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

                                 FORM 10-Q/A

                QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF
                     THE SECURITIES EXCHANGE ACT OF 1934


For quarter ended       June 30, 2002
                        -------------

Commission file number  000-23904
                        ---------

                            SLADE'S FERRY BANCORP
                            ---------------------
           (Exact name of registrant as specified in its charter)

         Massachusetts                                     04-3061936
         -------------                                     ----------
(State or other jurisdiction of                         (I.R.S. Employer
 incorporation or organization)                      Identification Number)

       100 Slade's Ferry Avenue
        Somerset, Massachusetts                               02726
       ------------------------                               -----
(Address of principal executive offices)                    (Zip Code)

                                (508)675-2121
                                -------------
            (Registrant's telephone number, including area code)

Check 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
past 12 months (or for such shorter period that the registrant was required
to file such reports), and (2) has been subject to such filing requirements
for the past 90 days.

                           Yes   [X]      No   [ ]

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

  Common stock ($.01 par value) 3,907,334.821 shares as of June 30, 2002.
  -----------------------------------------------------------------------


<PAGE>


                                   PART I

ITEM 1

Financial Statements
--------------------

                    SLADE'S FERRY BANCORP AND SUBSIDIARY
                    CONDENSED CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
                                                 June 30, 2002    December 31, 2001
                                                 ----------------------------------
                                                  (Unaudited)


                                              <c>                 <c>
ASSETS:
Cash, due from banks and interest-bearing
 demand deposits with other banks                $ 17,675,120        $ 13,905,697
Money market mutual funds                             107,157              86,613
Federal Home Loan Bank overnight deposit           10,000,000           6,000,000
Federal funds sold                                 10,000,000           8,700,000
                                                 --------------------------------
      Cash and Cash Equivalents                    37,782,277          28,692,310
Interest-bearing time deposits with other
 banks                                                200,000             100,000
Investment securities(1)                           14,451,793          16,281,712
Investment securities available for sale(2)        78,687,504          79,105,537
Federal Home Loan Bank stock                        1,013,400           1,013,400
Loans, net                                        250,837,658         248,017,635
Premises and equipment                              6,289,264           6,455,837
Goodwill                                            2,173,368           2,173,368
Accrued interest receivable                         1,750,980           1,953,989
Cash surrender value of life insurance              8,907,716           7,697,441
Other assets                                        3,046,735           3,269,334
                                                 --------------------------------
TOTAL ASSETS                                     $405,140,695        $394,760,563
                                                 ================================
LIABILITIES & STOCKHOLDERS' EQUITY:
Deposits                                         $343,432,423        $337,043,342
Federal Home Loan Bank advances                    19,319,611          16,983,087
Other borrowed funds                                1,214,265             465,216
Other liabilities                                   1,890,203           1,749,787
                                                 --------------------------------
TOTAL LIABILITIES                                 365,856,502         356,241,432
                                                 --------------------------------
Preferred stockholders' equity in a
 subsidiary company                                    51,500              53,000
                                                 --------------------------------
STOCKHOLDERS' EQUITY:
Common stock                                           39,074              38,700
Paid in capital                                    27,255,306          26,761,997
Retained earnings                                  12,030,096          11,892,623
Accumulated other comprehensive loss                  (91,783)           (227,189)
                                                 --------------------------------

TOTAL STOCKHOLDERS' EQUITY                         39,232,693          38,466,131
                                                 --------------------------------
TOTAL LIABILITIES &
 STOCKHOLDERS' EQUITY                            $405,140,695        $394,760,563
                                                 ================================

<FN>
-------------------
<F1>  Investment securities are to be held to maturity and have a fair
      market value of $14,846,732 as of June 30, 2002 and $16,590,243 as of
      December 31, 2001.
<F2>  Securities classified as Available for Sale are stated at fair value
      with any unrealized gains or losses reflected as an adjustment in
      Stockholders' Equity.
</FN>
</TABLE>

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


<PAGE>  2


                    SLADE'S FERRY BANCORP AND SUBSIDIARY
           CONDENSED CONSOLIDATED STATEMENTS OF INCOME AND EXPENSE
                                 (UNAUDITED)
                          6 MONTHS ENDING JUNE 30,

<TABLE>
<CAPTION>
                                                   2002             2001
                                               ----------------------------


                                            <c>              <c>
INTEREST AND DIVIDEND INCOME:
Interest and fees on loans                     $ 8,814,539      $11,215,838
Interest and dividends on investments            2,358,874        2,461,663
Other interest                                     150,757          474,088
                                               ----------------------------
      Total interest and dividend income        11,324,170       14,151,589
                                               ----------------------------
INTEREST EXPENSE:
Interest on deposits                             3,666,473        6,146,620
Interest on Federal Home Loan Bank and
 other borrowed funds                              559,189          429,769
                                               ----------------------------
      Total interest expense                     4,225,662        6,576,389
                                               ----------------------------
      Net interest and dividend income           7,098,508        7,575,200
Provision for loan losses                          375,000          375,000
                                               ----------------------------
      Net interest and dividend income
       after provision for loan losses           6,723,508        7,200,200
                                               ----------------------------
OTHER INCOME:
Service charges on deposit accounts                281,629          282,319
Overdraft service charges                          130,405          132,024
Gain (loss) on sales of available for
 sale securities, net                               (2,818)               0
Cash surrender value of life insurance
 policies income                                   210,275          173,187
Other income                                       296,744          228,513
                                               ----------------------------
      Total other income                           916,235          816,043
                                               ----------------------------
OTHER EXPENSE:
Salaries and employee benefits                   3,559,419        3,544,121
Occupancy expense                                  418,445          466,914
Equipment expense                                  250,713          291,451
Stationery and supplies                            152,559          100,717
Professional fees                                  186,761          217,385
Marketing expense                                  190,659          221,163
Writedown on securities                            946,895                0
Other expense                                      864,639          913,555
                                               ----------------------------
      Total other expense                        6,570,090        5,755,306
                                               ----------------------------
Income before income taxes                       1,069,653        2,260,937
Income taxes                                       230,977          676,994
                                               ----------------------------
NET INCOME                                     $   838,676      $ 1,583,943
                                               ============================
Basic earnings per share                       $      0.22      $      0.42
                                               ============================
Diluted earnings per share                     $      0.21      $      0.42
                                               ============================
Basic average shares outstanding                 3,891,775        3,803,755
                                               ============================
Diluted average shares outstanding               3,922,520        3,806,017
                                               ============================
Dividends Per Share                            $      0.18      $      0.17
                                               ============================
Comprehensive Income (1)                       $   974,082      $ 1,993,596
                                               ============================

<FN>
-------------------
<F1>  Calculated using the change in accumulated other comprehensive income
      (loss) for the period and net income for the period.
</FN>
</TABLE>

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


<PAGE>  3


                    SLADE'S FERRY BANCORP AND SUBSIDIARY
           CONDENSED CONSOLIDATED STATEMENTS OF INCOME AND EXPENSE
                                 (UNAUDITED)
                          3 MONTHS ENDING JUNE 30,


<TABLE>
<CAPTION>
                                                    2002            2001
                                                 --------------------------


                                              <c>             <c>
INTEREST AND DIVIDEND INCOME:
Interest and fees on loans                       $4,294,794      $5,449,339
Interest and dividends on investments             1,157,692       1,210,047
Other interest                                       91,122         279,446
                                                 --------------------------
      Total interest and dividend income          5,543,608       6,938,832
                                                 --------------------------
INTEREST EXPENSE:
Interest on deposits                              1,717,491       3,041,649
Interest on Federal Home Loan Bank and
 other borrowed funds                               295,917         219,455
                                                 --------------------------
      Total interest expense                      2,013,408       3,261,104
                                                 --------------------------
      Net interest and dividend income            3,530,200       3,677,728
Provision for loan losses                           187,500         187,500
                                                 --------------------------
      Net interest and dividend income
       after provision for loan losses            3,342,700       3,490,228
                                                 --------------------------
OTHER INCOME:
Service charges on deposit accounts                 140,039         141,396
Overdraft service charges                            70,355          67,969
Gain (loss) on sales of available for
 sale securities, net                                     0               0
Cash surrender value of life insurance
 policies income                                     95,639          80,321
Other income                                        140,972         120,235
                                                 --------------------------
      Total other income                            447,005         409,921
                                                 --------------------------
OTHER EXPENSE:
Salaries and employee benefits                    1,768,918       1,761,019
Occupancy expense                                   207,252         218,123
Equipment expense                                   125,263         147,909
Stationery and supplies                              77,995          48,432
Professional fees                                   123,610         115,261
Marketing expense                                    89,680         119,565
Writedown on securities                             946,895               0
Other expense                                       458,626         487,748
                                                 --------------------------
      Total other expense                         3,798,239       2,898,057
                                                 --------------------------
Income before income taxes                           (8,534)      1,002,092
Income taxes                                        (65,288)        287,514
                                                 --------------------------
NET INCOME                                       $   56,754      $  714,578
                                                 ==========================
Basic earnings per share                         $     0.01      $     0.19
                                                 ==========================
Diluted earnings per share                       $     0.01      $     0.19
                                                 ==========================
Basic average shares outstanding                  3,903,564       3,822,745
                                                 ==========================
Diluted average shares outstanding                3,934,387       3,826,484
                                                 ==========================
Dividends per share                              $      .09      $      .09
                                                 ==========================
Comprehensive Income (1)                         $  555,751      $  855,800
                                                 ==========================

<FN>
-------------------
<F1>  Calculated using the change in accumulated other comprehensive income
      (loss) for the period and net income for the period..
</FN>
</TABLE>

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


<PAGE>  4


                    SLADE'S FERRY BANCORP AND SUBSIDIARY
               CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

                          Six Months Ended June 30,
                          -------------------------
                                 (Unaudited)

<TABLE>
<CAPTION>
                                                                          2002             2001
                                                                      -----------------------------


                                                                   <c>              <c>
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income                                                            $    838,676     $  1,583,943
Adjustments to reconcile net income to net
 cash provided by operating activities:
  Accretion, net of amortization of securities                              68,504           62,306
  Loss on sales of available-for-sale securities, net                        2,818                0
  Change in unearned income                                                (49,170)         (67,249)
  Provision for loan losses                                                375,000          375,000
  Depreciation and amortization                                            307,419          365,727
  Increase in cash surrender value of life insurance policies             (210,275)               0
  Amortization of goodwill                                                       0          113,400
  Accretion, net of amortization of fair market value adjustments                0           (5,700)
  Writedown on securities                                                  946,895                0
  (Increase) decrease in other assets                                     (415,793)           4,636
  (Increase) decrease in prepaid expenses                                   76,791          (35,928)
  Decrease in interest receivable                                          203,009          357,875
  Increase (decrease)  in other liabilities                                 34,492         (185,386)
  Increase in accrued expenses                                              85,484           52,595
  Increase (decrease) in interest payable                                   16,063          (34,911)
  (Increase) decrease in taxes receivable                                   77,588         (499,866)
  Decrease in minority interest in subsidiary                               (1,500)               0
                                                                      -----------------------------
  Net cash provided by operating activities                           $  2,356,001     $  2,086,442
                                                                      -----------------------------

CASH FLOWS FROM INVESTING ACTIVITIES:
  Purchase of interest-bearing time deposit with other bank               (100,000)               0
  Purchases of available-for-sale securities                           (16,358,558)     (33,526,390)
  Proceeds from maturities of available-for-sale securities             16,382,314       30,608,090
  Purchases of held-to-maturity securities                              (2,550,873)      (2,138,133)
  Proceeds from maturities of held-to-maturity securities                4,376,270        3,734,518
  Net (increase) decrease in loans                                      (3,168,935)       3,755,388
  Recoveries of loans previously charged off                                23,082           13,163
  Capital expenditures                                                    (151,446)        (266,913)
  Proceeds from sale of asset                                               10,600                0
  Investment in life insurance policies                                 (1,000,000)        (259,000)
                                                                      -----------------------------
  Net cash used in investing activities                               $ (2,537,546)    $  1,920,723
                                                                      -----------------------------
</TABLE>

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


<PAGE>  5


                    SLADE'S FERRY BANCORP AND SUBSIDIARY
               CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

                          Six Months Ended June 30,
                          -------------------------
                                 (Unaudited)
                                 (Continued)

<TABLE>
<CAPTION>
                                                                          2002             2001
                                                                      -----------------------------


                                                                   <c>              <c>
CASH FLOWS FROM FINANCING ACTIVITIES:
  Net increase in demand deposits, NOW, money market
   and savings accounts                                               $ 19,458,314     $  6,742,122
  Net increase (decrease) in time deposits                             (13,069,233)       2,534,216
  Payments on Federal Home Loan Bank borrowings,  net                   (1,113,476)       2,993,602
  Advance on Federal Home Loan Bank borrowings                           3,450,000
  Net increase (decrease) in other borrowed funds                          749,049         (188,113)
  Proceeds from issuance of common stock                                   493,683          349,773
  Dividends paid                                                          (696,825)        (649,140)
                                                                      -----------------------------
  Net cash provided by financing activities                              9,271,512       11,782,460
                                                                      -----------------------------
  Net increase in cash and cash equivalents                              9,089,967       15,789,625
  Cash and cash equivalents at beginning of year                        28,692,310       28,060,709
                                                                      -----------------------------
  Cash and cash equivalents at end of year                            $ 37,782,277     $ 43,850,334
                                                                      =============================

SUPPLEMENTAL DISCLOSURES;
  Interest paid                                                       $  4,209,599     $  6,611,300

  Income taxes paid                                                   $    377,280     $  1,176,860
</TABLE>

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


<PAGE>  6


    SLADE'S FERRY BANCORP AND SUBSIDIARY NOTES TO CONDENSED CONSOLIDATED
                      FINANCIAL STATEMENTS (UNAUDITED)

                                June 30, 2002

Note A - Basis of Presentation

The accompanying unaudited condensed consolidated financial statements have
been prepared in accordance with accounting principles generally accepted in
the United States of America (GAAP) for interim financial information and
the instructions to Form 10-Q and, accordingly, do not include all of the
information and footnotes required by GAAP for complete financial
statements.  In the opinion of the management of Slade's Ferry Bancorp (the
"Company"), all adjustments (consisting of normal recurring accruals)
considered necessary for a fair presentation have been included.  Operating
results for the six months ended June 30, 2002 are not necessarily
indicative of the results that may be expected for the year ending December
31, 2002.

The year-end condensed consolidated balance sheet data was derived from
audited financial statements, but does not include all disclosures required
by GAAP.

Note B - Accounting Policies

The accounting principles followed by Slade's Ferry Bancorp and subsidiary
and the methods of applying these principles which materially affect the
determination of financial position, results of operations, or changes in
financial position are consistent with those used at year end 2001.

The consolidated financial statements of Slade's Ferry Bancorp include its
wholly-owned subsidiary, Slade's Ferry Trust Company, and its subsidiaries,
the Slade's Ferry Realty Trust, the Slade's Ferry Securities Corporation,
Slade's Ferry Preferred Capital Corporation, and Slade's Ferry Loan Company.
All significant intercompany balances have been eliminated.

Note C - Impact of New Accounting Standards

FASB has issued SFAS No. 140, "Accounting for Transfers and Servicing of
Financial Assets and Extinguishments of Liabilities."  This Statement
replaces SFAS No. 125, "Accounting for Transfers and Servicing of Financial
Assets and Extinguishments of Liabilities," and rescinds SFAS Statement No.
127, "Deferral of the Effective Date of Certain Provisions of FASB Statement
No. 125".  SFAS No. 140 provides accounting and reporting standards for
transfers and servicing of financial assets and extinguishments of
liabilities.  This Statement provides consistent standards for
distinguishing transfers of financial assets that are sales from transfers
that are secured borrowings.  This Statement is effective for transfers and
servicing of financial assets and extinguishments of liabilities occurring
after March 31, 2001; however, the disclosure provisions are effective for
fiscal years ending after December 15, 2000.  The adoption of this Statement
did not have a material impact on the Company's financial position or
results of operation.

Statement of Financial Accounting Standards No. 141, "Business
Combinations", improves the consistency of the accounting and reporting for
business combinations by requiring that all business combinations be
accounted for under a single method - the purchase method.  Use of the
pooling-of-interests method is no longer permitted.  Statement No. 141
requires that the purchase method be used for business combinations
initiated after June 30, 2001.  The adoption of SFAS No. 141 will have no
immediate effect on the Company's consolidated financial statements since it
had no pending business combinations as of December 31, 2001, or as of the
accompanying consolidated financial statements.


<PAGE>  7


In June 2001, the FASB also issued SFAS No. 142, "Goodwill and Other
Intangible Assets", which is effective for fiscal years beginning after
December 15, 2001.  Under prior accounting standards, goodwill resulting
from a business combination was amortized against income over its estimated
useful life.  As a result of SFAS No. 142, goodwill is generally no longer
amortized as an expense after 2001, but instead will be reviewed and tested
for impairment using a fair value methodology and assessment.  Goodwill will
be tested at least annually for impairment.  Management does not anticipate
an impairment adjustment to the goodwill reflected in the accompanying
condensed consolidated balance sheet.  The effect of adopting SFAS No. 142
will be that the Company will cease to amortize the goodwill balance of $2.2
Million, which will reduce amortization of goodwill by $226,800 in 2002.

Contingency

Several financial institutions operating in the Commonwealth of
Massachusetts with real estate investment trust subsidiaries, have recently
received Notice of Intent to Assess additional state excise taxes from the
Massachusetts Department of Revenue (the "DOR"), challenging the dividends
received deduction claimed by the institutions.  The Bank has not received a
Notice of Intent to Assess tax.  However, it is probable that the Bank will
receive an assessment of tax of approximately $1,500,000 from the DOR.  The
Bank will vigorously contest this Notice.  The Company has not recorded a
loss provision in regard to this anticipated Notice.

Note D - Amendment of Form 10Q for Period Ending June 30, 2002

As part of the Company's quarterly review of the investment portfolio, it
was determined that, with a decline in the fair value of certain equity
securities due to market conditions, equities with significant declines in
fair market values would be sold in the third quarter.  This strategy took
advantage of tax benefits derived by offsetting capital losses against
current and previous years capital gains.  The decrease in the value of
these equities sold resulted in the realization of a pretax loss of
$947,000.  In connection with the Company's review of the portfolio, the
Company determined that the decrease in value of these securities was other
than temporary as of June 30, 2002 and accordingly the Company wrote down
the carrying value of these securities to fair value as of such date.  The
write-down resulted in the restatement of the Company's financial statements
for the second quarter of 2002.  The writedown charge as of June 30, 2002
resulted in a $631,396 or $0.16 per share (basic and diluted) decrease in
net income to $838,676, or $0.22 per share (basic) and $0.21 (diluted) as
restated from the previously reported $1,470,072 or $0.38 per share (basic)
and $0.37 (diluted).  All securities written down were sold in the third
quarter of 2002.


<PAGE>  8


ITEM 2

Management's Discussion and Analysis of Financial Condition
 and Results of Operations

Financial Condition

Total assets increased by $10.3 Million, or 2.6% from $394.8 Million at
December 31, 2001 to $405.1 Million  at June 30, 2002.  The increase of
$10.3 Million is primarily attributed to an increase in core deposits of
$6.4 Million, additional advances from the Federal Home Loan Bank of $2.3
Million to match fund long term fixed rate loans, and an increase in other
borrowed funds in the form of Treasury Tax and Loan deposits of $.7 Million.
The remaining $0.8 Million increase was derived from stockholders' equity.

During the second quarter of 2002, loan demand continued to improve as both
consumer and commercial borrowers continued to take advantage of the lower
interest rate environment that prevailed throughout 2001 and the first six
months of 2002.  Although there was a large loan payoff in the first quarter
of 2002, new loan requests and commitments increased throughout the first
six months resulting in a net increase in loans of $2.8 Million.  The
combined investment portfolio decreased by $2.3 Million from $95.4 Million
reported as of December 31, 2001 to $93.1 Million at June 30, 2002.

The increase in deposits of $6.4 Million, additional Federal Home Loan
advances of $2.3 Million, increases in other borrowed funds and
stockholders' equity of $1.5 Million, combined with the $2.3 Million
decrease in investments, provided the liquidity to fund the increases in
loans, cash, due from banks, and interest-bearing demand deposits with other
banks, the combined Federal Home Loan Bank overnight deposit and Federal
Funds Sold, and an additional $1.0 Million investment in Bank Owned Life
Insurance.

The investment portfolio represents the second largest component of the
Company's assets and consists of securities in the Available-for-Sale
category and securities in the Held-to-Maturity category.  The designation
of which category the security is to be classified as is determined at the
time of the purchase of the investment instrument.

The Held-to-Maturity category consists predominately of securities issued by
states of the United States and political subdivisions of states.  The
Company has the positive intent and ability to hold these securities to
maturity.  In managing the Held-to-Maturity portfolio, the Company seeks to
maximize its return and maintain consistency to meet short and long term
liquidity forecasts by purchasing securities with maturities laddered within
a short-term period of 1-3 years, a mid-term period of 3-5 years, and some
securities extending out to 10 years.  The Company does not purchase
investments with off-balance sheet characteristics, such as swaps, options,
futures, and other hedging activities that are called derivatives.  The main
objective of the investment policy is to provide adequate liquidity to meet
reasonable declines in deposits and any anticipated increases in the loan
portfolio, to provide safety of principal and interest, to generate earnings
adequate to provide a stable income, and to fit within the overall
asset/liability management objectives of the Company.


<PAGE>  9


Investment Securities are securities that the Company will hold to maturity
and are carried at amortized cost on the balance sheet, and are summarized
as follows as of June 30, 2002.

<TABLE>
<CAPTION>
                                            Amortized     Gross Unrealized    Gross Unrealized
(Dollars in Thousands)                      Cost Basis     Holding Gains       Holding Losses     Fair Value
------------------------------------------------------------------------------------------------------------


                                          <c>                <c>                  <c>           <c>
Debt securities issued by the U. S.
 Treasury and other U. S.
 Government corporations and
 Agencies                                    $     0            $  0                 $0            $     0
Debt securities issued by states of the
 United States and political
 subdivisions of the states                   14,449             399                  4             14,844
Mortgage-backed securities                         2               0                  0                  2
Other debt securities                              1               0                  0                  1
------------------------------------------------------------------------------------------------------------
Total                                       $14,452            $399                 $4            $14,847
============================================================================================================
</TABLE>

Securities in the Available-for-Sale category are securities that the
Company intends to hold for an indefinite period of time, but not
necessarily to maturity.  These securities may be sold in response to
interest rate changes, liquidity needs or other factors.  Any unrealized
gains or losses, net of taxes, are reflected in Stockholders' Equity as a
separate component.

Investments in Available-for-Sale securities are carried at fair value on
the balance sheet and are summarized as follows as of June 30, 2002.

<TABLE>
<CAPTION>
                                                        Gains in         Losses in
                                                       Accumulated      Accumulated
                                                          Other            Other
                                        Amortized     Comprehensive    Comprehensive
(Dollars in Thousands)                  Cost Basis    Income Income        Fair          Value
-----------------------------------------------------------------------------------------------


                                      <c>             <c>               <c>          <c>
Debt securities issued by the U. S.
 Treasury and other U. S.
 Government corporations and
 agencies                                $31,719         $  533            $  8         $32,244
Marketable Equities                        4,447            180             871           3,756
Mortgage-backed securities                39,103            600              15          39,688
Corporate Bonds                            2,932             81              13           3,000
-----------------------------------------------------------------------------------------------
Total                                    $78,201         $1,394            $907         $78,688
===============================================================================================


                                                          <c>
Effect on Stockholders' Equity as of June 30, 2002:
(In Whole Dollars)

Unrealized gain on Available-for-Sale Securities             $ 486,660
Less tax effect                                               (236,291)
Addition to valuation allowance for deferred tax asset        (235,906)
                                                             ---------
Net unrealized gain on Available-for-Sale Securities         $  14,463
                                                             =========
</TABLE>

The Available-for-Sale category at June 30, 2002 had net unrealized gains
net of taxes of $14,463, of which $708,304 are net unrealized gains (net of
tax) attributed to securities of the U.S. Treasury, other U.S. Government
corporations and agencies, corporate bonds, and mortgage-backed securities,
and $693,841  are net unrealized losses (net of tax) attributable to
marketable equity securities.


<PAGE>  10


Securities of the U.S. Treasury, U.S. Government corporations and agencies,
and mortgage-backed securities have little or no credit risk, other than
being sensitive to changes in interest rates; and if held-to-maturity, these
securities will mature at par.  The Company amortizes premiums and accretes
discounts over the life of the security.

Marketable equity securities, however, have a greater risk as they are
subject to rapid market fluctuations.  These securities are constantly
monitored and evaluated to determine their suitability for sale or retention
in the portfolio.  Management controls its risk by limiting the total amount
invested into marketable equity securities to 6.5% of the total investment
portfolio.  At June 30, 2002, the amount invested in marketable equity
securities was 4.8% of the total investment portfolio distributed over
various business sectors.

As part of the Company's third quarter review of the investment portfolio,
the Company sold a number of equities with significant declines in fair
value resulting in a realized net pretax loss of $946,895.  The sale of
these equities permitted the Company to take advantage of tax benefits
derived by offsetting capital losses from the sale of these equity
securities against current and previous years capital gains.  In connection
with the Company 's review of the investment portfolio, the Company
determined that the decline in value of the equities sold in the third
quarter was other than temporary as of June 30, 2002 and, accordingly, the
Company wrote down the carrying value of these securities to fair market
value as of June 30, 2002.  This write down resulted in the restatement of
the Company's financial statements for the second quarter of 2002.  See "-
Results of Operations" for a discussion of the impact of this restatement on
the Company's results of operations for the three and six months ended June
30, 2002.


<PAGE>  11


          INFORMATION WITH RESPECT TO NONACCRUAL AND PAST DUE LOANS
          AT JUNE 30, 2002 AND 2001 AND DECEMBER 31, 2001 AND 2000

<TABLE>
<CAPTION>
                                                                     At June 30,             At December 31,
---------------------------------------------------------------------------------------------------------------
(Dollars in Thousands)                                            2002         2001         2001         2000
---------------------------------------------------------------------------------------------------------------


                                                              <c>          <c>          <c>          <c>
Nonaccrual Loans                                                 $   684      $ 2,332      $ 1,138      $ 2,415
Loans 90 days or more past due and still accruing                      0           19          444          335
Real estate acquired by foreclosure
 or substantively repossessed                                          0            0            0            0
Percentage of nonaccrual loans to total gross loans                 0.27%        0.93%        0.45%        0.94%
Percentage of nonaccrual loans, restructured loans, and real
 estate acquired by foreclosure or substantively
 repossessed to total assets                                        0.17%        0.58%        0.29%        0.62%
Percentage of allowance for loan losses
 to nonaccrual loans                                              811.11%      219.55%      481.90%      197.76%
</TABLE>

The $0.7 Million in nonaccrual loans as of June 30, 2002 consists of $0.5
Million of real estate mortgages and $0.2 Million attributed to commercial
loans.  Nonaccrual loans include restructured loans of $177,000 at June 30,
2002.

The Company's nonperforming assets as a total decreased by $0.9 Million,
from $1.6 Million reported on December 31, 2001 to $0.7 Million as of June
30, 2002.  The Company considers nonaccrual loans, loans past due 90 days or
more but still accruing, and real estate acquired by foreclosure or
substantively repossessed as nonperforming assets.  Nonaccrual loans, which
is the largest component of nonperforming assets, decreased by $454,571
during the six months ending June 30, 2002.  Loans 90 day or more but still
accruing decreased by $443,882 during the first six months of 2002.
The percentage of nonaccrual loans to total gross loans decreased from 0.45%
reported at year end 2001 to 0.27% at June 30, 2002 due to a decrease in the
nonaccrual category. The percentage of nonaccrual loans and real estate
acquired by foreclosure or substantively repossessed to total assets
decreased due to the decrease in nonaccrual loans.

       INFORMATION WITH RESPECT TO INTEREST ON NONACCRUAL AND PAST DUE
       LOANS AT JUNE 30, 2002 AND 2001 AND DECEMBER 31, 2001 AND 2000

<TABLE>
<CAPTION>
                                                    At June 30,        At December 31,
---------------------------------------------------------------------------------------
(Dollars in Thousands)                            2002      2001       2001       2000
---------------------------------------------------------------------------------------


                                               <c>      <c>        <c>        <c>
Nonaccrual Loans                                  $684     $2,332     $1,138     $2,415

Interest income that would have been recorded
 under original terms                               60        122        109        228

Interest income recorded during the period          42         22          6         22
</TABLE>

The Company stops accruing interest on a loan once it becomes past due 90
days or more unless there is adequate collateral and the financial condition
of the borrower is sufficient.  When a loan is placed on a nonaccrual
status, all previously accrued but unpaid interest is reversed and charged
against current income. Interest is thereafter recognized in that category
only when payments are received and the loan becomes current.


<PAGE>  12


Loans in the nonaccrual category will remain in that category until the
possibility of collection no longer exists, the loan is paid off or becomes
current.  When a loan is determined to be uncollectible, it is then charged
off against the Allowance for Loan Losses.

Statement of Financial Accounting Standards No. 114 "Accounting by Creditors
for Impairment of a Loan" applies to all loans except large groups of
smaller-balance homogeneous loans that are collectively evaluated for
impairment, loans measured at fair value or at a lower of cost or fair
value, leases, and debt securities as defined in Statement 115.  Statement
114 requires that impaired loans be valued at the present value of expected
future cash flows discounted at the loan's effective interest rate or as a
practical expedient, at the loan's observable market value of the collateral
if the loan is collateral dependent.  Smaller balance homogeneous loans are
considered by the Company to include consumer installment loans and credit
card loans.

At June 30, 2002, there were $2,844,763 of loans which the Company has
determined to be impaired, with a related allowance for credit losses of
$571,158.  Loans deemed to be impaired decreased substantially from the
$7,521,689 reported as of December 31, 2001.  At year end 2001, impaired
loans included one large loan relationship of $2,556,000; but as of June 30,
2002, payments continue to be current and this loan has been removed from
impairment status.  In addition, principal reductions, loan payoffs, charged
off balances, loan upgrades, and a change in our impairment identification
methodology are other factors resulting in a decrease of impaired loans.
Management is not aware of any other loans that pose a potential credit
risk, or where the loans are current but the borrowers are experiencing
financial difficulty.

There were no other loans classified for regulatory purposes at June 30,
2002 that management reasonably expects will materially impact future
operating results, liquidity or capital resources.


<PAGE>  13


                  ANALYSIS OF THE ALLOWANCE FOR LOAN LOSSES

<TABLE>
<CAPTION>
                                       Six Months            Years Ended
                                       At June 30,         At December 31,
---------------------------------------------------------------------------
(Dollars in Thousands)               2002       2001       2001       2000
---------------------------------------------------------------------------


                                 <c>        <c>        <c>        <c>
Balance at January 1                $5,484     $4,776     $4,776     $3,766
---------------------------------------------------------------------------
Charge-offs:
  Commercial                          (288)       (30)       (73)      (194)
  Real estate - construction             0          0         (0)         0
  Real estate - mortgage               (20)         0         (0)       (23)
  Installment/consumer                 (26)       (14)       (28)      (138)
---------------------------------------------------------------------------
Total Charge-offs                     (334)       (44)      (101)      (355)
---------------------------------------------------------------------------
Recoveries:
  Commercial                            10          7         14         50
  Real estate - construction             0          0          0          0
  Real estate - mortgage                11          0         29         92
  Installment/consumer                   2          6         16         23
---------------------------------------------------------------------------
Total Recoveries                        23         13         59        165
---------------------------------------------------------------------------
Net Charge-offs                       (311)       (31)       (42)      (190)
---------------------------------------------------------------------------
Additions charged to operations        375        375        750      1,200
---------------------------------------------------------------------------
Balance at end of period            $5,548     $5,120     $5,484     $4,776
===========================================================================
Ratio of net charge-offs to
 Average loans outstanding           (0.13%)    (.012%)    (0.02%)    (0.08%)
</TABLE>

The Allowance for Loan Losses at June 30, 2002 was $5,548,309, compared to
$5,484,519 at year end 2001. The Allowance for Loan Losses as a percentage
of outstanding loans was 2.17% at June 30, 2002, and 2.16% at December 31,
2001.

The Bank provided $750,000 in 2001, $1,200,000 in 2000, and $375,000 in the
six months ended June 30, 2002 to the Allowance for Loan Losses.  Loans
charged off were $101,000 as of December 31, 2001, $355,000 in 2000, and
$334,000 in the six months ended June 30, 2002.  Recoveries on loans
previously charged off were $59,000 in 2001, $165,000 in 2000, and $23,000
in the six months ended June 30, 2002.  Management believes that the
Allowance for Loan Losses of $5,548,309 is adequate to absorb any losses
that are estimated to occur, due to the Bank's strong collateral position
and the current asset quality.

The level of the Allowance for Loan Losses is evaluated by management and
encompasses several factors. These factors include but are not limited to
recent trends in the nonperforming loans, the adequacy of the assets that
collateralize the nonperforming loans, the level of nonaccrual loans,
current economic conditions in the market area, and various other external
and internal factors.  During 2000, management made the decision to change
the methodology and guidelines used in calculating the adequate level of
loan loss reserves. Increasing credit risk due to a higher commercial real
estate loan portfolio and a rising interest rate environment are responsible
for the review and change in the methodology and guidelines.  Management's
assessment of the adequacy of the Allowance for Loan Losses is reviewed by
regulators, the Company's independent accountants, and outside loan review
consultants.


<PAGE>  14


This table shows an allocation of the allowance for loan losses as of the
end of each of the periods indicated.

<TABLE>
<CAPTION>
                                     June 30, 2002              December 31, 2001            December 31, 2000
                                ----------------------------------------------------------------------------------
                                              Percent of                   Percent of                   Percent of
                                               Loans in                     Loans in                     Loans in
                                                 Each                         Each                         Each
                                               Category                     Category                     Category
                                               to Total                     to Total                     to Total
                                 Amount         Loans         Amount         Loans         Amount         Loans
                                ----------------------------------------------------------------------------------
                                                              (Dollars in Thousands)


                             <c>            <c>           <c>            <c>           <c>            <c>
Domestic:
  Commercial(5)                 $1,617(1)       16.04%       $1,629(1)       17.91%       $1,466(1)       19.66%
  Real estate - Construction        65           4.61            41           2.99            47           3.36
  Real estate - mortgage         3,700(2)       76.02         3,585(2)       74.77         2,970(2)       71.91
  Consumer(3)                      166(4)        3.33           229(4)        4.33           293(4)        5.07
                                ----------------------------------------------------------------------------------
                                $5,548         100.00%       $5,484         100.00%       $4,776         100.00%
                                ==================================================================================

<FN>
-------------------
<F1>  Includes amounts specifically reserved for impaired loans of $507,940
      as of  June 30, 2002, $780,029 as of December 31, 2001, and $281,248
      as of December 31, 2000 as required by Financial Accounting Standard
      No. 114, Accounting for Impairment of Loans.

<F2>  Includes amounts specifically reserved for impaired loans of $46,521
      as of June 30, 2002, $413,663 as of December 31, 2001, and $132,911 as
      of December 31, 2000 as required by Financial Accounting Standard No.
      114, Accounting for Impairment of Loans.

<F3>  Includes consumer, obligations of states and political subdivisions
      and other.

<F4>  Includes amounts specifically reserved for impaired loans of $16,697
      as of June 30, 2002, $1,632 as of December 31, 2001, and $10,398 as of
      December 31, 2000 as required by Financial Accounting Standard No.
      114, Accounting for Impairment of Loans.

<F5>  Includes commercial, financial, agricultural and nonprofit loans.
</FN>
</TABLE>

The loan portfolio's largest segment of loans is commercial real estate
loans, which represent 57% of gross loans.  Residential real estate,
represents 19% of gross loans.  The Company requires a loan to value ratio
of 80% in both commercial and residential mortgages.  These mortgages are
secured by real properties which have a readily ascertainable appraised
value.

Generally, commercial real estate loans have a higher degree of credit risk
than residential real estate loans because they depend primarily on the
success of the business.  When granting these loans, the Company evaluates
the financial statements of the borrower(s), the location of the real
estate, the quality of management, and general economic and competitive
conditions.  When granting a residential mortgage, the Company reviews the
borrower(s) repayment history on past debts, and assesses the borrower(s)
ability to meet existing obligations and payments on the proposed loans.

Commercial loans consist of loans predominantly collateralized by inventory,
furniture and fixtures, and accounts receivable.  In assessing the
collateral for this type of loan, management applies a 40% liquidation value
to inventories, 25% to furniture, fixtures and equipment; and 60% to
accounts receivable.  Commercial loans represent 19% of the loan portfolio.

Consumer loans are generally unsecured credits and represent 3% of the total
loan portfolio.  These loans have a higher degree of risk than residential
mortgage loans.  The underlying collateral of a secured consumer loan


<PAGE>  15


tends to depreciate in value. Consumer loans are typically made based on the
borrower's ability to repay the loan through continued financial stability.
The Company endeavors to minimize risk by reviewing the borrower's repayment
history on past debts, and assessing the borrower's ability to meet existing
obligations on the proposed loans.

The allocation of the Allowance for Loan Losses is based on management's
judgement of potential losses in the respective portfolios.  While
management has allocated reserves to various portfolio segments, the
Allowance is general in nature and is available for the portfolio in its
entirety.

Results of Operations

The Company's performance of operations is dependent on net interest and
dividend income, which is the difference between interest income earned on
loans and investments and interest expense paid on deposits and borrowed
funds.  The level of net interest income achieved is significantly impacted
by several factors such as economic conditions, interest rates,
asset/liability management, and corporate strategic planning.  Net interest
and dividend income for the six months ending June 30, 2002 decreased by
$476,692 to $7,098,508 when compared to $7,575,200 recorded during the same
period in 2001.  Total interest and dividend income decreased by $2,827,419
partially offset by a decrease in total interest expense of $2,350,727.
Although our net interest margin stabilized during the first six months of
2002, the series of reductions in interest rates throughout 2001 impacted
our net interest margin, as a result of loan and investment repricing at
lower interest rates due to refinancing and prepayments.

The Provision for Loan Losses is a charge against earnings and funds the
Allowance for Loan Losses.  It is management's desire to maintain the
Allowance for Loan Losses at a level that is adequate to absorb future
possible charge-offs of loans deemed to be uncollectible.  The Bank's
provision during the six-month period ending June 30, 2002 was $375,000, the
same amount provided during the same period in 2001.

Total Other Income increased by $100,192 for the first six months in 2002,
when compared to the same period in 2001.  Service charges on both deposit
accounts and overdrafts combined decreased slightly by $2,309.  The Bank
realized a $2,818 loss on the sale of one security during the first six
months of 2002.  There were no losses or gains realized during the same
period in 2001.  There was an increase of $37,088 in the cash surrender
value of life insurance policies income associated with both the Directors'
and Executive Officers' life insurance programs.  The purchase of additional
policies during 2001continues to generate additional earnings and in June,
2002 another $1,000,000 of Executive Officers life insurance was purchased.

The line item Other Income increased by $68,231 when compared to the first
six months of 2001.  These income items represent earnings derived from safe
deposit box rentals, checkbook printing revenue, exchange and commission
fees, customer investment commission fees, ATM/debit card usage fees, and
recoveries of previously recorded losses relating to check fraud.

The category Total Other Expense, made up of various noninterest expenses,
increased by $814,784 to $6,570,090 recorded during the first six months
ending June 30, 2002, compared to $5,755,306 reported for the same period in
2001.  This increase is a result of the writedown to fair market value of
equity securities previously mentioned and restated in June 30, 2002.  The
after tax impact of this writedown is $631,000.  These equities have been
sold in the third quarter of 2002.  Salaries and employee benefits increased
by $15,298 due to employee merit increases and staff additions.  Occupancy
and equipment expenses combined totaled $669,158 during the first half of
2002, compared to $758,365 in 2001, a decrease of $89,207.  The mild winter
experienced during the first quarter of 2002 contributed to lower utility
and snow removal costs.  The expenses for stationery and supplies increased
by $51,842 from $100,717 reported during the first six months in 2001 to
$152,559 in 2002.  This increase was a result of additional cost for
stationery and envelopes


<PAGE>  16


required for marketing and business development.  Professional service fees
decreased by $30,624 from the first six months of 2001 compared to 2002.
This decrease reflects cost associated with legal and consulting services
and collection and repossession expenses.  Marketing expenses attributed to
production and media costs for television and radio commercials, print
advertising and other direct marketing decreased by $30,504.

The following table sets forth the components of the line item Other
Expense.  This table reflects a decrease of $29,122 to $458,626 from
$487,748 for the three month period ending June 30, 2002 and a decrease of
$48,916 to $864,639 from $913,555 for  the six month period ending June 30,
2002 when compared to June 30, 2001.

<TABLE>
<CAPTION>
                                            Three Months                             Six Months
                                 ---------------------------------------------------------------------------
                                   2002         2001       Variance        2002         2001        Variance
                                 ---------------------------------------------------------------------------


                              <c>          <c>          <c>           <c>          <c>          <c>
Amortization of Goodwill         $      0     $ 56,700     $(56,700)     $      0     $113,400     $(113,400)
Communications                     82,523       83,283         (760)      163,764      166,195        (2,431)
Committee Fees                     46,800       47,300         (500)       93,350       88,210         5,140
Other Miscellaneous Expenses      329,303      300,465       28,838       607,525      545,750        61,775
                                 ---------------------------------------------------------------------------
                                 $458,626     $487,748     $(29,122)     $864,639     $913,555     $ (48,916)
                                 ===========================================================================
</TABLE>

The decrease in Other Expense of $48,916 for the first six months of 2002
was primarily due to a decrease of $113,400 in amortization expense
pertaining to goodwill, due to the implementation of SFAS No. 142 previously
mentioned, partially offset by an increase of $61,775 in various other
miscellaneous expenses, which includes approximately $40,000 of stock
appreciation rights exercised.

Income before income taxes was $1,069,653 for the six-month period ending
June 30, 2002 compared to $2,260,937 reported for the same period in the
prior year.  Taxes totaled $230,977 down by $446,017 when compared to
$676,994 reported for the same period in 2001.  Net Income of $838,676 was
down by $745,267 for the first half of 2002 compared to $1,583,943 in the
same period in 2001.  Diluted earnings per share for six months ending June
30, 2002 was $0.21 compared to $0.42 reported in 2001.  The writedown charge
as of June 30, 2002 resulted in a $631,396 or $0.16 per share (basic and
diluted) decrease in net income to $838,676 or $0.22 per share (basic) and
$0.21 (diluted) as restated from the previously reported $1,470,072 or $0.38
per share (basic) and $0.37 (diluted).

The results of operations for the second quarter in 2002 indicates that the
net interest and dividend income decreased by $147,528 to $3,530,200 from
$3,677,728 reported for the same period in 2001.  Total interest and
dividend income decreased by $1,395,224 partially offset by a decrease in
total interest expense of $1,247,696.  The Provision for Loan Losses for
three months ending June 30, 2002 remained the same as provided during the
same period in 2001.

Total Other Income in the three months ended June 30, 2002 increased by
$37,084.  Service charges on deposit accounts and overdraft charges combined
increased slightly by $1,029.  The cash surrender value of bank owned life
insurance policies income increased by $15,318 due to the purchase of
additional policies.  The line item Other Income increased by $20,737 from
$120,235 recorded during the second quarter of 2001, to $140,972 reported
for the same period in 2002.

Total Other Expenses in the three months ended June 30, 2002 increased by
$900,182 again as a result of the equity securities writedown.  Salaries and
benefits increased by $7,899 related to general wage increases due to annual
performance evaluations, and staff additions.  Occupancy and equipment
expense combined decreased by $33,517.  Stationery and supplies expense
increased by $29,563 due to additional cost for stationery, envelopes, and
other office supplies.  Professional fees increased by $8,349 primarily due
to the management assessment performed during the second quarter of 2002.
Marketing expenses decreased by


<PAGE>  17


$29,885.  The item Other Expense decreased by $29,122 due to a decrease of
$56,700 in amortization expense of goodwill, partially offset by an increase
of $28,838 in other miscellaneous expenses.

Income before taxes for the second quarter in 2002 decreased by $1,010,626
from $1,002,092 reported in 2001, to a $8,534 pretax loss this year.
Associated applicable income taxes also decreased by $352,802 from 2001 to
2002 related to the tax benefit derived from the equity securities
writedown.  The net income for the three-month period ending June 30, 2002
was $56,754, or a decrease of 92.06%, when compared to $714,578 earned in
the second quarter of 2001.  Diluted earnings per share were $0.01 compared
to $0.19 per share for the same period in 2001.

Liquidity

The Company's principal sources of funds are customer deposits, loan
amortization, loan payoffs, and the maturities of investment securities.
Through these sources, funds are provided for customer withdrawals from
their deposit accounts, loan originations, drawdowns on loan commitments,
acquisition of investment securities and other normal business activities.
Investors' capital also provides a source of funding.

The largest source of funds is provided by depositors.  The largest
component of the Company's deposit base is reflected in the Time Deposit
category.  The Company does not participate in brokered deposits.  Deposits
are obtained from consumers and commercial customers within the Bank's
community reinvestment area, being Bristol County, Massachusetts and several
abutting towns in Rhode Island.

The Company also has the ability to borrow funds from correspondent banks,
the Federal Home Loan Bank, as well as the Federal Reserve Bank of Boston by
pledging various investment securities as collateral.  During the second
quarter in 2001 and 2002, the Bank was not required to borrow short-term
funds to meet current liquidity needs.  Tax payments made by our customers
which are owed to the Federal Reserve Bank Treasury
Tax and Loan account are classified as short-term borrowings.  As of June
30, 2002, there is also $19,319,611 in advances from the Federal Home Loan
Bank representing the match funding program that is available to qualified
borrowers and an investment growth strategy transaction.

Excess available funds are invested on a daily basis as Federal Funds Sold
and can be withdrawn daily.  The Bank attempts through its cash management
strategies to maintain a level of Federal Funds Sold to further enhance its
liquidity, providing funds to meet lending and other cash requirements.

Liquidity represents the ability of the Bank to meet its funding
requirements.  In assessing the appropriate level of liquidity, the Bank
considers deposit levels, lending requirements, and investment maturities in
light of prevailing economic conditions.  Through this assessment, the Bank
manages its liquidity level to optimize earnings and respond to fluctuations
in customer borrowing needs.

At June 30, 2002, the Bank's liquidity ratio stood at 36.6%, slightly higher
than the 34.9% level reported at December 31, 2001. The liquidity ratio is
determined by dividing the Bank's short-term assets (cash and due from
banks, interest-bearing deposits due from other banks, securities, and
federal funds sold) by the Bank's total deposits.  Management believes the
Bank's liquidity to be adequate to meet the current and presently
foreseeable needs of the Bank.

Capital

As of June 30, 2002, the Company had total capital of $39,232,693.  This
represents an increase of $766,562 from $38,466,131 reported on December 31,
2001.  The increase in capital was a combination of several


<PAGE>  18


factors. Additions consisted of six months earnings of $838,676 and
transactions originating through the Dividend Reinvestment Program whereby
4,495.581 shares were issued for cash contributions of $64,536, 22,310.316
shares were issued for $334,078 in lieu of cash dividend payments.  Also,
10,604 shares were issued due to stock options exercised totaling $95,069.
These additions were offset by dividends paid of $701,203.

Also, affecting capital is accumulated other comprehensive income (loss)
which reflects net unrealized gains or losses, net of taxes, on securities
classified as Available-for-Sale and the minimum pension liability
adjustment. On December 31, 2001 the Available-for-Sale portfolio had
unrealized losses, net of taxes, of $120,943, and on June 30, 2002, as a
result of current market values and after the writedown of certain equity
securities, the portfolio reflects unrealized gains, net of taxes, of
$14,463.  There was no change in the minimum pension liability adjustment of
$106,246, net of taxes, recorded December 31, 2001.

Under the requirements for Risk Based and Leverage Capital of the federal
banking agencies, a minimum level of capital will vary among banks based on
safety and soundness of operations.  Risk Based Capital ratios are
calculated with reference to risk-weighted assets, which include both on and
off balance sheet exposure.

At June 30, 2002 the actual Risk Based Capital of the Bank was $31,686,000
for Tier 1 Capital, exceeding the minimum requirements of $10,730,240 by
$20,955,760.  Total Capital of $35,042,000 exceeded the minimum requirements
of $21,460,480 by $13,581,520 and Leverage Capital of $31,686,000 exceeded
the minimum requirements of $15,719,640 by $15,966,360.  In addition to the
"minimum" capital requirements, "well capitalized" standards have also been
established by the Federal Banking Regulators.

The table below illustrates the capital ratios of the Company and the Bank
on June 30, 2002 and at December 31, 2001.

<TABLE>
<CAPTION>
                                                Well           June 30, 2002        December 31, 2001
                                             Capitalized     ----------------------------------------
                                             Requirement     Bancorp      Bank      Bancorp     Bank
-----------------------------------------------------------------------------------------------------


                                           <c>            <c>         <c>        <c>        <c>
Total Capital (to Risk Weighted Assets)       > or =10%      15.34%      13.06%     14.43%     12.55%
-----------------------------------------------------------------------------------------------------

Tier 1 Capital (to Risk Weighted Assets)      > or =6%       14.09%      11.81%     13.18%     11.29%
-----------------------------------------------------------------------------------------------------

Leverage Capital (to Average Assets)          > or =5%        9.53%       8.06%      8.98%      7.74%
-----------------------------------------------------------------------------------------------------
</TABLE>

Under the revised informal agreement entered into with the Massachusetts
Commissioner of Banks and the Federal Deposit Insurance Corporation,
effective January 17, 2002, the Bank is required to maintain a seven (7)
percent Tier I Leverage Capital ratio.  As of June 30, 2002, this ratio was
8.06% compared to 7.74% at year-end 2001.

In addition to meeting the required levels, the Company and the Bank's
capital ratios meet the criteria of the "well capitalized" category
established by the federal banking agencies as of June 30, 2002.


<PAGE>  19


                                 SIGNATURES

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

                                       SLADE'S FERRY BANCORP
                                       ------------------------------------
                                       (Registrant)


October 28, 2002                       /s/ Kenneth R. Rezendes
----------------                       ------------------------------------
(Date)                                 (Signature)      Kenneth R. Rezendes
                                          President/Chief Executive Officer

October 28, 2002                       /s/ Donald T. Corrigan
----------------                       ------------------------------------
(Date)                                 (Signature)       Donald T. Corrigan
                                         Chairman of the Board of Directors

October 28, 2002                       /s/ Edward Bernardo Jr.
----------------                       ------------------------------------
(Date)                                 (Signature)      Edward Bernardo Jr.
                                                   Vice President/Treasurer
                                                   Chief Financial Officer/
                                                   Chief Accounting Officer


<PAGE>  20


                               CERTIFICATIONS

I, Kenneth R. Rezendes, certify that:

1.    I have reviewed this quarterly report on Form 10-Q/A of Slades Ferry
Bancorp;

2.    Based on my knowledge, this quarterly report does not contain any
untrue statement of a material fact or omit to state a material fact
necessary to make the statements made, in light of the circumstances under
which such statements were made, not misleading with respect to the period
covered by this quarterly report; and

3.    Based on my knowledge, the financial statements, and other financial
information included in this quarterly report, fairly present in all
material respects the financial condition, results of operations and cash
flows of the registrant as of, and for, the periods presented in this
quarterly report.

Date:  October 28, 2002              /s/ Kenneth R. Rezendes
                                       ------------------------------------
                                       President/Chief Executive Officer


I, Edward Bernardo Jr., certify that:

1.    I have reviewed this quarterly report on Form 10-Q/A of Slade's Ferry
Bancorp;

2.    Based on my knowledge, this quarterly report does not contain any
untrue statement of a material fact or omit to state a material fact
necessary to make the statements made, in light of the circumstances under
which such statements were made, not misleading with respect to the period
covered by this quarterly report; and

3.    Based on my knowledge, the financial statements, and other financial
information included in this quarterly report, fairly present in all
material respects the financial condition, results of operations and cash
flows of the registrant as of, and for, the periods presented in this
quarterly report.

Date:  October 28, 2002              /s/ Edward Bernardo Jr.
                                       ------------------------------------
                                       Vice President/Treasurer


<PAGE>  21


Kenneth R. Rezendes, President and Chief Executive Officer, and Edward
Bernardo, Jr. Vice President and Treasurer of Slade's Ferry Bancorp (the
"Company"), each hereby certifies, pursuant to Section 906 of the Sarbanes-
Axley Act of 2002, 18 U.S.C. Section 1350, that to the best of his
knowledge:

      1)    this Quarterly Report on Form 10-Q/A of the Company for the
            quarterly period ended June 30, 2002 fully complies with the
            requirements of Section 13(2) or 15(d) of the Securities
            Exchange Act of 1934 (15 U.S.C. 78m or 780(d); and

      2)    the information contained in this Form 10-Q/A fairly represents
            in all material respects, the financial condition and results of
            operations of the Company.


October 28,  2002                      /s/ Kenneth R. Rezendes
----------------                       ------------------------------------
 (Date)                                (Signature)      Kenneth R. Rezendes
                                          President/Chief Executive Officer

October 28 2002                        /s/ Edward Bernardo Jr.
----------------                       ------------------------------------
 (Date)                                (Signature)      Edward Bernardo Jr.
                                                   Vice President/Treasurer
                                                   Chief Financial Officer/
                                                   Chief Accounting Officer


<PAGE>  22