on Form 10-Q and do not include all of the information and note disclosures required by GAAP. The accompanying consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto included in Washington Trust’s Annual Report on Form 10-K for the year ended December 31, 2006.

In the Corporation’s quarterly report on Form 10-Q for the quarter ended March 31, 2007, a $6.7 million deferred acquisition obligation payment was misclassified as a financing activity, in the line item “Net increase in other borrowings,” in the Consolidated Statements of Cash Flows. The Consolidated Statement of Cash Flows for the six months ended June 30, 2007 has been corrected to properly report this first quarter payment as an investing activity, in the line item “Payment of deferred acquisition obligation.”

The following table presents the impact of the misclassification on the Consolidated Statements of Cash Flows for the three months ended March 31, 2007:

(Dollars in thousands)

Three Months ended March 31, 2007	As Reported			Reclass			As Adjusted
Net cash used in investing activities	$	(11,849	)	$	(6,720	)	$	(18,569	)
Net cash (used in) provided by financing activities		(4,886	)		6,720			1,834

-7-

Table of Contents

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

On November 20, 2007, we filed an Amendment No. 1 to our Quarterly Report on Form 10-Q/A for the quarter ended June 30, 2007, originally filed with the SEC on August 8, 2007, to restate our consolidated financial statements as of June 30, 2007 and for the three and six months ended June 30, 2007.

On October 30, 2007, we announced that we identified accounting errors related to sales of certain held to maturity investment securities conducted in the second quarter of 2007. Based on our assessment of the provisions of SFAS No. 159, on April 12, 2007 we had decided to implement early adoption of SFAS No. 159. In connection with this, we selected the fair value option for certain U.S. Government sponsored agency and mortgage-backed securities with lower coupons and slower prepayment characteristics in the held to maturity portfolio totaling approximately $61.9 million. A portfolio restructuring plan was also undertaken to reduce interest rate risk and improve net interest margin, which included the sale of these securities. On Friday April 13, 2007 we executed sale trades for these held to maturity securities. At the time of the sales transactions the historical amortized cost basis of the sold securities exceeded the total sales price by $1.7 million. On Monday April 16, 2007 additional information became available regarding clarifications of the interpretation of the application of SFAS No. 159 by applicable regulatory and accounting industry bodies that led us to conclude that the application of SFAS No. 159 to our transactions might be inconsistent with the intent and spirit of SFAS No. 159. Consequently, we decided not to early-adopt SFAS No. 159.

For the quarter ended June 30, 2007, the accounting corrections for these transactions, including recognition of the realized loss on the sales transactions and other related changes, result in an after-tax reduction in net income of $828 thousand, or 6 cents per diluted share, from $6.3 million, or 46 cents per diluted share, to $5.5 million, or 40 cents per diluted share. For the six-month period ended June 30, 2007 the accounting corrections result in a reduction in net income from $12.3 million, or 90 cents per diluted share, to $11.5 million, or 84 cents per diluted share.

-8-

Table of Contents

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

The following tables summarize the effect of the restatement adjustments on the consolidated financial statements as of and for the three and six months ended June 30, 2007:

Consolidated Balance Sheet (unaudited)	As of June 30, 2007
(Dollars in thousands)	As Reported			Adjustment			As Restated
Available for sale securities	$	525,688		$	150,516		$	676,204
Held to maturity securities		154,171			(154,171	)		–
Total securities		679,859			(3,655	)		676,204
Other assets		21,063			1,237			22,300
Total assets		2,396,300			(2,418	)		2,393,882
Retained earnings		148,485			(828	)		147,657
Accumulated other comprehensive loss		(6,519	)		(1,590	)		(8,109	)
Shareholders’ equity		173,606			(2,418	)		171,188
Total liabilities and shareholders’ equity		2,396,300			(2,418	)		2,393,882

Consolidated Statement of Income (unaudited)	Three Months Ended June 30, 2007
(Dollars in thousands, except per share amounts)	As Reported		Adjustment			As Restated
Interest income on taxable securities	$	7,709	$	130		$	7,839
Interest expense on Federal Home Loan Bank advances		5,063		49			5,112
Net interest income		14,846		81			14,927
Net interest income after provision for loan losses		14,546		81			14,627
Net realized gains (losses) on securities		705		(1,405	)		(700	)
Total noninterest income		12,528		(1,405	)		11,123
Other noninterest expense		2,274		(115	)		2,159
Total noninterest expense		17,875		(115	)		17,760
Income before taxes		9,199		(1,209	)		7,990
Income tax expense		2,889		(381	)		2,508
Net income		6,310		(828	)		5,482

Basic earnings per share	$	0.47	$	(0.06	)	$	0.41
Diluted earnings per share	$	0.46	$	(0.06	)	$	0.40

-9-

Table of Contents

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

Consolidated Statement of Income (unaudited)	Six Months Ended June 30, 2007
(Dollars in thousands, except per share amounts)	As Reported		Adjustment			As Restated
Interest income on taxable securities	$	15,501	$	130		$	15,631
Interest expense on FHLB advances		10,031		49			10,080
Net interest income		29,716		81			29,797
Net interest income after provision for loan losses		29,116		81			29,197
Net realized gains on securities		1,741		(1,405	)		336
Total noninterest income		23,776		(1,405	)		22,371
Other noninterest expense		3,870		(115	)		3,755
Total noninterest expense		34,984		(115	)		34,869
Income before taxes		17,908		(1,209	)		16,699
Income tax expense		5,623		(381	)		5,242
Net income		12,285		(828	)		11,457

Basic earnings	$	0.92	$	(0.06	)	$	0.86
Diluted earnings	$	0.90	$	(0.06	)	$	0.84

Consolidated Statement of Cash Flows (unaudited)	Six Months Ended June 30, 2007
(Dollars in thousands)	As Reported			Adjustment			As Restated
Cash flows from operating activities:
Net income	$	12,285		$	(828	)	$	11,457
Adjustments to reconcile net income to net cash
provided by operating activities:
Net amortization of premium and discount		433			(79	)		354
Net realized gains on sales of securities		(1,741	)		1,405			(336	)
Increase in other assets		(607	)		(380	)		(987	)
Net cash provided by operating activities		9,434			118			9,552
Cash flows from investing activities:
Purchases of:
Mortgage-backed securities available for sale		(29,065	)		(84,584	)		(113,649	)
Other investment securities available for sale		(18,865	)		(15,031	)		(33,896	)
Mortgage-backed securities held to maturity		–			–			–
Other investment securities held to maturity		(16,011	)		3,129			(12,882	)
Proceeds from sale of:
Mortgage-backed securities available for sale		–			47,938			47,938
Other investment securities available for sale		9,438			–			9,438
Mortgage-backed securities held to maturity		1,954			36,547			38,501
Other investment securities held to maturity		9,815			11,883			21,698
Maturities and principal payments of:
Mortgage-backed securities available for sale		29,542			3,041			32,583
Other investment securities available for sale		5,982			450			6,432
Mortgage-backed securities held to maturity		6,232			(3,041	)		3,191
Other investment securities held to maturity		20,940			(450	)		20,490
Net cash used in investing activities		(19,376	)		(118	)		(19,494	)
Cash flows from financing activities:
Proceeds from Federal Home Loan Bank advances		344,719			47,000			391,719
Repayment of Federal Home Loan Bank advances		(350,433	)		(47,000	)		(397,433	)
Net cash provided by financing activities		(3,951	)		–			(3,951	)
Net decrease in cash and cash and cash equivalents		(13,893	)		–			(13,893	)

-10-

Table of Contents

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

(2) New Accounting Pronouncements

In February 2006, the Financial Accounting Standards Board (“FASB”) issued SFAS No. 155, “Accounting for Certain Hybrid Financial Instruments - an amendment of FASB Statements No. 133 and 140,” (“SFAS No. 155”). This Statement eliminates the exemption from applying SFAS No. 133 to interests in securitized financial assets so that similar instruments are accounted for similarly regardless of the form of the instruments. This Statement also allows a preparer to elect fair value measurement at acquisition, at issuance, or when a previously recognized financial instrument is subject to a remeasurement event, on an instrument-by-instrument basis, in cases in which a derivative would otherwise have to be bifurcated. SFAS No. 155 is effective for all financial instruments acquired or issued after the beginning of an entity’s first fiscal year that begins after September 15, 2006. Provisions of this Statement may be applied to instruments that an entity holds at the date of adoption on an instrument-by-instrument basis. Prior periods should not be restated. The adoption of SFAS No. 155 did not have a material impact on the Corporation’s financial position or results of operations.

In March 2006, the FASB issued SFAS No. 156, “Accounting for Servicing of Financial Assets – an amendment of FASB Statement No. 140,” (“SFAS No. 156”). This Statement requires that all separately recognized servicing assets and servicing liabilities be initially measured at fair value. SFAS No. 156 permits, but does not require, the subsequent measurement of servicing assets and servicing liabilities at fair value. An entity that used derivative instruments to mitigate the risks inherent in servicing assets and servicing liabilities is required to account for those derivative instruments at fair value. SFAS No. 156 is effective as of the beginning of the first fiscal year that begins after September 15, 2006. The adoption of SFAS No. 156 did not have a material impact on the Corporation’s financial position or results of operations.

Effective January 1, 2007, the Corporation adopted the provisions of FASB Interpretation No. 48, "Accounting for Uncertainty in Income Taxes - An Interpretation of FASB Statement No. 109" ("FIN 48"). FIN 48 clarifies the accounting for uncertainty in income taxes recognized in an enterprise's financial statements in accordance with FASB Statement No. 109, "Accounting for Income Taxes." FIN 48 also prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. In addition, FIN 48 provides guidance on derecognition, classification, interest and penalties, accounting in interim periods, disclosure and transition. The adoption of FIN 48 did not have a material impact on the Corporation’s financial position or results of operations.

In September 2006, the FASB issued SFAS No. 157, “Fair Value Measurements” (“SFAS No. 157”). This Statement defines fair value, establishes a framework for measuring fair value and expands disclosures of fair value measurements. SFAS No. 157 applies to the accounting principles that currently use fair value measurement, and does not require any new fair value measurements. The expanded disclosures focus on the inputs used to measure fair value as well as the effect of the fair value measurements on earnings. This Statement is effective as of the beginning of the first fiscal year beginning after November 15, 2007 and interim periods within that fiscal year. The Corporation believes the adoption of SFAS No. 157 will not have a material impact on the Corporation’s financial position or results of operations.

In September 2006, the FASB issued SFAS No. 158, “Employers’ Accounting for Defined Benefit Pension and Other Post Retirement Plans (an amendment of FASB Statements No. 87, 88, 106 and 132R)” (“SFAS No. 158”). The recognition and disclosure provisions of SFAS No. 158 were adopted by the Corporation for the fiscal year ended December 31, 2006. Upon adoption, the funded status of an employer’s postretirement benefit plan was recognized in the statement of financial position and the changes in funded status of the defined benefit plan, including actuarial gains and losses and prior service costs and credits were recognized in comprehensive income. The requirement to measure the plan’ assets and obligations as of the employers fiscal year end is effective for fiscal years ending after December 15, 2008. The Corporation is currently evaluating the impact the measurement date provisions of SFAS No. 158 will have on its consolidated financial statements.

In February 2007, the FASB issued SFAS No. 159, “The Fair Value Option for Financial Assets and Liabilities – Including an amendment to FASB No. 115” (“SFAS No. 159”). This Statement permits entities to choose to measure eligible items at fair value at specified election dates. Unrealized gains and losses on items for which the fair value option has been elected are reported in earnings at each subsequent reporting date. The fair value option (i) may be applied instrument-by-instrument with certain exceptions, (ii) is irrevocable (unless a new election date occurs) and

-11-

Table of Contents

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

(iii) is applied only to entire instruments and not to portions of instruments. This Statement is effective as of the beginning of the first fiscal year that begins after November 15, 2007. Early adoption was permitted as of the beginning of a fiscal year that begins on or before November 15, 2007, provided the entity also elected to apply the provisions of SFAS No. 157, “Fair Value Instruments.” Based on our assessment of the provisions of SFAS No. 159, on April 12, 2007 we had decided to implement early adoption of SFAS No. 159. In connection with this, we selected the fair value option for certain U.S. Government sponsored agency and mortgage-backed securities with lower coupons and slower prepayment characteristics in the held to maturity portfolio totaling approximately $61.9 million. A portfolio restructuring plan was also undertaken to reduce interest rate risk and improve net interest margin, which included the sale of these securities. On Friday April 13, 2007 we executed sale trades for these held to maturity securities. At the time of the sales transactions the historical amortized cost basis of the sold securities exceeded the total sales price by $1.7 million. On Monday April 16, 2007 additional information became available regarding clarifications of the interpretation of the application of SFAS No. 159 by applicable regulatory and accounting industry bodies that led us to conclude that the application of SFAS No. 159 to our transactions might be inconsistent with the intent and spirit of SFAS No. 159. Consequently, we decided not to early-adopt SFAS No. 159. See further discussion in the Explanatory Note and in Note 3.

(3) Securities

Securities available for sale are summarized as follows:

(Dollars in thousands)	Amortized		Unrealized		Unrealized			Fair
	Cost		Gains		Losses			Value
June 30, 2007 (As Restated)
U.S. Treasury obligations and obligations
of U.S. government-sponsored agencies	$	173,342	$	19	$	(1,124	)	$	172,237
Mortgage-backed securities issued by
U.S. government-sponsored agencies		357,164		857		(7,337	)		350,684
States and political subdivisions		81,173		6		(1,966	)		79,213
Trust preferred securities		33,317		206		(192	)		33,331
Corporate bonds		24,968		33		(142	)		24,859
Corporate stocks		13,140		3,063		(323	)		15,880
Total		683,104		4,184		(11,084	)		676,204
December 31, 2006
U.S. Treasury obligations and obligations
of U.S. government-sponsored agencies		157,383		778		(876	)		157,285
Mortgage-backed securities issued by
U.S. government-sponsored agencies		298,038		923		(5,174	)		293,787
Trust preferred securities		30,571		208		(205	)		30,574
Corporate bonds		24,998		83		(47	)		25,034
Corporate stocks		14,976		4,915		(175	)		19,716
Total	$	525,966	$	6,907	$	(6,477	)	$	526,396

Securities held to maturity are summarized as follows:

(Dollars in thousands)	Amortized		Unrealized		Unrealized			Fair
	Cost		Gains		Losses			Value
December 31, 2006
U.S. Treasury obligations and obligations
of U.S. government-sponsored agencies	$	42,000	$	–	$	(422	)	$	41,578
Mortgage-backed securities issued by
U.S. government-sponsored agencies		69,340		440		(1,604	)		68,176
States and political subdivisions		66,115		88		(588	)		65,615
Total	$	177,455	$	528	$	(2,614	)	$	175,369

-12-

Table of Contents

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

In connection with a planned early adoption of SFAS No. 159, the Corporation sold twelve held to maturity debt securities with an amortized cost of $61.9 million on April 13, 2007. The Corporation subsequently decided not to early-adopt SFAS No. 159 and realized securities losses of $1.7 million were recognized in the second quarter of 2007 (as restated). In addition, the remaining held to maturity portfolio was reclassified to the available for sale category as of April 13, 2007. The Corporation will not be able to classify securities in the held to maturity category for a period of two years from the April 13, 2007 sales date as a result of this action. See additional discussion regarding the restatement in the Explanatory Note and Note 1 to the Consolidated Financial Statements.

Securities available for sale with a fair value of $527.8 million and securities available for sale and held to maturity with a fair value of $557.4 million were pledged in compliance with state regulations concerning trust powers and to secure Treasury Tax and Loan deposits, borrowings, and certain public deposits at June 30, 2007 and December 31, 2006, respectively. In addition, securities available for sale with a fair value of $8.7 million and securities available for sale and held to maturity with a fair value of $9.6 million were collateralized for the discount window at the Federal Reserve Bank at June 30, 2007 and December 31, 2006, respectively. There were no borrowings with the Federal Reserve Bank at either date. Securities available for sale with a fair value of $2.0 million and $2.1 million were designated in a rabbi trust for a nonqualified retirement plan at June 30, 2007 and December 31, 2006. As of June 30, 2007, securities available for sale with a fair value of $20.8 million were pledged as collateral to secure securities sold under agreements to repurchase.

At June 30, 2007 and December 31, 2006, the securities portfolio included $6.9 million (as restated) and $1.7 million of net pretax unrealized losses, respectively. Included in these net amounts were gross unrealized losses amounting to $11.1 million (as restated) and $9.1 million at June 30, 2007 and December 31, 2006, respectively.

The following tables summarize, for all securities in an unrealized loss position at June 30, 2007 and December 31, 2006, respectively, the aggregate fair value and gross unrealized loss by length of time those securities have been continuously in an unrealized loss position.

(Dollars in thousands)	Less than 12 Months						12 Months or Longer						Total
(As Restated)			Fair		Unrealized				Fair		Unrealized				Fair		Unrealized
At June 30, 2007		#	Value		Losses			#	Value		Losses			#	Value		Losses
U.S. Treasury obligations
and obligations of U.S. government-sponsored agencies		10	$	91,357	$	378		12	$	72,661	$	746		22	$	164,018	$	1,124
Mortgage-backed securities
issued by U.S. government-sponsored agencies		20		75,349		740		65		196,272		6,597		85		271,621		7,337
States and
political subdivisions		91		70,674		1,705		12		6,648		261		103		77,322		1,966
Trust preferred securities		3		10,477		63		5		11,927		129		8		22,404		192
Corporate bonds		4		14,092		133		1		3,000		9		5		17,092		142
Subtotal, debt securities		128		261,949		3,019		95		290,508		7,742		223		552,457		10,761
Corporate stocks		6		7,027		226		4		1,462		97		10		8,489		323
Total temporarily
impaired securities		134	$	268,976	$	3,245		99	$	291,970	$	7,839		233	$	560,946	$	11,084

-13-

Table of Contents

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

(Dollars in thousands)	Less than 12 Months						12 Months or Longer						Total
			Fair		Unrealized				Fair		Unrealized				Fair		Unrealized
At December 31, 2006		#	Value		Losses			#	Value		Losses			#	Value		Losses
U.S. Treasury obligations
and obligations of U.S. government-sponsored agencies		8	$	52,751	$	211		14	$	94,393	$	1,087		22	$	147,144	$	1,298
Mortgage-backed securities
issued by U.S. government-sponsored agencies		7		20,620		122		69		240,457		6,656		76		261,077		6,778
States and
political subdivisions		61		45,948		419		12		6,747		169		73		52,695		588
Trust preferred securities		–		–		–		7		14,840		205		7		14,840		205
Corporate bonds		2		6,130		34		1		3,006		13		3		9,136		47
Subtotal, debt securities		78		125,449		786		103		359,443		8,130		181		484,892		8,916
Corporate stocks		5		5,823		110		4		1,494		65		9		7,317		175
Total temporarily
impaired securities		83	$	131,272	$	896		107	$	360,937	$	8,195		190	$	492,209	$	9,091

For those debt securities whose amortized cost exceeds fair value, the primary cause is related to the movement of interest rates. The Corporation believes that the nature and duration of impairment on its debt security holdings are primarily a function of interest rate movements and changes in investment spreads, and does not consider full repayment of principal on the reported debt obligations to be at risk. The Corporation has the ability and intent to hold these investments to full recovery of the cost basis. The debt securities in an unrealized loss position at June 30, 2007 consisted of 223 debt security holdings. The largest loss percentage of any single holding was 6.28% of its amortized cost.

Causes of conditions whereby the fair value of corporate stock equity securities is less than cost include the timing of purchases and changes in valuation specific to individual industries or issuers. The relationship between the level of market interest rates and the dividend rates paid on individual equity securities may also be a contributing factor. The Corporation believes that the nature and duration of impairment on its equity securities holdings are considered to be a function of general financial market movements and industry conditions. The equity securities in an unrealized loss position at June 30, 2007 consisted of 10 holdings of financial and commercial entities.

-14-

Table of Contents

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

(4) Loan Portfolio

The following is a summary of loans:

(Dollars in thousands)	June 30, 2007					December 31, 2006
	Amount		%			Amount		%
Commercial:
Mortgages (1)	$	265,560		18	%	$	282,019		19	%
Construction and development (2)		43,755		3	%		32,233		2	%
Other (3)		313,673		21	%		273,145		19	%
Total commercial		622,988		42	%		587,397		40	%

Residential real estate:
Mortgages (4)		572,321		38	%		577,522		39	%
Homeowner construction		11,071		1	%		11,149		1	%
Total residential real estate		583,392		39	%		588,671		40	%

Consumer:
Home equity lines		139,256		9	%		145,676		10	%
Home equity loans		97,253		7	%		93,947		6	%
Other		46,285		3	%		44,295		4	%
Total consumer		282,794		19	%		283,918		20	%
Total loans (5)	$	1,489,174		100	%	$	1,459,986		100	%

(1)	Amortizing mortgages, primarily secured by income producing property.

(2)	Loans for construction of residential and commercial properties and for land development.

(3)	Loans to businesses and individuals, a substantial portion of which are fully or partially collateralized by real estate.

(4)	A substantial portion of these loans is used as qualified collateral for FHLB borrowings (See Note 8 for additional discussion of FHLB borrowings).

(5)	Net of unamortized loan origination fees, net of costs, totaling $65 thousand and $277 thousand at June 30, 2007 and December 31, 2006, respectively. Also includes $112 thousand and $342 thousand of premium, net of discount, on purchased loans at June 30, 2007 and December 31, 2006, respectively.

(5) Allowance for Loan Losses

The following is an analysis of the allowance for loan losses:

(Dollars in thousands)
	Three Months						Six Months
Periods ended June 30,	2007			2006			2007			2006
Balance at beginning of period	$	19,360		$	18,247		$	18,894		$	17,918
Provision charged to expense		300			300			600			600
Recoveries of loans previously charged off		13			46			203			113
Loans charged off		(346	)		(113	)		(370	)		(151	)
Balance at end of period	$	19,327		$	18,480		$	19,327		$	18,480

-15-

Table of Contents

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

(6) Goodwill and Other Intangibles

The changes in the carrying value of goodwill and other intangible assets for the six months ended June 30, 2007 are as follows:

Goodwill

Wealth

(Dollars in thousands)

Commercial

Management

Banking

Service

Segment

Total

Balance at December 31, 2006

22,591

21,967

44,558

Additions to goodwill during the period

–

Impairment recognized

–

Balance at June 30, 2007

22,591

21,967

44,558

Other Intangible Assets

	Core Deposit		Advisory		Non-compete
	Intangible		Contracts		Agreements		Total
Balance at December 31, 2006	$	650	$	11,937	$	229	$	12,816
Amortization		80		612		24		716
Balance at June 30, 2007	$	570	$	11,325	$	205	$	12,100

Amortization of intangible assets for the six months ended June 30, 2007 totaled $716 thousand. Estimated annual amortization expense of current intangible assets with finite useful lives, absent any impairment or change in estimated useful lives, is summarized below.

(Dollars in thousands)
	Core		Advisory		Non-compete
Estimated amortization expense:	Deposits		Contracts		Agreements		Total
2007 (full year)	$	140	$	1,194	$	49	$	1,383
2008		120		1,111		49		1,280
2009		120		1,040		49		1,209
2010		120		922		49		1,091
2011		120		768		33		921

The components of intangible assets at June 30, 2007 are as follows:

(Dollars in thousands)
	Core		Advisory		Non-compete
	Deposits		Contracts		Agreements		Total
Gross carrying amount	$	2,997	$	13,657	$	1,147	$	17,801
Accumulated amortization		2,427		2,332		942		5,701
Net amount	$	570	$	11,325	$	205	$	12,100

(7) Income Taxes

Effective January 1, 2007, the Corporation adopted FASB Interpretation No. 48, “Accounting for Uncertainty in Income Taxes” (“FIN 48”). The adoption of FIN 48 did not result in any adjustment to retained earnings as of January 1, 2007.

As of the adoption date, the Corporation had gross tax affected unrecognized tax benefits of $1.2 million. If recognized, this amount would be recorded as a component of income tax expense. There have been no significant changes to this during the six months ended June 30, 2007.

The Corporation recognizes potential accrued interest related to unrecognized tax benefits in income tax expense in the Consolidated Statements of Income. As of the adoption date of January 1, 2007, accrued interest amounted to

-16-

Table of Contents

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

$70 thousand. To the extent interest is not assessed with respect to uncertain tax positions, amounts accrued will be reduced and reflected as a reduction of the overall income tax provision. Penalties, if incurred, would be recognized as a component of income tax expense.

The Corporation files income tax returns in the U.S. federal jurisdiction and various state jurisdictions. The Corporation is no longer subject to U.S. federal income tax examinations by tax authorities for years before 2003. With a few exceptions, the Corporation is no longer subject to state income tax examinations by tax authorities for years before 2000.

(8) Borrowings

Federal Home Loan Bank Advances

Advances payable to the Federal Home Loan Bank (“FHLB”) are summarized as follows:

(Dollars in thousands)	June 30,		December 31,
	2007		2006
FHLB advances	$	468,827	$	474,561

During the first quarter of 2007, the Corporation prepaid $26.5 million in advances payable to the FHLB resulting in a debt prepayment penalty charge, recorded in noninterest expense, of $1.1 million. See additional discussion in Item 2, “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” under the caption “Noninterest Expense.”

In addition to outstanding advances, the Corporation also has access to an unused line of credit amounting to $8.0 million at June 30, 2007. Under an agreement with the FHLB, the Corporation is required to maintain qualified collateral, free and clear of liens, pledges, or encumbrances that, based on certain percentages of book and market values, has a value equal to the aggregate amount of the line of credit and outstanding advances (“FHLB borrowings”). The FHLB maintains a security interest in various assets of the Corporation including, but not limited to, residential mortgages loans, U.S. government or agency securities, U.S. government-sponsored agency securities, and amounts maintained on deposit at the FHLB. The Corporation maintained qualified collateral in excess of the amount required to collateralize the line of credit and outstanding advances at June 30, 2007. Included in the collateral were securities available for sale with a fair value of $403.0 million and securities available for sale and held to maturity with a fair value of $451.5 million that were specifically pledged to secure FHLB borrowings at June 30, 2007 and December 31, 2006, respectively. Unless there is an event of default under the agreement with the FHLB, the Corporation may use, encumber or dispose of any portion of the collateral in excess of the amount required to secure FHLB borrowings, except for that collateral that has been specifically pledged.

Other Borrowings

The following is a summary of other borrowings:

(Dollars in thousands)	June 30,		December 31,
	2007		2006
Treasury, Tax and Loan demand note balance	$	3,868	$	3,863
Deferred acquisition obligations		3,810		10,372
Securities sold under repurchase agreements		19,500		–
Other		396		449
Other borrowings	$	27,574	$	14,684

In the first quarter of 2007, securities sold under repurchase agreements of $19.5 million were executed. The securities sold under agreements to repurchase are callable at the issuer’s option, at one time only, in one year and mature in five years. The securities underlying the agreements are held in safekeeping by the counterparty in the name of the Corporation and are repurchased when the agreement matures. Accordingly, these underlying securities are included in securities available for sale and the obligations to repurchase such securities are reflected as a liability.

-17-

Table of Contents

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

The Stock Purchase Agreement for the August 2005 acquisition of Weston Financial Group, Inc. (“Weston Financial”) provides for the payment of contingent purchase price amounts based on operating results in each of the years in the three-year earn-out period ending December 31, 2008. Contingent payments are added to goodwill and recorded as deferred acquisition liabilities at the time the payments are determinable beyond a reasonable doubt. Deferred acquisition obligations amounted to $3.8 million at June 30, 2007 compared to $10.4 million at December 31, 2006. In the first quarter of 2007 the Corporation paid approximately $6.7 million in earn-out payments.

(9) Shareholders’ Equity

Stock Repurchase Plan:

Under the Corporation’s 2006 Stock Repurchase Plan, 149,700 shares of stock were repurchased at a total cost of $3.9 million during the six months ended June 30, 2007. In addition, 13,717 shares were acquired in the same period pursuant to the Nonqualified Deferred Compensation Plan.

Regulatory Capital Requirements:

The following table presents the Corporation’s and the Bank’s actual capital amounts and ratios at June 30, 2007 and December 31, 2006, as well as the corresponding minimum regulatory amounts and ratios:

(Dollars in thousands)	Actual					For Capital Adequacy Purposes					To Be Well Capitalized Under Prompt Corrective Action Provisions
	Amount		Ratio			Amount		Ratio			Amount		Ratio
As of June 30, 2007:
Total Capital (to Risk-Weighted Assets):
Corporation (as restated)	$	164,402		10.73	%	$	122,547		8.00	%	$	153,184		10.00	%
Bank (as restated)	$	165,881		10.84	%	$	122,471		8.00	%	$	153,089		10.00	%
Tier 1 Capital (to Risk-Weighted Assets):
Corporation (as restated)	$	144,015		9.40	%	$	61,274		4.00	%	$	91,910		6.00	%
Bank (as restated)	$	145,506		9.50	%	$	61,236		4.00	%	$	91,853		6.00	%
Tier 1 Capital (to Average Assets): (1)
Corporation (as restated)	$	144,015		6.16	%	$	93,562		4.00	%	$	116,952		5.00	%
Bank (as restated)	$	145,506		6.22	%	$	93,521		4.00	%	$	116,901		5.00	%

As of December 31, 2006:
Total Capital (to Risk-Weighted Assets):
Corporation	$	161,076		10.96	%	$	117,538		8.00	%	$	146,922		10.00	%
Bank	$	168,235		11.46	%	$	117,465		8.00	%	$	146,832		10.00	%
Tier 1 Capital (to Risk-Weighted Assets):
Corporation	$	140,568		9.57	%	$	58,769		4.00	%	$	88,153		6.00	%
Bank	$	147,738		10.06	%	$	58,733		4.00	%	$	88,099		6.00	%
Tier 1 Capital (to Average Assets): (1)
Corporation	$	140,568		6.01	%	$	93,487		4.00	%	$	116,858		5.00	%
Bank	$	147,738		6.32	%	$	93,437		4.00	%	$	116,797		5.00	%

(1)	Leverage ratio

The Corporation’s capital ratios at June 30, 2007 place the Corporation in the “well-capitalized” category according to regulatory standards.

(10) Financial Instruments with Off-Balance Sheet Risk and Derivative Financial Instruments

The Corporation is a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers and to manage the Corporation’s exposure to fluctuations in interest rates. These financial instruments include commitments to extend credit, standby letters of credit, financial guarantees, and commitments to originate and commitments to sell fixed rate mortgage loans. These instruments involve, to varying degrees, elements of credit risk in excess of the amount recognized in the Corporation’s Consolidated Balance Sheets. The contract or notional amounts of these instruments reflect the extent of involvement the Corporation has in particular classes of financial instruments. The Corporation uses the same credit policies in making commitments and

-18-

Table of Contents

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

conditional obligations as it does for on-balance sheet instruments. The contractual and notional amounts of financial instruments with off-balance sheet risk are as follows:

(Dollars in thousands)	June 30, 2007		December 31, 2006
Financial instruments whose contract amounts represent credit risk:
Commitments to extend credit:
Commercial loans	$	149,090	$	122,376
Home equity lines		181,477		185,483
Other loans		11,542		10,671
Standby letters of credit		9,210		9,401
Financial instruments whose notional amounts exceed the amount of credit risk:
Forward loan commitments:
Commitments to originate fixed rate mortgage loans to be sold		3,544		2,924
Commitments to sell fixed rate mortgage loans		7,498		5,066

Commitments to Extend Credit

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

Standby Letters of Credit

Standby letters of credit are conditional commitments issued to guarantee the performance of a customer to a third party. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers. Under the standby letters of credit, the Corporation is required to make payments to the beneficiary of the letters of credit upon request by the beneficiary contingent upon the customer’s failure to perform under the terms of the underlying contract with the beneficiary. Standby letters of credit extend up to five years. At June 30, 2007 and December 31, 2006, the maximum potential amount of undiscounted future payments, not reduced by amounts that may be recovered, totaled $9.2 million and $9.4 million, respectively. At June 30, 2007 and December 31, 2006, there was no liability to beneficiaries resulting from standby letters of credit. Fee income on standby letters of credit for the six months ended June 30, 2007 and 2006 totaled $51 thousand and $58 thousand, respectively.

At June 30, 2007, a substantial portion of the standby letters of credit were supported by pledged collateral. The collateral obtained is determined based on management’s credit evaluation of the customer. Should the Corporation be required to make payments to the beneficiary, repayment from the customer to the Corporation is required.

Forward Loan Commitments

Commitments to originate and commitments to sell fixed rate mortgage loans are derivative financial instruments. Accordingly, the fair value of these commitments is recognized in other assets on the balance sheet and changes in fair value of such commitments are recorded in current earnings in the income statement. The carrying value of such commitments as of June 30, 2007 and December 31, 2006 and the respective changes in fair values for the six months ended June 30, 2007 and 2006 were insignificant.

-19-

Table of Contents

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

(11) Defined Benefit Pension Plans

Components of Net Periodic Benefit Costs:

(Dollars in thousands)	Qualified						Non-Qualified
	Pension Plan						Retirement Plans
Six months ended June 30,	2007			2006			2007		2006
Service cost	$	1,005		$	1,034		$	172	$	176
Interest cost		924			825			260		233
Expected return on plan assets		(992	)		(900	)		-		-
Amortization of transition asset		(3	)		(3	)		-		-
Amortization of prior service cost		(17	)		(17	)		31		32
Recognized net actuarial loss		94			159			109		107
Net periodic benefit cost	$	1,011		$	1,098		$	572	$	548

Assumptions:

The measurement date and weighted-average assumptions used to determine net periodic benefit cost for the six months ended June 30, 2007 and 2006 were as follows:

	Qualified						Non-Qualified
	Pension Plan						Retirement Plans
	2007			2006			2007			2006
Measurement date	Sept. 30, 2006			Sept. 30, 2005			Sept. 30, 2006			Sept. 30, 2005
Discount rate		5.90	%		5.50	%		5.90	%		5.50	%
Expected long-term return on plan assets		8.25	%		8.25	%		-			-
Rate of compensation increase		4.25	%		4.25	%		4.25	%		4.25	%

As discussed in Note 2, the SFAS No. 158 requirement to measure the plan’s assets and obligations as of the employer’s fiscal year end is effective December 31, 2008.

Employer Contributions:

The Corporation previously disclosed in its financial statements for the year ended December 31, 2006 that it expected to contribute $1.3 million to its qualified pension plan and $369 thousand in benefit payments to its non-qualified retirement plans in 2007. During the six month period ended June 30, 2007, approximately $1.9 million of contributions were made to the qualified pension plan and no further contributions are expected for 2007. The increase in the qualified pension plan contribution over the amount estimated at December 31, 2006 was the result of further analysis by the Corporation and included an additional discretionary contribution in excess of statutory requirements. During the six month period ended June 30, 2007, $168 thousand in benefit payments have been made to the non-qualified retirement plans. The Corporation presently anticipates contributing an additional $167 thousand in benefit payments to the non-qualified retirement plans in 2007.

-20-

Table of Contents

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

(12) Business Segments

Washington Trust segregates financial information in assessing its results among two operating segments: Commercial Banking and Wealth Management Services. The amounts in the Corporate column include activity not related to the segments, such as the investment securities portfolio, wholesale funding activities and administrative units. The Corporate column is not considered to be an operating segment. The methodologies and organizational hierarchies that define the business segments are periodically reviewed and revised. Results may be restated, when necessary, to reflect changes in organizational structure or allocation methodology. The following tables present the statement of operations and total assets for Washington Trust’s reportable segments.

(Dollars in thousands)
	Commercial Banking				Wealth Management Services						Corporate						Consolidated Total
											As Restated						As Restated
Three months ended June 30,	2007		2006		2007			2006			2007			2006			2007		2006
Net interest income (expense)	$	13,239	$	13,614	$	(20	)	$	(27	)	$	1,708		$	1,630		$	14,927	$	15,217
Noninterest income (expense)		3,874		3,575		7,493			6,737			(244	)		1,135			11,123		11,447
Total income		17,113		17,189		7,473			6,710			1,464			2,765			26,050		26,664

Provision for loan losses		300		300		-			-			-			-			300		300
Depreciation and amortization expense		607		574		433			425			44			191			1,084		1,190
Other noninterest expenses		9,644		9,371		4,614			4,442			2,418			2,277			16,676		16,090
Total noninterest expenses		10,551		10,245		5,047			4,867			2,462			2,468			18,060		17,580
Income before income taxes		6,562		6,944		2,426			1,843			(998	)		297			7,990		9,084
Income tax expense (benefit)		2,302		2,419		937			720			(731	)		(232	)		2,508		2,907
Net income	$	4,260	$	4,525	$	1,489		$	1,123		$	267		$	529		$	5,482	$	6,177

Total assets at period end		1,570,917		1,514,253		37,418			33,585			785,547			884,439			2,393,882		2,432,277
Expenditures for long-lived assets		2,317		726		93			106			18			107			2,428		939

(Dollars in thousands)
	Commercial Banking				Wealth Management Services						Corporate						Consolidated Total
											As Restated						As Restated
Six months ended June 30,	2007		2006		2007			2006			2007			2006			2007		2006
Net interest income (expense)	$	26,614	$	27,010	$	(28	)	$	(51	)		3,211			3,673		$	29,797		30,632
Noninterest income		6,763		6,324		14,363			13,177			1,245			1,466			22,371		20,967
Total income		33,377		33,334		14,335			13,126			4,456			5,139			52,168		51,599

Provision for loan losses		600		600		-			-			-			-			600		600
Depreciation and amortization expense		1,223		1,132		869			844			88			348			2,180		2,324
Other noninterest expenses		18,287		17,686		8,912			8,784			5,490			4,190			32,689		30,660
Total noninterest expenses		20,110		19,418		9,781			9,628			5,578			4,538			35,469		33,584
Income before income taxes		13,267		13,916		4,554			3,498			(1,122	)		601			16,699		18,015
Income tax expense (benefit)		4,663		4,844		1,763			1,378			(1,184	)		(457	)		5,242		5,765
Net income	$	8,604	$	9,072	$	2,791		$	2,120		$	62		$	1,058		$	11,457	$	12,250

Total assets at period end		1,570,917		1,514,253		37,418			33,585			785,547			884,439			2,393,882		2,432,277
Expenditures for long-lived assets		3,203		1,514		162			360			108			163			3,473		2,037

-21-

Table of Contents

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

Management uses certain methodologies to allocate income and expenses to the business lines. A funds transfer pricing methodology is used to assign interest income and interest expense to each interest-earning asset and interest-bearing liability on a matched maturity funding basis. Certain indirect expenses are allocated to segments. These include support unit expenses such as technology and processing operations and other support functions. Taxes are allocated to each segment based on the effective rate for the period shown.

Commercial Banking

The Commercial Banking segment includes commercial, commercial real estate, residential and consumer lending activities; mortgage banking, secondary market and loan servicing activities; deposit generation; merchant credit card services; cash management activities; and direct banking activities, which include the operation of ATMs, telephone and internet banking services and customer support and sales.

Wealth Management Services

Wealth Management Services includes asset management services provided for individuals and institutions; personal trust services, including services as executor, trustee, administrator, custodian and guardian; corporate trust services, including services as trustee for pension and profit sharing plans; and other financial planning and advisory services.

Corporate

Corporate includes the Treasury Unit, which is responsible for managing the wholesale investment portfolio and wholesale funding needs. It also includes income from bank-owned life insurance as well as administrative and executive expenses not allocated to the business lines and the residual impact of methodology allocations such as funds transfer pricing offsets.

(13) Comprehensive Income

(Dollars in thousands)
	As Restated
Six months ended June 30,	2007			2006

Net income	$	11,457		$	12,250

Unrealized holding losses on securities available for sale, net of $2,448 income
tax benefit in 2007 (as restated) and $3,521 income tax benefit in 2006		(4,545	)		(5,421	)
Reclassification adjustments for gains arising during the period, net of $148 income tax
expense in 2007 (as restated) and $333 income tax expense in 2006		(188	)		(491	)
Change in funded status of defined benefit plans related to the amortization of net
actuarial losses, net prior service credit and net transition asset, net of $75 income
tax expense in 2007		139			-
Total comprehensive income	$	6,863		$	6,337

-22-

Table of Contents

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

(14) Earnings Per Share

Basic earnings per share (“EPS”) is calculated by dividing net income by the weighted average common stock outstanding, excluding options and other equity instruments. The dilutive effect of options, nonvested share units, non vested share awards and other items is calculated using the treasury stock method for purposes of weighted average dilutive shares. Diluted EPS is computed by dividing net income by the average number of common stock and common stock equivalents outstanding.

(Dollars and shares in thousands, except per share amounts)
	Three Months				Six Months
	As Restated				As Restated
Periods ended June 30,	2007		2006		2007		2006

Net income	$	5,482	$	6,177	$	11,457	$	12,250

Weighted average basic shares		13,339.6		13,419.9		13,375.7		13,403.4
Dilutive effect of:
Options		200.4		242.4		221.8		258.3
Other		76.4		40.9		70.1		37.9
Weighted average diluted shares		13,616.4		13,703.2		13,667.6		13,699.6

Earnings per share:
Basic	$	0.41	$	0.46	$	0.86	$	0.91
Diluted	$	0.40	$	0.45	$	0.84	$	0.89

(15) Litigation

The Corporation is involved in various claims and legal proceedings arising out of the ordinary course of business. Management is of the opinion, based on its review with counsel of the development of such matters to date, that the ultimate disposition of such matters will not materially affect the consolidated financial position or results of operations of the Corporation.

-23-

Table of Contents

With respect to the unaudited consolidated financial statements of Washington Trust Bancorp, Inc. and Subsidiaries at June 30, 2007 and for the three and six months ended June 30, 2007 and 2006, KPMG LLP has made a review (based on the standards of the Public Company Accounting Oversight Board (United States)) and not an audit, set forth in their separate report dated November 19, 2007 appearing below. That report does not express an opinion on the interim unaudited consolidated financial information. KPMG LLP has not carried out any significant or additional audit tests beyond those which would have been necessary if their report had not been included. Accordingly, such report is not a “report” or “part of the Registration Statement” within the meaning of Sections 7 and 11 of the Securities Act of 1933, as amended, and the liability provisions of Section 11 of the Securities Act do not apply.

Report of Independent Registered Public Accounting Firm

The Board of Directors and Shareholders

Washington Trust Bancorp, Inc.:

We have reviewed the accompanying consolidated balance sheet of Washington Trust Bancorp, Inc. and Subsidiaries (the Corporation) as of June 30, 2007, the related consolidated statements of income for the three and six-month periods ended June 30, 2007 and 2006, and the related consolidated statements of cash flows for the six-month periods ended June 30, 2007 and 2006. These consolidated financial statements are the responsibility of the Corporation’s management.

We conducted our review in accordance with the standards of the Public Company Accounting Oversight Board (United States). A review of interim financial information consists principally of applying analytical procedures and making inquiries of persons responsible for financial and accounting matters. It is substantially less in scope than an audit conducted in accordance with the standards of the Public Company Accounting Oversight Board (United States), the objective of which is the expression of an opinion regarding the consolidated financial statements taken as a whole. Accordingly, we do not express such an opinion.

Based on our review, we are not aware of any material modifications that should be made to the consolidated financial statements referred to above for them to be in conformity with U.S. generally accepted accounting principles.

We have previously audited, in accordance with standards established by the Public Company Accounting Oversight Board (United States), the consolidated balance sheet of Washington Trust Bancorp, Inc. and Subsidiaries as of December 31, 2006, and the related consolidated statements of income, changes in shareholders’ equity and cash flows for the year then ended (not presented herein); and in our report dated March 12, 2007, we expressed an unqualified opinion on those consolidated financial statements. In our opinion, the information set forth in the consolidated balance sheet as of December 31, 2006, is fairly stated, in all material respects, in relation to the consolidated balance sheet from which it has been derived.

As discussed in Note 1, the Corporation restated its consolidated financial statements as of and for the three and six-month periods ended June 30, 2007.

KPMG LLP

Providence, Rhode Island

November 19, 2007

-24-

Table of Contents

ITEM 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Forward-Looking Statements

This report contains certain statements that may be considered “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements, other than statements of historical facts, including statements regarding our strategy, effectiveness of investment programs, evaluations of future interest rate trends and liquidity, expectations as to growth in assets, deposits and results of operations, success of acquisitions, future operations, market position, financial position, and prospects, plans, goals and objectives of management are forward-looking statements. The actual results, performance or achievements of the Corporation could differ materially from those projected in the forward-looking statements as a result of, among other factors, changes in general national or regional economic conditions, changes in interest rates, reductions in the market value of wealth management assets under administration, reductions in loan demand, reductions in deposit levels necessitating increased borrowing to fund loans and investments, changes in loan default and charge-off rates, changes in the size and nature of the Corporation’s competition, changes in legislation or regulation and accounting principles, policies and guidelines, unanticipated consequences of the restatement; the review and audit by our independent auditor of our 2007 financial statements; the consequences of the reclassification of the held-to-maturity securities portfolio to the available-for-sale category; the financial impact of the foregoing; and changes in the assumptions used in making such forward-looking statements. The Corporation assumes no obligation to update forward-looking statements or update the reasons actual results, performance or achievements could differ materially from those provided in the forward-looking statements, except as required by law.

Critical Accounting Policies

Accounting policies involving significant judgments and assumptions by management that have, or could have, a material impact on the carrying value of certain assets and impact income are considered critical accounting policies. The Corporation’s accounting and reporting policies comply with U.S. generally accepted accounting principles and conform to general practices within the banking industry. The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions. The financial position and results of operations can be affected by these estimates and assumptions, which are important in understanding the reported results. Management has discussed the development and the selection of critical accounting policies with the Audit Committee of our board of directors. As discussed in our 2006 Annual Report on Form 10-K, we have identified the allowance for loan losses, accounting for acquisitions and review of goodwill and intangible assets for impairment, other-than-temporary impairment of investment securities, defined benefit pension obligations, interest income recognition, and tax estimates as critical accounting policies. There have been no significant changes in the methods or assumptions used in the accounting policies that require material estimates and assumptions.

Recent Events

In June 2007, Washington Trust opened its 17^th branch located in Cranston, Rhode Island. This branch office is the second location in Cranston.

Results of Operations

Overview

The Corporation is restating its previously reported operating results for the three and six months ended June 30, 2007 with a reduction in net income of $828 thousand, or $0.06 per diluted share. This restatement was solely related to accounting errors in connection with sales of certain held-to-maturity investment securities conducted in the second quarter of 2007. See additional discussion regarding the restatement in the Explanatory Note and Note 1 to the Consolidated Financial Statements. Net income for the second quarter of 2007 was $5.5 million, or 40 cents per diluted share, (as restated). Net income for the second quarter of last year totaled $6.2 million, or 45 cents per diluted share. The returns on average equity and average assets for the quarter ended June 30, 2007 were 12.57% (as restated) and 0.92% (as restated), respectively, compared to 15.28% and 1.02%, respectively, for the same period in 2006.

Net income for the six months ended June 30, 2007 amounted to $11.5 million, or 84 cents per diluted share, (as restated) compared to the $12.3 million, or 89 cents per diluted share, reported for the same period a year ago. The returns on average equity and average assets for the first half of 2007 were 13.12% (as restated) and 0.96% (as restated), respectively, compared to 15.19% and 1.02%, respectively, for the comparable period in 2006.

-25-

Table of Contents

Selected financial highlights are presented in the table below.

(Dollars in thousands, except per share amounts)
	Three Months						Six Months
	As Restated						As Restated
Periods ended June 30,	2007			2006			2007			2006

Earnings:
Net income	$	5,482		$	6,177		$	11,457		$	12,250
Diluted earnings per share		0.40			0.45			0.84			0.89
Dividends declared per common share		0.20			0.19			0.40			0.38

Select Ratios:
Return on average assets		0.92	%		1.02	%		0.96	%		1.02	%
Return on average shareholders equity		12.57	%		15.28	%		13.12	%		15.19	%
Interest rate spread (taxable equivalent basis)		2.39	%		2.43	%		2.43	%		2.49	%
Net interest margin (taxable equivalent basis)		2.76	%		2.75	%		2.79	%		2.79	%

Net Interest Income

Net interest income is the difference between interest earned on loans and securities and interest paid on deposits and other borrowings, and continues to be the primary source of Washington Trust’s operating income. Net interest income is affected by the level of interest rates, changes in interest rates and changes in the amount and composition of interest-earnings assets and interest-bearing liabilities. Included in interest income are loan prepayment fees and certain other fees, such as late charges.

Net interest income for the three months ended June 30, 2007 decreased $290 thousand, or 1.9%, (as restated) from the same period in 2006, and for the six months ended June 30, 2007, declined $835 thousand, or 2.7%, (as restated) from the comparable period a year earlier. The decline in net interest income was due to the fact that rates paid on deposits and borrowings have risen faster than earning-asset yields and a higher rate of growth was experienced in higher cost deposit categories. In addition, the average balance of total interest-earnings assets have declined somewhat in 2007 compared to 2006.

The following discussion presents net interest income on a fully taxable equivalent (“FTE”) basis by adjusting income and yields on tax–exempt loans and securities to be comparable to taxable loans and securities. For more information see the section entitled “Average Balances / Net Interest Margin - Fully Taxable Equivalent (FTE) Basis” below.

FTE net interest income for the quarter ended June 30, 2007 decreased $166 thousand, or 1.1%, (as restated) from the second quarter of 2006, and for the six months ended June 30, 2007, declined $594 thousand, or 1.9%, (as restated) from the same period a year earlier. The net interest margin (FTE net interest income as a percentage of average interest–earnings assets) for the three months ended June 30, 2007 was 2.76% (as restated), essentially unchanged from the same period a year earlier. While the net interest margin was unchanged from the second quarter of 2006, in that quarter of last year, no dividend income was recognized nor included in net interest income on the Corporation’s investment in Federal Home Loan Bank of Boston (“FHLBB”) stock due to a timing change made by the FHLBB in its dividend payment schedule. The Corporation estimated, at that time, that the loss of that dividend income negatively affected net interest income and net interest margin for the second quarter 2006 by approximately $450 thousand, or 8 basis points. The net interest margin for the six months ended June 30, 2007 was 2.79% (as restated), compared to 2.79% for the same period a year ago. Included in net interest income in 2007 was interest recovery of $322 thousand received in the first quarter on a previously charged off loan. This interest recovery accounted for 3 basis points of the net interest margin for the six months ended June 30, 2007.

Average interest-earning assets for the three and six months ended June 30, 2007 decreased $38.8 million (as restated) and $36.8 million (as restated), respectively, from the amounts reported for the same periods last year. This decrease was mainly due to reductions in the securities portfolio, offset in part by growth in the loan portfolio. Total average loans for the three and six months ended June 30, 2007 increased $55.9 million and $51.9 million, respectively, from the comparable 2006 periods. The yield on total loans for the three and six months ended June 30, 2007 increased 10 and 22 basis points, respectively, from the comparable 2006 periods. Loan prepayment and other fees included in interest income for the three

-26-

Table of Contents

and six months ended June 30, 2007 were $90 thousand and $192 thousand, respectively, compared to $326 thousand and $460 thousand for the same periods in 2006. Total average securities for the three and six months ended June 30, 2007 decreased $94.7 million (as restated) and $88.7 million (as restated), respectively. The relatively flat yield curve made reinvestment of maturing balances unattractive relative to funding costs during these periods. The FTE rate of return on securities for the three and six months ended June 30, 2007 increased 69 basis points (as restated) and 60 basis points (as restated) from the comparable 2006 periods. The increase in the total yield on securities reflects a combination of higher yields on variable rate securities tied to short-term interest rates, sale or runoff of lower yielding securities and higher marginal rates on reinvestment of cash flows relative to the prior year. The Corporation continues to consider appropriate strategies to manage rising funding costs and more slowly increasing investment yields given the relatively flat yield curve.

For the three and six months ended June 30, 2007, average interest-bearing liabilities declined $46.9 million (as restated) and $37.1 million (as restated), respectively, from the amounts reported for the comparable periods last year. The Corporation experienced growth in money market and savings accounts and other borrowed funds, and declines in NOW accounts, time deposits and FHLB advances. The decline in time deposits resulted from decreases in average brokered certificates of deposit, which are utilized by the Corporation as part of its overall funding program along with FHLB advances and other sources. Average brokered certificates of deposit for the three and six months ended June 30, 2007 decreased $59.2 million and $51.1 million, respectively. The average rate paid on brokered certificates of deposit for the second quarter and first six months of 2007 was unchanged and increased 3 basis points, respectively, from the comparable periods in 2006. The average balance of FHLB advances for the three and six months ended June 30, 2007 decreased $83.6 million (as restated) and $81.8 million (as restated), respectively, while the average rate paid on FHLB advances increased 20 basis points (as restated) and 27 basis points, respectively, from the same periods a year ago.

-27-

Table of Contents

Average Balances / Net Interest Margin - Fully Taxable Equivalent (FTE) Basis

The following tables present average balance and interest rate information. Tax-exempt income is converted to a fully taxable equivalent (“FTE”) basis using the statutory federal income tax rate. For dividends on corporate stocks, the 70% federal dividends received deduction is also used in the calculation of tax equivalency. Unrealized gains (losses) on available for sale securities are excluded from the average balance and yield calculations. Nonaccrual and renegotiated loans, as well as interest earned on these loans (to the extent recognized in the Consolidated Statements of Income) are included in amounts presented for loans.

Three months ended June 30,	2007							2006
	(As Restated)
	Average				Yield/			Average				Yield/
(Dollars in thousands)	Balance		Interest		Rate			Balance		Interest		Rate
Assets:
Residential real estate loans	$	590,226	$	7,812		5.31	%	$	590,595	$	7,505		5.10	%
Commercial and other loans		615,606		11,730		7.64	%		568,937		11,049		7.79	%
Consumer loans		282,408		4,911		6.98	%		272,819		4,633		6.81	%
Total loans		1,488,240		24,453		6.59	%		1,432,351		23,187		6.49	%
Federal funds sold and
other short-term investments		16,951		184		4.36	%		12,827		150		4.69	%
Taxable debt securities		608,223		7,839		5.17	%		737,987		8,648		4.70	%
Nontaxable debt securities		78,964		1,112		5.65	%		39,659		570		5.76	%
Corporate stocks and FHLB stock		42,806		763		7.15	%		51,128		343		2.69	%
Total securities		746,944		9,898		5.32	%		841,601		9,711		4.63	%
Total interest-earning assets		2,235,184		34,351		6.16	%		2,273,952		32,898		5.80	%
Non interest-earning assets		158,903							154,648
Total assets	$	2,394,087						$	2,428,600
Liabilities and Shareholders’ Equity:
NOW accounts	$	168,742	$	64		0.15	%	$	177,260	$	80		0.18	%
Money market accounts		293,245		2,869		3.92	%		233,489		1,835		3.15	%
Savings deposits		196,647		661		1.35	%		195,251		274		0.56	%
Time deposits		837,223		9,621		4.61	%		871,519		8,972		4.13	%
FHLB advances		471,026		5,112		4.35	%		554,639		5,745		4.15	%
Junior subordinated debentures		22,681		338		5.98	%		22,681		338		5.98	%
Other borrowed funds		25,764		289		4.51	%		7,346		87		4.75	%
Total interest-bearing liabilities		2,015,328		18,954		3.77	%		2,062,185		17,331		3.37	%
Demand deposits		173,473							182,546
Other liabilities		30,852							22,184
Shareholders’ equity		174,434							161,685
Total liabilities and shareholders’ equity	$	2,394,087						$	2,428,600
Net interest income (FTE)			$	15,397						$	15,567
Interest rate spread						2.39	%						2.43	%
Net interest margin						2.76	%						2.75	%

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

(Dollars in thousands)

Three months ended June 30,	2007		2006
Commercial and other loans	$	39	$	57
Nontaxable debt securities		353		199
Corporate stocks		78		94

-28-

Table of Contents

Six months ended June 30,	2007							2006
	(As Restated)
	Average				Yield/			Average				Yield/
(Dollars in thousands)	Balance		Interest		Rate			Balance		Interest		Rate
Assets:
Residential real estate loans	$	591,138	$	15,585		5.32	%	$	590,217	$	14,909		5.09	%
Commercial and other loans		601,425		23,102		7.75	%		562,511		21,303		7.64	%
Consumer loans		281,992		9,736		6.96	%		269,960		8,922		6.66	%
Total loans		1,474,555		48,423		6.62	%		1,422,688		45,134		6.40	%
Federal funds sold and
other short-term investments		15,231		375		4.97	%		11,510		265		4.64	%
Taxable debt securities		615,562		15,631		5.12	%		737,776		17,060		4.66	%
Nontaxable debt securities		74,332		2,090		5.67	%		37,430		1,074		5.79	%
Corporate stocks and FHLB stock		43,136		1,563		7.30	%		50,241		1,104		4.43	%
Total securities		748,261		19,659		5.30	%		836,957		19,503		4.70	%
Total interest-earning assets		2,222,816		68,082		6.18	%		2,259,645		64,637		5.77	%
Non interest-earning assets		164,934							152,019
Total assets	$	2,387,750						$	2,411,664
Liabilities and Shareholders’ Equity:
NOW accounts	$	169,206	$	132		0.16	%	$	173,859	$	147		0.17	%
Money market accounts		293,613		5,680		3.90	%		230,911		3,442		3.01	%
Savings deposits		201,086		1,371		1.38	%		199,984		561		0.57	%
Time deposits		834,870		19,009		4.59	%		861,464		17,249		4.04	%
FHLB advances		469,246		10,080		4.33	%		551,035		11,104		4.06	%
Junior subordinated debentures		22,681		676		6.01	%		22,681		676		6.01	%
Other borrowed funds		19,316		439		4.58	%		7,183		166		4.67	%
Total interest-bearing liabilities		2,010,018		37,387		3.75	%		2,047,117		33,345		3.28	%
Demand deposits		172,232							181,257
Other liabilities		30,786							21,972
Shareholders’ equity		174,714							161,318
Total liabilities and shareholders’ equity	$	2,387,750						$	2,411,664
Net interest income (FTE)			$	30,695						$	31,292
Interest rate spread						2.43	%						2.49	%
Net interest margin						2.79	%						2.79	%

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

(Dollars in thousands)

Six months ended June 30,	2007		2006
Commercial and other loans	$	75	$	107
Nontaxable debt securities		663		375
Corporate stocks		160		178

-29-

Table of Contents

The following table presents certain information on a FTE basis regarding changes in our interest income and interest expense for the periods indicated. The net change attributable to both volume and rate has been allocated proportionately.

(As Restated)	Three months ended									Six months ended
	June 30, 2007 vs. 2006									June 30, 2007 vs. 2006
	Increase (decrease) due to									Increase (decrease) due to
(Dollars in thousands)	Volume			Rate			Net Chg			Volume			Rate			Net Chg
Interest on interest-earning assets:
Residential real estate loans	$	(5	)	$	312		$	307		$	23		$	653		$	676
Commercial and other loans		895			(215	)		680			1,489			309			1,798
Consumer loans		163			116			279			405			410			815
Federal funds sold and other short-term investments		46			(11	)		35			91			19			110
Taxable debt securities		(1,618	)		810			(808	)		(3,004	)		1,575			(1,429	)
Nontaxable debt securities		555			(11	)		544			1,039			(21	)		1,018
Corporate stocks and FHLB stock		(63	)		483			420			(175	)		634			459
Total interest income		(27	)		1,484			1,457			(132	)		3,579			3,447
Interest on interest-bearing liabilities:
NOW accounts		(4	)		(12	)		(16	)		(5	)		(10	)		(15	)
Money market accounts		529			505			1,034			1,071			1,167			2,238
Savings deposits		2			385			387			4			806			810
Time deposits		(364	)		1,013			649			(543	)		2,303			1,760
FHLB advances		(899	)		266			(633	)		(1,726	)		702			(1,024	)
Junior subordinated debentures		–			–			–			–			–			–
Other borrowed funds		207			(5	)		202			275			(3	)		272
Total interest expense		(529	)		2,152			1,623			(924	)		4,965			4,041
Net interest income	$	502		$	(668	)	$	(166	)	$	792		$	(1,386	)	$	(594	)

Provision and Allowance for Loan Losses

The Corporation’s loan loss provision charged to earnings amounted to $300 thousand and $600 thousand, respectively, for the three and six months ended June 30, 2007, unchanged from the amounts recorded in 2006. The allowance for loan losses was $19.3 million, or 1.30% of total loans, at June 30, 2007, compared to $18.5 million, or 1.29%, at June 30, 2006. See additional discussion under the caption “Asset Quality” for further information on the Allowance for Loan Losses.

Noninterest Income

Noninterest income is an important source of revenue for Washington Trust. Noninterest income as a percent of total revenues (net interest income plus noninterest income) amounted to 42.9% in the second quarter of 2006 and 42.7% (as restated) in the second quarter of 2007. Total noninterest income for the second quarter of 2007 increased $324 thousand, or 2.8%, (as restated) from the same quarter a year ago. For the six months ended June 30, 2007, total noninterest income increased $1.4 million, or 6.7%, (as restated) from the comparable 2006 period.

-30-

Table of Contents

The following table presents a noninterest income comparison for the three and six months ended June 30, 2007 and 2006:

(Dollars in thousands)	Three Months											Six Months

Periods ended June 30	2007			2006		$ Chg			% Chg			2007		2006		$ Chg			% Chg
Noninterest income:
Wealth management services:					,
Trust and investment advisory fees		5,252			4,682		570			12	%		10,290		9,309		981			11	%
Mutual fund fees		1,352			1,214		138			11	%		2,614		2,344		270			12	%
Financial planning, commissions and other service fees		889			841		48			6	%		1,459		1,524		(65	)		(4	%)
Wealth management services		7,493			6,737		756			11	%		14,363		13,177		1,186			9	%
Service charges on deposit accounts		1,220			1,236		(16	)		(1	)%		2,345		2,355		(10	)		–	%
Merchant processing fees		1,829			1,656		173			10	%		3,033		2,703		330			12	%
Income from BOLI		399			346		53			15	%		790		625		165			26	%
Net gains on loan sales and commissions
on loans originated for others		510			336		174			52	%		774		612		162			26	%
Other income		372			371		1			–	%		730		671		59			9	%
Subtotal		11,823			10,682		1,141			11	%		22,035		20,143		1,892			9	%
Net realized (losses) gains
on securities (1)		(700	)		765		(1,465	)		(192	)%		336		824		(488	)		(59	%)
Total noninterest income (1)	$	11,123		$	11,447		(324	)		(3	)%	$	22,371	$	20,967	$	1,404			7	%

(1)	Net realized (losses) gains on securities and total noninterest income for the three and six months ended June 30, 2007 reflects the restatement of second quarter 2007 results. Reference is made to Note 1 and Note 3 of the Consolidated Financial Statements.

Wealth management revenues for the three and six months ended June 30, 2007 increased by 11.2% and 9.0%, respectively, over the same periods in 2006. Revenue from wealth management services is largely dependent on the value of assets under administration and is closely tied to the performance of the financial markets. Assets under administration totaled $3.948 billion at June 30, 2007, up $253.6 million, or 6.9%, in the first six months of 2007 and up $523.7 million, or 15.3%, from June 30, 2006. This growth was due to financial market appreciation and business development efforts. The following table presents the changes in wealth management assets under administration for the three and six month periods ended June 30, 2007:

(Dollars in thousands)	Three Months		Six Months

Periods ended June 30,	2007		2007
Balance at the beginning of period	$	3,806,274	$	3,694,813
Net market appreciation and income		113,656		161,725
Net customer cash flows		28,460		91,852
Balance at the end of period	$	3,948,390	$	3,948,390

Merchant processing fees for the three and six months ended June 30, 2007 increased 10.4% and 12.2%, respectively, from the corresponding periods a year ago due to increases in the volume of transactions processed for existing and new customers. Merchant processing fees represent charges to merchants for credit card transactions processed.

Income from bank-owned life insurance (“BOLI”) increased $53 thousand and $165 thousand, respectively, for the three and six months ended June 30, 2007. The increase was largely attributable to the purchase of an additional $8.0 million in BOLI during the second quarter of 2006.

For the three and six months ended June 30, 2007, net gains on loan sales and commissions on loans originated for others increased $174 thousand and $162 thousand, respectively, due to increased sales of residential mortgage loans.

Net realized losses on sales of securities for the three months ended June 30, 2007 amounted to $700 thousand (as restated) compared to net realized gains of $765 thousand for the same period in 2006. These amounts included $397 thousand and $381 thousand of gains recognized in the second quarter of 2007 and 2006, respectively, resulting from the Corporation’s annual contribution of appreciated equity securities to the Corporation’s charitable foundation. The cost of the annual contributions, included in noninterest expenses, amounted to $520 thousand and

-31-

Table of Contents

$513 thousand for the second quarter of 2007 and 2006, respectively. In addition, net realized securities gains of $195 thousand were recognized in the second quarter of 2007 due to certain debt and equity securities that were called prior to maturity by the issuers. Also in the second quarter of 2007, $1.3 million of net realized losses (as restated) were recognized on the sale of debt and equity securities. The year to date decrease in net realized gains on securities was largely due to the held to maturity debt securities that were sold in the second quarter of 2007, resulting in the recognition of $1.7 million of net realized losses (as restated). See additional discussion on securities in Note 3 to the Consolidated Financial Statements. Reference is made to the Explanatory Note and to Note 1 to the Consolidated Financial Statements for discussion on the restatement.

Noninterest Expense

Noninterest expenses amounted to $17.8 million (as restated) for the second quarter of 2007, up $480 thousand, or 2.8%, (as restated) from the same quarter a year ago. For the six months ended June 30, 2007, noninterest expense totaled $34.9 million (as restated), up $1.9 million, or 5.7% (as restated). During the first quarter of 2007, the Corporation prepaid $26.5 million in higher cost advances from FHLBB, resulting in a debt prepayment penalty charge, recorded in noninterest expense, of $1.1 million. The source of funds for the paydowns was maturities of investments as well as other borrowings. Excluding debt prepayment penalty expense, noninterest expenses increased $818 thousand, or 2.5%, (as restated) over the same six-month period last year.

The following table presents a noninterest expense comparison for the three and six months ended June 30, 2007 and 2006:

(Dollars in thousands)	Three Months										Six Months

Periods ended September 30	2007		2006		$ Chg			% Chg			2007		2006		$ Chg			% Chg
Noninterest expense:
Salaries and employee benefits	$	10,285	$	9,830	$	455			5	%	$	20,097	$	19,449	$	648			3	%
Net occupancy		1,038		1,018		20			2	%		2,055		1,972		83			4	%
Equipment		861		881		(20	)		(2	%)		1,693		1,680		13			1	%
Merchant processing costs		1,558		1,407		151			11	%		2,577		2,294		283			12	%
Outsourced services		535		496		39			8	%		1,054		1,014		40			4	%
Advertising and promotion		572		681		(109	)		(16	%)		1,001		1,118		(117	)		(11	%)
Legal, audit and professional fees		404		403		1			–	%		854		779		75			10	%
Amortization of intangibles		348		406		(58	)		(14	%)		716		811		(95	)		(12	%)
Debt prepayment penalties		–		–		–			–	%		1,067		–		1,067			100	%
Other (1)		2,159		2,158		1			–	%		3,755		3,867		(112	)		(3	%)
Total noninterest expense (1)	$	17,760	$	17,280	$	480			3	%	$	34,869	$	32,984	$	1,885			6	%

(1)	Other and total noninterest expense for the three and six months ended June 30, 2007 reflects the restatement of second quarter 2007 results. Reference is made to Note 1 and Note 3 of the Consolidated Financial Statements.

Salaries and employee benefit expense, the largest component of noninterest expense, totaled $10.3 million and $20.1 million, respectively, for the three and six months ended June 30, 2007, up $455 thousand and $648 thousand, respectively, from the same periods in 2006. The increase was primarily attributable to increases in salaries and wages and performance-based compensation plans.

Merchant processing costs for the three and six months ended June 30, 2007 increased $151 thousand and $283 thousand from the comparable periods in 2006 due to increases in the volume of transactions processed for existing and new customers. Merchant processing costs represent third-party costs incurred that are directly attributable to handling merchant credit card transactions.

Advertising and promotion expense for the three and six months ended June 30, 2007 decreased by 16% and 11%, respectively, from the same periods in 2006 due to timing of promotions.

-32-

Table of Contents

Legal, audit and professional fees for the six months ended June 30, 2007 increased $75 thousand, or 9.6%, from the same period last year primarily due to increased consulting expenses.

Debt prepayment penalty expense, resulting from the first quarter 2007 prepayment of $26.5 million in higher cost advances from the FHLBB, amounted to $1.1 million for the six months ended June 30, 2007.

Income Taxes

Income tax expense amounted to $2.5 million (as restated) and $5.2 million (as restated), respectively, for the three and six months ended June 30, 2007 compared to $2.9 million and $5.8 million, respectively for the same periods in 2006. The Corporation’s effective tax rate for the three and six months ended June 30, 2007 was 31.4%, down slightly from 32.0% for the same periods in 2006. These rates differed from the federal rate of 35% due to the benefits of tax-exempt income, the dividends received deduction and income from BOLI.

Financial Condition

Summary

Total assets amounted to $2.394 billion (as restated) at June 30, 2007, down $5.3 million (as restated) from December 31, 2006. Total liabilities declined $3.4 million in the first half of 2007, with other borrowings increasing $12.9 million, total deposits decreasing $8.9 million, and FHLB advances decreasing $5.7 million. Shareholders’ equity totaled $171.2 million (as restated) at June 30, 2007, compared to $173.1 million at December 31, 2006.

Securities

Washington Trust’s securities portfolio is managed to generate interest income, to implement interest rate risk management strategies, and to provide a readily available source of liquidity for balance sheet management. At June 30, 2007 the securities portfolio totaled $676.2 million (as restated), down $27.6 million (as restated) from December 31, 2006 primarily due to sales and maturities. In connection with a planned early adoption of SFAS No. 159, the Corporation sold certain held to maturity debt securities on April 13, 2007. The Corporation subsequently decided not to early-adopt SFAS No. 159 and realized securities losses of $1.7 million were recognized in the second quarter of 2007 (as restated). In addition, the remaining held to maturity portfolio was reclassified to the available for sale category as of April 13, 2007. The Corporation will not be able to classify securities in the held to maturity category for a period of two years from the April 13, 2007 sales date as a result of this action. See additional discussion in the Explanatory Note and in Note 1 to the Consolidated Financial Statements.

The net unrealized losses on securities available for sale amounted to $6.9 million (as restated) at June 30, 2007, compared to net unrealized losses on securities available for sale and held to maturity of $1.7 million at December 31, 2006. The increase in unrealized losses in the first half of 2007 was primarily attributable to the effect an increase in the intermediate to long term rates had on the Corporation’s securities portfolio. See Note 3 to the Consolidated Financial Statements for detail of unrealized gains and losses on securities.

Federal Home Loan Bank Stock

The Corporation is required to maintain a level of investment in FHLB stock that currently is based on the level of its FHLB advances. As of June 30, 2007 and 2006, the Corporation’s investment in FHLB stock totaled $28.7 million.

Loans

Total loans increased by $29.2 million, or 2.0%, in the first half of 2007, including $35.6 million, or 6.1%, in commercial loan growth. Residential real estate loans declined by $5.3 million, or 0.9%, and consumer loans decreased by $1.1 million, or 0.4%, during the six months ended June 30, 2007.

Asset Quality

Allowance for Loan Losses

Establishing an appropriate level of allowance for loan losses necessarily involves a high degree of judgment. The Corporation uses a methodology to systematically measure the amount of estimated loan loss exposure inherent in the loan portfolio for purposes of establishing a sufficient allowance for loan losses. For a more detailed discussion on the allowance for loan losses, see additional information in Item 7 under the caption “Application of Critical Accounting Policies and Estimates” of Washington Trust’s Annual Report on Form 10-K for the fiscal year ended December 31, 2006.

-33-

Table of Contents

The allowance for loan losses is management’s best estimate of the probable loan losses incurred as of the balance sheet date. The allowance is increased by provisions charged to earnings and by recoveries of amounts previously charged off, and is reduced by charge-offs on loans.

At June 30, 2007, the allowance for loan losses was $19.3 million, or 1.30% of total loans, and 651% of total nonaccrual loans. This compares with an allowance of $18.9 million, or 1.29% of total loans, and 694% of nonaccrual loans at December 31, 2006. Loan charge-offs, net of recoveries, amounted to $167 thousand and $38 thousand, respectively, for the six months ended June 30, 2007 and 2006.

Nonperforming Assets

Nonperforming assets are summarized in the following table:

(Dollars in thousands)	June 30,			December 31,
	2007			2006
Nonaccrual loans 90 days or more past due	$	2,013		$	1,470
Nonaccrual loans less than 90 days past due		956			1,253
Total nonaccrual loans		2,969			2,723
Other real estate owned, net		–			–
Total nonperforming assets	$	2,969		$	2,723
Nonaccrual loans as a percentage of total loans		0.20	%		0.19	%
Nonperforming assets as a percentage of total assets		0.12	%		0.11	%
Allowance for loan losses to nonaccrual loans		650.96	%		693.87	%
Allowance for loan losses to total loans		1.30	%		1.29	%

There were no accruing loans 90 days or more past due at June 30, 2007 or December 31, 2006.

Impaired loans consist of all nonaccrual commercial loans. At June 30, 2007, the recorded investment in impaired loans was $2.0 million, which had a related allowance of $11 thousand. Also during the six months ended June 30, 2007, interest income recognized on impaired loans amounted to approximately $291 thousand. Interest income on impaired loans is recognized on a cash basis only.

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

(Dollars in thousands)	June 30,		December 31,
	2007		2006
Residential real estate	$	698	$	721
Commercial:
Mortgages		1,385		981
Construction and development		–		–
Other		645		831
Consumer		241		190
Total nonaccrual loans	$	2,969	$	2,723

Deposits

Deposits totaled $1.669 billion at June 30, 2007, down $8.9 million, or 0.5%, from December 31, 2006. Excluding a $16.3 million decrease in brokered certificates of deposit, in-market deposits were up $7.4 million, or 0.5%, for the six months ended June 30, 2007. Deposit gathering continues to be extremely competitive.

Demand deposits decreased $9.3 million, or 5.0%, from December 31, 2006. NOW account balances were down $764 thousand, or 0.4%, from the end of 2006. Savings deposits declined $9.9 million, or 4.8%, during the six months ended June 30, 2007. Money market account balances increased $3.0 million, or 1.1%, in the first half of 2007. Time deposits (including brokered certificates of deposit) were up $8.0 million, or 1.0%, during the first half of 2007. The Corporation utilizes brokered time deposits as part of its overall funding program along with other sources. Brokered time deposits decreased $16.3 million, or 9.3%, during the first six months of 2007 and amounted

-34-

Table of Contents

to $159.3 million at June 30, 2007. Excluding the brokered time deposits, time deposits rose $7.4 million, or 0.5%, during the six months ended June 30, 2007 due to growth in consumer and commercial certificates of deposit.

Borrowings

The Corporation utilizes advances from the FHLB as well as other borrowings as part of its overall funding strategy. FHLB advances are used to meet short-term liquidity needs, to purchase securities and to purchase loans from other institutions. FHLB advances declined $5.7 million during the six months ended June 30, 2007. See Note 8 to the Consolidated Financial Statements for additional information on borrowings.

Liquidity and Capital Resources

Liquidity is the ability of a financial institution to meet maturing liability obligations and customer loan demand. Washington Trust’s primary source of liquidity is deposits. Deposits (demand, NOW, money market, savings and time deposits) funded approximately 70% of total average assets in the first half of 2007. Other sources of funding include discretionary use of purchased liabilities (e.g., FHLB term advances and other borrowings), cash flows from the Corporation’s securities portfolios and loan repayments. In addition, securities designated as available for sale may be sold in response to short-term or long-term liquidity needs.

The Corporation’s Asset/Liability Committee (“ALCO”) establishes and monitors internal liquidity measures to manage liquidity exposure. Liquidity remained well within target ranges established by the ALCO during the first half of 2007.

For the six months ended June 30, 2007, net cash used in financing activities amounted to $4.0 million. In the first quarter of 2007, $19.5 million in securities sold under repurchase agreements were executed and $26.5 million in FHLB advances were prepaid. See additional discussion on borrowings in the Condensed Notes to Consolidated Financial Statements. Net cash used in investing activities totaled $19.5 million (as restated) for the six months ended June 30, 2007 and was used primarily to fund loan growth. Net cash provided by operating activities amounted to $9.6 million (as restated) for the six months ended June 30, 2007, and was generated primarily by net income. See the Corporation’s Consolidated Statements of Cash Flows for further information about sources and uses of cash. See additional discussion in Note 1 to the Consolidated Financial Statements for more information regarding the reclassification of the first quarter 2007 deferred acquisition obligation payment in the Consolidated Statements of Cash Flows.

Total shareholders’ equity amounted to $171.2 million (as restated) at June 30, 2007, down $1.9 million (as restated) since December 31, 2006. The increase in retained earnings reflected the Corporations net income of $11.5 million (as restated), and was offset in part by dividends declared of $5.3 million. The dividend represented a $0.20 per share dividend, an increase from the $0.19 per share rate paid throughout 2006, making 2007 the fifteenth consecutive year with a dividend increase. Under the Corporation’s 2006 Stock Repurchase Plan, 149,700 shares were repurchased at a total cost of $3.9 million during the first half of 2007.

The ratio of total equity to total assets amounted to 7.2% at June 30, 2007 and December 31, 2006, respectively. Book value per share as of June 30, 2007 and December 31, 2006 amounted to $12.87 (as restated) and $12.89, respectively. The tangible book value per share was $8.61 (as restated) at June 30, 2007, unchanged from the end of 2006.

-35-

Table of Contents

Contractual Obligations and Commitments

The Corporation has entered into numerous contractual obligations and commitments. The following table summarizes our contractual cash obligation and other commitments at June 30, 2007.

(Dollars in thousands)	Payments Due by Period
	Total		Less Than 1 Year		1-3 Years		4-5 Years		After 5 Years
Contractual Obligations:
FHLB advances (1)	$	468,827	$	168,995	$	177,108	$	58,895	$	63,829
Junior subordinated debentures		22,681		–		–		–		22,681
Operating lease obligations		4,243		869		1,246		801		1,327
Software licensing arrangements		1,201		671		406		124		–
Treasury, tax and loan demand note		3,868		3,868		–		–		–
Deferred acquisition obligations		3,810		1,945		1,865		–		–
Other borrowed funds		19,896		27		60		19,570		239
Total contractual obligations	$	524,526	$	176,375	$	180,685	$	79,390	$	88,076

(1)	All FHLB advances are shown in the period corresponding to their scheduled maturity.

(Dollars in thousands)	Amount of Commitment Expiration – Per Period
	Total		Less Than 1 Year		1-3 Years		4-5 Years		After 5 Years
Other Commitments:
Commercial loans	$	149,090	$	97,898	$	11,716	$	10,200	$	29,276
Home equity lines		181,477		339		3,721		7,829		169,588
Other loans		11,542		9,068		1,782		692		–
Standby letters of credit		9,210		9,210		–		–		–
Forward loan commitments to:
Originate loans		3,544		3,544		–		–		–
Sell loans		7,498		7,498		–		–		–
Total commitments	$	362,361	$	127,557	$	17,219	$	18,721	$	198,864

See additional discussion in Note 10 to the Consolidated Financial Statements for more information regarding the nature and business purpose of financial instruments with off-balance sheet risk and derivative financial instruments.

Off-Balance Sheet Arrangements

For the six months ended June 30, 2007, Washington Trust engaged in no off-balance sheet transactions reasonably likely to have a material effect on the consolidated financial condition.

Asset/Liability Management and Interest Rate Risk

The ALCO is responsible for establishing policy guidelines on liquidity and acceptable exposure to interest rate risk. Interest rate risk is the risk of loss to future earnings due to changes in interest rates. The objective of the ALCO is to manage assets and funding sources to produce results that are consistent with Washington Trust’s liquidity, capital adequacy, growth, risk and profitability goals.

The ALCO manages the Corporation’s interest rate risk using income simulation to measure interest rate risk inherent in the Corporation’s on-balance sheet and off-balance sheet financial instruments at a given point in time by showing the effect of interest rate shifts on net interest income over a 12-month horizon, the month 13 to month 24 horizon and a 60-month horizon. The simulations assume that the size and general composition of the Corporation’s balance sheet remain static over the simulation horizons and take into account the specific repricing, maturity, call options, and prepayment characteristics of differing financial instruments that may vary under different interest rate scenarios. The characteristics of financial instrument classes are reviewed periodically by the ALCO to ensure their accuracy and consistency.

The ALCO reviews simulation results to determine whether the Corporation’s exposure to a decline in net interest income remains within established tolerance levels over the simulation horizons and to develop appropriate strategies

-36-

Table of Contents

to manage this exposure. As of June 30, 2007 and December 31, 2006, net interest income simulations indicated that exposure to changing interest rates over the simulation horizons remained within tolerance levels established by the Corporation. The Corporation defines maximum unfavorable net interest income exposure to be a change of no more than 5% in net interest income over the first 12 months, no more than 10% over the second 12 months, and no more than 10% over the full 60-month simulation horizon. All changes are measured in comparison to the projected net interest income that would result from an “unchanged” rate scenario where both interest rates and the composition of the Corporation’s balance sheet remain stable for a 60-month period. In addition to measuring the change in net interest income as compared to an unchanged interest rate scenario, the ALCO also measures the trend of both net interest income and net interest margin over a 60-month horizon to ensure the stability and adequacy of this source of earnings in different interest rate scenarios.

The ALCO reviews a variety of interest rate shift scenario results to evaluate interest risk exposure, including scenarios showing the effect of steepening or flattening changes in the yield curve shape as well as parallel changes in interest rates. Because income simulations assume that the Corporation’s balance sheet will remain static over the simulation horizon, the results do not reflect adjustments in strategy that the ALCO could implement in response to rate shifts.

The following table sets forth the estimated change in net interest income from an unchanged interest rate scenario over the periods indicated for parallel changes in market interest rates using the Corporation’s on and off-balance sheet financial instruments as of June 30, 2007 and December 31, 2006. Interest rates are assumed to shift by a parallel 100 or 200 basis points upward or 100 basis points downward over the periods indicated, except for core savings deposits, which are assumed to shift by lesser amounts due to their relative historical insensitivity to market interest rate movements. Further, deposits are assumed to have certain minimum rate levels below which they will not fall. It should be noted that the rate scenarios shown do not necessarily reflect the ALCO’s view of the “most likely” change in interest rates over the periods indicated.

	June 30, 2007						December 31, 2006
	Months 1 - 12			Months 13 - 24			Months 1 - 12			Months 13 - 24
100 basis point rate decrease		-2.23	%		-1.69	%		-1.63	%		-2.47	%
100 basis point rate increase		-1.33	%		-5.97	%		-1.18	%		-5.03	%
200 basis point rate increase		-0.60	%		-9.15	%		-0.78	%		-8.01	%

The ALCO estimates that the exposure of net interest income to falling rates as compared to an unchanged rate scenario results from a more rapid decline in earning asset yields compared to rates paid in deposits. If rates were to fall and remain low for a sustained period, certain core savings and time deposit rates could decline more slowly and by a lesser amount than other market rates. Asset yields would likely decline more rapidly than deposit costs as current asset holdings mature or reprice, since cash flow from mortgage-related prepayments and redemption of callable securities would increase as market rates fall.

The neutral exposure of net interest income to rising rates in Year 1 as compared to an unchanged rate scenario results from a relative balance between anticipated increases in asset yields and funding costs over the near term. For simulation purposes, core savings deposit rate changes are anticipated to lag other market rates in both timing and magnitude. The ALCO’s estimate of interest rate risk exposure to rising rate environments, including those involving changes to the shape of the yield curve, incorporates certain assumptions regarding the shift in mix from low-cost core savings deposits to higher-cost deposit categories, which has characterized a shift in funding mix during the current rising interest rate cycle.

The negative exposure of net interest income to rising rates in Year 2 as compared to an unchanged rate scenario is primarily attributable to an increase in funding costs associated with retail deposits. Increases in interest rates have created greater growth in rate-sensitive money market and time deposits than growth in other lower-cost deposit categories. The ALCO remodeling process assumes that this shift in deposit mix towards higher cost deposit categories would continue if interest rates were to increase, and that this assumption accurately reflects historical operating conditions in rising rate cycles. Although asset yields would also increase in a rising interest rate environment, the cumulative impact of relative growth in the rate-sensitive higher cost deposit category suggests that by Year 2 of rising interest rate scenarios, the increase in the Corporation’s cost of funds could result in a relative decline in net interest margin compared to an unchanged rate scenario.

-37-

Table of Contents

While the ALCO reviews simulation assumptions and back-tests simulation results to ensure that they are reasonable and current, income simulation may not always prove to be an accurate indicator of interest rate risk or future net interest margin. Over time, the repricing, maturity and prepayment characteristics of financial instruments and the composition of the Corporation’s balance sheet may change to a different degree than estimated. Simulation modeling assumes a static balance sheet, with the exception of certain modeled deposit mix shifts from low-cost core savings deposits to higher-cost money market and time deposits noted above. The static balance sheet assumption does not necessarily reflect the Corporation’s expectation for future balance sheet growth, which is a function of the business environment and customer behavior. Another significant simulation assumption is the sensitivity of core savings deposits to fluctuations in interest rates. Income simulation results assume that changes in both core savings deposit rates and balances are related to changes in short-term interest rates. The assumed relationship between short-term interest rate changes and core deposit rate and balance changes used in income simulation may differ from the ALCO’s estimates. Lastly, mortgage-backed securities and mortgage loans involve a level of risk that unforeseen changes in prepayment speeds may cause related cash flows to vary significantly in differing rate environments. Such changes could affect the level of reinvestment risk associated with cash flow from these instruments, as well as their market value. Changes in prepayment speeds could also increase or decrease the amortization of premium or accretion of discounts related to such instruments, thereby affecting interest income.

The Corporation also monitors the potential change in market value of its available for sale debt securities in changing interest rate environments. The purpose is to determine market value exposure that may not be captured by income simulation, but which might result in changes to the Corporation’s capital position. Results are calculated using industry-standard analytical techniques and securities data. Available for sale equity securities are excluded from this analysis because the market value of such securities cannot be directly correlated with changes in interest rates. The following table summarizes the potential change in market value of the Corporation’s available for sale debt securities as of June 30, 2007 and December 31, 2006 resulting from immediate parallel rate shifts:

(Dollars in thousands)	Down 100		Up 200
	Basis		Basis
Security Type	Points		Points
U.S. Treasury and government-sponsored agency securities (noncallable) (as restated)	$	2,530	$	(4,658	)
U.S. government-sponsored agency securities (callable) (as restated)		1,247		(5,908	)
States and political subdivisions (as restated)		5,701		(12,627	)
Mortgage-backed securities (as restated)		8,905		(21,461	)
Corporate securities		361		(694	)
Total change in market value as of June 30, 2007 (as restated)	$	18,744	$	(45,348	)

Total change in market value as of December 31, 2006	$	11,567	$	(29,447	)

See additional discussion in Note 10 to the Corporation’s Consolidated Financial Statements for more information regarding the nature and business purpose of financial instruments with off-balance sheet risk and derivative financial instruments.

ITEM 3. Quantitative and Qualitative Disclosures About Market Risk

Information regarding quantitative and qualitative disclosures about market risk appears under Item 2, “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” under the caption “Asset/Liability Management and Interest Rate Risk.”

-38-

Table of Contents

PART II

Other Information

Item 6. Exhibits

(a) Exhibits. The following exhibits are included as part of this Form 10-Q:

Exhibit Number
15.1	Letter re: Unaudited Interim Financial Information - Filed herewith.
31.1	Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. – Filed herewith.
31.2	Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. – Filed herewith.
32.1	Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 – Filed herewith. (1)

(1)	These certifications are not “filed” for purposes of Section 18 of the Exchange Act or incorporated by reference into any filing under the Securities Act or the Exchange Act.

-39-

Table of Contents

SIGNATURES

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

		WASHINGTON TRUST BANCORP, INC.
		(Registrant)


Date: November 19, 2007	By:	/s/ John C. Warren
		John C. Warren
		Chairman and Chief Executive Officer
		(principal executive officer)


Date: November 19, 2007	By:	/s/ David V. Devault
		David V. Devault
		Executive Vice President, Secretary, Treasurer and Chief Financial Officer
		(principal financial and accounting officer)

-40-

Table of Contents

Exhibit Index

Exhibit Number
15.1	Letter re: Unaudited Interim Financial Information - Filed herewith.
31.1	Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. – Filed herewith.
31.2	Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. – Filed herewith.
32.1	Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 – Filed herewith. (1)

(1)	These certifications are not “filed” for purposes of Section 18 of the Exchange Act or incorporated by reference into any filing under the Securities Act or the Exchange Act.

-41-

Table of Contents